ASR INVESTMENTS CORP
424B1, 1997-09-16
REAL ESTATE INVESTMENT TRUSTS
Previous: BIODYNAMICS INTERNATIONAL INC, 8-K, 1997-09-16
Next: JAN BELL MARKETING INC, 10-Q, 1997-09-16



PROSPECTUS


                                1,687,318 Shares

                           ASR INVESTMENTS CORPORATION

                                  Common Stock
                                ----------------

     The  1,687,318  shares  of  Common Stock, $.01 par value per share ("Common
Stock"),  of  ASR  Investments  Corporation (the "Company") are being offered by
certain   stockholders   of   the  Company  (the  "Selling  Stockholders").  See
"Principal  and  Selling Stockholders". To the extent required by applicable law
or  Securities  and  Exchange  Commission  regulations, this Prospectus shall be
delivered  to  purchasers  upon  resale of shares of Common Stock by the Selling
Stockholders  The  Company will not receive any of the proceeds from the sale of
shares by the Selling Stockholders.

     The  Common  Stock  is  listed  on the American Stock Exchange (the "Amex")
under  the  Symbol  "ASR."  On August 25, 1997, the closing price for the Common
Stock on the Amex was $22 9/16 per share.

     For   a  discussion  of  certain  factors  that  should  be  considered  by
prospective  purchasers  of  Common  Stock  offered  hereby,  see "Risk Factors"
beginning at page 10.
                               ----------------

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

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







                The date of this Prospectus is September 16, 1997
<PAGE>
                             AVAILABLE INFORMATION

     The  Company  has  filed  with  the  Securities  and  Exchange  Commission,
Washington,  D.C.  20549,  a  Registration  Statement  on  Form  S-3  under  the
Securities  Act  of  1933,  with  respect  to  the  shares  offered hereby. This
Prospectus  does  not  contain all the information contained in the Registration
Statement,  certain  parts of which are omitted in accordance with the rules and
regulations  of  the  Commission.  For further information regarding the Company
and  the  shares  of  Common  Stock  offered  hereby,  reference  is made to the
Registration  Statement,  including the exhibits which are a part thereof, which
may  be  obtained  upon  request  to  the  Commission  and  the  payment  of the
prescribed  fee.  Material  contained  in  the  Registration  Statement  may  be
examined  at the Commission's Washington, D.C. office and copies may be obtained
at  the  Commission's  Washington, D. C. office upon payment of prescribed fees.
Statements  contained  in  this  Prospectus are not necessarily complete, and in
each  case reference is made to the copy of such contracts or documents filed as
an  exhibit  to  the Registration Statement, each such statement being qualified
by this reference.

     The  Company is subject to the informational requirements of the Securities
Exchange  Act  of  1934,  as  amended  (the  "Exchange  Act"), and in accordance
therewith  files  reports,  proxy  statements  and  other  information  with the
Securities  and  Exchange  Commission  (the  "Commission").  Such reports, proxy
statements,  and  other  information  may  be inspected and copied at the public
reference  facilities  maintained  by the Commission at 450 Fifth Street, N. W.,
Washington,  D.  C.  20549,  and  at  the  following  Regional  Offices  of  the
Commission:  New  York  Regional Office, Seven World Trade Center, New York, New
York  10048,  and  Chicago  Regional  Office,  500 West Madison Street, Chicago,
Illinois  60661.  Copies  of  such  material  may  be  obtained  from the Public
Reference  Section  of  the  Commission,  Room  1024, Judiciary Plaza, 450 Fifth
Street,  N. W., Washington, D. C. 20549 upon payment of the prescribed fees. The
Commission   also  maintains  a  Web  site  that  contains  reports,  proxy  and
information   statements   and  other  materials  that  are  filed  through  the
Commission's  Electronic  Data  Gathering,  Analysis, and Retrieval system. This
Web  site can be accessed at http://www.sec.gov. The Common Stock of the Company
is  listed  on  the  American  Stock  Exchange.  Reports,  proxy  or information
statements,  and  other  information  concerning the Company may be inspected at
the American Stock Exchange at 86 Trinity Place, New York, NY 10006-1881.


               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

     The  Company  hereby  incorporates  by  reference  in  this  Prospectus the
following  documents  previously  filed  with  the  Commission  pursuant  to the
Exchange  Act:  (i)  the Company's Annual Report of Form 10-K for the year ended
December  31,  1996,  as  filed  by  the  Company  on  March  28, 1997; (ii) the
description  of  the  Company's  Common  Stock  contained  in  the  Registration
Statement  on  Form 8-A as filed with the Commission on July 31, 1987, (iii) the
Company's  Quarterly  Report  on Form 10-Q for the quarter ended March 31, 1997,
as  filed  on May 14, 1997, (iv) the Company's Quarterly Report on Form 10-Q for
the  quarter ended June 30, 1997, as filed on August 13, 1997, (v) the Company's
Current  Report  on  Form  8-K  as filed with the Commission on May 15, 1997, as
amended  on Form 8-K/A filed by the Company on June 16, 1997, (vi) the Company's
Current  Report  on  Form 8-K as filed by the Company on June 18, 1997 and (vii)
the  Company's  Current Report on Form 8-K as filed by the Company on August 28,
1997.

     All  reports and other documents subsequently filed by the Company pursuant
to  Section 13(a), 13(c), 14 or 15(d) of the Exchange Act after the date of this
Prospectus  shall  be  deemed to be incorporated by reference herein and to be a
part  hereof  from  the  date  of  filing  of  such  reports  and documents. Any
statement  contained  in a document incorporated or deemed to be incorporated by
reference  herein  prior  to  the  date hereof shall be deemed to be modified or
superseded  for  purposes  of  this  Prospectus  to  the  extent that a statment
contained  herein  modifies  or  supersedes  such  statement.  Any  statement so
modified   or  superseded  shall  not  be  deemed,  except  as  so  modified  or
superseded, to constitute a part of this Prospectus.

     The  information  relating  to  the  Company  contained  in this Prospectus
summarizes,  is  based  upon, or refers to, information and financial statements
contained  in  one  or  more  of the documents incorporated by reference herein;
accordingly,  such  information contained herein is qualified in its entirety by
reference to such documents and should be read in conjunction therewith.

     The  Company  will  furnish  without  charge  to  each  person to whom this
Prospectus  is  delivered,  upon  the  written or oral request of such person, a
copy  of  any  or  all  of  the  documents  referred  to  above  that  have been
incorporated  by reference herein (other than exhibits to such documents, unless
such  exhibits  are  specifically incorporated by reference into the information
that   this  Prospectus  incorporates).  Requests  should  be  directed  to  ASR
Investments  Corporation,  335  North  Wilmot, Suite 250, Tucson, Arizona 85711,
Attention: Secretary.
                                       2
<PAGE>
                              PROSPECTUS SUMMARY

     The  following  summary  is  qualified in its entirety by the more detailed
information   and  consolidated  financial  statements  appearing  elsewhere  or
incorporated  by  reference  in this Prospectus. Unless otherwise indicated, all
information  in  this  Prospectus  (i)  assumes no exercise of outstanding stock
options  and no conversion of LP Units in the Operating Partnership as described
herein,  and  (ii)  reflects a one-for-five reverse stock split affected in July
1995.

                                  The Company

     The   Company   currently  owns  and  operates  36  apartment  communities,
containing  6,347  apartment  units,  located  in  Phoenix  and Tucson, Arizona;
Houston  and  Dallas,  Texas;  Albuquerque, New Mexico; and Pullman, Washington.
The  apartment communities are "garden apartments," typically consisting of two-
and  three-story buildings in landscaped settings with ground level parking. The
communities  are  well  maintained and targeted to provide attractive lifestyles
at low to moderate rates.

     The  apartment  communities  were  built  between  1967 and 1997 and have a
weighted  average  age  by  number of apartment units of approximately 13 years.
The  number  of units per apartment community ranges from 60 to 356 and averages
176  units.  Average size per unit approximates 796 square feet. Average rent at
June  30,  1997 was $552 per month, with community averages ranging from $375 to
$997  per  month.  As of June 30, 1997, the communities had an average occupancy
rate   of   approximately  89%.  The  apartment  communities  typically  provide
residents  with  attractive  amenities,  including  a  clubhouse, swimming pool,
other  recreational  facilities,  laundry  facilities,  cable television access,
patios  or  balconies,  and  mini-blinds.  Certain  communities offer additional
amenities,  such  as  fireplaces,  storage  or walk-in closets, microwave ovens,
alarms, and limited access gates.

     The  Company  has acquired 17 of its 36 apartment communities since January
1,  1997.  The  Company's  business objectives are to increase the cash flow and
value  of  its  existing  portfolio  of apartment communities and to continue to
expand  its  portfolio  of  apartment  communities  through  the acquisition and
development  of  additional  communities. Key elements of the Company's strategy
to  achieve  its  objectives  include (i) enhancing the performance and value of
its  existing  properties  by  maintaining  high  occupancy and favorable rental
rates,  managing operating expenses, and emphasizing regular programs of repairs
and  capital  improvements,  (ii)  acquiring and developing additional apartment
communities  that  have  strong  cash  flows and capital appreciation potential,
(iii)  focusing  on  middle income properties located in geographical areas that
the  Company  believes  will  experience  higher  growth  rates  in  population,
household  formation,  and  employment  that  the  national  average,  and  (iv)
disposing of investments that no longer satisfy the Company's objectives.

     The  Company  has  elected to be taxed as a REIT under sections 856 through
860  of  the Internal Revenue Code. The Company generally will not be subject to
tax  on  its  income to the extent that it distributes its taxable income to its
stockholders and maintains its qualification as a REIT.

     The   Company   owns   the   apartment  communities  through  wholly  owned
subsidiaries   or   through   Heritage  Communities  L.P.,  a  Delaware  limited
partnership   ("Heritage   LP"   or   the   "Operating   Partnership"),  or  its
subsidiaries.  The  Company  and  a wholly owned subsidiary are the sole general
partners  of  Heritage  LP  and  own  an  approximately  50.9% interest therein,
consisting  of  36%  acquired  by issuing Common Stock for the Winton Properties
and 14.9% acquired for cash.

     The  Company  was  incorporated  in the state of Maryland on June 18, 1987.
The  principal executive offices of the Company are located at 335 North Wilmot,
Suite  250,  Tucson,  Arizona 85711, and its telephone number is (520) 748-2111.
Unless  the  context  otherwise requires, the terms "Company" and "ASR" mean ASR
Investments Corporation, its subsidiaries, and the Operating Partnership.

                              Recent Developments

     In  March  1997,  the  Company  acquired  a 266-unit apartment community in
Houston,  Texas  for  $4,450,000  and  expects  to  invest  $700,000  in capital
improvements.  The  Company  obtained  a  first mortgage loan of $3,700,000. The
Company  issued  86,500 shares of Common Stock for net proceeds of $1,622,000 to
pay for the purchase.

     In  April  1997,  the  Company acquired (i) the assets and properties of 15
separate  limited  partnerships  owning  13  apartment  communities,  located in
Dallas  and  Houston, Texas and Pullman, Washington, containing a total of 2,260
apartment  units  and  an  office  building  located in Seattle, Washington (the
"Winton Properties") in which
                                       3
<PAGE>
Don  W.  Winton was the general partner (the "Winton Partnerships") and (ii) the
stock  of  Winton  &  Associates,  Inc.  ("Winton  &  Associates"), the property
manager  of  the  Winton  Properties  (together  the  "Winton  Acquisition"). In
connection  with  the  acquisition  of  the  Winton  Properties, the Company (a)
issued  approximately  682,095  shares  of  its Common Stock, (b) issued limited
partnership  interests  ("LP  Units")  in  the  Operating Partnership, which are
convertible  into  943,705  shares of the Company's Common Stock after April 30,
1998,  (c)  assumed  or refinanced existing first mortgage loans of $49,396,000,
and  (d)  paid  $1,250,000 of the transaction costs for the Winton Partnerships.
The  Company  issued  70,284  shares  of its Common Stock in connection with the
acquisition of Winton & Associates.

     In  April  1997,  the  Company  acquired  a 257-unit apartment community in
Houston,   Texas,  for  $6,000,000  and  obtained  a  first  mortgage  loan  for
$4,400,000.  The  Company expects to invest $500,000 in capital improvements. In
May  1997,  the  Company  acquired  a  175-unit  apartment community in Seattle,
Washington,  for  $4,059,000  and  obtained a first mortgage loan of $2,900,000.
The  Company  expects  to  invest  $400,000 in capital improvements. The Company
issued  187,847  shares  of Common Stock for total net proceeds of $3,394,000 to
pay for these two purchases.

     In  May  1997,  the  Company  acquired  for  $8,233,000  its  joint venture
partner's  85% interest in La Privada Apartments, a 350-unit apartment community
in  Scottsdale,  Arizona.  The Company obtained a $3,000,000 loan to pay for the
aquisition.  The  Company also sold to its partner the Company's 15% interest in
five  other  joint ventures for total net proceeds of $2,062,000. As a result of
these  transactions,  the  Company owns all of its apartment communities through
the Operating Partnership or subsidiaries.

     In  connection  with  the acquisition of the Winton Properties, the Company
also  acquired Pima Mortgage Limited Partnership and Pima Realty Advisors, Inc.,
which  were  affiliates of officers of the Company and served as the manager and
property  manager,  respectively,  of  the  Company's  day-to-day operations and
apartment  communities,  in exchange for 262,008 shares of its Common Stock (the
"Pima  Mergers").  As  a  result,  the  Company  became  a self-administered and
self-managed REIT.

     Prior  to 1993, the Company invested in mortgage assets ("Mortgage Assets")
entitling  it  to  receive  the  excess  cash  flows  from  a  pool  of mortgage
instruments  over  the required payments on the related structured financing. In
early  1993,  the  Company  determined  to  shift  its focus to the acquisition,
development,  and operation of apartment communities. In June, 1997, the Company
sold   its  Mortgage  Assets  for  approximately  $13,350,000  with  a  gain  of
$10,950,000.  Together with earlier redemptions, the Company received total cash
flows  of  $14,850,000  during the second quarter of 1997 and $22,350,000 during
1997. As a result of the sale, the Company no longer owns any Mortgage Assets.

                                 The Offering


<TABLE>
<S>                                                  <C>
Common Stock offered by the Selling Stockholders     1,687,318 shares
Common Stock currently outstanding   ............... 4,812,192 shares(1)
Use of proceeds    ................................. The Company will not receive any proceeds
                                                     of sales by the Selling Stockholders.
Risk factors    .................................... See "Risk Factors."
Amex symbol  ....................................... ASR
</TABLE>

- ----------
(1) Excludes  358,979  shares  of  Common  Stock  reserved for issuance upon the
    exercise  of  outstanding  stock  options and options that may be granted in
    the  future  under  the  Company's  stock option plans and 971,426 shares of
    Common  Stock  reserved  for  issuance upon conversion of LP Units issued in
    connection  with  the  acquisition  of  properties. See "Management -- Stock
    Option Plans."
                                       4
<PAGE>
                      Summary Consolidated Financial Data
                    (In thousands except for per share data)

<TABLE>
<CAPTION>
                                                                                                           Six months ended
                                                              Years ended December 31,                         June 30,
                                             ---------------------------------------------------------- -----------------------
                                                1992         1993        1994       1995       1996        1996        1997
                                             ------------ ------------ ---------- ---------- ---------- ----------- -----------
<S>                                          <C>          <C>          <C>        <C>        <C>        <C>         <C>
Consolidated Statements of Operations Data
 Income from real estate
  Rental and other income ..................                           $12,528    $14,034    $14,581     $  7,281    $ 10,888
  Operating and maintenance expenses,
   real estate taxes and insurance    ......                            (5,497)    (6,719)    (6,855)      (3,274)     (5,140)
  Interest expense  ........................                            (3,941)    (4,387)    (4,348)      (2,190)     (3,377)
  Depreciation and amortization    .........                            (1,995)    (2,692)    (2,819)      (1,368)     (2,032)
                                                                       --------   --------   --------    --------    --------
   Income from real estate   ...............                             1,095        236        559          449         339
                                                                       --------   --------   --------    --------    --------
   Gain on sale of real estate  ............                                                                              474
                                                                                                                     --------
 Income from mortgage assets
  Prospective yield income   ...............   $    919     $  7,264     6,433      3,884      2,630        1,569         588
  Income from redemptions and sales   ......                             4,263      5,302      9,461        4,987      16,650
  Interest expense  ........................     (5,841)      (4,794)   (2,596)      (347)      (181)        (124)        (25)
  Provision for reserves  ..................    (57,588)     (20,286)
                                               ---------    ---------  --------   --------   --------    --------    --------
   Income (loss) from mortgage assets    ...    (62,510)     (17,816)    8,100      8,839     11,910        6,432      17,213
                                               ---------    ---------  --------   --------   --------    --------    --------
 Income (loss) before administrative
  expenses and other income  ...............    (62,510)     (17,816)    9,195      9,075     12,469        6,881      18,026
 Administrative expenses  ..................     (3,104)      (1,949)   (2,216)    (2,983)    (3,203)      (1,336)     (1,944)
 Acquisition related expenses   ............                                                                           (6,215)
 Other income, net  ........................        739          286       723        462       (425)         121         307
                                               ---------    ---------  --------   --------   --------    --------    --------
 Income (loss) before cumulative effect of
  accouting change  ........................    (64,875)     (19,479)    7,702      6,554      8,841        5,666      10,174
 Cumulative effect of accounting change  ...                 (21,091)
                                               ---------    ---------  --------   --------   --------    --------    --------
 Net income   ..............................  ($ 64,875)   ($ 40,570)  $ 7,702    $ 6,554    $ 8,841     $  5,666    $ 10,174
                                               =========    =========  ========   ========   ========    ========    ========
 Per average outstanding share
  Net income (loss) before cumulative
   effect of accounting change  ............   $ (20.20)    $  (6.27)  $  2.48    $  2.09    $  2.80     $   1.80    $   2.58
  Cumulative effect of accounting change*                      (6.79)
                                               ---------    ---------  --------   --------   --------    --------    --------
  Net income (loss) per share   ............   $ (20.20)    $ (13.07)  $  2.48    $  2.09    $  2.80     $   1.80    $   2.58
                                               =========    =========  ========   ========   ========    ========    ========
  Dividends per share  .....................   $   2.25     $   1.15   $  0.50    $  2.00    $  2.00     $   1.00    $   1.00
                                               =========    =========  ========   ========   ========    ========    ========
  Weighted average shares outstanding    ...      3,209        3,104     3,100      3,141      3,153        3,154       3,938
                                               =========    =========  ========   ========   ========    ========    ========
</TABLE>
<TABLE>
<CAPTION>
                                                                        December 31,
                                                 ----------------------------------------------------------   June 30,
                                                  1992         1993        1994        1995        1996        1997
                                                 ----------   ---------   ---------   ---------   ---------   ---------
<S>                                              <C>          <C>         <C>         <C>         <C>         <C>
Consolidated Balance Sheet Data
  Apartment and other real estate assets   ...                  $ 3,855     $73,056     $79,510     $89,958     $210,34
  Mortgage assets  ...........................     $108,623      37,881      18,965      11,877       5,039          --
  Total assets  ..............................      116,589      54,068      96,745      94,169      97,796      239,16
  Real estate notes payable    ...............                               50,693      49,212      49,110      140,88
  Mortgage assets borrowing, net  ............       39,517      22,062       6,422       4,495       2,014          --
  Stockholders' Equity   .....................       75,284      30,948      37,100      37,395      40,102       89,30
</TABLE>

- ----------
* Prior  to December 1993, the Company followed the practice of writing down the
  carrying  value  of  a  mortgage  asset (including an allocated portion of the
  deferred  hedging  cost) to its estimated future cash flows. In December 1993,
  the  Company  adopted  SFAS No. 115, which requires that the carrying value of
  a  mortgage  asset  be  written  down  to  its  estimated  fair value when its
  estimated  yield  is  less  than a "risk-free yield." As a result, the Company
  wrote  down  substantially  all its mortgage assets in 1993 to their estimated
  fair  value  and  recorded  a  charge  of $21,091,000, which was reported as a
  cumulative effect of accounting change.
                                       5
<PAGE>
               Unaudited Pro Forma Combined Financial Statements

     The  following  unaudited  pro forma combined income statements give effect
to  the  following  transactions (collectively the "Transactions") that occurred
during  the  period  from April 1, 1997 to June 30, 1997, (i) the acquisition of
the  Winton  Properties,  (ii) the acquisition of Winton & Associates, (iii) the
acquisition  of Pima Mortgage Limited Partnership and Pima Realty Advisors, Inc.
(the  "Pima  Entities"), (iv) the acquisition of London Park Apartments, (v) the
acquisition  of  the  remaining 85% interest in La Privada Apartments L.L.C. and
the  related  sale  of  the interests in the other five joint ventures, (vi) the
acquisitions  of  Ivystone/Woodsedge  Apartments  and  The Court Apartments, and
(vii)  the  issuance  of  187,847 shares of Common Stock for cash. The pro forma
combined  income  statements  for  the  year ended December 31, 1996 and the six
months  ended  June  30, 1997 have been prepared as if the Transactions had been
consummated  as  of  January  1,  1996.  Adjustments  necessary to reflect these
assumptions  and  to  restate  the  historical combined financial statements are
presented  in  the  Pro Forma Adjustments columns and are described in the Notes
thereto.

     The  historical  financial  information for the Company is derived from the
audited  consolidated  financial  statements  of  the Company for the year ended
December  31,  1996  and the unaudited consolidated financial statements for the
six  months  ended  June  30, 1997. The historical financial information for the
properties  and entities acquired is derived from unaudited financial statements
of  the  properties  or  entities, as adjusted to reflect certain preacquisition
transactions.

     The  unaudited  pro forma combined financial statements are not necessarily
indicative  of what the actual results of operations for the year ended December
31,  1996  and  the six months ended June 30, 1997 had the Transactions occurred
on  the assumed dates described above, nor does it purport to present the future
financial position or results of operations of the Company.

Unaudited Pro Forma Combined Income Statement for Year Ended December 31, 1996
         (In thousands except for per share data)

<TABLE>
<CAPTION>
                                                  ASR                              Pro Forma          Pro Forma
                                               Historical     Acquisitions        Adjustments         Combined
                                               ------------   --------------   --------------------   -----------
<S>                                            <C>            <C>              <C>                    <C>
Real Estate Operations
 Rental income  ..............................  $  14,581       $  21,169                             $ 35,750
 Property management fees   ..................                      1,859       ($     1,103)(A)           756
 Commission and other income   ...............                         34                                   34
                                                ---------       ---------        -----------          ---------
   Total real estate income    ...............     14,581          23,062             (1,103)           36,540
                                                ---------       ---------        -----------          ---------
 Operating and maintenance  ..................     (5,404)         (8,620)             1,103 (A)       (12,921)
 Real estate taxes and insurance  ............     (1,451)         (2,558)                              (4,009)
 Interest expense  ...........................     (4,348)                            (6,408)(B)       (10,756)
 Depreciation and amortization    ............     (2,819)                            (4,860)(C)        (7,679)
                                                ---------       ---------        -----------          ---------
   Real estate operating expenses ............    (14,022)        (11,178)           (10,165)          (35,365)
                                                ---------       ---------        -----------          ---------
   Real estate operating income   ............        559          11,884            (11,268)            1,175
                                                ---------       ---------        -----------          ---------
Mortgage Asset Income
 Prospective yield income   ..................      2,630                                193 (D)         2,823
 Income from redemptions and sales   .........      9,461                                                9,461
 Interest expense  ...........................       (181)                                                (181)
                                                ---------       ---------        -----------          ---------
 Income from mortgage assets   ...............     11,910               0                193            12,103
                                                ---------       ---------        -----------          ---------
Other Income and Expenses
 Amortization of goodwill   ..................                                           (70)(E)           (70)
 Management fees   ...........................                        575               (575)(D)             0
 Interest and other income  ..................       (425)             70               (594)(F)          (949)
 Administrative expenses    ..................     (3,203)           (593)               638 (D)        (3,158)
                                                ---------       ---------        -----------          ---------
   Other income and expense    ...............     (3,628)             52               (601)           (4,177)
                                                ---------       ---------        -----------          ---------
Net Income   .................................  $   8,841       $  11,936       ($    11,676)         $  9,101
                                                =========       =========        ===========          =========
Net Income per share (L)    ..................  $    2.80                                             $   1.69
Dividends declared per share   ...............  $    2.00                                             $   2.00
Weighted average common shares outstanding          3,153                                                5,379
</TABLE>
        See Notes to Unaudited Pro Forma Combined Financial Statements.
                                       6
<PAGE>
Unaudited  Pro  Forma  Combined  Income  Statement for Six Months Ended June 30,
1997
        (In thousands except for per share data)
<TABLE>
<CAPTION>
                                                  ASR                            Pro Forma        Pro Forma
                                               Historical     Acquisitions      Adjustments       Combined
                                               ------------   --------------   ----------------   -----------
<S>                                            <C>            <C>              <C>                <C>
Real Estate Operations
 Rental income  ..............................  $  10,888       $  7,002                          $ 17,890
 Property management fees   ..................                       520        $     (400)(A)  
       120
 Commission & other income  ..................                         2                                 2
                                                ---------       --------        -----------       ---------
   Total real estate income    ...............     10,888          7,524              (400)         18,012
                                                ---------       --------        -----------       ---------
 Operating & maintenance    ..................     (3,991)        (2,786)              400 (A)      (6,377)
 Real estate taxes & insurance    ............     (1,149)          (876)                           (2,025)
 Interest expense  ...........................     (3,377)                          (2,071)(B)      (5,448)
 Depreciation and amortization    ............     (2,032)                          (1,729)(C)      (3,761)
                                                ---------       --------        -----------       ---------
   Total operating expenses    ...............    (10,549)        (3,662)           (3,400)        (17,611)
                                                ---------       --------        -----------       ---------
   Real estate operating income   ............        339          3,862            (3,800)            401
                                                ---------       --------        -----------       ---------
   Gain on sale of real estate    ............        474                                              474
                                                ---------                                         ---------
Mortgage Asset Income
 Prospective yield income   ..................        588                               52 (D)         640
 Income from redemptions and sale    .........     16,650                                           16,650
 Interest expense  ...........................        (25)                                             (25)
                                                ---------                       -----------       ---------
 Income from mortgage assets   ...............     17,213                               52          17,265
                                                ---------                       -----------       ---------
Other Income & Expense
 Amortization of goodwill   ..................        (12)                             (24)(E)         (36)
 Management fees   ...........................                       219              (219)(D)           0
 Interest and other income  ..................        307            108              (185)(F)         230
 Administrative expenses    ..................     (1,932)           (52)              107 (D)      (1,877)
 Acquisition-related expense   ...............     (6,215)                                          (6,215)
                                                ---------       --------        -----------       ---------
   Other income & expense   ..................     (7,852)           275              (321)         (7,898)
                                                ---------       --------        -----------       ---------
Net Income   .................................  $  10,174       $  4,137       ($    4,069)       $ 10,242
                                                =========       ========        ===========       =========
Net Income per share  ........................  $    2.58                                         $   1.90
                                                =========                                         =========
Dividends declared per share   ...............  $    1.00                                         $   1.00
                                                =========                                         =========
Weighted average common shares outstanding          3,938                                            5,379
                                                =========                                         =========
</TABLE>
        See Notes to Unaudited Pro Forma Combined Financial Statements.
                                       7
<PAGE>
Notes to Unaudited Pro Forma Combined Financial Statements

Pro  Forma Combined Income Statement Adjustments For the Year Ended December 31,
1996 and the Six Months Ended June 30, 1997.

(A)    Winton & Associates provided property management services relating to the
       Winton Properties,  and Pima Realty provided property management services
       on the Company's  properties.  The  adjustments to eliminate the property
       management fees previously charged are as follows (in thousands):

<TABLE>
<CAPTION>
                                   1996      1997
                                 --------   -----
<S>                              <C>        <C>
   Pima Realty    ............     $  472   $190
   Winton & Associates  ......        631    210
                                  -------   -----
                                   $1,103   $400
                                  =======   =====
</TABLE>

(B)    The pro forma adjustments to the interest expense reflecting the interest
       on the  mortgage  loans  obtained or assumed  relating to the  properties
       acquired.

(C)    Increase in depreciation and amortization charges to reflect depreciation
       and amortization based on ASR's acquisition costs calculated utilizing an
       estimated  life of 27.5 years on the  property,  seven  years on personal
       property  and  improvements,  and  the  remaining  life  on  loan  costs.
       Acquisition  costs are  allocated  15% to land and 85% to  buildings  and
       improvements in accordance with ASR's estimated allocations.

(D)    Pima Mortgage provided advisory and bond  administration  services to the
       Company on a fee basis  pursuant to a management  agreement.  The Company
       has entered into  employment  agreements  with the three  officers of the
       corporate partners of Pima Mortgage. The Company expects to eliminate the
       expenses  incurred  by  Pima  Mortgage  (consisting  of  salaries  to the
       officers  of the  corporate  partners)  offset by costs  incurred  by the
       Company  under the  employment  agreements.  The  adjustments  to reflect
       elimination of the advisory and bond administration fees,  elimination of
       the Pima  Mortgage  expenses,  and the addition of salaries to be paid by
       the Company are as follows (in thousands):

<TABLE>
<CAPTION>
                                                                1996         1997
                                                               ----------   ---------
<S>                                                            <C>          <C>
   Elimination of bond administration fees expense .........     $ 193        $  52
                                                                 ======       ======
   Elimination of management fee income
    Bond administration fee income  ........................    ($ 193)      ($  52)
    Management fee income  .................................      (382)        (167)
                                                                 ------       ------
      Total    .............................................    ($ 575)      ($ 219)
                                                                 ======       ======
   Elimination of management fees expense and
    addition of salary expense
    Elimination of management fee expense ..................     $ 382        $ 167
    Elimination of Pima Mortgage salary expenses   .........       593           52
    Addition of salaries under employment agreements  ......      (337)        (112)
                                                                 ------       ------
      Reduction in operating expenses  .....................     $ 638        $ 107
                                                                 ======       ======
</TABLE>
                                       8
<PAGE>
(E)    To amortize the  recorded  purchase  price of Winton & Associates  over a
       20-year period.

(F)    To eliminate  interest and dividend  income on certain assets of the Pima
       Entities not acquired by the Company and to reduce the Company's interest
       income to reflect cash used in the Transactions (in thousands).

<TABLE>
<CAPTION>
                                                         1996     1997
                                                         ------   -----
<S>                                                      <C>      <C>
   Elimination of the Pima Entities' income  .........     $ 70   $ 12
   Reduction of the Company's interest income   ......      520    173
                                                          -----   -----
      Reduction of other income  .....................     $594   $185
                                                          =====   =====
</TABLE>
                                        9
<PAGE>
                                 RISK FACTORS

General

     Real  property  investments  are  subject  to  varying degrees of risk. The
yields  available from equity investments in real estate depend on the amount of
income  earned  and  capital appreciation generated by the related properties as
well  as  the  expenses  incurred.  If  the Company's properties do not generate
revenues  sufficient  to  meet  operating  expenses,  including debt service and
capital  expenditures, the Company's cash flow and ability to make distributions
to  its  stockholders will be adversely affected. The revenues from and value of
the  properties  may  be  adversely  affected  by  the  general economic climate
(including   unemployment   rates),  local  conditions  such  as  oversupply  of
competing  properties  or  a reduction in demand for properties in the area, the
attractiveness  of  the  properties to tenants, competition from other available
properties,  the  affordability  of  single  family  homes,  the  ability of the
Company  to  provide adequate maintenance and insurance, and increased operating
costs   (including   real  estate  taxes  and  utilities).  Certain  significant
expenditures  associated  with  an  investment  in real estate (such as mortgage
payments,  real  estate  taxes,  insurance, and maintenance costs) generally are
not   reduced   when  circumstances  cause  a  reduction  in  revenue  from  the
investment.  If  a  property  is mortgaged to secure payment of indebtedness and
the  Company  is unable to meet its mortgage payments, a loss could be sustained
as  a result of foreclosure on the property by the mortgage. In addition, income
from  properties  and real estate values are also affected by a variety of other
factors,  such  as  governmental regulations and applicable laws (including real
estate,  zoning,  and  tax  laws), interest rate levels, and the availability of
financing.

Illiquidity of Real Estate

     Real  estate  investments are relatively illiquid and, therefore, will tend
to  limit  the  Company's  ability to vary its portfolio promptly in response to
changes  in economic or other conditions. In addition, the Internal Revenue Code
of  1986,  as  amended  (the  "Code"), places limits on the Company's ability to
sell  properties  held for fewer than four years, which may affect the Company's
ability  to  sell  properties  without adversely affecting returns to holders of
Common Stock.

Dependence on Specific Regions

     The  Company's  properties  are  concentrated in the southwestern region of
the  United  States (particularly in Arizona, New Mexico, Texas, and Washington)
and  consist  entirely of multifamily properties. The Company's performance will
be  limited  to  economic  conditions  in  those  areas  and  in  the market for
multifamily properties located in those areas.

Operating Risks

     The  Company's  properties  are  subject  to  all operating risks common to
apartment  communities  in  general.  These risks include competition from other
apartment  communities  and  alternative  housing; new construction of competing
properties  or  increases  in  unemployment  in the areas in which the Company's
properties  are  located, either or both of which may adversely affect occupancy
or  rental  rates;  increases  in  operating  costs resulting from inflation and
other  factors,  which  increases  may  not  necessarily  be offset by increased
rents;  the  inability  or  unwillingness  of  residents  to pay rent increases;
future  enactment  of  rental  control laws or other laws regulating multifamily
housing,  including  current  and  possible  future  laws  relating to access by
disabled  persons;  and  disagreements with joint venture partners or other real
estate  co-investors.  If  operating  expenses increase, the local rental market
may  limit the extent to which rents may be increased to meet increased expenses
without  decreasing  occupancy  rates.  The  occurrence  of any of these factors
could   adversely   affect   the   Company's   operating   performance  and  its
distributions to stockholders.

Future Acquisitions

     The  Company continually evaluates potential acquisitions of properties and
enterprises  owning  properties.  There  can  be no assurance, however, that the
Company will be able to acquire any additional
                                       10
<PAGE>
properties  or property owners, that any acquisitions that are completed will be
on  terms  favorable  to the Company, that costs of improvements will not exceed
original  estimates,  that  any  acquired  properties will perform in accordance
with  expectations  or  improve  the overall performance of the Company, or that
the  Company's  systems,  controls,  management,  financial and other resources,
will  be  adequate  to  support  such  expansion. Expansion into new markets may
present  operating  and  marketing  challenges  that  are  different  from those
currently  encountered  by  the Company in its existing markets. There can be no
assurance  that  the  Company  will  anticipate all of the changing demands that
expanding operations will impose on its management.

Potential Environmental Liabilities

     Under  various  federal, state, and local laws, ordinances and regulations,
an  owner or operator of real estate may be held liable for the costs of removal
or  remediation  of  certain  hazardous or toxic substances located on or in the
property.  These  laws often impose such liability without regard to whether the
owner  or  operator  knew  of,  or  was  responsible  for,  the  presence of the
hazardous  or  toxic substances. The presence of such substances, or the failure
to  remediate such substances properly, may adversely affect the owner's ability
to  sell  or rent the property or to borrow using the property as collateral. In
addition  to  investigation  and clean-up actions brought by federal, state, and
local  agencies,  the presence of hazardous wastes on a property could result in
personal  injury  or  similar  claims by private plaintiffs. The Company has not
been  notified by any governmental authority of any noncompliance, liability, or
other  claim  in  connection  with  its properties. Other federal and state laws
require the removal of damaged asbestos-containing  material  in  the  event  of
remodeling or renovation.

     All  of the current properties have been subject to a Phase I environmental
site  assessment  and  limited asbestos survey (which involve inspection without
soil  or  groundwater analysis) by independent environmental consultants engaged
by  the  Company  at the time of acquisition. As a result of the findings of the
Phase  I  environmental  assessment,  a  Phase  II assessment involving soil and
groundwater   testing   was   performed   at   four  properties  by  independent
environmental  consultants.  The assessment shows that the groundwater at one of
the  properties  is  contaminated.  Based  on  the  report  of the environmental
engineers,  the  Company  believes  that  the contamination has been caused by a
nearby  service station and that the owner of the station has commenced clean-up
procedures  under the direction of the local governmental authority. The Company
has  informed  the local governmental authority of the groundwater contamination
and  asked  the  authority  to  expand  the  clean-up  procedures to include the
Company's  property.  The  Company believes that the environmental liability for
its  property would not have a material adverse effect on the Company's business
or results of operations.

     The   Company   has   determined   that   there   are   minor   amounts  of
asbestos-containing  materials ("ACMs") in five of the Company's properties. The
Company  maintains  an Operations and Maintenance Program that details operating
procedures  with  respect  to  ACMs  prior  to  any renovation and that requires
periodic  inspection  by  the Company's employees for any change in condition of
existing ACMs.

     In  addition,  the  apartment  site under development in Tempe, Arizona was
formerly  used  for  agricultural purposes and a portion of the site was used as
the  runway  for  a  pesticide  aerial  application firm located adjacent to the
apartment  site.  The site of the pesticide aerial application firm is currently
a  subject  of  remediation  by the U.S. Environmental Protection Agency ("EPA")
and  the  Arizona  Department  of Environmental Quality ("ADEQ"). Extensive soil
tests  on the apartment site revealed that a few samples contained minor amounts
of  toxaphene  above  the  regulatory  level. The Company engaged an independent
environmental  consulting  firm  to conduct a "site specific risk assessment" to
evaluate  the potential threat to human health based on exposures and conditions
unique  to  the  site. The consulting firm's report indicates that the potential
threat  is  minimal  and no further action is necessary prior to the development
of  the  site  as an apartment community. The EPA and ADEQ have not required the
Company  to  take  any  remedial actions on the site. The agencies also have not
informed the Company of any regulatory actions on the site.

     Except  as set forth above, the reports have not revealed any environmental
liability,  nor  is  the  Company aware of any environmental liability, that the
Company believes would have a material adverse
                                       11
<PAGE>
effect   on  the  Company's  business,  assets,  or  results  of  operation.  No
assurance,  however,  can  be  given that these reports reveal all environmental
liabilities,   or  that  no  prior  owner  created  any  material  environmental
condition  not  known  to  the  Company  or  that  future  uses  and  conditions
(including  changes  in  applicable environmental laws and regulations) will not
result  in  imposition  of  environmental  liability.  In  the event the Company
discovers  a material environmental condition relating to any of its properties,
the Company could be required to expend funds to remedy such condition.

Uninsured Loss

     The   Company   carries   comprehensive   liability,   fire,  flood  (where
applicable),   extended   coverage,   and  rental  loss  insurance  with  policy
specifications,   hits,   and   deductibles   customarily  carried  for  similar
properties.  There  are, however, certain types of extraordinary losses (such as
losses  resulting  from  earthquakes)  that  may  be  either  uninsurable or not
economically  insurable.  Should an uninsured loss occur, the Company could lose
its  investment  in  and  anticipated  profits and cash flow from a property and
would continue to be obligated on any mortgage indebtedness on the property.

Americans with Disabilities Act

     The  Company's  properties must comply with Title III of the Americans with
Disabilities  Act  (the  "ADA")  to  the  extent that the properties are "public
accommodations"   and/or   "commercial   facilities"  as  defined  by  the  ADA.
Compliance  with  the  ADA  requirements  could  require  removal  of structural
barriers  to  handicapped access in certain public access areas of the Company's
properties,  where  such  removal  is  "readily  achievable."  The ADA does not,
however,  consider  residential properties, such as apartment communities, to be
public  accommodations or commercial facilities, except to the extent por- tions
of  such  facilities,  such  as  a  leasing  office, are open to the public. The
Company  believes that the properties comply with all present requirements under
the  ADA.  Noncompliance  with the ADA could result in imposition of fines or an
award  of  damages  to  private  litigants if required changes involve a greater
expenditure  than  the  Company currently anticipates, or if the changes must be
made  on  a more accelerated basis than it anticipates, the Company's operations
could  be  adversely  affected.  No  specific  regulations have been promulgated
under  the  ADA  and,  thus,  it  is  uncertain how enforcement of the ADA would
affect specific building attributes.

Fair Housing Amendments Act of 1988

     The  Fair  Housing  Amendments Act of 1988 (the "FHA") requires multifamily
residential  properties  first occupied after March 13, 1991 to be accessible to
the  handicapped.  Noncompliance  with the FHA could result in the imposition of
fines  or  an  award  of damages to private litigants. The Company believes that
its properties that are subject to the FHA are in compliance with such law.

Risks of Real Estate Development

     The  Company  plans  to  seek  selective opportunities for development. The
real  estate  development  business  involves  significant  risks in addition to
those  involved  in  the  acquisition,  ownership,  and operation of established
apartment  communities.  The  development  risks  include  the  availability  of
construction  financing on favorable terms for development, construction delays,
construction  costs  in  excess  of  the  budgeted  amounts, the achievement and
maintenance  of  anticipated  rental  rates  and occupancy levels in the market,
availability  of  long-term  permanent  financing  upon completion, shortages of
materials   or  skilled  labor,  labor  disputes,  unforeseen  environmental  or
engineering  problems,  work  stoppages,  fire  and other natural disasters, and
weather  interferences.  In  addition, the unavailability of permanent financing
on  acceptable  terms  to  repay  construction financing could result in delays,
increased   costs,   or  the  loss  of  developed  properties.  New  development
activities,   regardless   of   their  ultimate  success,  typically  require  a
substantial  amount  of  management's time and attention. Development activities
also  are  subject  to  risks  relating to the inability to obtain, or delays in
obtaining,all  necessary  zoning,  land  use,  building,  occupancy,  and  other
required governmental permits and authorizations.

Risk of Management Business

     The  Company  manages  on  a  fee  basis properties owned by third parties.
Risks  associated  with  the  management  of  properties  owned by third parties
include the possibility that management contracts
                                       12
<PAGE>
(which  generally  are  cancellable  upon  short  notice or upon the sale of the
property)  will  be  terminated  by  the  property owner or will be cancelled in
connection  with  the  sale  of  the property, that contracts may not be renewed
upon  expiration  or  will  be  renewed  on  less favorable terms or that rental
revenues  upon  which  the management fees are based will decline as a result of
general  market  conditions  or specific market factors affecting the properties
being managed, in either case resulting in decreased management fee income.

Borrowing Risks

     Subject  to the terms of the Company's Bylaws, the availability and cost of
borrowings,  various  market  conditions,  restrictions that may be contained in
the  Company's  financing  arrangements from time to time and other factors, the
Company  increases  the  amount of funds available for its activities with funds
from   borrowings,   including  borrowings  under  loan  agreements,  repurchase
agreements,  and  other  credit  facilities.  The  Company's borrowings may bear
fixed  or  variable  interest  rates,  may  require additional collateral in the
event  that  the  value of existing collateral declines on a market value basis,
and  may  be  due  on  demand  or  upon the occurrence of certain events. To the
extent  that  the  Company's borrowings bear variable interest rates, changes in
short-term  interest  rates  will  significantly  influence  the  cost  of  such
borrowings  and  can result in losses in certain circumstances. The Company also
may  increase  the  amount  of  its available funds through the issuance of debt
securities.

     The  Company's  Bylaws  limit borrowings to no more than 300% of the amount
of  its  net  assets  (as  described herein) unless borrowings in excess of that
amount  are  approved  by  a  majority of the Unaffiliated Directors (as defined
herein).  See  "Business  and  Properties  --  Capital  Resources."  Each of the
Company's  36  apartment communities and one office building has been pledged to
secure  a  first  mortgage loan. As of June 30, 1997, real estate mortgage loans
totalled $141 million.

     No  assurance  can  be  given  as to the actual effect of borrowings by the
Company.

Pledged Assets

     A  substantial  portion  of  the  Company's assets currently are and in the
future  can  be expected to be pledged to secure its borrowings. Therefore, such
assets  will  not  be  available  to  the  stockholders  in  the  event  of  the
liquidation  of  the  Company  except  to  the extent that the liquidation value
thereof  exceeds  the  amounts  due  to  the creditors. However, the liquidation
value  of  the  Company's  assets  is  uncertain  and may fluctuate rapidly as a
result  of  numerous market factors as well as the supply of and demand for such
assets.

Competition

     There  are  numerous  real estate companies, insurance companies, financial
institutions,  pension  funds,  and  other property owners that compete with the
Company  in  seeking  properties for acquisition and in attracting and retaining
tenants for properties.

Market Price of Common Stock

     The  market  price  of  the  Company's  Common Stock in the future could be
subject  to  wide  fluctuations in response to quarterly variations in operating
results  of  the  Company,  changes  in  analysts'  estimates  of  the Company's
financial  performance,  actual  and  anticipated  dividend payments, prevailing
interest  rates, general industry conditions, changes in the real estate market,
local  economic  factors, governmental regulations, modifications of tax laws or
tax  rates,  and  other events and factors. An increase in market interest rates
may  lead  purchasers  of the Company's Common Stock to demand a higher yield on
the price paid for shares from dividend distribution by the Company.

Shares Eligible for Future Sale

     Sales  of  Common  Stock  in  the  public  market  could  adversely  affect
prevailing  market  prices.  A  total  of  1,687,318  shares of Common Stock are
eligible  for  resale  in  the  public  market.  In  addition,  943,705  limited
partnership  interests  ("LP  Units")  in  the  Operating  Partnership  will  be
convertible  into  943,705  shares  of  Common Stock at any time after April 30,
1998.
                                       13
<PAGE>
Future Offerings of Common Stock

     The  Company  in  the  future  may increase its capital resources by making
additional  offerings  of  its  Common  Stock or securities convertible into its
Common  Stock.  The  actual  or  perceived  effect  of such offerings may be the
dilution  of the book value or earnings per share of the Company's Common Stock,
which  may  result  in the reduction of the market price of the Company's Common
Stock.  The  Company  is  unable  to  estimate  the amount, timing, or nature of
future  sales  of  its  Common  Stock  as  such  sales  will  depend upon market
conditions  and  other  factors  such  as  its  need  for additional equity, its
ability  to  apply or invest the proceeds of such sales of its Common Stock, and
the terms upon which its Common Stock could be sold.

Potential Conflicts of Interest

     The  Company's  Articles  of  Incorporation  limit  the  liability  of  its
directors  and  officers  to  the  Company  and  its stockholders to the fullest
extent  permitted  by  Maryland  law, and both the Company's Articles and Bylaws
provide for indemnification of the directors and officers to such extent.

     With  a view toward protecting the interests of the Company's stockholders,
the  Bylaws  of  the  Company  provide that a majority of the Board of Directors
(and  a  majority  of  each  committee  of  the  Board of Directors) must not be
"Affiliates"  of  the  Company  and  that the investment policies of the Company
must be reviewed annually by these directors (the "Unaffiliated Directors").

Certain Consequences of and Failure to Maintain REIT Status

     In  order  to  maintain its qualification as a real estate investment trust
("REIT")  for  federal income tax purposes, the Company must continually satisfy
certain  tests  with  respect  to  the  sources  of  its  income, the nature and
diversification  of its assets, the amount of its distributions to stockholders,
and  the  ownership  of  its  stock.  See  "Federal Income Tax Considerations --
Qualification  of the Company as a REIT." Among other things, these restrictions
may  limit  the  Company's  ability  to  acquire certain types of assets that it
otherwise  would consider desirable, limit the ability of the Company to dispose
of  assets  that  it  has held for less than four years if the disposition would
result  in  gains  exceeding specified amounts, limit the ability of the Company
to  engage  in  hedging  transactions  that  could  result  in  income exceeding
specified  amounts,  and  require  the  Company  to  make  distributions  to its
stockholders  at times that the Company may deem it more advantageous to utilize
the  funds  available for distribution for other corporate purposes (such as the
purchase  of  additional  assets  or the repayment of debt) or at times that the
Company may not have funds readily available for distribution.

     The  Company's  operations  from  time  to  time generate taxable income in
excess  of its net income for financial reporting purposes. The Company also may
experience  a  situation  in which its taxable income is in excess of the actual
cash  receipts.  See "Federal Income Tax Considerations." To the extent that the
Company  does not otherwise have funds available, either situation may result in
the  Company's  inability  to distribute substantially all of its taxable income
as   required   to   maintain   its   REIT   status.  See  "Federal  Income  Tax
Considerations."  Alteratively,  the  Company may be required to borrow funds to
make  the  required  distributions  that  could  have the effect of reducing the
yield  to  its  stockholders,  to  sell  a portion of its assets at times or for
amounts  that  are  not  advantageous, or to distribute amounts that represent a
return  of  capital  that  would reduce the equity of the Company. In evaluating
assets  for  purchase,  the Company considers the anticipated tax effects of the
purchase  including  the  possibility  of  any  excess  of  taxable  income over
projected cash receipts.

     If  the  Company  should not qualify as a REIT in any tax year, it would be
taxed   as  a  regular  domestic  corporation  and,  among  other  consequences,
distributions  to  the  Company's  stockholders  would  not be deductible by the
Company  in  computing  its  taxable  income.  Any  such  tax liability could be
substantial  and  would reduce the amount of cash available for distributions to
the  Company's stockholders. See "Business." In addition, the unremedied failure
of  the  Company  to  be treated as a REIT for any one year would disqualify the
Company from being treated as a REIT for the four subsequent years.

Excess Inclusions

     A  portion  of  the  dividends  paid  by  the Company constitutes unrelated
business  taxable income to certain otherwise tax-exempt stockholders which will
constitute  a  floor for the taxable income of stockholders not exempt from tax,
and  will not be eligible for any reduction (by treaty or otherwise) in the rate
                                       14
<PAGE>
of  income  tax  withholding  in the case of nonresident alien stockholders. For
1996,  the  entire ordinary income portion ($0.17 per share) of the dividend was
excess   inclusion  income.  See  "Federal  Income  Tax  Considerations  --  Tax
Consequences of Common Stock Ownership."

Marketability of Shares of Common Stock and Restriction on Ownership

     The  Company's  Articles  of Incorporation prohibit ownership of its Common
Stock  by  tax-exempt entities that are not subject to tax on unrelated business
taxable   income  and  by  certain  other  persons  (collectively  "Disqualified
Organizations").  Such restrictions on ownership exist so as to avoid imposition
of a tax on a portion of the Company's income from excess inclusions.

     Provisions  of the Company's Articles of Incorporation also are designed to
prevent  concentrated  ownership  of  the  Company  that  might  jeopardize  its
qualification  as  a  REIT  under the Code. Among other things, these provisions
provide   (i)   that  any  acquisition  of  shares  that  would  result  in  the
disqualification  of the Company as a REIT under the Code will be void, and (ii)
that  in  the  event  any  person  acquires,  owns or is deemed, by operation of
certain  attribution  rules  set  out  in the Code, to own a number of shares in
excess  of 9.8% of the outstanding shares of the Company's Common Stock ("Excess
Shares"),  the  Board  of  Directors,  at  its discretion, may redeem the Excess
Shares.  In  addition,  the  Company  may  refuse  to effectuate any transfer of
Excess  Shares and certain stockholders, and proposed transferees of shares, may
be  required  to  file  an  affidavit  with  the  Company  setting forth certain
information  relating,  generally,  to  their  ownership of the Company's Common
Stock.   These   provisions  may  inhibit  market  activity  and  the  resulting
opportunity  for  the  Company's  stockholders  to  receive  a premium for their
shares  that  might  otherwise exist if any person were to attempt to assemble a
block  of shares of the Company's Common Stock in excess of the number of shares
permitted  under  the Articles of Incorpo- ration. Such provisions also may make
the  Company  an  unsuitable investment vehicle for any person seeking to obtain
(either  alone  or  with  others  as a group) ownership of more than 9.8% of the
outstanding  shares  of  Common  Stock. Investors seeking to acquire substantial
holdings  in  the  Company should be aware that this ownership limitation may be
exceeded  by  a stockholder without any action on such stockholder's part in the
event  of  a  reduction  in  the  number  of outstanding shares of the Company's
Common Stock.

Cautionary Statement Regarding Forward-Looking Information

     Certain  statements  and  other  information  contained  herein  concerning
future,  proposed,  and intended activities of the Company or other matters that
are  not  historical  facts  are  forward-looking  statements (as defined in the
Securities  Act). When used herein, the words "believe," "expect," "anticipate,"
"estimate,"  and  similar  expressions  are  intended to identify foward-looking
statements.  By  their nature, forward-looking statements are subject to certain
risks,  uncertainties,  and  assumptions.  Should  one or more of these risks or
uncertainties  materialize  or  should  underlying  assumptions prove incorrect,
actual  results  may  vary  materially  from  those expressed or implied by such
forward-looking  statements.  Factors  that could cause actual results to differ
materially include those discussed under "Risk Factors."
                                       15
<PAGE>
                                USE OF PROCEEDS

     The Company will not receive any proceeds of sales of shares by the Selling
Stockholders.

                                CAPITALIZATION

     The  following  table  sets  forth  the capitalization of the Company as of
June  30,  1997  and  as  adjusted  to reflect the issuance of 374,581 shares of
Common  Stock  and LP Units convertible into 27,721 shares of Common Stock. This
table  should be read in conjunction with the Consolidated Financial Statements,
including  the notes thereto, included elsewhere in this Prospectus. (Dollars in
thousands.)
<TABLE>
<CAPTION>
                                                                 Actual        As Adjusted
                                                               -------------   ------------
<S>                                                            <C>             <C>
Convertible LP Units    ....................................    $   18,910     $  19,486
Common Stock, par value $0.01, 40,000,000 shares authorized;
 4,622,353 shares issued (actual);
 4,996,934 shares issued (adjusted)    .....................            45            49
Additional paid-in capital    ..............................       180,813       189,144
Deficit  ...................................................      (107,053)     (107,053)
Stock notes receivable  ....................................          (385)         (385)
Treasury stock -- 184,742 shares    ........................        (3,027)       (3,027)
                                                                ----------     ----------
Total stockholders' equity    ..............................    $   89,303     $  98,214
                                                                ==========     ==========
</TABLE>

                          PRICE RANGE OF COMMON STOCK

     The  Company's  Common  Stock  is listed and principally traded on the Amex
under  the  symbol  the  "ASR."  The  following table sets forth for the periods
indicated  the  high  and  low  sales  prices  of  the Company's Common Stock as
reported on the Amex and the cash dividends paid per share.
<TABLE>
<CAPTION>
                                                                   Dividend
                                      High            Low          per share
                                    ------------   -------------   ----------
<S>                                 <C>            <C>               <C>         
         1994                                                        
          First quarter .........   $10 15/16     $ 7 1/2              --
          Second quarter   ......    15             5 15/16            --
          Third quarter .........    13 3/4         6 1/4              --
          Fourth quarter   ......    14 1/16        9 3/8            $0.50
         1995                                                        
          First quarter .........    20            10 15/16           0.50
          Second quarter   ......    19 3/8        16 1/4             0.50
          Third quarter .........    20 1/2        17 3/4             0.50
          Fourth quarter   ......    18 3/8        15                 0.50
         1996                                                        
          First quarter .........    17 3/4        15 3/8             0.50
          Second quarter   ......    18 3/8        16 7/8             0.50
          Third quarter .........    19 3/4        17 1/2             0.50
          Fourth quarter   ......    22 3/8        18 7/8             0.50
         1997                                                        
          First quarter .........    24 3/4        20 1/4             0.50
          Second quarter   ......    23 3/4        18 5/8             0.50
          Third quarter (through                                     
            August 25, 1997)  ...    23 7/8        21 7/8          
</TABLE>

     On August 25, 1997, the closing sales price of the Common Stock on the Amex
was $22 9/16 per share and the approximate number of holders of record of Common
Stock was 2,000.
                                       16
<PAGE>
                        SELECTED FINANCIAL INFORMATION
                    (In thousands except for per share data)

     The  selected consolidated financial data presented below as of and for the
five  years  ended  December  31,  1996  are  derived from the Company's audited
consolidated  financial statements. The selected historical financial data as of
and  for  the  six  months  ended  June  30,  1996 and 1997 are derived from the
Company's  unaudited financial statements. The historical financial data for the
six  months  ended June 30, 1996 and 1997, in the opinion of management, include
all  adjustments,  consisting  solely of normal recurring adjustments, necessary
for  a fair presentation for such periods. The results of operations for the six
months  ended  June  30,  1997  are  not necessarily indicative of results to be
expected  for  the  year ending December 31, 1997. These selected financial data
should  be  read  in  conjunction  with "Management's Discussion and Analysis of
Financial  Condition  and  Results of Operations" and the Company's consolidated
financial   statements  and  the  notes  thereto  appearing  elsewhere  in  this
Prospectus.

<TABLE>
<CAPTION>
                                                                                                           Six months ended
                                                              Years ended December 31,                         June 30,
                                             ---------------------------------------------------------- -----------------------
                                                1992         1993        1994       1995       1996        1996        1997
                                             ------------ ------------ ---------- ---------- ---------- ----------- -----------
<S>                                          <C>          <C>          <C>        <C>        <C>        <C>         <C>
Consolidated Statements of Operations Data
 Income from real estate
  Rental and other income ..................                           $12,528    $14,034    $14,581     $  7,281    $ 10,888
  Operating and maintenance expenses,
   real estate taxes and insurance    ......                            (5,497)    (6,719)    (6,855)      (3,274)     (5,140)
  Interest expense  ........................                            (3,941)    (4,387)    (4,348)      (2,190)     (3,377)
  Depreciation and amortization    .........                            (1,995)    (2,692)    (2,819)      (1,368)     (2,032)
                                                                       --------   --------   --------    --------    --------
  Income from real estate    ...............                             1,095        236        559          449         339
                                                                       --------   --------   --------    --------    --------
 Gain on sale of real estate ...............                                                                              474
                                                                                                                     --------
 Income from mortgage assets
  Prospective yield income   ...............   $    919     $  7,264     6,433      3,884      2,630        1,569         588
  Income from redemptions and sales   ......                             4,263      5,302      9,461        4,987      16,650
  Interest expense  ........................     (5,841)      (4,794)   (2,596)      (347)      (181)        (124)        (25)
  Provision for reserves  ..................    (57,588)     (20,286)
                                               ---------    ---------  --------   --------   --------    --------    --------
   Income (loss) from mortgage assets    ...    (62,510)     (17,816)    8,100      8,839     11,910        6,432      17,213
                                               ---------    ---------  --------   --------   --------    --------    --------
 Income (loss) before administrative
  expenses and other income  ...............    (62,510)     (17,816)    9,195      9,075     12,469        6,881      18,026
 Administrative expenses  ..................     (3,104)      (1,949)   (2,216)    (2,983)    (3,203)      (1,336)     (1,944)
 Acquisition related expenses   ............                                                               (6,215)
 Other income, net  ........................        739          286       723        462       (425)         121         307
                                               ---------    ---------  --------   --------   --------    --------    --------
 Income (loss) before cumulative effect of
  accouting change  ........................    (64,875)     (19,479)    7,702      6,554      8,841        5,666      10,174
 Cumulative effect of accounting change  ...                 (21,091)
                                               ---------    ---------  --------   --------   --------    --------    --------
 Net income   ..............................  ($ 64,875)   ($ 40,570)  $ 7,702    $ 6,554    $ 8,841     $  5,666    $ 10,174
                                               =========    =========  ========   ========   ========    ========    ========
 Per average outstanding share
  Net income (loss) before cumulative
   effect of accounting change  ............   $ (20.20)    $  (6.27)  $  2.48    $  2.09    $  2.80     $   1.80    $   2.58
  Cumulative effect of accounting change*                      (6.79)
                                               ---------    ---------  --------   --------   --------    --------    --------
  Net income (loss) per share   ............   $ (20.20)    $ (13.07)  $  2.48    $  2.09    $  2.80     $   1.80    $   2.58
                                               =========    =========  ========   ========   ========    ========    ========
  Dividends per share  .....................   $   2.25     $   1.15   $  0.50    $  2.00    $  2.00     $   1.00    $   1.00
                                               =========    =========  ========   ========   ========    ========    ========
  Weighted average shares outstanding    ...      3,209        3,104     3,100      3,141      3,153        3,154       3,938
                                               =========    =========  ========   ========   ========    ========    ========
</TABLE>

<TABLE>
<CAPTION>
                                                                         December 31,
                                                  ----------------------------------------------------------   June 30,
                                                   1992         1993        1994        1995        1996        1997
                                                  ----------   ---------   ---------   ---------   ---------   ---------
<S>                                               <C>          <C>         <C>         <C>         <C>         <C>
Consolidated Balance Sheet Data
  Apartment and other real estate assets   ......                $ 3,855     $73,056     $79,510     $89,958     $210,34
  Mortgage assets  ..............................   $108,623      37,881      18,965      11,877       5,039          --
  Total assets  .................................    116,589      54,068      96,745      94,169      97,796      239,16
  Real estate notes payable    ..................                             50,693      49,212      49,110      140,88
  Mortgage assets borrowing, net  ...............     39,517      22,062       6,422       4,495       2,014          --
  Stockholders' Equity   ........................     75,284      30,948      37,100      37,395      40,102       89,30
</TABLE>

- ------------
* Prior  to December 1993, the Company followed the practice of writing down the
  carrying  value  of  a  mortgage  asset (including an allocated portion of the
  deferred  hedging  cost) to its estimated future cash flows. In December 1993,
  the  Company  adopted  SFAS No. 115, which requires that the carrying value of
  a  mortgage  asset  be  written  down  to  its  estimated  fair value when its
  estimated  yield  is  less  than a "risk-free yield." As a result, the Company
  wrote  down  substantially  all its mortgage assets in 1993 to their estimated
  fair  value  and  recorded  a  charge  of $21,091,000, which was reported as a
  cumulative effect of accounting change.
                                       17
<PAGE>
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS

General

     ASR  Investments  Corporation  (the  "Company") is a real estate investment
trust   engaged   primarily  in  the  acquisition  and  operation  of  apartment
communities  in  the  southwestern  United  States.  At  December  31, 1996, the
Company  owned  3,093  units.  In  March  1997,  the Company acquired a 266-unit
apartment  community.  In  April 1997, the Company acquired a 257-unit apartment
community.  On  April  30,  1997,  the Company acquired 13 apartment communities
containing  2,260  units  and  one office building (the "Winton Properties"). In
May  1997,  the  Company  acquired two apartment communities totalling 526 units
and  sold  its investment in joint ventures. At June 30, 1997, the Company owned
36  apartment communities with a total of 6,347 units and an office building. As
the  Company acquired these new properties throughout the quarter, its operating
results  for  the  quarter  ended June 30, 1997 include only a partial quarter's
operating  results  of the new properties acquired. Their full quarterly results
will be reflected in the quarter ending September 30, 1997.

     In  connection  with the acquisition of the Winton Properties, on April 30,
1997,  the  Company also acquired (i) Winton Associates (the property management
company  for  the  Winton  Properties),  (ii)  Pima  Realty  Advisors, Inc. (the
Company's  Property  Manager)  and  (iii)  Pima  Mortgage  L.P.  (the  Company's
Manager).

     In  June  1997,  the  Company  sold  all  its remaining mortgage assets for
$13,350,000  for  a gain of $10,970,000. For the six months ended June 30, 1997,
the  Company received $22,277,000 from the mortgage assets. The Company plans to
invest  a  majority  of  this  amount  in additional apartment communities. As a
result  of  the sale of all of its mortgage assets, the Company will not realize
any mortgage asset cash flows or income in future periods.

Comparison of Six Months Ended June 30, 1997 and 1996

     Real  Estate  Operations  --  Real  estate  operating  income  and expenses
increased  substantially  primarily  due to acquisitions made on April 30, 1997.
Below  are  the operating results of the new communities for the period owned by
the Company during the first six months of 1997 (in thousands):

<TABLE>
<S>                                                           <C>
         Rental and other income  ........................     $3,441
         Property management income  .....................         46
                                                               -------
               Total real estate revenues  ...............      3,487
                                                               -------
         Operating & maintenance expenses  ...............      1,253
         Property management expenses   ..................         63
         Real estate taxes and insurance expenses   ......        451
         Interest expense   ..............................      1,072
         Depreciation expense  ...........................        683
                                                               -------
               Total real estate operating expenses ......      3,522
                                                               -------
         Income from real estate  ........................    ($   35)
                                                               =======
</TABLE>

     On  the  "same  store"  basis  (i.e.,  for  properties owned by the Company
during  the  first  six months of 1996), the Company realized (i) an increase of
$105,000  in  rental  income  (primarily  in  the  Houston  market)  and (ii) an
increase  of  $99,000  in  operating  expenses.  As  a result of the sale of the
Company's  interest  in joint ventures, income from the joint ventures decreased
by $10,000.

     The  gain  on sale of real estate of $474,000 resulted from the sale of the
Company's  interest  in  the  joint  ventures in May of 1997. The Company had no
sales of real estate in 1996.

     Mortgage  Assets  -- Prospective yield income decreased due to the decrease
in  the  mortgage  asset balance as a result of (i) amortization and redemptions
in 1996 and the first quarter of 1997 and (ii) the
                                       18
<PAGE>
sale  of  the  entire mortgage asset portfolio in June 1997. Interest expense on
mortgage  assets decreased due to lower short-term borrowing as well as the full
repayment in June 1997.

     Administrative  Expenses,  Acquisition  Related  Expenses  and Other Income
Administrative  expenses increased by $608,000 for the six months ended June 30,
1997  primarily  as  a  result  of  an  increase  in  expense accruals for stock
appreciation  rights  of  $672,000  due  to an increases in the Company's common
stock  price.  The  increases were mitigated by a decrease in management fees of
$39,000  as the management contract was terminated on April 30,1997. Acquisition
related  expenses  of $6,215,000 relates to (i) the acquisition of the Company's
Manager  and  Property  Manager  for $5,250,000 (see Note 6), (ii) $802,700 paid
its  three  principal  executive officers who are also owners of the Manager and
Property  Manager  in  connection  with the acquisition of the Winton Properties
(see  Note  6)  and  (iii)  $162,000  in  other  expenses  related to the Winton
Properties.  Other  income  increased  by $186,000 due to interest earned on the
Company's  cash  balance  which  was  higher during the first six months of 1997
compared with the same period in 1996.

     Income  from  Mortgage  Redemption  and  Sales  --  As discussed above, the
Company  has, from time to time, redeemed or sold mortgage assets. In June 1997,
the  Company  sold  all  of  its  remaining  mortgage  assets  for approximately
$13,350,000  and  a gain of $10,970,000. As a result of the sale, the Company no
longer  owns  any  mortgage assets and will not realize any additional cash flow
or  income  from  mortgage  assets.  The  Company  plans  to use the proceeds to
purchase additional apartment communities that are under evaluation.

     The   Company   expects   net  income  for  future  periods  will  decrease
substantially  because  of  the  additional  depreciation  expense  from the new
apartment communities and the absence of income from mortgage assets.

     Funds  From  Operations  -- The Company believes that funds from operations
("FFO")  is  one  of  the appropriate measures of performance of an equity REIT.
FFO  is generally defined as net income plus certain non-cash charges (primarily
depreciation  and  amortization),  less  gains  from  sales  of assets and after
adjustments  for  unconsolidated  partnerships  and joint ventures. As a result,
FFO  provides  a view of a REIT's performance without regard to depreciation and
amortization  and  gains  on sales of assets. The Company has made the following
adjustments  in  calculating  FFO,  as modified: (i) income from redemptions and
sales  of mortgage assets is excluded as the Company considers such income to be
similar  in  nature  to  gains  from sales of real estate; certain non-recurring
charges  are  added  back as the charges relate to a defined and limited period;
and  (iii)  while  the  stock  options  that  carry  dividend  equivalent rights
("DERs")  are  anti-dilutive, they are included in the FFO per share calculation
as  the  Company  believes  the  options  are  likely  to  be exercised by their
expiration   date   of   December   16,  1998  because  the  exercise  price  is
substantially below the current stock price.

     As  not  all REITs and financial analysts calculate FFO in the same manner,
FFO  as  reported  herein  may not be comparable to similarly titled measures as
reported  by  other  REITs.  FFO,  as  modified,  should not be considered as an
alternative  to  net  income  (determined  in accordance with generally accepted
accounting  principles)  as  an indication of Company's financial performance or
to  cash  flow  through  operating  activities  (determined  in  accordance with
generally  accepted accounting principles) as FFO excludes income from sales and
redemptions  of mortgage assets that are included in cash flow through operating
activities  and  (ii) FFO is not adjusted for changes in accrual as is cash flow
from  operating  activities. FFO is not necessarily indicative of available cash
flow  to  fund all of the Company's needs. The Company believes that in order to
facilitate  a  clear  understanding  of  the  consolidated  historical operating
results  of the Company, FFO should be considered in conjunction with net income
as presented in the consolidated financial statements.
                                       19
<PAGE>
     Calculation  of FFO, as modified, for the six months ended June 30, 1997 is
as follows (in thousands except per share amounts):

<TABLE>
<CAPTION>
                                                                                     Pro Forma
                                                                                    Combined (**)
                                                                     Six Months     Six Months
                                                                     ------------   --------------
<S>                                                                  <C>            <C>
Net Income    ......................................................  $  10,174       $  10,242
Depreciation and amortization   ....................................      2,146           3,875
Certain non-recurring charges (*)  .................................      6,953           6,953
Dividend equivalent rights   .......................................        340             340
Income from redemptions and sales of mortgage assets    ............    (16,650)        (16,650)
Gain on sale of real estate  .......................................       (474)           (474)
                                                                      ---------       ---------
Funds from operations  .............................................  $   2,489       $   4,286
                                                                      =========       =========
Average shares of common stock and common stock equivalents   ......      3,938           5,379
Effect of assumed exercise of stock options    .....................        188             188
                                                                      ---------       ---------
Assumed number of shares  ..........................................      4,126           5,567
                                                                      =========       =========
FFO per share    ...................................................  $    0.60       $    0.77
                                                                      =========       =========
</TABLE>

- ------------
 (*)  --  Non-recurring  charges relate to stock appreciation rights for certain
employees, acquisition-related expenses and contract termination expense.
(**)  -- The selected unaudited pro forma data for the six months ended June 30,
1997  have  been  prepared  as  if  the 1997 acquisitions, described below under
"1997   Acquisitions",   had  occurred  at  January  1,  1997  (See  Note  2  to
Consolidated   Financial   Statements).  The  proforma  data  are  provided  for
information  purposes only and are not indicative of the results that would have
occurred or which may occur in the future.

     The   Company  expects  its  FFO  to  increase  as  (i)  it  completes  the
construction  of its Finisterra Apartments in September 1997 and (ii) it invests
the  proceeds from the sale of the mortgage assets. The above FFO data, however,
are  not  necessarily  indicative  of the FFO amounts for future periods as they
will  depend  on  the  performance  of the existing apartment communities and as
well as new communities.

1996 Compared to 1995

     Real  Estate  Operations  --  Rental and other income increased $547,000 in
1996  primarily  as  a  result  of  (i)  $346,000  from  rental  rate  increases
(attributable  primarily  to  a  3%  increase  in the Houston communities), (ii)
$201,000  from  higher  occupancy  rates  (attributable  primarily to the Tucson
communities),  (iii)  $242,000 from prior rental increases becoming effective as
leases  are  renewed  or  the  apartment  is  re-leased,  and  (iv) $69,000 from
communities  acquired  through  joint  ventures. The increases were mitigated by
$238,000  from  rental  concessions  (attributable  primarily to the Albuquerque
communities).  Operating  and maintenance expense increased $145,000 (2.8%) as a
result  of  the  community  acquired  in  February 1995 and to increased payroll
expense  (attributable  primarily  to the Tucson communities). Real estate taxes
and  insurance  remained  flat as there were no increases or decreases in rates.
Depreciation  and  amortization  increased  by  $127,000  (4.7%)  primarily as a
result  of  the  community acquired in February 1995 and capital improvements on
the  apartment  communities. Interest expense on real estate mortgages decreased
due to lower principal balances resulting from monthly payments.

     Mortgage  Assets  --  As  a result of amortization of the investment in and
redemption  and  sales of mortgage assets in 1995 and 1996, the 1996 prospective
yield  income  decreased  by  $1,254,000. The average balance of mortgage assets
decreased  from  $14,827,000  for  1995  to $8,118,000 for 1996. The decrease in
income  was  mitigated  by an increase in the average prospective yield from 28%
for  1995 to 35% for 1996. Redemptions and sales of nine mortgage assets in 1996
generated  total  income  of  $9,461,000. In 1995, redemptions and sales of five
mortgage  assets  generated total income of $2,882,000. In addition, the Company
recorded  income  of  $2,420,000  in  1995 from the reversal of the excess yield
maintenance
                                       20
<PAGE>
payment  accrued  in 1993 on notes payable secured by mortgage assets which were
paid  off  in  February  1995.  Interest  expense related to the mortgage assets
decreased  due  to  lower short-term borrowing and the payoff of a note in April
1995.

     Operating  Expenses  and  Other Income -- Administrative expenses increased
in  1996  primarily  as  a  result  of an increase in expense accruals for stock
appreciation  rights of $151,000 as a result of price increases in the Company's
Common  Stock.  Other  expenses  increased  in  1996  as a result of $380,000 in
expenses  related  to  future  acquisitions  and  to  $380,000  in write offs of
cancelled  real  estate projects. The income in 1995 included a gain of $311,000
from  the early payoff of a note payable and a $180,000 gain from the sale of an
asset.  The  1995  income  was  offset  by  a  $350,000 reserve on a real estate
investment.

1995 Compared to 1994

     Real  Estate  Operations -- Income and expenses from real estate operations
increased  in  1995  as a result of the acquisition of an apartment community in
February  1995  as  well  as new investments in joint ventures. Rental and other
income  increased  by  $1,506,000  as  a result of $931,000 in revenues from the
acquired  community,  a  $569,000 increase in revenues from communities owned by
the  Company, and a $60,000 increase in joint venture income. Operating expenses
increased  as  a  result  of  $403,000  in  expenses  incurred by the Company in
connection  with  the acquired community as well as higher operating expenses in
the  other  communities  owned by the Company, which resulted from a decrease in
occupancy  rates  from  94%  in  1994  to 91% in 1995 (mostly in Tucson) and the
corresponding  turnover,  marketing and payroll expenses incurred by the Company
as  a  result  of  such  decrease  in  occupancy  rates.  Depreciation  expenses
increased  as a result of the Company's acquisition of an apartment community in
February  1995  and  capital  expenditures  incurred  in 1994 and 1995. Interest
expense  on  real  estate  mortgages  also  increased in 1995 as a result of the
Company's borrowing of additional funds for the acquisition in February 1995.

     Mortgage  Assets  --  As  a result of amortization of the investment in and
redemption  of  mortgage  assets  1994 and 1995, the average balance of mortgage
assets  decreased  from  $26,691,000 for 1994 to $14,827,000 for 1995. While the
average  prospective  yield  was  28%  for  1995 compared with 24% for 1994, the
prospective  yield  income  decreased  by $2,549,000. Income from redemptions in
1995  totaled  $5,302,000,  consisting  of  $2,882,000  from  redemption of five
mortgage  assets  and  $2,420,000  from  the  reversal  of the yield maintenance
payment  accrued in 1993 on notes payable. Income from redemptions of $4,263,000
in  1994  resulted from the redemption of four mortgage assets. Interest expense
related  to  the  mortgage assets decreased as a result of the prepayment of the
notes  payable secured by mortgage assets in February 1995 and the prepayment of
a note in April 1995.

     Operating  Expenses  and  Other Income -- Administrative expenses increased
in  1995  primarily  as  a  result  of an increase in expense accruals for stock
appreciation  rights  of  $381,000  caused  by  higher  stock price and dividend
equivalent  payments on stock options of $600,000. The higher stock appreciation
rights  and  dividend  equivalent  expenses  were  mitigated  by  a  decrease in
management fees of $170,000 in 1995 compared to 1994.

     Other  income  decreased in 1995 as a result of the use of the cash held by
the  trustee  to prepay the notes payable secured by mortgage assets in February
1995.

Income from Redemption and Sales of Mortgage Assets

     The  Company's income includes income from redemption and sales of mortgage
assets  of  $5,338,000  and $1,977,000 for the quarters ended March 31, 1997 and
1996,  and  $9,461,000,  $5,302,000, and $4,263,000 for the years ended December
31,  1996,  1995,  and 1994, respectively. In June 1997, the Company sold all of
its  remaining  mortgage  assets  for  approximately  $13,350,000  and a gain of
$10,950,000.  As  a  result of the sale, the Company no longer owns any mortgage
assets  and  will  not  realize any additional cash flow or income from mortgage
assets.  The  Company plans to use the proceeds to purchase additional apartment
communities that are under evaluation.

     The   Company   expects   net  income  for  future  periods  will  decrease
substantially  because  of  the  additional  depreciation  expense  from the new
apartment communities and the absence of income from mortgage assets.
                                       21
<PAGE>
Liquidity, Capital Resources and Commitments

Comparison of Six Months Ended June 30, 1997 and 1996

     Cash  provided  by  operations  for  the six months ended June 30, 1997 was
$19,919,000  compared  with $7,568,000 for the same period in 1996. The increase
was  primarily a result of a $11,663,000 increase in income from redemptions and
sales  of  mortgage  assets  ($16,650,000 for the six months ended June 30, 1997
compared  to  $4,987,000  for the same period in 1996), which was mitigated by a
$981,000 decrease in prospective yield income on the mortgage assets.

     Cash  used  in  investing activities for the six months ended June 30, 1997
was  $10,340,000  compared  with  $860,000  for  the  same  period  in 1996. The
increase  in cash usage of $9,480,000 reflects (i) an increase of $10,208,000 in
investments  in  apartments  primarily  as  a result of the acquisitions made in
1997,  while  making  no acquisitions in 1996, (ii) an increase of $2,361,000 of
construction  expenditures  for the Company's Finisterra apartment community and
(iii)  an  increase  of  $2,418,000  in restricted cash related primarily to the
1997  acquisitions  of  apartment  communities.  The  increase in cash usage was
mitigated  by (i) an increase of $2,025,000 in the reduction in mortgage assets,
(ii)  $3,178,000  from  joint  venture distributions and proceeds resulting from
the  sale  of  the  Company's  interest  in  such  joint  ventures and (iii) net
increase  of  $304,000  in  cash provided by other real estate and land held for
development.

     Cash  provided  by  financing  activities for the six months ended June 30,
1997  was  $5,719,000  compared  with  cash  used  in  financing  activities  of
$3,682,000  for the same period in 1996. The increase of $9,401,000 reflects (i)
an  increase  in the issuance of real estate notes payable of $3,000,000 related
to  the  acquisitions  made during 1997, with no similar purchases in 1996, (ii)
an   increase  of  $12,049,000  in  proceeds  from  the  Finisterra  Apartment's
construction  loan  and  (iii) an increase of $17,000 from the exercise of stock
options.  The  increase was mitigated by (i) an increase of $638,000 in payments
of   dividends  due  to  the  stock  issuance  in  1997,  (iv)  an  increase  in
distributions  on  LP  Units  of $471,000 as the LP Units did not exist in 1996,
(iii)  a decrease in the accrued construction cost payable of $3,003,000 for the
Finisterra  Apartment  community,  (iv)  an  increase of $1,048,000 in loan fees
related  to  the properties acquired in 1997, (v) an increase of $481,000 in the
acquisition  of  treasury  stock  and  (vi)  a  net increase in payments on real
estate loans and short-term borrowing of $24,000.

1997 Acquisitions

     In  March  1997,  the  Company  acquired a 266-unit apartment community for
$4,450,000  and  obtained  a first mortgage loan of $3,700,000 with a fixed rate
of  8.39%.  The Company issued 86,500 shares of common stock for net proceeds of
$1,622,000  to  provide  for the cash used in the acquisition. The Company plans
to spend $700,000 on numerous substantive improvements to the community.

     On  April  30,  1997, the Company completed the acquisition of 13 apartment
communities  containing  2,260  units  located  in Houston and Dallas, Texas and
Pullman,  Washington,  and  one  office  building located in Seattle, Washington
(the  "Winton Properties"). The sellers were 15 separate limited partnerships in
which  Don  W.  Winton  was the general partner. The total purchase price of the
properties  was approximately $83,223,000. The Company (i) assumed or refinanced
first  mortgage  loans  totalling  $49,396,000,  (ii)  issued  682,095 shares of
common  stock,  (iii)  issued operating partnership units convertible to 943,705
shares  of common stock of the Company after one year, and (iv) paid the sellers
$1,250,000  for  transaction  costs.  As  a part of the acquisition, the Company
issued  70,284  shares of common stock to acquire the entire interests in Winton
& Associates, the property management company for the Winton Properties.

     In  April  1997, the Company acquired an apartment community for $6,000,000
and  obtained  a  first mortgage loan for $4,400,000 with a fixed rate of 8.57%.
On  May  9, 1997, the Company acquired an apartment community for $4,059,000 and
obtained  a  first  mortgage  loan of $2,900,000 with a fixed rate of 8.67%. The
Company  expects  to  invest  $1,000,000  in  capital  improvements in these two
communities.  The  Company  issued  187,847 shares of common stock for total net
proceeds of $3,394,000 to pay for the two purchases.

     On  May  1, 1997, the Company acquired the remaining interest in La Privada
Apartments  L.L.C.  for  $8,233,000.  The  La  Privada  Apartments is a 350-unit
community in Scottsdale, Arizona. The Company
                                       22
<PAGE>
also  sold to its partner the Company's entire interests in the other five joint
ventures   for  total  net  proceeds  of  $2,062,000.  The  Company  obtained  a
$3,000,000 loan that bears interest at LIBOR plus 3%.

     With  the  above  acquisitions,  the  total  monthly principal and interest
payments  on  the  real  estate mortgage loans are approximately $1,023,000, and
the  monthly  deposits to loan escrow accounts for property taxes, insurance and
capital  replacements  are approximately $464,000. The Company estimates that it
will  spend  approximately  $1,674,000  during  the remainder of 1997 in capital
replacement and improvement expenditures.

     Concurrent  with  the  acquisition  of  the  Winton Properties, the Company
acquired  the  entire  interests  in Pima Mortgage and Pima Realty (collectively
the  "Pima  Entities")  in  exchange for 262,008 shares of its common stock. The
cost  of  the acquisition of $5,250,000 is assigned to the contracts between the
Company  and  the  Pima  Entities.  In  addition,  the  Company  paid  its three
principal  executive  officers who are also owners of the Pima Entities $802,700
in  connection  with  the acquisition of the Winton Properties. As the contracts
with  the  Pima  Entities  were  effectively  terminated,  the  cost of the Pima
Entities  and  the  amounts  paid  to  the  executive  officers were recorded as
acquisition related expenses in the second quarter of 1997.

     The  Company  anticipates  that  the  above acquisitions will result in (i)
significant  increases  in  the  Company's  gross income and operating expenses,
(ii)  an increase in interest expenses on real estate mortgages and depreciation
expense,  (iii)  a  decrease  in  administrative  expenses  resulting  from  the
replacement  of  management fees previously paid to the Pima Entities by Company
with  salaries  that  are now paid to the owners of the managers who have become
employees of the Company as of May l, 1997.

Comparison of the Years Ended December 31, 1996, 1995 and 1994

     Cash  provided  by  operations  for  1996  was  $12,968,000  compared  with
$7,867,000  for  the same period in 1995. The increase was primarily a result of
a  $4,159,000  increase  in income from redemptions and sales of mortgage assets
($9,461,000  for 1996 compared to $5,302,000 for 1995, which included a non-cash
credit  of  $2,420,000  for  the  reversal  of  accrued excess yield maintenance
payment  on  notes payable) offset by a $1,254,000 decrease in prospective yield
income  on  the  mortgage  assets. Cash provided by operations in 1995 was lower
than  1994  as  a  result of lower net income and a non-cash credit described in
the preceding sentence.

     Cash  used  in  investing activities totaled $6,916,000 in 1996 compared to
$2,160,000  and $49,696,000 in 1995 and 1994, respectively. The increase in cash
usage  of $4,756,000 in 1996 compared to 1995 primarily reflects the $11,753,000
of  construction  expenditures for the Company's Finisterra apartment community.
The  increase  was  mitigated  by (i) a decrease of $5,502,000 in investments in
apartments  as the Company purchased an apartment community in February 1995 and
did  not make any purchases in 1996, (ii) a decrease of $1,830,000 in investment
in  joint ventures as the Company made investments in new joint ventures in 1995
to  acquire  two  apartment  communities  and  made  no investments in new joint
ventures  in  1996,  (iii)  a  decrease  of  $250,000 in the amortization in the
carrying  value  of  the  mortgage assets, and (iv) a net decrease of $85,000 in
other  real  estate  investments. Cash used in investing activities in 1995 were
lower  than  1994  due  to  the  Company  acquiring  its initial portfolio of 17
apartment  communities  in  1994 while acquiring only one apartment community in
1995.  The  decrease  in  1994  cash  used  for  the  acquisition apartments was
mitigated  by  lower mortgage cash flow for 1995 as a result of amortization and
redemptions.

     Cash  used  in  financing  activities  was  $6,070,000  in 1996 compared to
$7,415,000  in  1995.  The  decrease  was primarily due to the repayment of real
estate   notes  of  $7,955,000  in  1995,  the  construction  costs  payable  of
$1,581,000  and  a  net  decrease of $1,678,000 from other financing activities.
The  decrease  was  mitigated  by real estate borrowing of $6,895,000 to finance
real  estate  acquisitions  in  1995 and a net increase of $2,974,000 (cash used
for)  in borrowing secured by mortgage assets. Cash used in financing activities
was  $7,415,000  in  1995 compared with cash provided by financing activities of
$33,309,000  in  1994.  The  decrease  of  $40,724,000  in  the cash provided by
financing  activities  resulted  primarily from (i) a decrease of $43,941,000 in
real  estate borrowing related to the acquisition of apartment communities, (ii)
an  increase  of  $6,470,000  in  the  repayment  of real estate notes, (iii) an
increase of $4,754,000 in
                                       23
<PAGE>
dividend  payment  as  the  Company reinstated the regular quarterly dividend in
1995,  and  (iv)  a  decrease of $1,692,000 from other financing activities. The
decrease  in  cash  provided  by  financing  activities  was  mitigated by (a) a
decrease  of  $11,638,000  in  the  repayment  of  borrowing secured by mortgage
assets, and (b) an increase of $4,495,000 in short-term borrowing.

Cash Flow Information

     The  Company  has  realized  substantial cash flows from mortgage assets to
fund  its  apartment  acquisitions  and  development. A majority of the mortgage
cash  flows  was  generated from redemption and sales. During 1996, the mortgage
assets  generated  cash  flow  of  $18,929,000,  including  $13,625,000 from the
redemption  and sales of nine mortgage assets. The Company used a portion of the
proceeds  to  reduce  short-term borrowing by $2,481,000. During the first three
months  of  1997,  the  mortgage assets generated total cash flow of $7,420,000,
including  $6,815,000  from the redemption of three mortgage assets. The Company
used  a portion of the proceeds to reduce short-term borrowing by $1,514,000. In
April  1997, the Company redeemed two additional mortgage assets for proceeds of
approximately  $700,000.  In  June  1997,  the Company sold all of its remaining
mortgage assets for approximately $13,350,000.

     At  June 30, 1997, the Company had cash of $17,701,000. The Company intends
to  use  such  funds  to  pay  for  capital  improvements  on existing apartment
communities,  to  acquire additional apartment communities, and to pay dividends
and operating expenses.

Other Information

     Apartment  leases  generally  are for terms of six to 12 months. Management
believes  that such short-term leases lessen the impact of inflation as a result
of  the ability to adjust rental rates to market levels as leases expire. To the
extent  that  the  inflation rate influences federal monetary policy and results
in  rising short-term interest rates or declines in mortgage interest rates, the
income and cash flows from the mortgage assets would be affected.
                                       24
<PAGE>
                            BUSINESS AND PROPERTIES

Introduction

     The  Company  currently  owns  and operates one office building in Seattle,
Washington,  and  36  apartment  communities,  containing 6,347 apartment units,
located  in Phoenix and Tucson, Arizona; Houston and Dallas, Texas; Albuquerque,
New  Mexico;  Seattle  and  Pullman,  Washington.  The apartment communities are
"garden  apartments,"  typically consisting of two- and three-story buildings in
landscaped  settings  with  ground  level  parking.  The  communities  are  well
maintained  and  targeted  to  provide  attractive lifestyles at low to moderate
rates.

     The  apartment  communities  were  built  between  1967 and 1997 and have a
weighted average age by number of apartment units of approximately 13 years. The
number of units per apartment  community  ranges from 60 to 356 and averages 176
units.  Average size per unit approximates 796 square feet. Average rent at June
30, 1997 was $552 per month,  with community  averages ranging from $375 to $997
per month. As of June 30, 1997, the communities had an average occupancy rate of
approximately  89%. The average occupancy rate of 89% at June 30, 1997 was lower
than 93% at March 31, 1997 because the  Company's  two  communities  in Pullman,
Washington are occupied  primarily by college  students.  The average  occupancy
rate for those two  communities  was 51% at June 30, 1997  compared  with 96% at
March 31, 1997. The Company expects the occupancy rates of those two communities
to increase substantially after August when the university is in session. Tenant
leases  generally are from six to 12 months and require security  deposits.  The
apartment  communities  typically provide  residents with attractive  amenities,
including a clubhouse,  swimming pool, other  recreational  facilities,  laundry
facilities,  cable  television  access,  patio or  balconies,  and  mini-blinds.
Certain communities offer additonal amenities,  such as fireplaces,  storage and
walk-in closets, microwave ovens, alarms, and limited access gates.
 
Growth Strategy

     The  Company's  business objectives are to increase the cash flow and value
of  its  existing portfolio of apartment communities and to expand its portfolio
of  apartment  communities through the acquisition and development of additional
communities.  Key  elements  of the Company's strategy to achieve its objectives
include  (i)  enhancing  the performance and value of its existing properties by
maintaining  high  occupancy  and  favorable  rental  rates,  managing operating
expenses,  and emphasizing regular programs of repairs and capital improvements,
(ii)  acquiring and developing apartment communities that have strong cash flows
and  capital  appreciation potential, (iii) focusing on middle income properties
located  in  geographical areas that the Company believes will experience higher
growth  rates  in  population,  household  formation,  and  employment  than the
national  average,  and (iv) disposing of investments that no longer satisfy the
Company's objective.

Investment Policies

     The  Company  intends  to  continue  to  focus  on apartment communities in
Arizona,  New Mexico, Texas, and Washington. However, future investments are not
limited  (as to percentage of assets or otherwise) to any geographic area or any
specific  type  of  property. In this regard, the Company may expand its current
geographic focus and may acquire other types of income-producing properties.

     The   Company   believes  that  attractive  opportunities  continue  to  be
available   to  acquire  apartment  communities.  The  Company  may  enter  into
agreements  to  acquire  newly  developed  communities  upon  completion or upon
achievement  of  certain  specified occupancy rates. The Company also intends to
develop  new apartment communities for its own account directly or through joint
ventures with others.

     The  Company  may purchase or lease properties for long-term investment and
to  improve  its  properties, or sell such properties, in whole or in part, when
circumstances  warrant.  The Company also may participate with other entities in
property ownership through joint ventures or other types of co-ownership.
Equity  investments  may  be  subject  to  existing mortgage financing and other
indebtedness  or  such  financing  or indebtedness may be incurred in connection
with  acquiring  investments.  Any  such  financing  or indebtedness will have a
priority over the equity interest of the Company.
                                       25
<PAGE>
Acquisition and Development Policies

     The  Company  acquired 35 of its 36 apartment communities, of which 17 were
acquired in 1997.

     In  evaluating  acquisitions, the Company considers such factors as (i) the
geographic  location  and  type of property; (ii) the age, construction quality,
condition,  and  design  of  the  property; (iii) the current and projected cash
flow  of the property and the potential to increase cash flow through lower debt
service   requirements,   enhanced  management,  and  other  factors;  (iv)  the
potential  for  capital  appreciation  of  the property; (v) the terms of tenant
leases,  including  the  potential  for  rent  increases; (vi) the potential for
economic  growth  and  the  tax  and  regulatory environment of the community in
which  the  property  is  located; (vii) the occupancy and demand by tenants for
properties  of  similar  type  in  the  vicinity;  and  (viii) the prospects for
liquidity  through sale, financing, or refinancing of the property. In acquiring
apartment  properties,  the  Company  generally  seeks  properties  that (a) are
available  at  prices below estimated replacement cost after initial renovations
and  improvements, (b) are well-located in their markets, and (c) are capable of
enhanced   performance   through   intensive   asset   management  and  cosmetic
improvements.

     In  determining  whether  to  develop  an  apartment community, the Company
considers  many  of the same factors relevant to a potential apartment community
acquisition.  In  addition,  the  Company  considers whether the property can be
developed  at  a  cost  that  is below the estimated value upon completion based
upon  land  acquisition costs; construction costs; terms of available financing;
and the availability of property acquisitions opportunities in the area.

     In  March 1996, the Company commenced the development of a luxury apartment
community  located  in  Tempe, Arizona. The community is being built on 20 acres
and  is planned for 356 units with an average size of 919 square feet. The total
estimated  cost  of  the community is approximately $21,000,000, and the Company
has  obtained  a  construction  loan  for  $15,350,000  of which $12,547,000 was
outstanding  at June 30, 1997. Leasing of the project began in December 1996. As
of  June  30,  1997,  the  Company  had  invested  $20,368,000.  The Company has
acquired  two  other  parcels  of  land  for  future  development  of  apartment
communities.  The  Company  may develop or sell one or more of these parcels. As
of June 30, 1997, the Company had invested $925,000.

     In  acquiring  or  developing apartment communities, the Company focuses on
geographic  markets  that  it  believes  will  experience higher growth rates in
population,  household  formation,  and  employment  than national averages. The
Company  also seeks to concentrate its properties in specific geographical areas
to achieve economies of scale in management and operations.

Operating Policies

     The  Company  seeks to (i) achieve and maintain high occupancy and increase
rental  rates  through effective leasing, reducing turnover rates, and providing
quality  maintenance  and  services to maximize tenant satisfaction; (ii) manage
operating  expenses  and  achieve cost reductions through operating efficiencies
and  economies of scale generally inherent in the management of a large property
portfolio  in a specific region; and (iii) emphasize regular programs of repairs
and  capital  improvements  to enhance the properties' competitive advantages in
their respective markets.

     The  Company  utilizes  computer,  accounting,  management,  reporting, and
control  systems  to  monitor  property  operations. Detailed annual budgets are
prepared  for each property. Monthly, quarterly, and annual reports are prepared
addressing  occupancy  rates,  turnover ratios, budget variances, delinquencies,
and  other  operating information. Weekly reports are provided for each property
detailing  leasing  and  occupancy  activities.  The  Company also maintains and
analyzes  demographic resident data. Prior to entering into a lease, the Company
generally  reviews  the  credit of the prospective tenant to attempt to minimize
bad  credit  risks  and  identify  tenants  having  a  poor rental history. This
information  is  intended  to  enable the Company to identify and act quickly on
specific conditions affecting individual properties.

     Each  of  the  current  properties  is  operated  by  a  staff, including a
resident  manager  and  a  maintenance and apartment preparation staff. Policies
and  procedures  utilized  at  the property sites follow established federal and
state  laws  and  regulations,  including  lease  contracts,  on-site  marketing
procedures,  credit,  collection,  and eviction standards. As a result of active
onsite  management  and  strict  prospective tenant qualification standards, the
Company  expects  to  experience  low  rent loss to delinquencies or early lease
terminations.
                                       26
<PAGE>
     Individual  property  lease  programs  are  structured  to respond to local
market  conditions.  The  Company  attempts  to balance rent increases with high
occupancy  and  stabilized  turnover  costs.  None  of the current properties is
currently  subject  to  rent control or rent stabilization regulations. Standard
lease  terms  stipulate  due dates for rent payments, late charges, no offset or
withholding  provisions, security deposits and damage reimbursement clauses, and
other provisions considered favorable to the Company.

Financing Policies

     The  Company intends to finance acquisitions and developments with the most
appropriate  sources  of  capital,  which  may  include undistributed funds from
operations,  the  issuance  of  equity  securities, the sale of assets, bank and
other  institutional  borrowings,  and  the  issuance of debt securities. Future
borrowings  for  acquisitions  and  developments  may  be either on a secured or
unsecured basis.

     The  Company  also  may  incur  indebtedness  for  purposes  other than the
acquisition  of  properties  when the Company believes it is advisable to do so.
For  short-term  purposes,  the  Company,  from  time  to  time, may arrange for
short-term   borrowings  from  banks  or  in  the  commercial  paper  market  or
otherwise.   The   Company  also  may  arrange  for  long-term  borrowings  from
institutional  lenders  or  through  public or private offerings or other means.
The  Company has no commitments from anyone with respect to any such borrowings,
and there is no assurance that any such borrowings will be available.

     In  addition, the Company may incur debt secured by equity investments held
in  its  portfolio.  The  Company  may  invest in properties subject to existing
loans  secured  by mortgages, deeds of trust or similar liens on the properties,
or  such  financing  and  other  indebtedness may be incurred in connection with
acquiring  investments. The Company also may obtain other mortgage financing for
unleveraged  or  underleveraged  properties or may refinance properties acquired
on  a leveraged basis. The mortgage financings may be recourse, non-recourse, or
cross-collateralized.  The Company does not have a policy limiting the number or
amount  of mortgages that may be placed on any particular property, but mortgage
financing  instruments usually limit additional indebtedness on such properties.
The  Company  also may determine to finance acquisitions through the exchange of
properties or issuance of stock or other securities.

Policies with Respect to Other Activities

     While   the   Company   will  emphasize  equity  investments  in  apartment
communities,  it  may,  in  its  discretion,  invest in mortgages and other real
estate  interests  or  make  loans  secured by mortgages on or interests in real
estate  properties.  Its  investments  in mortgages may include participating or
convertible  mortgages  if  the  Company  concludes that it may benefit from the
cash  flow  and/or any appreciation potential in the value of the property. Such
mortgages may be similar to equity participations.

     Subject  to  the percentage of ownership limitations and gross income tests
necessary  for REIT qualification (see "Federal Income Tax Considerations"), the
Company  also  may  invest  in  securities  of  concerns  engaged in real estate
activities  or  securities  of  other  issuers.  The  Company  in the future may
acquire  all  or substantially all of the securities or assets of other REITs or
similar  entities when it believes such investments would be consistent with the
Company's  investment  policies.  In any event, the Company does not intend that
its  investments  in  securities  will  require  the  Company  to register as an
"investment  company"  under the Investment Company Act of 1940, and the Company
intends to divest securities before any such registration would be required.

     The  Company  has  authority  to  offer its Common Stock or other equity or
debt  securities  in  exchange  for  property  and  to  repurchase  or otherwise
reacquire  its  Common  Stock  or  any  other  securities and may engage in such
activities  in  the  future.  The  Company  also may in the future make loans to
joint  ventures  in  which  it  participates.  The  Company  will  not engage in
trading,  underwriting,  or  the  agency  distribution  or sale of securities of
other  issuers.  At all times, the Company intends to make investments in such a
manner  as  to  be  consistent with the requirements of the Code to qualify as a
REIT  unless, because of circumstances applicable to the Company, changes in the
Code  (or  changes  in  the regulations promulgated under the Code), the Company
determines  that it is no longer in the best interests of the Company to qualify
as  a  REIT.  The  Company's  policies  with  respect  to such activities may be
reviewed  and  modified from time to time by the Company without the vote of the
stockholders.
                                       27
<PAGE>
Current Properties

     The   following  table  sets  forth  certain  information  regarding  the
Company's existing apartment communities and office building.

<TABLE>
<CAPTION>
                                                                       Asset Carrying Value
                                                                       Or Acquisition Costs
                                                                  -------------------------------
                                                                                     Per
                                      Year   No. of      Avg.                --------------------
                                     Built    Units      Size      Amount      Unit     Sq. Ft.
                                     ------- -------- ----------- ---------- ---------- ---------
                                                      (Sq. Ft.)     (000)    (000)(5)     (5)
<S>                                  <C>     <C>      <C>         <C>        <C>        <C>
Tucson, Arizona
 Acacia Hills  .....................  1986        64       540      $  1,243   $19.4      $35.97
 Casa Del Norte   ..................  1984        84       525         1,729    20.6       39.21
 Desert Springs   ..................  1985       248       590         5,494    22.2       37.55
 Landmark   ........................  1986       176       641         4,355    24.7       38.60
 Park Terrace  .....................  1986       176       579         3,243    18.4       31.82
 Park Village  .....................  1985        60       540           731    12.2       22.56
 Posado Del Rio   ..................  1980       160       621         3,221    20.1       32.42
 South Point   .....................  1984       144       528         2,233    15.5       29.37
                                              ------     ------    ---------   ------    -------
  Total Tucson    ..................           1,112       582        22,249    20.0       34.36
                                              ------     ------    ---------   ------    -------
Phoenix, Arizona
 Contempo Heights    ...............  1978       222       595         6,083    27.4       46.05
 Finisterra(1)    ..................  1997       356       918        20,368
 La Privada ........................  1987       350     1,195        24,946    71.3       59.64
                                              ------     ------    ---------   ------    -------
  Total Phoenix   ..................             928       945        51,397    54.2       56.38
                                              ------     ------    ---------   ------    -------
Houston, Texas
 Clear Lake Falls    ...............  1980        90     1,169         3,907    43.4       37.14
 The Gallery   .....................  1968       101       763         2,451    24.3       31.81
 Memorial Bend    ..................  1967       124       942         2,613    21.1       22.37
 Nantucket Square    ...............  1983       106     1,428         3,455    32.6       22.83
 Prestonwood   .....................  1978       156       956         3,402    21.8       22.81
 Riviera Pines    ..................  1979       224       717         4,411    19.7       27.46
 Briar Park(2)    ..................  1983        80       915         2,331    29.1       31.84
 Country Club Place(2)(4)  .........  1985       169       814         5,497    32.5       39.96
 Chelsea Park(2)  ..................  1983       204       829         5,802    28.4       34.31
 Marymont(2)   .....................  1983       128       875         4,497    35.1       40.15
 Riverway(2)   .....................  1985       152       740         1,942    12.8       17.27
 Timbercreek Landing(2)    .........  1984       204       775         5,650    27.7       35.74
 Ivystone/Woodsedge(2)  ............  1983       266       771         4,939    18.6       24.08
 London Park(2)   ..................  1983       257       814         6,253    24.3       29.89
                                              ------     ------    ---------   ------    -------
  Total Houston   ..................           2,261       857        57,150    25.3       29.51
                                              ------     ------    ---------   ------    -------
Dallas, Texas
 Aspen Court(2)   ..................  1986       140       742         4,672    33.4       44.97
 Greenwood Creek(2)(4)  ............  1984       328       720         7,982    24.3       33.80
 Highlands of Preston(2)   .........  1985       220       786         9,140    41.5       52.86
 Montfort Townhomes(2)  ............  1986        83     1,112         5,726    69.0       62.04
 Springfield(2)(4)   ...............  1985       218       844         8,757    40.2       47.59
                                              ------     ------    ---------   ------    -------
  Total Dallas    ..................             989       798        36,277    36.7       45.96
                                              ------     ------    ---------   ------    -------
Albuquerque, New Mexico
 Dorado Terrace   ..................  1986       216       598         6,773    31.4       52.44
 Villa Serena  .....................  1986       104       671         3,345    32.2       47.93
 Whispering Sands    ...............  1986       228       789         7,016    30.8       39.00
                                              ------     ------    ---------   ------    -------
  Total Albuquerque  ...............             548       691        17,134    31.3       45.23
                                              ------     ------    ---------   ------    -------
Pullman, Washington
 Campus Commons-North(2)   .........  1985       234       913        11,135    47.6       52.12
 Campus Common-South(2)    .........  1972       100     1,066         4,173    41.7       39.15
                                              ------     ------    ---------   ------    -------
  Total Pullman   ..................             334       959        15,308    45.8       47.80
                                              ------     ------    ---------   ------    -------
Seattle, Washington
 Pacific South Center(2)(3)   ......  1975                             5,492               74.99
 The Court(2)  .....................  1980       175       590         4,135    23.6       40.07
                                              ------     ------    ---------   ------    -------
  Total Seattle   ..................             175       590         9,627    23.6       40.07
                                              ------     ------    ---------   ------    -------
Other real estate    ...............                                   1,203
                                                                   ---------
Total ..............................           6,347       796      $210,345   $30.6      $38.78
                                              ======     ======    =========   ======    =======

<CAPTION>
                                                                  Average
                                                 Monthly Rent    Occupancy
                                                -------------- -------------
                                                6/30   12/31   6/30   12/31
                                       Debt     1997    1996   1997   1996
                                     ---------- ------ ------- ------ ------
                                       (000)
<S>                                  <C>        <C>    <C>     <C>    <C>
Tucson, Arizona
 Acacia Hills  .....................   $  1,013   $437   $437   94%    94%
 Casa Del Norte   ..................      1,357    433    433   89%    93%
 Desert Springs   ..................      4,546    435    435   91%    93%
 Landmark   ........................      3,001    428    415   81%    93%
 Park Terrace  .....................      2,662    433    433   85%    92%
 Park Village  .....................        580    393    393   86%    95%
 Posado Del Rio   ..................      1,579    458    448   94%    95%
 South Point   .....................      1,836    375    357   95%    91%
                                      ---------  -----  -----   ---    ---
  Total Tucson    ..................     16,574    427    421   89%    93%
                                      ---------  -----  -----   ---    ---
Phoenix, Arizona
 Contempo Heights    ...............      3,780    462    456   97%    92%
 Finisterra(1)    ..................     12,547
 La Privada ........................     19,027    870    856   89%    94%
                                      ---------  -----  -----   ---    ---
  Total Phoenix   ..................     35,354    712    647   91%    95%
                                      ---------  -----  -----   ---    ---
Houston, Texas
 Clear Lake Falls    ...............      3,084    856    833   97%    95%
 The Gallery   .....................      1,619    558    546   95%    91%
 Memorial Bend    ..................      1,897    597    584   92%    89%
 Nantucket Square    ...............      2,717    774    760   95%    90%
 Prestonwood   .....................      2,435    530    509   94%    91%
 Riviera Pines    ..................      3,224    501    491   96%    93%
 Briar Park(2)    ..................      1,396    563    526   96%    94%
 Country Club Place(2)(4)  .........      3,568    556    556   93%    88%
 Chelsea Park(2)  ..................      3,386    543    533   97%    94%
 Marymont(2)   .....................      2,537    575    572   98%    93%
 Riverway(2)   .....................      1,183    362    364   83%    78%
 Timbercreek Landing(2)    .........      3,383    505    490   96%    93%
 Ivystone/Woodsedge(2)  ............      3,718    432    420   89%    85%
 London Park(2)   ..................      4,427    498    469   92%    93%
                                      ---------  -----  -----   ---    ---
  Total Houston   ..................     38,574    535    483   94%    91%
                                      ---------  -----  -----   ---    ---
Dallas, Texas
 Aspen Court(2)   ..................      2,036    568    568   97%    89%
 Greenwood Creek(2)(4)  ............      5,027    452    448   93%    88%
 Highlands of Preston(2)   .........      4,859    630    630   88%    96%
 Montfort Townhomes(2)  ............      4,052    997    987   88%    93%
 Springfield(2)(4)   ...............      5,482    631    625   92%    88%
                                      ---------  -----  -----   ---    ---
  Total Dallas    ..................     21,456    593    590   91%    90%
                                      ---------  -----  -----   ---    ---
Albuquerque, New Mexico
 Dorado Terrace   ..................      5,140    530    519   91%    92%
 Villa Serena  .....................      2,643    561    561   87%    94%
 Whispering Sands    ...............      5,503    539    539   91%    91%
                                      ---------  -----  -----   ---    ---
  Total Albuquerque  ...............     13,286    539    535   90%    92%
                                      ---------  -----  -----   ---    ---
Pullman, Washington
 Campus Commons-North(2)   .........      6,668    758    758   50%    96%
 Campus Common-South(2)    .........      2,749    726    722   55%    94%
                                      ---------  -----  -----   ---    ---
  Total Pullman   ..................      9,417    748    747   51%    95%
                                      ---------  -----  -----   ---    ---
Seattle, Washington
 Pacific South Center(2)(3)   ......      3,223
 The Court(2)  .....................      2,921    469    416   87%    93%
                                      ---------  -----  -----   ---    ---
  Total Seattle   ..................      6,144    469    416   87%    93%
                                      ---------  -----  -----   ---    ---
Other real estate    ...............         82
                                      ---------
Total ..............................   $140,887   $552   $540   89%    92%
                                      =========  =====  =====   ===    ===
</TABLE>
- ------------
(1) Under construction
(2) Acquired in 1997.
(3) Office building
(4) Subject to substantial rehabilitation during 1996
(5) Occupied  primarily  by  college  students.  Occupancy rates are much higher
    when the university is in session after August.
                                       28
<PAGE>
     The  following  tables  set  forth certain additional information regarding
     each of the Company's existing
     apartment communities.

<TABLE>
<CAPTION>
                             Number
                            Of Units
                            ----------
<S>                         <C>
Tucson, Arizona
 Acacia Hills  ............      64
 Casa Del Norte   .........      84
 Desert Springs   .........     248
 Landmark   ...............     176
 Park Terrace  ............     176
 Park Village  ............      60
 Posada Del Rio   .........     160
 Southpoint    ............     144
                              ------
  Total Tucson    .........   1,112
                              ------
Phoenix, Arizona
 Contempo Heights    ......     222
 Finisterra    ............     356
 La Privada    ............     350
                              ------
  Total Phoenix   .........     928
                              ------
Houston, Texas
 Briar Park    ............      80
 Clearlake Falls  .........      90
 Country Club  ............     169
 Chelsea Park  ............     204
 Ivystone   ...............     266
 London Park   ............     257
 The Gallery   ............     101
 Marymont   ...............     128
 Memorial Bend    .........     124
 Nantucket Square    ......     106
 Prestonwood   ............     156
 Riverway   ...............     152
 Riviera Pines    .........     224
 Timbercreek   ............     204
                              ------
  Total Houston   .........   2,261
                              ------
Dallas, Texas
 Aspen Court   ............     140
 Greenwood Creek  .........     328
 Highlands of Preston   ...     220
 Montfort   ...............      83
 Springfield   ............     218
                              ------
  Total Dallas    .........     989
                              ------
Albuquerque, New Mexico
 Dorado Terrace   .........     216
 Villa Serena  ............     104
 Whispering Sands .........     228
                              ------
  Total Albuquerque  ......     548
                              ------
Pullman, Washington
 Campus Common N.    ......     234
 Campus Common S.    ......     100
                              ------
  Total Pullman   .........     334
                              ------
Seattle, Washington
 The Court  ...............     175
                              ------
Grand Total    ............   6,347
                              ======



<CAPTION>
                                                         Apartment Amenities
                            -----------------------------------------------------------------------------
                            Washer/Dryer                                 Large
                             Connections                 Upper Unit     Storage
                               And/Or                      Vaulted    Or Walk-in   Microwave
                              Equipment     Fireplaces    Ceilings      Closets      Ovens    Icemakers
                            -------------- ------------- ------------ ------------ ---------- -----------
<S>                         <C>            <C>           <C>          <C>          <C>        <C>
Tucson, Arizona
 Acacia Hills  ............     --             --           Some         Some         --         --
 Casa Del Norte   .........     --             --           Some         Some         --         --
 Desert Springs   .........     --             --           --           Some         --         --
 Landmark   ...............     --             --           --           Some         --         --
 Park Terrace  ............     --             --           Some         Some         --         --
 Park Village  ............     --             --           Some         Some         --         --
 Posada Del Rio   .........      All           Some         --           Some         --         --
 Southpoint    ............     --             --           --           Some         --         --
  Total Tucson    .........
Phoenix, Arizona
 Contempo Heights    ......     --             --           --           Some         --
 Finisterra    ............      All           Some         Some          All         All        All
 La Privada    ............      All           --           --            All         --         --
  Total Phoenix   .........
Houston, Texas
 Briar Park    ............      All           95%           All          All         --         All
 Clearlake Falls  .........      All           --           Some         --           --         --
 Country Club  ............      All           67%           All          All         --         All
 Chelsea Park  ............      All           80%           All         --           --         All
 Ivystone   ...............      All           Some          All         --           --         Some
 London Park   ............      All           Some          All          All         --         --
 The Gallery   ............     --             --           --            All         --         --
 Marymont   ...............      All           --           --            75%         All        All
 Memorial Bend    .........     Some           --           --            All         --         --
 Nantucket Square    ......      All           All          --            All         All        All
 Prestonwood   ............      All           --           --           Some         --         --
 Riverway   ...............      All           53%           All          45%         All        All
 Riviera Pines    .........      All           Some         Some          All         --         --
 Timbercreek   ............      All           57%           All          All         --         --
  Total Houston   .........
Dallas, Texas
 Aspen Court   ............      94%           57%           All          91%         All        All
 Greenwood Creek  .........      All           73%          --            All         --         All
 Highlands of Preston   ...      All           All           All          All         --         All
 Montfort   ...............      All           All           All          All         All        All
 Springfield   ............      All           All           All          All         --         All
  Total Dallas    .........
Albuquerque, New Mexico
 Dorado Terrace   .........     --             --           Some          All         --         --
 Villa Serena  ............     --             --           Some          All         --         --
 Whispering Sands .........     --             --           --            All         --         --
  Total Albuquerque  ......
Pullman, Washington
 Campus Common N.    ......     --             --            All         --           --         --
 Campus Common S.    ......      All           --            All         --           --         --
  Total Pullman   .........
Seattle, Washington
 The Court  ...............     None           None         --           --           --         --
Grand Total    ............



<CAPTION>
                            Other Features
                            --------------------------------------
<S>                         <C>
Tucson, Arizona
 Acacia Hills  ............
 Casa Del Norte   .........
 Desert Springs   .........
 Landmark   ............... Intrusion alarms
 Park Terrace  ............ Intrusion alarms
 Park Village  ............
 Posada Del Rio   ......... Covered parking
 Southpoint    ............
  Total Tucson    .........
Phoenix, Arizona
 Contempo Heights    ...... Pass thru-kitchen
 Finisterra    ............ Roman tubs, breakfast nook, TV in
                            kitchen
 La Privada    ............
  Total Phoenix   .........
Houston, Texas
 Briar Park    ............
 Clearlake Falls  ......... TH, alarms, garages, covered
                            parking, gates
 Country Club  ............
 Chelsea Park  ............ Limited access gates
 Ivystone   ...............
 London Park   ............
 The Gallery   ............ Covered parking, access gates
 Marymont   ............... Limited access gates
 Memorial Bend    .........
 Nantucket Square    ...... Townhome, garages, covered parking
 Prestonwood   ............
 Riverway   ...............
 Riviera Pines    ......... Storage, access gates
 Timbercreek   ............ Covered parking, limited access gates
  Total Houston   .........
Dallas, Texas
 Aspen Court   ............ Intrusion alarms
 Greenwood Creek  ......... Limited access gates
 Highlands of Preston   ...
 Montfort   ............... Garages, alarms, covered parking,
                            limited access gates
 Springfield   ............ Limited access gates
  Total Dallas    .........
Albuquerque, New Mexico
 Dorado Terrace   .........
 Villa Serena  ............ Intrusion alarms
 Whispering Sands ......... Intrusion alarms
  Total Albuquerque  ......
Pullman, Washington
 Campus Common N.    ......
 Campus Common S.    ......
  Total Pullman   .........
Seattle, Washington
 The Court  ............... Pass thru bar in kitchen
Grand Total    ............
</TABLE>

- ----------
1. All units have cable TV connections and miniblinds.

2. All  units in all of the communities (except for Clearlake Falls and Memorial
   Bend)  have  a  patio  or  balcony.  Some of the units in Clearlake Falls and
   Memorial Bend have a patio or balcony.
                                       29
<PAGE>
<TABLE>
<CAPTION>
                                                                   Community Features
                                -----------------------------------------------------------------------------------------
                                              Swimming     Fitness
                                Clubhouse      Pool        Center     Spa                  Other Features
                                -----------   ----------   --------   -----   -------------------------------------------
<S>                             <C>           <C>          <C>        <C>     <C>
     Tucson, Arizona
      Acacia Hills    .........    --           Yes         --        Yes     BBQ, Picnic area
      Casa Del Norte  .........    --           Yes         --        Yes     BBQ, Picnic area
      Desert Springs  .........   Yes           Yes         Yes       Yes     Sauna, tennis courts, BBQ, racquetball
      Landmark  ...............   Yes           Yes         Yes       Yes     BBQ, Racquetball
      Park Terrace    .........   Yes           Yes         Yes       Yes     BBQ, Picnic area, Racquetball, Playground
      Park Village    .........    --           Yes         --        --      BBQ, Picnic area
      Posada Del Rio  .........   Yes           Yes         Yes       Yes     BBQ, Picnic area, Racquetball
      Southpoint   ............   Yes           Yes         Yes       Yes     BBQ
     Phoenix, Arizona
      Contempo Heights   ......   Yes           Yes         --        --      BBQ
      Finisterra   ............   Yes           Yes         Yes       Yes     Access gates, water features
      La Privada   ............   Yes           Yes         Yes       Yes
     Houston, Texas
      Briar Park   ............   Yes           Yes         Yes       Yes     Sauna, playground
      Clearlake Falls    ......   Yes           Yes         --        Yes     Access gates, water volleyball, playground
      Country Club    .........   Yes           Yes         --        Yes     Golf course frontage
      Chelsea Park    .........   Yes           Yes         Yes       Yes     Playground
      Ivystone  ...............   Yes           Yes         --        Yes
      London Park  ............   Yes           Yes         --        Yes     Ponds w/gazebo, fountain
      The Gallery  ............   Yes           Yes         Yes       Yes     Access gates
      Marymont  ...............    --           Yes         --        --      Volleyball court
      Memorial Bend   .........   Yes           Yes         --        Yes
      Nantucket Square   ......    --           --          --        --
      Prestonwood  ............    --           Yes         --        --      BBQ, playground
      Riverway  ...............   Yes           Yes         --        Yes     Tennis/volleyball courts, playground
      Riviera Pines   .........   Yes           Yes         --        Yes     Access gates
      Timbercreek  ............    --           Yes         --        Yes
     Dallas, Texas
      Aspen Court  ............   Yes           Yes         Yes       --      Tanning bed, sport court
      Greenwood Creek    ......   Yes           Yes         Yes       Yes     Volleyball court
      Highlands of Preston  ...   Yes           Yes         Yes       Yes
      Montfort  ...............    --           Yes         --        Yes
      Springfield  ............   Yes           Yes         Yes       Yes     Sauna
     Albuquerque, New Mexico
      Dorado Terrace  .........   Yes           Yes         --        Yes     BBQ, Racquetball
      Villa Serena    .........   Yes           Yes         --        Yes     Racquetball
      Whispering Sands   ......   Yes           Yes         --        Yes     BBQ, Picnic Ramada, Playground
     Pullman, Washington
      Campus Common North   .     Yes           Yes         Yes       Yes     Tanning beds
      Campus Common South   .     Yes           Yes         Yes       --      Sauna
     Seattle, Washington
      The Court    ............    --           Yes         --        Yes     Tennis court, sauna, sport court
</TABLE>
                                       30
<PAGE>
Capital Resources

     Subject  to the terms of the Company's Bylaws, the availability and cost of
borrowings,  various market conditions and restrictions that may be contained in
the  Company's  financing  arrangements  from  time to time and other factors as
described  herein,  the  Company increases the amount of funds available for its
activities  with the proceeds of borrowings including mortgage loans, short-term
borrowing   and  other  credit  arrangements.  It  can  be  anticipated  that  a
substantial  portion  of  the  assets  of  the Company will be pledged to secure
indebtedness  incurred  by  the  Company.  Accordingly,  such assets will not be
available  for  distribution  to the stockholders of the Company in the event of
the  Company's  liquidation  except  to the extent that the value of such assets
exceeds the amount of such indebtedness.

     The  Company has obtained a first mortgage loan for each of its properties.
At  June  30  , 1997, the mortgage loans totalled $128,340,000, which bear fixed
interest   rates   that   averaged   8.2%.  The  mortgage  loans  generally  are
non-recourse to the Company and are not cross-collateralized.

     The   Company   has  obtained  a  $15,350,000  construction  loan  for  the
development   of   its   Finisterra  apartment  community.  At  June  30,  1997,
$12,547,000 was outstanding on the loan.

     The  Company's  Bylaws provide that it may not incur indebtedness if, after
giving  effect  to  the  incurrence thereof, aggregate indebtedness, secured and
unsecured,  would  exceed  300%  of  the Company's net assets, on a consolidated
basis,  unless  approved  by  a majority of the Unaffiliated Directors. For this
purpose,  the term "net assets" means the total assets (less intangibles) of the
Company  at cost, before deducting depreciation or other non-cash reserves, less
total  liabilities,  as calculated at the end of each quarter in accordance with
generally accepted accounting principles.

     The  Company  may  increase  its  capital  resources  by  making additional
offerings  of  its  Common  Stock  or  securities convertible into the Company's
Common  Stock.  The  actual  or  perceived  effect  of such offerings may be the
dilution  of  the  book  value  or  earnings  per  share which may result in the
reduction  of  the  market  price  of  shares of the Company's Common Stock. The
Company  is  unable  to estimate the amount, timing or nature of future sales of
its  Common  Stock  as  such  sales will depend upon market conditions and other
factors. See "Risk Factors -- Future Offerings of Common Stock."

Operating Restrictions

     The  Company  presently  may  not purchase commodities or commodity futures
contracts  (other  than interest rate futures when used solely for hedging). The
Company  may  not invest in unimproved real property or underwrite securities of
other  issuers.  The  foregoing  restrictions  may  not  be  changed without the
approval  of  the  holders  of  a  majority  of  the  outstanding  shares of the
Company's Common Stock.

     Except  as  otherwise  restricted,  the  operating policy of the Company is
controlled  by  its  Board  of Directors, which has the power to modify or alter
such  policy  without  the consent of the stockholders. Although the Company has
no  present  intention of modifying its operating policies described herein, the
Board  of Directors in the future may conclude that it would be advantageous for
the Company to do so.

Competition

     There  are  numerous  real estate companies, insurance companies, financial
institutions,  pension  funds  and  other  property owners that compete with the
Company  in  seeking  properties for acquisition and in attracting and retaining
tenants.

Employees

     The Company currently has 248 full-time salaried employees.
                                       31
<PAGE>
                                  MANAGEMENT

Directors and Executive Officers

     The  following table sets forth certain information regarding the Company's
directors and executive officers.

<TABLE>
<CAPTION>
        Name           Age                          Position(s) With The Company
- ---------------------- -----   -------------------------------------------------------------------------
<S>                    <C>     <C>
Jon A. Grove           53      Chairman of the Board, President, Chief Executive Officer and Director
Frank S. Parise, Jr.   45      Vice Chairman, Executive Vice President, Chief Administrative Officer,
                               and Director
Joseph C. Chan         45      Executive Vice President, Chief Operating Officer, Secretary, Treasurer
                               and Director
Don W. Winton          43      Executive Vice President and Director
Dale A. Webber         36      Vice President
Roger A. Karber        42      Vice President, Property Development
Thomas A. Heeringa     43      Vice President
Mary C. Clements       30      Controller
Earl M. Baldwin        53      Director
Steven G. Davis        46      Director
John J. Gisi           51      Director
Raymond L. Horn        67      Director
Frederick C. Moor      65      Director
</TABLE>

     Jon  A. Grove has been Chairman of the Board of Directors, President, Chief
Executive  Officer  and a director of the Company since its organization in June
1987.  Mr.  Grove also served as the President of one of the general partners of
the  Manager  and  was  a  director  and  principal  stockholder  of Pima Realty
Advisors,  Inc.  (the  "Property  Manager")  from their respective organizations
until  their  acquisition  by  the Company in April 1997. From 1974 to 1989, Mr.
Grove  was employed with The Estes Co. (now called GWS), a company which founded
the   Company   and   which   develops,   constructs,   and  sells  residential,
multi-family,  commercial and industrial real estate, most recently as executive
vice  president and chief operating officer. Mr. Grove also has been Chairman of
the  Board  and  a  Director  of  American  Southwest  Holdings,  Inc.  and  its
affiliates   since   their   organization;  these  companies  are  Arizona-based
corporations    involved    in    the    issuance    and    administration    of
mortgage-collateralized bonds.

     Frank  S.  Parise,  Jr.  has  been Vice Chairman of the Board of Directors,
Executive  Vice President, and Chief Administrative Officer of the Company since
December  1988  and a director of the Company since its organization. Mr. Parise
also  has  served as the President of one of the general partners of the Manager
and  was  the  President,  a  director and principal stockholder of the Property
Manager  from  their  respective  organizations  until  their acquisition by the
Company  in  April  1997  since  its organization in November 1993. From 1985 to
1989,  Mr.  Parise  was employed by The Estes Co., most recently as President of
its  Financial Services Division and Multifamily Development Division. From 1982
to  1985,  Mr.  Parise  was the President of E. Allen Development Corporation, a
company that acquired and managed apartments.

     Joseph  C.  Chan  has  been  a director of the Company since February 1989,
Executive  Vice  President  and  Chief  Operating  Officer  since December 1988,
Treasurer  since  April 1994, and Secretary since March 1996. Mr. Chan served as
the  Vice  President  and  Treasurer  of the Company from its organization until
December  1988.  Mr.  Chan  also  served  as the President of one of the general
partners  of the Manager since its organization and was a director and principal
stockholder  of  the  Property Manager from their respective organizations until
their  acquisition  by  the  Company  in April 1997. From 1986 to 1987, Mr. Chan
served as an officer of The Estes Co.

     Don  W.  Winton  has been an Executive Vice President and a director of the
Company  since  April 1997.  Mr. Winton served as the general partner of each of
the  Winton  Partnerships  and as the President of Winton & Associates, Inc., an
apartment  property  management  company,  for more than five years prior to the
acquisition   of  the  properties  of  the  Winton  Partnerships  and  Winton  &
Associates, Inc. by the
                                       32
<PAGE>
Company  in  April  1997.  Mr.  Winton  currently  is  the  general  partner  in
partnerships  that own 3,216 apartment units, 44 townhome/condominium units, two
office buildings and eight single family lots.

     Dale  A.  Webber  has  been a Vice President of the Company since September
1987.

     Roger  A.  Karber  has  been  Vice  President,  Property Development of the
Company  since  January  1995.  From  1989  to 1994, Mr. Karber was president of
Festival  Markets, Inc., a company that developed specialty retail centers. From
1979  to  1989,  Mr.  Karber  was  employed  by  The  Estes  Co.,  where  he was
instrumental   in   establishing   its   apartment  operations,  which  included
developing over 1,500 apartment units.

     Thomas  A.  Heeringa  has  been a Vice President of the Company since March
1996. He has been employed by the Company since December 1988.

     Mary  C.  Clements  has  been Controller of the Company since May 1994. Ms.
Clements  was  employed  by  Deloitte  & Touche LLP, an international accounting
firm,  from her graduation in May 1990 until she joined the Company in May 1994.

     Earl  M. Baldwin has been a director of the Company since its organization.
Since  1985,  Mr.  Baldwin has been president of Baldwin Financial Corp., a risk
management  consulting  service  company  for  mortgage  lenders specializing in
hedging  and  secondary  market  strategy.  From  1973  to 1985, Mr. Baldwin was
employed  by  Security Pacific Mortgage Corporation ("SPMC"), a mortgage banking
company, serving most recently as its executive vice president.

     Steven G.  Davis has been a  director  of the  Company  since May 1997.  He
currently serves as a director of ROC Communities, Inc., a public REIT that owns
and operates manufactured home communities. Mr. Davis was a founding shareholder
of ROC and served as its Executive  Vice  President,  Chief  Financial  Officer,
Secretary,  and Treasurer  from 1993 to 1997.  From 1990 to 1993,  Mr. Davis was
President and a director of The Windsor Corporation,  which was merged with ROC.
From 1985 to 1990,  Mr.  Davis was  responsible  for the real estate  investment
banking division of LPL Financial Services.

     John  J.  Gisi has been a director for the Company since February 1989. Mr.
Gisi  has  served  as  the  President  and  Chief  Executive Officer of National
Bancorp  of  Arizona,  Inc.,  a wholly owned subsidiary of Zions Bancorporation,
and  as  the  Chairman  of  the  Board, President and Chief Executive Officer of
National  Bank  of  Arizona  since  September  1984.  Mr.  Gisi also serves as a
director of several subsidiaries of Zions Bancorporation.

     Raymond  L. Horn has been a director of the Company since its organization.
Mr.  Horn  serves as tax advisor to several Phoenix-based real estate companies.
Mr.  Horn,  a  certified  public  accountant and lawyer, presently is in private
practice  after  retiring  from  Deloitte Haskins & Sells (now Deloitte & Touche
LLP)  as  the partner-in-charge of that firm's Arizona tax practice. Mr. Horn is
a  member  of  numerous  professional  and  business  associations including the
American  Institute  of  Certified  Public  Accountants  and  the  American  Bar
Association.

     Frederick  C.  Moor has been a director of the Company since February 1989.
Mr.  Moor  presently  is  retired  after  33 years of employment with The Valley
National  Bank  of  Arizona  (now  Bank  One,  Arizona),  most  recently as Vice
President and Banking Services Manager for the Eastern Division.

     All  directors  are  elected  at  each  annual  meeting  of  the  Company's
stockholders  and  hold office until their successors are elected and qualified.
All officers serve at the discretion of the Board of Directors.

Compensation of Directors

     During  the fiscal year ended December 31, 1996, the Company paid an annual
director's  fee to each Unaffiliated Director equal to $24,000 and a fee of $500
for  each  meeting  of  the  Board  of  Directors  attended by each Unaffiliated
Director  and reimbursement of costs and expenses of all directors for attending
such  meetings.  Additionally,  each  member  of  the  Audit  Committee  and the
Compensation  Committee  received a fee of $300 for each meeting attended by the
member.  Affiliated  Directors  do not receive any fees for serving on the Board
of Directors.
                                       33
<PAGE>
Executive Compensation

     The  following table sets forth the cash compensation paid to the Company's
executive  officers  whose  total  cash  and cash equivalent remuneration exceed
$100,000 for the year ended December 31, 1996.

                          Summary Compensation Table
<TABLE>
<CAPTION>
                                                                 
                                                                       Long Term Compensation     
                                                                  --------------------------------
                                                                          Awards          Payouts 
                                        Annual Compensation       ----------------------- --------
Name and Principal                ------------------------------- Restricted   Options/    LTIP     All Other
Position                   Year    Salary     Bonus      Other       Stock       SARs     Payout   Compensation
- -------------------------- ------ ---------- --------- ---------- ------------ ---------- -------- -------------
<S>                        <C>    <C>        <C>       <C>        <C>          <C>        <C>      <C>           
Jon A. Grove (1)           1996                        $179,114                     --                 --
 Chairman, President,      1995                         180,431                     --                 --
 and Chief Executive       1994                         251,747                     --                 --
 Officer
Frank S. Parise, Jr. (1)   1996                        $179,114                     --                 --
 Vice Chairman,            1995                         180,431                     --                 --
 Executive Vice            1994                         251,747                     --                 --
 President,
 and Chief
 Administrative
 Officer
Joseph C. Chan (1)         1996                        $179,114                     --                 --
 Director, Executive       1995                         180,431                     --                 --
 Vice President,           1994                         251,747                     --                 --
 Secretary, and
 Chief Operating
 Officer
Dale A. Webber             1996   $141,729       --         --                   70,000                --
 Vice President            1995    108,447       --         --                      --                 --
                           1994    108,147       --         --                    8,000                --
Roger A. Karber            1996   $117,835       --         --                   50,000                --
 Vice President            1995    100,000   $15,000        --        --            --                 --
</TABLE>

- ------------
(1) Messrs.  Grove,  Parise, and Chan were not salaried employees of the Company
    and  did  not receive any cash or cash equivalent compensation directly from
    the  Company  during  the  three-year  period  ended December 31, 1996. They
    received  their  compensation  from  the  Manager, the partners of which are
    corporations  owned  by  these  individuals.  See "Certain Relationships and
    Related   Transactions."   The   amounts  listed  under  Other  Compensation
    represent  the  total  cash payments received or receivable from the Manager
    by  these  individuals  and the corporations owned by them. Effective in May
    1997,  each  of  Messrs.  Grove, Parise, and Chan entered into an employment
    agreement with the Company. See "Management -- Employment Agreements."
                                       34
<PAGE>
Option Grants

     The  following table sets forth certain stock option information concerning
the officers included in the above table.

                     Option/SAR Grants in Last Fiscal Year
<TABLE>
<CAPTION>
                                                                                    Potential Realizable
                                                                                            Value
                                      % Of Total                                   at Assumed Annual Rates
                         Options/     Options/SARs                                      Of Stock Price
                          SARs        Granted To       Exercise                          Appreciation
                         Granted      Employees In     Or Base      Expiration         For Option Term
                           (#)        Fiscal Year       Price         Date          5%(1)        10%(1)
                         ----------   --------------   ----------   ------------   -----------   ----------
<S>                      <C>          <C>              <C>          <C>            <C>           <C>
Jon A. Grove              None            N/A          N/A           N/A           N/A           N/A
Frank S. Parise, Jr.      None            N/A          N/A           N/A           N/A           N/A
Joseph C. Chan            None            N/A          N/A           N/A           N/A           N/A
Dale A. Webber           70,000           42%          $16.625      12/16/98       $119,547      $244,563
Roger A. Karber          50,000           30%          $16.50       12/16/98        118,738       233,800
</TABLE>

- ------------
(1) This  amount  is  the  calculated  future  value  of the stock options as of
    December  16,  1998  assuming  stock  price appreciation rates of 5% and 10%
    per year as specified in Item 402(c)(2) of Regulation S-K.

Option Exercises and Holdings

     The  following  table represents certain information respecting the options
held by the officers included in the above table.

              Aggregated Option/SAR Exercises in Last Fiscal Year
                     and Fiscal Year-End Option/SAR Values
<TABLE>
<CAPTION>
                                                                         Value of
                                                       Number of        Unexercised
                                                      Unexercised       In-the-Money
                                                      Options/SARs      Options/SARs
                           Shares                     at FY-End (#)     at FY-End ($)
                          Acquired        Value       Exercisable/      Exercisable/
       Name              On Exercise     Realized     Unexercisable     Unexercisable
- ----------------------   -------------   ----------   ---------------   --------------
<S>                      <C>             <C>          <C>               <C>
Jon A. Grove                   --              --         138,581         $1,589,234
                                                              --                 --
Frank S. Parise, Jr.           --              --         140,287          1,653,343
                                                              --                 --
Joseph C. Chan                 --              --         138,581          1,589,234
                                                              --                 --
Dale A. Webber               2,666         $19,995         47,930            191,194
                                                           23,334             90,419
Roger A. Karber                --              --          33,332            133,328
                                                           16,668             66,672
</TABLE>

Compensation Committee Interlocks and Insider Participation

     The   Compensation  Committee  of  the  Board  of  Directors  performs  the
functions  of  making  recommendations  to  the  Board  concerning the Company's
compensation  policies  applicable  to  its  executive  officers. Messrs. Grove,
Parise  and Chan serve as both directors and the principal executive officers of
the  Company.  All  compensation  matters  relating  to  the Company's principal
executive   officers,  however,  are  decided  by  the  Unaffiliated  Directors,
consisting  of  Messrs.  Baldwin,  Gisi,  Horn and Moor. The principal executive
officers  make  recommendation to the Board concerning the compensation of other
executive  officers  of  the Company. None of the Unaffiliated Directors are, or
have   ever   been,  officers  or  employees  of  the  Company  or  any  of  its
subsidiaries.  Messrs.  Grove, Parise and Chan abstain from participating in the
deliberations  of  the  Board  of  Directors  concerning  the  approval  of  the
Management   Agreement,   the   Property   Management  Agreements,  the  pending
acquisition of the Manager and the
                                       35
<PAGE>
Property  Manager by the Company (see "Business -- Pending Transaction"), or any
other  matters  relating to their compensation. In addition, during 1996 none of
the  executive officers, including Messrs. Grove, Parise and Chan, served on the
board  of  directors or the compensation committee of the entities that employed
any of the Unaffiliated Directors.

Stock Option Plans

     The  Company  has a nonstatutory stock option plan (the "Nonstatutory Stock
Option  Plan")  and  an incentive stock option plan (the "Incentive Stock Option
Plan")  (together  the  "Stock  Option  Plans"). The purpose of the Stock Option
Plans  is  to  provide  a  means  of  performance-based compensation in order to
attract  and retain qualified personnel and to provide incentive to others whose
job  performance  affects  the Company. The Incentive Stock Option Plan provides
for  incentive  stock  options  which  are  intended to meet the requirements of
Section  422A  of the Internal Revenue Code, (the "Code") ("ISOs") and which may
be  granted  to  the officers and key personnel of the Company. The Nonstatutory
Stock  Option Plan provides for non-qualified stock options which may be granted
to the Company's directors and key personnel of the Manager.

     The  Stock  Option  Plans are administered by the Board of Directors, which
determines  whether  such  options will be granted, whether such options will be
ISOs  or non-qualified options, which directors, officers and key personnel will
be  granted  options  and  the  number  of options to be granted, subject to the
maximum  amount of shares issuable under the Stock Option Plans set forth below.
In  making  such  determinations,  the Board of Directors takes into account the
duties  and  responsibilities  of  the participants, their present and potential
contribution  to  the success of the Company and such other factors as the Board
deems  relevant  in connection with accomplishing the purpose of the Plan. Under
current  law,  ISOs cannot be granted to directors who are not also employees or
to directors or employees of entities unrelated to the Company.

     Under  the  Stock  Option  Plans,  options to purchase a maximum of 140,000
shares  of the Company's Common Stock may be granted to the Company's directors,
officers  and  key  personnel  as  well  as  to  the directors, officers and key
personnel  of  the Manager. The exercise price for any option granted may not be
less  than  100%  of the fair market value of shares of Common Stock at the time
the  option  is  granted. The optionholder may pay the exercise price in cash or
by  delivery  of  previously  acquired  shares  of  Common Stock of the Company.
Generally,  one-third  of  the  options  granted at any one time are immediately
exercisable,  one-third are exercisable one year after the date of grant and the
remaining  one-third  become  exercisable two years after the date of grant. The
options  expire 10 years after the date of grant. No option may be granted under
the  Stock Option Plans to any person who, assuming exercise of all options held
by  such  person,  would  own  or  be  deemed to own more than 9.8% of the total
outstanding shares of Common Stock of the Company.

     Under  each  of  the Stock Option Plans, an exercising optionholder has the
right  to  require  the  Company  to  purchase some or all of the optionholder's
shares  of  the  Company's Common Stock. That redemption right is exercisable by
the  optionholder  only  with respect to shares that he has acquired by exercise
of  an  option  granted  under  the Stock Option Plans which are restricted from
transfer  by federal securities law as a result of grants or exercise of options
under  the  Stock  Option  Plans and such right must be exercised during the six
months immediately following the expiration of any such restriction.

     No  option granted under the Stock Option Plans is exercisable for a period
in  excess  of  the  term  of  the option as provided in the Stock Option Plans,
subject  to  earlier  termination  in  the  event  of termination of employment,
retirement  or  death of the optionholder. An option may be exercised in full or
in  part  at  any  time  or  from  time to time during the term of the option or
provide  for  its  exercise  in  stated  installments at stated times during the
option term.

     The  Board  of  Directors  may  amend  the  Stock Option Plans at any time,
except  that  approval  by  the  Company's  stockholders  is  required  for  any
amendment  that  increases  the  aggregate  number  of shares that may be issued
pursuant  to  the  Stock  Option Plans, changes the class of persons eligible to
receive  such  options,  modifies  the  period  within  which the options may be
exercised  or  the  terms  upon which options may be exercised, or increases the
material  benefits  accruing  to  the participants under the Stock Option Plans.
Unless  previously  terminated by the Board of Directors, the Stock Option Plans
will terminate in August 1997.
                                       36
<PAGE>
     As  of December 31, 1996, options to purchase 43,278 shares of Common Stock
were  outstanding  and options to purchase 5,901 shares were available for grant
under the Plans.

     In  connection  with the renewal of the Management Agreement beginning with
1994,  the  Manager and the Company agreed to eliminate the incentive management
fee  provision.  On  December  16,  1993,  the Company granted to Messrs. Grove,
Parise  and  Chan  options  to  purchase  309,800 shares of the Company's Common
Stock  and  stock  appreciation  rights  ("SARs")  covering 90,200 shares of the
Company's  Common  Stock.  The exercise price is $8.60 per share, which was 110%
of  the  market  price  of  the Common Stock on the grant date. If dividends are
declared  during  the  period  the  stock  options  or SARs are outstanding, the
holder  of  the options and SARs can elect to receive currently or upon exercise
cash  in  an  amount equal to the product of the per share dividend amount times
the  number  of  options  or SARs outstanding. In 1996, the Company paid Messrs.
Grove,  Parise  and Chan $266,667 each based on the total dividends of $2.00 per
share  paid  in 1996. All of the options and SARs are currently exercisable. The
options  will  expire  on  December  16, 1998. The options were subject to early
termination  if  the  Management  Agreement was terminated by the Manager or was
terminated  by  the  Company  for  cause pursuant to the terms of the Management
Agreement.  As  the  Company  acquired  the  entire interests in the Manager and
effectively  terminated  the  Management  Agreement,  these  options will remain
effective  until December 16, 1998. In February 1997, Messrs. Chan and Parise of
the   Manager   exercised  their  share  of  SARs  (30,067  each)  and  received
approximately $440,000 each.

     In  1996,  Mr. Webber exercised options to purchase a total of 2,666 shares
of  the  Company's Common Stock by executing a full recourse promissory note for
$30,000  to  the Company. The note is due on December 31, 1998 and can be repaid
by  delivering  to  the Company shares of Common Stock owned by Mr. Webber based
on  the  then  market  price  of the Common Stock. During 1996, Messrs. Chan and
Webber  repaid  the  notes  of  $297,000 using 12,011 shares of Common Stock and
cash of $61,842.

Employment Agreements

     Each  of  Messrs,  Grove,  Parise,  Chan,  and  Winton  has entered into an
employment  agreement  (collectively,  the  "Employment  Agreements")  with  the
Company.  Under  the Employment Agreements, each of Messrs. Grove, Parise, Chan,
and  Winton  receive  compensation  of  $100,000  per  annum and are eligible to
receive  an  annual  bonus  in  such amount, if any, as may be determined by the
non-management  directors  of  the  Company  and  fringe benefits generally made
available from time to time to employees of the Company.

     Each  of  Messrs.  Grove,  Parise,  Chan,  and Winton is employed under the
Employment  Agreements  for a term of five years commencing from the date of the
Employment  Agreements  and  from  year-to-year  thereafter  until terminated by
either  party.  The  Company  may terminate the Employment Agreements during the
initial  five-year  term  without  penalty  only  for  cause  as  defined in the
agreements.  The Employment Agreements also contain provisions that (i) prohibit
Messrs.  Grove, Parise, Chan, and Winton from competing with the business of the
Company  while  employed  by the Company and for 12 months after the termination
of  employment,  and  (ii)  prohibit  Messrs.  Grove,  Parise, Chan, and Winton,
during  the  term  of employment and for a period of 12 months after termination
of  employment,  from directly or indirectly, for themselves or on behalf of any
other  person,  seeking  to  hire  or  hiring  any of the Company's personnel or
employees.  The  Employment Agreements also require Messrs. Grove, Parise, Chan,
and  Winton  to  take  all  necessary  precautions  to  prevent any unauthorized
disclosure  of  any  "Confidential  Information" of the Company, as that term is
defined in the Employment Agreements.

     In  connection  with  the acquisition of the Winton Properties, the Company
paid  each  of Messrs. Grove, Chan and Parise a bonus of approximately $267,000.
Winton  &  Associates  received  commissions  from  the sellers of approximately
$927,000,  of  which  approximately  $268,000  was paid to employees of Winton &
Associates  and  $659,000  was  paid  to Mr. Winton. The bonuses paid to Messrs.
Grove, Chan and Parise were approved by the Unaffiliated Directors.
                                       37
<PAGE>
Meetings and Committees

     During  the  year  ended  December  31, 1996, the Board of Directors of the
Company  held  a  total of five meetings. No director attended fewer than 75% of
the meetings of the Board of Directors.

     The  Company's Bylaws authorize the Board of Directors to appoint among its
members  an  executive  committee,  an  audit  committee and other committees. A
majority  of  the  members  of  any  committee so appointed must be Unaffiliated
Directors.  The  Board  of  Directors  has  appointed  an  Audit Committee and a
Compensation  Committee.  Messrs.  Gisi  and  Horn  serve  as the members of the
Company's  Audit  Committee  and  Compensation  Committee.  The  Audit Committee
reviews  the  annual financial statements, any significant accounting issues and
the  scope of the audit with the Company's independent auditors and is available
to  discuss  with  the  auditors  any other accounting and audit related matters
which  may  arise  during  the  year.  The Audit Committee met separately at one
formal  meeting  during  1996  which  was  attended by all of the members of the
Committee.  The Compensation Committee reviews all transactions with the Manager
and  the  Property  Manager  and  their affiliates, including the renewal of the
Management  Agreement  and  the  Property Management Agreements and the proposed
acquisition  of  the  Manager and the Property Manager (see "Business -- Pending
Transaction").  The  Compensation  Committee met twice during 1996 to review the
preliminary  terms  of  the proposed acquisition of the Manager and the Property
Manager (see "Business -- Pending Transaction").

Compliance with Section 16a of the Securities Exchange Act of 1934

     Section  16(a)  of  the  Securities  Exchange  Act  of  1934  requires  the
Company's  officers  and  directors,  and  persons  who  own  more than 10% of a
registered  class  of  the  Company's  equity  securities,  to  file  reports of
ownership  and  changes in ownership with the Securities and Exchange Commission
("SEC")  and  the  American Stock Exchange. Officers, directors and greater than
10%  stockholders  are  required  by  SEC regulation to furnish the Company with
copies of all Section (16a) reports they file.

     Based  solely on the Company's review of such reports received by it during
the  fiscal  year  ended  December 31, 1996, and written representations that no
other  reports  were required, the Company believes that each person who, at any
time  during  such  fiscal year, was a director, officer, or beneficial owner of
more  than  10%  of  the  Company's Common Stock complied with all Section 16(a)
filing requirements during such year or prior fiscal years.
                                       38
<PAGE>
                             CERTAIN TRANSACTIONS

     The  Company's  Bylaws  provide  that  the  Board of Directors has the full
power  to conduct, manage and direct the business and affairs of the Company. On
April  30,  1997,  pursuant  to the approval of the stockholders of the Company,
the  Company  acquired the entire interests in Pima Mortgage Limited Partnership
(the  "Manager")  and  Pima  Realty Advisors, Inc. (the "Property Manager"). The
owners  of  the  Manager  remain  as  Directors  and  executive  officers of the
Company.  The  following  description relates to the arrangement prior to May 1,
1997.

     The  Company  was  a  party  to  a  management  agreement  (the "Management
Agreement")  with  the  Manager  to  manage  the  day-to-day  operations  of the
Company,  subject to the supervision of the Company's Board of Directors. Jon A.
Grove,  Frank S. Parise, Jr., and Joseph C. Chan served as directors or officers
of  general  partners  of the Manager since its organization. See "Management --
Directors and Executive Officers of the Company."

     The  duties  of  the  Manager  under  the  Management   Agreement  included
formulating  operating  strategies;  arranging for the acquisition of assets for
the Company;  monitoring the performance of the Company's assets;  and providing
certain  administrative  and  overall  managerial  services  necessary  for  the
operation of the Company. For performing these services, the Manager received an
annual  base  management  fee in an  amount  equal to 3/8 of 1% per annum of the
Average Invested Assets of the Company (as defined in the Management Agreement),
which was paid  monthly  with  adjustments  made  quarterly.  The  Manager  also
performed   certain   analysis  and  other  services  in  connection   with  the
administration of mortgage securities with respect to which the Company acquired
mortgage  interests.  For such services,  the Company reimbursed the Manager for
the fees  paid  under the  Subcontract  Agreement  described  below and paid the
Manager an annual  administration  fee of $10,000  for each  series of  mortgage
interests  acquired prior to 1991,  $20,000 for the aggregate mortgage interests
acquired in 1991 and $20,000 for the aggregate  mortgage  interests  acquired in
1992. In 1996,  the Company paid the Manager  management  fees of  approximately
$386,000 and administration fees of approximately  $193,000. The payment of such
fees was unanimously approved by the Unaffiliated Directors.

     In  the  event  that the Management Agreement was terminated by the Company
or  was not renewed by the Company on terms at least as favorable to the Manager
as  the  current Management Agreement other than as a result of a termination by
the  Company  for  cause (as specified in the Management Agreement), the Manager
would  be  entitled  to  receive  from the Company the management fee that would
have  been  payable  by  the  Company to the Manager pursuant to such Management
Agreement  based  on  the  investments  made by the Company prior to the date of
such  termination  (or  failure  to  renew)  for  the  12  full  fiscal quarters
beginning  on  the  date of such termination (or failure to renew) as more fully
described in the Management Agreement.

     The  Manager  granted  the Company a right of first refusal, for as long as
the  Manager  or  an  affiliate  of  the  Manager acted as the Company's manager
pursuant  to  the Management Agreement or any extension thereof, to purchase any
assets  held  by  the Manager or its affiliates prior to any sale, conveyance or
other  transfer,  voluntarily or involuntarily, of such assets by the Manager or
its affiliates.

     The  Company  was  a party to a property management agreement (collectively
the  "Property Management Agreements") with the Property Manager for each of the
apartments  acquired by the Company. The Property Manager is an affiliate of the
Manager.  Each  Property  Management Agreement, which had a current term through
December  31,  1997,  was  approved  by  the  Unaffiliated  Directors. Under the
agreement,  the  Property  Manager  provided  the  customary property management
services  at  its  cost without profit or distribution to its owners, subject to
the  limitation of the prevailing management fee rates for similar properties in
the  market.  In  1996,  the  Company  paid the Property Manager $466,000, which
amounted to 3.2% of the total rental and other income of the apartments.

     Prior  to  June  1997,  the  Company  owned certain mortgage interests with
respect  to  structured  financing  issued  by American Southwest Holdings, Inc.
("ASH").  An  affiliate  of  ASH performed the customary administration services
and  received  fees  for  such  services  of $12,500 per year for each series of
structured  financing.  The  Company  believed that the fees charged by ASH were
comparable to those
                                       39
<PAGE>
charged  by  other companies performing similar services. Jon A. Grove, Chairman
of  the Board, President and Chief Executive Officer of the Company, is Chairman
of  the  Board  of  Directors  of  ASH  and its affiliates and owns 12.5% of the
voting  stock  of ASH. The Company has agreed to indemnify and hold harmless ASH
and  certain  affiliates  from  any  action  or claim brought or asserted by any
party  by  reason  of any allegation that ASH or such affiliates is an affiliate
or  is  otherwise  accountable  or  liable  for  the debts or obligations of the
Company or its affiliates.

                      PRINCIPAL AND SELLING STOCKHOLDERS

     As  of  August  25, 1997, there were outstanding 4,812,192 shares of Common
Stock  including 374,581 shares being issued. The following table sets forth the
beneficial  ownership  of Common Stock of the Company as of August 25, 1997, (i)
by  each  person  known  by  the  Company to own more than 5% of the outstanding
shares  of  Common  Stock  of the Company, (ii) by each director of the Company,
(iii)  by  all  directors  and executive officers of the Company as a group, and
(iv)  by  each  of  the selling stockholders. The number of shares also includes
(1)  any  shares of Common Stock owned of record by such person's minor children
and  spouse  and  by other related individuals and entities over whose shares of
Common   Stock  such  person  has  custody,  voting  control  or  the  power  of
disposition  and  (2)  shares of Common Stock that such persons had the right to
acquire  within  60  days  by the exercise of stock options (excluding the SARs)
(see  "Stock  Option Plans"). Each director and executive officer of the Company
may  be  reached  through  the  Company  at 335 North Wilmot, Suite 250, Tucson,
Arizona 85711.

<TABLE>
<CAPTION>
                                                                                           Shares Beneficially
                                      Shares Beneficially Owned                                   Owned
                                       Prior to Offering(1)(2)                             --------------------
                                      --------------------------                           After Offering(2)(5)
                                      Number of     Percent of        Shares Being         --------------------
Name and Beneficial Owner              Shares         Total        Registered for Sale     Number      Percent
- ------------------------------------- -----------   ------------   ---------------------   ---------   --------
<S>                                   <C>           <C>            <C>                     <C>         <C>
Directors and Executive Officers
- ------------------------------------
Jon A. Grove    .....................  233,527          4.8%               95,336          138,191      2.8%
Joseph C. Chan  .....................  233,808          4.8                95,336          138,472      2.8%
Frank S. Parise, Jr.  ...............  206,631          4.2                95,336          111,295      2.3%
Don W. Winton(4)   ..................  145,207          3.0               145,207                0        0
Earl M. Baldwin    ..................    3,477             (3)                  0            3,477         (3)
Steven G. Davis .....................        0            0                     0                0        0
John J. Gisi    .....................   11,658             (3)                  0           11,658         (3)
Raymond L. Horn    ..................    5,988             (3)                  0            5,988         (3)
Frederick C. Moor  ..................    3,378             (3)                  0            3,378         (3)
All directors and executive officers
 as a group (12 persons)    .........  859,623         16.7               431,215          428,411      8.3%
Non-Management 5% Stockholders
- ------------------------------------
King William & Associates(6)   ......  531,269         11.0%              531,269                0        0
Other Selling Stockholders
- ------------------------------------
Shares issued on April 30, 1997:
 Allen Lozier   .....................   58,685          1.2%               58,685                0        0
 Estate of Durwood Alkire   .........   11,513             (3)             11,513                0        0
 John & Mary Lou Area III   .........    4,004             (3)              4,004                0        0
 Philip & Charles Wohlstetter  ......    1,544             (3)              1,544                0        0
 Eleanor Bergman   ..................    1,544             (3)              1,544                0        0
 James Brockway .....................    1,908             (3)              1,908                0        0
 John Burgess   .....................   14,959             (3)             14,959                0        0
 Grantor Trust of Former CHB
   Partners  ........................   56,178          1.2%               56,178                0        0
 William Coburn .....................    5,374             (3)              5,374                0        0
 Terrance Cosgrove ..................    4,138             (3)              4,138                0        0
 George & Sandra Cozzetto   .........    2,852             (3)              2,852                0        0
</TABLE>
                                       40
<PAGE>
<TABLE>
<CAPTION>
                                      
                                      Shares Beneficially Owned                            Shares Beneficially
                                       Prior to Offering(1)(2)                                    Owned
                                      --------------------------                           -------------------
                                                                                                 After
                                                                                              Offering(2)(5)
                                      Number of     Percent of        Shares Being         -------------------
Name and Beneficial Owner              Shares         Total        Registered for Sale     Number     Percent
- ------------------------------------- -----------   ------------   ---------------------   --------   --------
<S>                                   <C>           <C>            <C>                     <C>        <C>
 Thomas Cutillo & Priscilla
   Myrick ...........................    9,628         (3)                 9,628             0          0
 Don Davis Jr.  .....................    1,194         (3)                 1,194             0          0
 Joseph & Barbara Delaney   .........   16,833         (3)                16,833             0          0
 Daniel Doernberg  ..................    1,544         (3)                 1,544             0          0
 Mark Donahue   .....................    1,544         (3)                 1,544             0          0
 Ershings, Inc.    ..................    3,223         (3)                 3,223             0          0
 James & Dorothy Frank Trust   ......    4,956         (3)                 4,956             0          0
 Capt. Fred Frink  ..................    2,389         (3)                 2,389             0          0
 Edward & Betty Garman   ............    4,778         (3)                 4,778             0          0
 Anthony & Amalia Gatti  ............    1,568         (3)                 1,568             0          0
 Lewis Gridley  .....................    6,458         (3)                 6,458             0          0
 Jack & Eileen Hollandeer   .........    1,544         (3)                 1,544             0          0
 Hunt Engineering Co., Inc.    ......    4,102         (3)                 4,102             0          0
 Royce & Barbara Hunter  ............    6,511         (3)                 6,511             0          0
 1993 Martin & Sylvia Jacobs
   Revocable Trust    ...............    9,176         (3)                 9,176             0          0
 JMA Properties, Inc.    ............    2,784         (3)                 2,784             0          0
 Raymond Johnson   ..................    1,220         (3)                 1,220             0          0
 Clark Kennedy  .....................    3,073         (3)                 3,073             0          0
 A. George Lozier  ..................    4,720         (3)                 4,720             0          0
 Michael Mulroy II    ...............    3,243         (3)                 3,243             0          0
 Robert & Susan Murnen   ............   11,161         (3)                11,161             0          0
 Collins & Susan Oakley  ............    1,661         (3)                 1,661             0          0
 Raymond & Pamela Pinney    .........    2,601         (3)                 2,601             0          0
 Glen Poor   ........................    1,544         (3)                 1,544             0          0
 Robert Reynolds   ..................    3,190         (3)                 3,190             0          0
 Carol Rezek    .....................    1,296         (3)                 1,296             0          0
 Estate of Norman D. Runions   ......    5,712         (3)                 5,712             0          0
 John Ryan   ........................    1,573         (3)                 1,573             0          0
 Bill S. Schnall   ..................    1,587         (3)                 1,587             0          0
 Scriba Family Trust  ...............    6,117         (3)                 6,117             0          0
 Sea Spray Investments LLC  .........    3,088         (3)                 3,088             0          0
 Lee & Linda Shultz   ...............    6,294         (3)                 6,294             0          0
 John Sposare   .....................    4,778         (3)                 4,778             0          0
 Short Cressman Burgess Profit
   Sharing Trust   ..................    7,140         (3)                 7,140             0          0
 Jack & Maxine Sturza    ............    4,777         (3)                 4,777             0          0
 Robert Thurston   ..................    2,389         (3)                 2,389             0          0
 Susan Thurston    ..................    2,389         (3)                 2,389             0          0
 Robert & Betty Van Leer    .........    1,544         (3)                 1,544             0          0
 Manuel & Sahily Vellon  ............    1,544         (3)                 1,544             0          0
 Jack Wahlquist    ..................    4,890         (3)                 4,890             0          0
 Rick Whitney   .....................      638         (3)                   638             0          0
 Living Trust of Patricia
   Wolfstone    .....................    6,329         (3)                 6,329             0          0
 Wolfstone Family Trust  ............    1,568         (3)                 1,568             0          0
 Zalutsky & Klarquist PPC
   Profit Sharing Plan   ............    5,201         (3)                 5,201             0          0
 George Zoffel  .....................    8,055         (3)                 8,055             0          0
</TABLE>
                                       41
<PAGE>
<TABLE>
<CAPTION>
                                         Shares Beneficially Owned                            Shares Beneficially
                                          Prior to Offering(1)(2)                                    Owned
                                         --------------------------                           -------------------
                                                                                                    After
                                                                                                 Offering(2)(5)
                                         Number of     Percent of        Shares Being         -------------------
Name and Beneficial Owner                 Shares         Total        Registered for Sale     Number     Percent
- ---------------------------------------- -----------   ------------   ---------------------   --------   --------
<S>                                      <C>           <C>            <C>                     <C>        <C>
Shares to be issued(7):
 3636 Colorado Inc.   ..................   41,633         (3)                41,633             0          0
 LFC 1989-1 Realty Partnership .........    6,939         (3)                 6,939             0          0
 A&S Barber Family Limited
   Partnership  ........................    1,534         (3)                 1,534             0          0
 ATC Consolidated Properties
   Limited Partnership   ...............    6,939         (3)                 6,939             0          0
 Austin Fairchild Management
   Company   ...........................    3,661         (3)                 3,661             0          0
 Dorothy Bart, TTEE   ..................    1,534         (3)                 1,534             0          0
 Beaconsfield Investments
   Limited Partnership   ...............    3,090         (3)                 3,090             0          0
 Cinitel U.S, Properties, Inc. .........   29,989         (3)                29,989             0          0
 Issie Coop  ...........................    1,071         (3)                 1,071             0          0
 Robert Deutsch ........................    2,929         (3)                 2,929             0          0
 Elinor C. Gantz   .....................    6,138         (3)                 6,138             0          0
 Charles Greenhouse, M.D.   ............    2,929         (3)                 2,929             0          0
 Marilyn L. Hanna Trust  ...............    3,069         (3)                 3,069             0          0
 Happy Texas Inc.  .....................    1,464         (3)                 1,464             0          0
 Harman Investments, LP  ...............   12,276         (3)                12,276             0          0
 Fred Howard ...........................    9,230         (3)                 9,230             0          0
 John Howard ...........................    9,230         (3)                 9,230             0          0
 Mary Elaine Isbell Trust Dtd.
   3/9/84 ..............................    2,929         (3)                 2,929             0          0
 R.J. & J.D. Isbell Rev. Trust
   Dtd. 8/17/78 ........................    2,929         (3)                 2,929             0          0
 M.W. & S.G. Isbell TTEE FBO
   Isbell Rev. Tr. Dtd. 9/14/83   ......    2,929         (3)                 2,929             0          0
 David Jaffe ...........................    3,069         (3)                 3,069             0          0
 Jaffee Family Foundation   ............   11,716         (3)                11,716             0          0
 Elliot S. Jaffe   .....................   15,345         (3)                15,345             0          0
 Elliezra Jesselson 2/2/81 Trust  ......    2,929         (3)                 2,929             0          0
 Jonathan Jesselson 3/31/87 Trust           2,929         (3)                 2,929             0          0
 Micha Jesselson 6/3/86 Trust  .........    2,929         (3)                 2,929             0          0
 Nadav Jesselson 2/1/83 Trust  .........    2,929         (3)                 2,929             0          0
 Roni Jesselson 6/3/86 Trust   .........    2,929         (3)                 2,929             0          0
 Samuel Jesselson 3/12/84 Trust   ......    2,929         (3)                 2,929             0          0
 Yosepha Jesselson 1/10/89 Trust            2,929         (3)                 2,929             0          0
 J.L. Holdings Co. Ltd.  ...............    2,232         (3)                 2,232             0          0
 J.N.T. Holdings Ltd. ..................    1,116         (3)                 1,116             0          0
 Vivian Leith   ........................    2,929         (3)                 2,929             0          0
 Lincor
   V&A I Limited Partnership   .........   10,443         (3)                10,443             0          0
 Richard Linhart   .....................   17,220         (3)                17,220             0          0
 Dennis R. McDaniel   ..................   19,517         (3)                19,517             0          0
 Fred C. McDaniel  .....................    1,396         (3)                 1,396             0          0
 Lawrence A. McLernon ..................   11,996         (3)                11,996             0          0
 Neil Margolis  ........................    1,833         (3)                 1,833             0          0
 MTP, Inc.   ...........................    2,763         (3)                 2,763             0          0
 Merit Texas Assets, Inc.   ............   22,071         (3)                22,071             0          0
</TABLE>
                                       42
<PAGE>
<TABLE>
<CAPTION>
                                                                                            Shares Beneficially
                                                                                                  Owned
                                       Shares Beneficially Owned                            -------------------
                                        Prior to Offering(1)(2)                                   After
                                       --------------------------                              Offering(2)(5)
                                       Number of     Percent of        Shares Being         -------------------
Name and Beneficial Owner               Shares         Total        Registered for Sale     Number     Percent
- -------------------------------------- -----------   ------------   ---------------------   --------   --------
<S>                                    <C>           <C>            <C>                     <C>        <C>
 Miamar Investments Limited
   Partnership   .....................    1,243         (3)                 1,243             0          0
 M. Shier & Associates Limited  ......    2,232         (3)                 2,232             0          0
 Polly S. Pierson Living Trust  ......    1,534         (3)                 1,534             0          0
 Brittany Portnoy   ..................      732         (3)                   732             0          0
 Danielle Portnoy   ..................      732         (3)                   732             0          0
 David R. Roelke .....................    2,169         (3)                 2,169             0          0
 Ronson Ventures Ltd.  ...............    3,069         (3)                 3,069             0          0
 Michael J. Rosenthal  ...............    7,322         (3)                 7,322             0          0
 Samuels Family Trust  ...............    1,534         (3)                 1,534             0          0
 Camillo Santomero  ..................    3,069         (3)                 3,069             0          0
 Estate of Carol Simon ...............    6,138         (3)                 6,138             0          0
 William E. Simon   ..................    6,138         (3)                 6,138             0          0
 Martin Solomon  .....................   11,996         (3)                11,996             0          0
 S.W. Properties Inc.  ...............    4,393         (3)                 4,393             0          0
 Judith N. Taylor   ..................    1,534         (3)                 1,534             0          0
 Ivan Toler   ........................      921         (3)                   921             0          0
 Henrik N. Vanderlip   ...............    7,462         (3)                 7,462             0          0
 Michael Wahl ........................    9,230         (3)                 9,230             0          0
 Zacharias Family Limited
   Partnership   .....................    3,473         (3)                 3,473             0          0
 David L. Zacharias
   Irrevocable Trust   ...............    3,069         (3)                 3,069             0          0
</TABLE>

- ------------
(1) Except  as  otherwise  indicated,  each  person  named in the table has sole
    voting  and  investment  power with respect to all Common Stock beneficially
    owned  by  such  person,  subject to applicable community property law. Each
    such  person  may  be reached through the Company at 335 North Wilmot, Suite
    250, Tucson, Arizona 85711.
(2) In  calculating  the percentage of ownership, the number of shares of Common
    Stock  that  the  identified person or group had the right to acquire within
    60  days  upon the exercise of stock options is deemed to be outstanding for
    the  purpose  of  computing  the  percentage  of  the shares of Common Stock
    owned  by  such person, but such shares are not deemed to be outstanding for
    the  purpose  of  computing  the  percentage  of  the shares of Common Stock
    owned by any other person.
(3) Less than 1% of the outstanding shares of Common Stock.
(4) The  number  of  shares  shown are owned directly by Mr. Winton and does not
    include  any  of the shares owned by King Williams & Associates in which Mr.
    Winton is a 15.4% general partner.
(5) Each  of the Selling Stockholders is assumed to be selling all of the shares
    of  Common  Stock registered for sale and will own no shares of Common Stock
    after  the  offering  other  than  those  shares  held  by  certain  Selling
    Stockholders   as   of   August  25,  1997,  that  do  not  require  further
    registration  for  resale,  as  set  forth  under "Shares Beneficially Owned
    After   Offering."   The   Company   has   no  assurance  that  the  Selling
    Stockholders will sell any of the securities.
(6) The  address  of King Williams & Associates is 3485 FM 1960 West, Suite 450,
    Houston, TX 77060.
(7) These  shares  are  to be issued in connection with the proposed acquisition
    of  three  apartment communities from entities affiliated with MTP, Inc. The
    proposed  acquisition  has  been reported in the Company's Current Report on
    Form  8-K  filed  with  the Securities and Exchange Commission on August 28,
    1997.
                                       43
<PAGE>
                       FEDERAL INCOME TAX CONSIDERATIONS

Qualification of the Company as a REIT

     General

     The  Company  has  made an election to be treated as a REIT under the Code.
Thus,  if  the Company satisfies certain tests in each taxable year with respect
to  the  nature  of  its  income,  assets, share ownership and the amount of its
distributions,  among other things, it generally should not be subject to tax at
the  corporate level on its income to the extent that it distributes cash in the
amount of such income to its stockholders.

     Generally,  the  unremedied failure of the Company to qualify as a REIT for
any  taxable  year could materially and adversely affect the stockholders as net
income  of  the  Company  would  be  taxed  at ordinary corporate rates, and the
Company  would not receive a deduction for any dividends to the stockholders and
thus  cause  a  material reduction of the cash available for distribution to the
stockholders as dividends.

     In  order  to  maintain  its qualification as a REIT for federal income tax
purposes,  the  Company  must  continually satisfy certain tests with respect to
the  sources  of  its  income, the nature and diversification of its assets, the
amount  of its distributions, and the ownership of the Company. The following is
a summary discussion of those various tests.

     Sources of Income

     The  Company must satisfy three separate income tests for each taxable year
with  respect to which it intends to qualify as a REIT: (i) the 75% income test;
(ii) the 95% income test; and (iii) the 30% income limitation.

     Under  the  first  test, at least 75% of the Company's gross income for the
taxable  year  must  be  derived  from  certain  qualifying  real estate related
sources.  The  95% income test requires that at least 95% of the Company's gross
income  for  the  taxable  year  must  be  derived from the items of income that
either  qualify  under  the  75% test or are from certain other types of passive
investments,  such as dividend or interest income or capital gain on the sale of
stocks   or  securities.  Thus,  only  5%  of  a  REIT's  income  each  year  is
unrestricted.  Such  non-qualifying  income  may  include third-party management
fees,  income  from certain services provided to tenants, or rents from personal
property.  Finally,  the  30%  income  limitation requires the Company to derive
less  than  30%  of its gross income for the taxable year from the sale or other
disposition  of  (1)  real  property,  including  interests in real property and
interests  in  mortgages  on real property, held for less than four years, other
than   foreclosure   property   or   property  involuntarily  converted  through
destruction,  condemnation  or  similar  events, (2) stock or securities or swap
agreements  held  for  less  than  one  year,  and  (3)  property in "prohibited
transactions."  A  prohibited  transaction  is  a  sale or disposition of dealer
property  that  is  not  foreclosure property or, under certain circumstances, a
real estate asset held for at least four years.

     If  the  Company  inadvertently fails to satisfy either the 75% income test
or  the 95% income test, or both, and if the Company's failure to satisfy either
or  both  tests  is due to reasonable cause and not willful neglect, the Company
may  avoid  loss of REIT status by satisfying certain reporting requirements and
paying  a  tax  equal  to  100% of any excess nonqualifying income. See "Federal
Income  Tax  Considerations  -- Taxation of the Company." There is no comparable
safeguard  that  could  protect against REIT disqualification as a result of the
Company's failure to satisfy the 30% income limitation.

     The  Company  anticipates  that  its  gross income will continue to consist
principally  of  income  that satisfies the 75% income test. The composition and
sources  of  the  Company  income should allow the Company to satisfy the income
tests  during  each  year  of  its  existence. Certain short-term reinvestments,
however,  may generate qualifying income for purposes of the 95% income test but
nonqualifying  income  for  purposes of the 75% income test, and certain hedging
transactions  could  give rise to income that, if excessive, could result in the
Company's  disqualification  as  a  REIT  for  failing to satisfy the 30% income
limitation,  the  75%  income  test,  and/or  the  95%  income test. The Company
intends  to  monitor  its  reinvestments  and  hedging  transactions  closely to
attempt to avoid disqualification as a REIT.
                                       44
<PAGE>
Nature and Diversification of Assets

     At  the  end of each quarter of the Company's taxable year, at least 75% of
the  value  of  the  Company's  assets  must  be  cash and cash items (including
receivables),  federal  government securities and qualifying real estate assets.
This  requirement  is  intended  to assure that the bulk of REIT investments are
either  equity  or  mortgage  interests in real property. Qualifying real estate
assets  include  interests  in real property, and mortgages, equity interests in
other  REITs,  any  stock or debt instrument for so long as the income therefrom
is  qualified  temporary  investment income and, subject to certain limitations,
interests  in  Real  Estate Mortgage Investment Conduits ("REMICs"). The balance
of  the  Company's  assets  may  be  invested  without  restriction, except that
holdings  of the securities of any one non-governmental issuer may not exceed 5%
of  the  value  of  the  Company's  assets  or  10%  of  the  outstanding voting
securities of that issuer.

     If  the  Company  fails  to  satisfy  the  75% asset test at the end of any
quarter  of  its  taxable  year  as a result of its acquisition of securities or
other  property  during  that quarter, the failure can be cured by a disposition
of  sufficient  nonqualifying  assets  within  30  days  after the close of that
quarter.  The  Company  will  take  such  action  as may be required to cure any
failure  to  satisfy  the  75%  asset test within 30 days after the close of any
quarter.  The  Company  may  not  be able to cure any failure to satisfy the 75%
asset  test,  however, if assets that the Company believes are qualifying assets
for  purposes  of  the  75%  asset test are later determined to be nonqualifying
assets.

     Distributions

     Each  taxable  year  the  Company  must  distribute  as  dividends  to  its
stockholders  an  amount  at  least  equal to (i) 95% of its REIT taxable income
(determined  before  the  deduction  of  dividends  paid  and  excluding any net
capital  gain),  plus  (ii) 95% of the excess of its net income from foreclosure
property  over the tax imposed on such income by the Code, less (iii) any excess
noncash  income  (as  determined  under  the Code). The distribution requirement
does  not  compel  the  Company  to distribute that portion, if any, of its cash
flow that exceeds the REIT taxable income.

     Generally,  a  distribution  must  be  made in the taxable year to which it
relates.  A  portion  of  the required distribution, however, may be made in the
following  year  if  certain  guidelines  are  followed. Further, if the Company
fails  to  meet the 95% distribution requirement as a result of an adjustment to
the  Company's  tax returns by the Internal Revenue Service ("IRS"), the Company
may,  if  the  deficiency  is  not  due  to  fraud with intent to evade tax or a
willful  failure  to file a timely tax return, retroactively cure the failure by
paying  a deficiency dividend to stockholders and certain interest and penalties
to  the  IRS. The Company intends to make distributions to its stockholders on a
basis  that  will  allow the Company to satisfy the distribution requirement. In
certain  instances,  however,  the  Company's predistribution taxable income may
exceed  its  cash  flow  and  the  Company  may  have  difficulty satisfying the
distribution   requirement.   The   Company   intends  to  monitor  closely  the
relationship  between  its  predistribution taxable income and its cash flow. It
is  possible,  although  unlikely,  that the Company may decide to terminate its
REIT  status  as  a  result of any such cash shortfall. Such a termination would
have   adverse  consequences  to  the  stockholders.  See  "Federal  Income  Tax
Considerations -- Status of the Company as a REIT."

     The  Company  has  a  net operating loss carryforward for income taxes (the
"NOL")  at December 31, 1996 of approximately $76 million. Under REIT tax rules,
the  Company  is  allowed  to offset taxable income (except for Excess Inclusion
Income)  by  the  available  NOL  and  thus,  under  most  circumstances, is not
currently  required  to  make  distributions  to  stockholders except for Excess
Inclusion Income. The NOL expires in 2009 (1999 for state tax purposes).

     Ownership of the Company

     Shares  of  the  Company's  Common  Stock  must be held by a minimum of 100
persons  for  at  least  335 days in each taxable year after the Company's first
taxable  year.  Further,  at  no time during the second half of any taxable year
after  the  Company's  first  taxable  year  may  more than 50% of the Company's
shares  be  owned,  actually  or  constructively,  by  five or fewer individuals
(including  pension  funds  and  certain other types of tax-exempt entities). To
evidence  compliance  with  these  requirements,  the  Company  is  required  to
maintain  records  that disclose the actual ownership of its outstanding shares.
Each year, in
                                       45
<PAGE>
order  to  satisfy  that requirement, the Company will demand written statements
from  record  holders  owning designated percentages of Common Stock disclosing,
among  other  things,  the  identities  of the actual owners of such shares. The
Company's  Articles  of Incorporation contain repurchase provisions and transfer
restrictions   designed   to   prevent  violation  of  the  latter  requirement.
Therefore,  the  Company  believes that its shares of Common Stock currently are
owned  by  a  sufficient  number  of  unrelated  persons to allow the Company to
satisfy the ownership requirements for REIT qualification.

Taxation of the Company

     For  any  taxable  year  in  which  the  Company qualifies and elects to be
treated  as  a  REIT under the Code, it generally will not be subject to federal
income  tax  on  that  portion  of its taxable income that is distributed to its
stockholders  in  or  with  respect to that year. Regardless of distributions to
stockholders,  however, the Company may become subject to a tax on certain types
of income.

     The  Company uses the calendar year both for tax purposes and for financial
reporting  purposes.  Due  to  the  differences between tax accounting rules and
generally  accepted  accounting  principles,  the  Company's REIT Taxable Income
will vary from its net income for financial reporting purposes.

Tax Consequences of Common Stock Ownership

     The  federal  income  tax consequences of ownership in the Company's Common
Stock  is  a  complex  matter and may vary depending on the income tax status of
the  stockholder.  Accordingly,  the  following  discussion  is  intended  to be
general  in nature. Stockholders should consult their own tax advisors regarding
the  income tax considerations with respect to their investments in the Company.

     Dividend Income

     Distributions  to  stockholders out of the Company's current or accumulated
earnings  and profits will be taxable as "portfolio income" in the year received
and  not as income from a passive activity. Therefore, REIT dividends may not be
used  to  offset  a  stockholder's  passive losses. With respect to any dividend
payable  to  stockholders  of  record as of a specified date prior to the end of
the  year,  that  dividend is deemed to have been received by the stockholder on
December 31 if the dividend is paid in January of the following calendar year.

     The  Company's  dividends  are  not  eligible  for  the  dividends-received
deduction  for  corporations. If the Company's total distributions for a taxable
year  exceed its current and accumulated earnings and profits, a portion of each
distribution  will  be  treated  first  as  a  return  of  capital,  reducing  a
stockholder's  basis  in  his  shares  (but not below zero), and then as capital
gain  in  the event such distributions are in excess of a stockholder's adjusted
basis in his shares.

     Distributions   properly   designated  by  the  Company  as  "capital  gain
dividends"  will  be  taxable  to the stockholders as long-term capital gain, to
the  extent  those dividends do not exceed the Company's actual net capital gain
for  the  taxable  year,  without regard to the stockholder's holding period for
his  shares. The Company will notify stockholders after the close of its taxable
year  regarding  the  portions  of  the  distributions  that constitute ordinary
income,  return  of  capital  and  capital  gain.  The  Company also will notify
shareholders   regarding   their  reported  share  of  excess  inclusion  income
attributable  to  the  Company's ownership of residual interests in a REMIC. See
"Excess Inclusion Rule" below.

     The  total  dividends  of  $2.00  per  share  for 1996 consists of ordinary
income  of  $0.17,  return  of capital of $0.45 per share, and long-term capital
gain of $1.38.

     Excess Inclusion Rule

     Prior  to  June 1997, the Company owned residual interests in REMICs, which
may  adversely  affect the federal income taxation of the Company and of certain
stockholders  to the extent those residual interests generated "excess inclusion
income."  In  taxable  years  in which the Company has both a net operating loss
and  excess  inclusion  income, it will still have to report a minimum amount of
taxable  income  equal  to its excess inclusion income. In order to maintain its
REIT  status,  the  Company is required to distribute at least 95 percent of its
taxable  income,  even  if its taxable income is comprised exclusively of excess
inclusion income and the Company otherwise has a net operating loss.
                                       46
<PAGE>
     In  general,  each  stockholder  is  required  to  treat  the stockholder's
allocable  share of the portion of the Company's "excess inclusions" that is not
taxable  to  the  Company as an "excess inclusion" received by such stockholder.
Therefore,  all  or  a portion of the dividends received by the stockholders may
be  excess  inclusion  income.  Excess  inclusion  income  constitutes unrelated
business taxable income for tax-exempt  entities  and  may not be used to offset
deductions  or net operating losses from other sources for most other taxpayers.
For  1996,  the entire ordinary income portion ($0.17 per share) of the dividend
was excess inclusion income.

Tax-Exempt Organizations as Stockholders

     The  Code  requires  a  tax-exempt  stockholder  of the Company to treat as
unrelated  business  taxable  income its allocable share of the Company's excess
inclusions.  A  portion  of  the  Company's  1997  taxable  income may be excess
inclusion  income.  See  "Excess  Inclusion  Rule,"  above. The Company's Common
Stock  may  not  be  held by tax-exempt entities which are not subject to tax on
unrelated business taxable income.

Taxation of Foreign Stockholders

     Distributions  of  cash generated by the Company in its operations that are
paid  to  foreign persons generally will be subject to United States withholding
tax  rate  at  a  rate  of 30 percent or at a lower rate if a foreign person can
claim  the benefit of a tax treaty. Notwithstanding the foregoing, distributions
made  to  foreign  stockholders  will  not  be  subject  to  treaty  withholding
reductions  to  the  extent  of  their  allocable  shares  of the portion of the
Company's  excess  inclusions that are not taxable to the Company for the period
under  review.  It  is  expected  that  the Company will continue to have excess
inclusions.  Distributions  to  foreign  persons of cash attributable to gain on
the  Company's  sale  or  exchange of real properties, if any, generally will be
subject  to  full  United  States  taxation  and  withholding.  If  the  REIT is
domestically  controlled,  its  stock  is excluded from the definition of United
States  real  property  interests,  and  sales of its stock by foreign investors
generally escape United States taxation.

     The  federal  income taxation of foreign persons is a highly complex matter
that  may  be affected by many considerations. Accordingly, foreign investors in
the  Company  should  consult  their  own  tax advisors regarding the income and
withholding  tax  considerations  with  respect  to  their  investments  in  the
Company.  Foreign  governments  and  organizations, and their instrumentalities,
may not invest in the Company.

Backup Withholding

     The  Company  is required by the Code to withhold from dividends 20% of the
amount  paid  to  stockholders,  unless  the  stockholder  (i)  files  a correct
taxpayer  identification  number  with the Company, (ii) certifies as to no loss
of  exemption  from  backup  withholding,  and (iii) otherwise complies with the
applicable  requirements  of  the  backup  withholding  rules.  The Company will
report  to its stockholders and the IRS the amount of dividends paid during each
calendar  year  and  the  amount  of  tax  withheld, if any. Stockholders should
consult  their  tax  advisors  as to the procedure for insuring that the Company
dividends to them will not be subject to backup withholding.

State and Local Taxes

     The  discussion  herein  concerns  only  the  federal  income tax treatment
likely  to  be accorded the Company and its stockholders. No discussion has been
provided  regarding  the  state  or  local  tax treatment of the Company and its
stockholders.  The  state and local tax treatment may not conform to the federal
income  tax  treatment  described  above  and  each investor should discuss such
issues with his state and local tax advisor.

                         DESCRIPTION OF CAPITAL STOCK

     The   authorized  capital  stock  of  the  Company  currently  consists  of
40,000,000  shares of Common Stock, par value $.01 per share, of which 4,437,611
shares  of  Common  Stock were issued and outstanding as of August 25, 1997. The
Company has outstanding LP Units convertible into 943,705 shares of
                                       47
<PAGE>
Common  Stock.  See  "Summary  of  the  Heritage  LP  Partnership Agreement." In
addition,  the  Company  has  entered into agreements to issue 374,581 shares of
Common Stock and LP Units convertible into 27,721 shares of Common Stock.

     Holders  of  the  Company's Common Stock are entitled to one vote per share
on  all  matters  on  which  stockholders  are  entitled  to vote, including the
election  of  directors.  The  shares  do  not  have  cumulative  voting rights.
Consequently,  the  holders of more than 50% of the outstanding shares of Common
Stock  elect  all  of  the directors. All shares of Common Stock are entitled to
share  equally  in  such dividends as the Board of Directors may declare, in its
discretion,  from  sources legally available for such dividends. In the event of
liquidation  of  the  Company,  holders  of  Common  Stock are entitled to share
equally  in  the  assets  available for distribution. Holders of Common Stock do
not  have  preemptive  rights  to  subscribe for additional shares on a pro rata
basis  if  and when additional shares are offered for sale. No redemption rights
or sinking funds are available to holders of Common Stock.

     The  Board  of  Directors  is  authorized,  without action by the Company's
stockholders,  to  classify  and reclassify any unissued shares of the Company's
authorized  capital  stock  in a class or classes of preferred stock, preference
stock,  special  stock, or other stock and to divide and classify any class into
one  or  more  series  of such class, by determining, fixing, or altering, among
other  things,  the  designations, powers, preferences, and rights of the shares
of  each  such class or series (including matters relating to voting, dividends,
conversion,   and   redemptions)   and   the   qualifications,  limitations,  or
restrictions  thereof. As a result, the Board may authorize and issue classes or
series  of capital stock with voting, conversion, dividend, or other rights that
could  adversely  affect  the  powers and rights of the holders of Common Stock.
The  issuance of any such classes or series of capital stock may have the effect
of  delaying,  deferring,  or preventing a change in control of the Company. The
Company  has  no  current  plan  to  issue  any  additional classes or series of
capital stock.

Registration Agreements

     The  Company has entered into a registration agreement (the "Exchange Offer
Registration  Agreement")  for  the  benefit of each of the Winton Partners that
received  shares  of  the Company's Common Stock in the Exchange Offer providing
certain  registration  rights with respect to the shares of the Company's Common
Stock  issued  in  connection  with  the  Exchange  Offer  related to the Winton
Acquisition.   Pursuant   to  the  terms  of  the  Exchange  Offer  Registration
Agreement,  the  Company has filed a registration statement under the Securities
Act  covering  such  shares of Common Stock for resale. The Company must use its
best  efforts  to  keep  such  registration  statement effective for a period of
three  years  after  the  closing  of  the  Winton Acquisition. The Registration
Agreement  also requires the Company, on one occasion, to file, and use its best
efforts  to  cause  to  become  effective, an applicable registration statement,
upon  the  request  of holders of at least $10.0 million of Common Stock subject
to  registration, to register such shares of Common Stock in a firm underwriting
by  underwriters of national reputation. In addition, if at any time the Company
proposes  to file a registration statement under the Securities Act on Form S-1,
S-2,  or  S-3  (or other appropriate form), on its behalf or on behalf of any of
its  security  holders,  the holders of shares of Common Stock received pursuant
to  the  Exchange Offer will be entitled to include their shares of Common Stock
in  that  registration  statement.  The right of the holders of shares of Common
Stock  received  pursuant  to the Exchange Offer to have their shares registered
pursuant  to  the  Exchange  Offer  Registration  Agreement  will  be subject to
certain  limitations,  including the right of the Company to defer the filing of
a  registration statement if the Company's Board of Directors determines, in its
good  faith judgement, that the filing of such registration would be detrimental
to  the  Company  and  its  stockholders  or  would  interfere  with any pending
material corporate transaction involving the Company.

     The  Company  also  entered  into  a  registration  agreement  (the  "Asset
Transfer   Registration   Agreement")   with   each   of  the  Approving  Winton
Partnerships  on  behalf  of  the Distributees under which the Distributees will
have  certain  registration rights with respect to the shares of Common Stock of
the  Company  into  which  the  LP  Units  issued  in  connection with the Asset
Transfer  related  to  the  Winton  Acquisition  will be convertible at any time
following  the  first anniversary date of the closing of the Winton Acquisition.
Pursuant  to the terms of the Registration Agreement, not later than nine months
after the
                                       48
<PAGE>
closing  of  the  Winston  Acquisition,  the  Company  must  file a registration
statement  under  the Securities Act and any state securities laws covering such
shares  of  Common  Stock  for  resale. The Company must use its best efforts to
cause  such  registration  statement to become effective by the time that the LP
Units  may  be  converted  into shares of the Company's Common Stock and to keep
such   registration   statement   available  for  a  period  of  10  years.  The
Registration  Agreement  also  requires  the  Company  to  file  a  registration
statement,  upon the request of holders of at least $5.0 million of Common Stock
subject  to  registration,  to  register  such  shares of Common Stock in a firm
underwriting  by underwriters of national reputation. The holders of such shares
of  Common  Stock  will  be  entitled  to require the Company to effect one such
registration.  In  addition,  if  at  any  time  the  Company proposes to file a
registration  under  the  Securities  Act  on  Form  S-1,  S-2, or S-3 (or other
appropriate  form),  on  its behalf or on behalf of any of its security holders,
the  holders  of  shares  of  Common  Stock  distributed  pursuant  to the Asset
Transfer  will  be  entitled  to  include  their  shares of Common Stock in that
registration  statement.  The  right  of  the  holders of shares of Common Stock
received  pursuant  to  the Asset Transfer to have their shares registered under
the  Registration  Agreement  will  be subject to certain limitations, including
the  right of the Company to defer the filing of a registration statement if the
Company's  Board  of Directors determines, in its good faith judgment, that such
registration  would  be detrimental to the Company and its stockholders or would
interfere   with  any  pending  material  corporate  transaction  involving  the
Company.
                                       49
<PAGE>
                           HERITAGE COMMUNITIES L.P.

     Heritage  Communities  L.P.  (the  "Heritage  LP")  is  a  Delaware limited
partnership  in  which  the Company and a wholly owned subsidiary of the Company
are  the  general  partners  and  own  a  50.4%  interest.  Heritage LP acquired
substantially  all  of  the  assets  and  properties  of the Winton Partnerships
through  a  capital  contribution  by  the Winton Partnerships to Heritage LP of
such assets and properties in exchange for cash and LP Units.


               SUMMARY OF THE HERITAGE LP PARTNERSHIP AGREEMENT

     The  following  is  a summary of some of the more significant provisions of
the Partnership Agreement of Heritage L.P.

Distributions

     The  portion, if any, of Heritage LP's cash funds and other property, after
the  payment  of  expenses  and  the  making  of all other expenditures that the
Company  determines,  in  its  sole discretion, to be in excess of Heritage LP's
working  capital  needs  and  such reserves as the Company deems appropriate for
the  fixed  and  contingent  obligations of Heritage LP ("Available Cash Flow"),
will  be  distributed  quarterly.  To the extent that Heritage LP has sufficient
Available  Cash  Flow,  the holder of an LP Unit will receive distributions that
are  intended  to  mirror  the Company's dividends per share, which such holders
would  have received as stockholders of the Company. To the extent that Heritage
LP's  Available  Cash  Flow is insufficient to pay such amount, accounts for the
holders  of  LP  Units  will  be  credited  for the unpaid distribution and with
interest  on  the  unpaid  distribution  (the  "Unpaid  Balances").  Any  Unpaid
Balances  will  be  given  priority  for  future distributions of Available Cash
Flow.  In  addition,  until  the tenth anniversary of the Partnership Agreement,
proceeds  from  the  Heritage  LP's  capital  transactions ("Capital Transaction
Proceeds"),  if  any,  will also be applied to reduce any Unpaid Balances in the
distribution  accounts  of  the holders of LP Units. To the extent that Heritage
LP's  Available  Cash  Flow  and  Capital Transaction Proceeds exceed the Unpaid
Balances  and  the  current distributions to holders of LP Units, all additional
amounts  will  be  distributed  to  Heritage LP's general partners. In addition,
following  the  tenth  anniversary  of  the  Partnership  Agreement, all Capital
Transaction  Proceeds  will  be  distributed  to Heritage LP's general partners.
Consequently,  regardless of the amount of Heritage LP's Available Cash Flow and
Capital  Transaction  Proceeds, the maximum amount of distributions payable to a
holder  of  an  LP  Unit  (excluding  interest on unpaid distributions) will not
exceed  the  dividends  paid  with  respect  to  a share of the Company's Common
Stock.

Allocation of Profits and Losses

     Heritage  LP  will  maintains  a  capital account for each of its partners.
Heritage  LP's  items  of  income,  gain,  loss, and deduction will be allocated
among  its partners, subject to certain special allocations, in a similar manner
for  purposes of both book gain or loss and tax gain or loss. Net income will be
allocated  (i)  first,  to  each  limited  partner  to  the  extent  that,  on a
cumulative  basis,  net  losses  previously  allocated  to  the limited partners
exceed  net  income  previously  allocated  to limited partners, (ii) second, to
each  limited partner to the extent that such limited partner has been allocated
on  a cumulative basis, net income equal to the sum of the distributions paid to
such  limited  partner  and  the unreturned balances in the accrual accounts and
the  unpaid  distribution  accounts maintained with respect to the LP Units held
by  such limited partner, and (iii) thereafter, to the Company and Heritage SGP,
as  general  partners,  on  a  pro rata basis. Notwithstanding (i) and (ii), the
Company  and  Heritage  SGP  will be allocated on a combined basis not less than
one  percent of each item of Heritage LP's gain, loss, income, and deduction for
each year.

     Net  losses  will  be  allocated  to  the partners in accordance with their
respective  percentage interests in Heritage LP, except that net losses will not
be  allocated  to  any  limited partner to the extent that such allocation would
cause  such  limited  partner to have an adjusted capital account deficit at the
end  of  such taxable year. All net losses in excess of such limitations will be
allocated  to  the  Company and Heritage SGP, as general partners, on a pro rata
basis.
                                       50
<PAGE>
Conversion of LP Units

     At  any  time following the first anniversary of the Partnership Agreement,
the  holders  of LP Units may convert such LP Units into shares of the Company's
Common  Stock. Any holder of an LP Unit who exercises his conversion right on or
prior  to  the  tenth  anniversary of the Partnership Agreement will be paid, at
the   time   of   such  conversion,  any  outstanding  Unpaid  Balances  in  the
distribution  accounts  attributable  to  such  Units.  However, after the tenth
anniversary  of  the  Partnership Agreement, Heritage LP will not be required to
pay  the  holder  of  an  LP  Unit who converts such LP Unit into a share of the
Company's  Common  Stock  the  Unpaid  Balances  in  the  holder's  distribution
accounts  if  the market value of a share of the Company's Common Stock received
upon  conversion  is  equal  to  at least 110% of the sum of the initial capital
contribution  and  the  Unpaid  Balances with respect to such LP Unit. Moreover,
the  Company's  obligation to keep its registration statement filed with respect
to  resales  of  shares  of  the Company's Common Stock received upon conversion
will  expire  after  ten  years.  Consequently, Winton Partners who elect not to
participate   in   the   Exchange  Offer  should  be  aware  that  the  economic
consequences  of  conversion  of  an  LP  Unit  will  change following the tenth
anniversary of the Partnership Agreement.

Management

     The  Company  has the exclusive discretion in the management and control of
the  business  and  affairs of Heritage LP, except that the Company may delegate
any  of  its  powers  to  Heritage  SGP. The Partnership Agreement grants to the
Company  broad  authority  in  the  exercise  of  the  management and control of
Heritage  LP.  The  general  partners  have  complete  power  to  do  all things
necessary  or incident to the management and conduct of the business of Heritage
LP.

Rights of Holders of LP Units

     Holders  of  LP  Units do not have the right to take part in the management
or  control  of the business or affairs of Heritage LP, to transact any business
for  Heritage  LP,  or  to sign for or bind Heritage LP. The limited partners of
Heritage  LP,  however,  have the right to receive tax reports and certain other
financial  information,  the  most recent annual, quarterly, and current reports
and  proxy  statements  as  provided  to  the  Company's  stockholders and, upon
request,  copies  of documents as filed by the Company with the Commission under
the  Securities Exchange Act of 1934. Holders of LP Units also have the right to
inspect  certain  records of Heritage LP. Upon the requisite vote of the holders
of  LP  Units,  such  persons  will  have  the  right  to  amend the Partnership
Agreement,   subject   to  certain  limitations  specified  in  the  Partnership
Agreement,  with  the  consent  of  the  general  partners.  The exercise of the
foregoing  right  will  require  the affirmative vote of the owners of record of
more than 50 percent of the LP Units.

Limited Liability

     No  limited  partner  will  be  liable  for  Heritage  LP's  debts or other
obligations,  except  to  the  extent that Heritage LP withholds from or pays on
behalf  of  such limited partner any amount of federal, state, local, or foreign
taxes  that  the Company or Heritage SGP determines that Heritage LP is required
to  withhold  or  pay  with  respect to any amount distributable or allocable to
such  limited  partner  pursuant  to  the Partnership Agreement. The Partnership
Agreement  requires the general partners to cause Heritage LP to operate in such
manner  as  they  deem  appropriate to avoid unlimited liability for the limited
partners.

Termination and Winding Up

     Heritage  LP  will be dissolved upon the occurrence of any of the following
events:  (i)  the end of its term on December 31, 2086, (ii) the election of the
general  partners, unless any original limited partner that holds an original LP
Unit  objects  in  writing  within 30 days of the notice of such election, (iii)
entry  of  a  decree  of  judicial  dissolution of Heritage LP, (iv) the sale or
other  disposition  of  all  or  substantially  all  of Heritage LP's assets and
properties,  (v)  an  event  of  withdrawal by a general partner as described in
Section  17-402  of  the  Delaware  Limited  Partnership  Act, unless all of the
remaining  partners  agree  in  writing,  within  90  days  after  such event of
withdrawal,  to  continue  the  business  of  Heritage  LP and elect one or more
additional  or successor general partners if necessary or desirable to do so, or
(vi) 120 days
                                       51
<PAGE>
after  the  commencement  of  any  proceeding against the last remaining general
partner  seeking  relief  under certain statutes, including, among other things,
reorganization,   liquidation,  or  dissolution  unless  all  of  the  remaining
partners  agree  in  writing, within 90 days after the occurrence of such event,
to  continue  the business of Heritage LP and to the appointment of a substitute
general partner.

     In  the  event of Heritage LP's dissolution, (a) Heritage LP's affairs will
be  terminated  and  wound up, (b) an accounting will be made, (c) Heritage LP's
liabilities  (including  any  amounts  owed  to  the  partners)  will be paid or
adequately  provided  for,  and  (d)  Heritage  LP's  remaining  assets  will be
distributed to the partners as provided for in the Partnership Agreement.

Books and Records

     The  Partnership  Agreement requires the general partners to make available
to  each  limited  partner,  within 90 days following the close of Heritage LP's
fiscal year on December 31, annual information necessary for tax purposes.

     The  Partnership Agreement requires the general partners to maintain a list
of  the names and last known business addresses of all partners at Heritage LP's
principal  office  and  to  make  such  list available for review by any limited
partner  or  such  partner's representative at reasonable times. The Partnership
Agreement  also  requires  the general partners to maintain at the Heritage LP's
principal  office  certain  financial  statements,  a copy of the Certificate of
Limited  Partnership  for  Heritage  LP  and  executed  copies  of any powers of
attorney  used  by  Heritage  LP  to  file  such  certificate,  a  copy  of  the
Partnership  Agreement,  certain  federal,  state, and local income tax records,
and  a  description,  including the amount, of the contributions by each partner
and  the  date on which each person became a partner, any of which documents may
be inspected by partners at any reasonable time and upon adequate notice.

Power of Attorney

     Each  limited  partner  irrevocably designates the Company and Heritage SGP
as  such  limited  partner's agent, with full power of substitution, to execute,
acknowledge,  and  file  of  record  the  Partnership Agreement, certificates of
limited  partnership,  and  any  and  all  other  instruments  that  the general
partners  deem necessary or appropriate to qualify and continue Heritage LP as a
limited  partnership  and  also  all  conveyances  and  other instruments as the
general  partners  deem  necessary or appropriate to reflect the dissolution and
termination  of  Heritage  LP.  In  addition,  the  general  partners  have been
designated  as  the  agent  of each limited partner to execute, acknowledge, and
deliver  all  conveyance  and  other  instruments that the general partners deem
appropriate,  in  accordance  with  the  Partnership  Agreement,  to  effect the
transfer  of  partnership interests, including assignments on the default of any
limited  partner,  to  admit, substitute, or delete partners, to sell, exchange,
or  dispose  of  assets  or  properties  of  Heritage  LP,  to  borrow money and
otherwise  enter  into  financing  transactions,  and  to execute all amendments
and/or  restatements  of the Partnership Agreement. Such power will be deemed to
be coupled with an interest and will survive the death of the limited partner.

                              PLAN OF DISTRIBUTION

     The  Company  is  registering  hereby,  or  has  registered  under  another
Registration  Statement  to  which this Prospectus relates, a total of 1,687,318
shares  of  currently  outstanding Common Stock, all of which shares may be sold
from  time  to  time  by  the  Selling  Stockholders.  The  Company  has granted
registration   rights   to  certain  of  the  Selling  Stockholders,  which  the
Registration  Statement  of  which  this  Prospectus forms a part is intended to
satisfy.  Each  Selling Stockholder may use this Prospectus as updated from time
to  time  to  offer the shares of Common Stock for sale in transactions in which
the  Selling  Stockholder  is  or  may be deemed to be an underwriter within the
meaning  of  the  Securities Act. The Company will not receive any proceeds from
the  sale of any shares of Common Stock by the Selling Stockholders. The Company
will  not  pay  any  compensation  to  an  NASD  member  in connection with this
offering.  Brokerage commissions, if any, attributable to the sale of the shares
of Common Stock offered hereby will be borne by the holders thereof.

     Each  currently  outstanding  share  of  Common  Stock being registered for
resale  hereby may be sold by the holder thereof in transactions that are exempt
from registration under the Securities Act or as long
                                       52
<PAGE>
as  the  Registration  Statement  of  which  this  Prospectus  forms  a  part is
effective  under  the Securities Act, and as long as there is a qualification in
effect  under,  or  an available exemption from, any applicable state securities
law  with  respect  to  the  resale of such shares. The Selling Stockholders, in
addition  to  selling  pursuant  to  the  Registration  Statement  of which this
Prospectus  is  a  part,  also  may sell under Rule 144 as promulgated under the
Securities  Act,  if  applicable.  See  "Description  of  Securities  --  Shares
Eligible for Future Sale."

     The  Selling  Stockholders also may pledge the shares of Common Stock being
registered  for resale hereby to NASD broker/dealers (each a "Pledgee") pursuant
to  the margin provisions of each Selling Stockholder's customer agreements with
such  Pledgees. Upon default by a Selling Stockholder, the Pledgee may offer and
sell shares of Common Stock from time to time as described above.

                                 LEGAL OPINIONS

     The  validity  of  the  Common Stock offered hereby will be passed upon for
the  Company  and  the  Selling  Stockholders  by  O'Connor, Cavanagh, Anderson,
Killingsworth & Beshears, a professional association, Phoenix, Arizona.

                                    EXPERTS

     The  consolidated  financial statements of the Company at December 31, 1995
and  December  31,  1996  and  for  each of the three fiscal years in the period
ended  December 31, 1996, included in this Prospectus and Registration Statement
have  been  audited by Deloitte & Touche LLP, independent auditors, as stated in
their  report  appearing  herein, and have been so included in reliance upon the
report  of  such  firm  given  upon their authority as experts in accounting and
auditing.  The  following  historical  summary of revenues and certain operating
expenses  have  been  audited by Deloitte & Touche LLP, independent auditors, as
stated  in  their  reports  which are incorporated herein by reference, and have
been  so incorporated in reliance upon the reports of such firm given upon their
authority  as  experts  in  accounting and auditing: (i) the Combined Historical
Summary  of Revenues and Certain Operating Expenses of the Winton Properties for
the  year  ended  December  31,  1996,  the  Historical  Summary of Revenues and
Certain  Operating Expenses of La Privada Apartments for the year ended December
31,  1996, and the Historical Summary of Revenues and Certain Operating Expenses
of  London Park Apartments for the year ended December 31, 1996, incorporated in
this  Registration  Statement  by reference from the Company's Current Report on
Form  8-K/A  filed  by  the  Company  on  June  16,  1997, and (ii) the Combined
Historical  Summary  of  Revenues  and  Certain  Operating  Expenses  of the MTP
Properties   for  the  year  ended  December  31,  1996,  incorporated  in  this
Registration  Statement  by  reference from the Company's Current Report on Form
8-K filed by the Company on August 28, 1997.
                                       53
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
<TABLE>
<CAPTION>
                                                                               Page
                                                                               -----
<S>                                                                            <C>
ASR INVESTMENTS CORPORATION
Independent Auditors' Report   .............................................   F-2
Consolidated Balance Sheets as of December 31, 1995 and 1996 ...............   F-3
Consolidated Statements of Operations for the years ended
 December 31, 1994, 1995 and 1996 ..........................................   F-4
Consolidated Statements of Cash Flows for the years ended
 December 31, 1994, 1995 and 1996 ..........................................   F-5
Consolidated Statements of Stockholders' Equity for the years ended
 December 31, 1994, 1995 and 1996 ..........................................   F-6
Notes to Consolidated Financial Statements .................................   F-7
Unaudited Consolidated Balance Sheets as of June 30, 1997 ..................   F-17
Unaudited Consolidated Statements of Operations for the six months ended
 June 30, 1997 and 1996  ...................................................   F-18
Unaudited Consolidated Statements of Cash Flows for the six months ended
 June 30, 1997 and 1996  ...................................................   F-19
Unaudited Consolidated Statements of Stockholders' Equity for the six months
 ended June 30, 1997  ......................................................   F-20
Notes to Consolidated Financial Statements for the six months ended
 June 30, 1997 and 1996  ...................................................   F-21
</TABLE>
                                      F-1
<PAGE>
                          INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders
of ASR Investments Corporation.

     We  have  audited  the  accompanying  consolidated  balance  sheets  of ASR
Investments  Corporation  as  of  December  31,  1995  and 1996, and the related
consolidated  statements of operations, stockholders' equity, and cash flows for
each  of  the  three  years in the period ended December 31, 1996. The financial
statements   are   the   responsibility   of   the   Company's  management.  Our
responsibility  is  to  express  an opinion on the 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, such consolidated financial statements present fairly, in
all  material  respects,  the  financial position of the Company at December 31,
1995  and 1996, and the results of its operations and cash flows for each of the
three  years  in the period ended December 31, 1996 in conformity with generally
accepted accounting principles.


DELOITTE & TOUCHE LLP


Tucson, Arizona
March 18, 1997
                                      F-2
<PAGE>
                          ASR INVESTMENTS CORPORATION
                          Consolidated Balance Sheets
                           December 31, 1995 and 1996
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                  1995            1996
                                                               -------------   -------------
<S>                                                            <C>             <C>
Assets
 Real estate investments
   Apartments, net of depreciation  ........................    $   71,338      $   70,506
   Investments in joint ventures ...........................         3,043           2,811
   Construction in progress   ..............................                        14,694
   Land held for development  ..............................         3,928             925
   Other real estate .......................................         1,201           1,022
                                                                ----------      ----------
      Total real estate investments    .....................        79,510          89,958
 Mortgage assets  ..........................................        11,877           5,039
 Cash    ...................................................         2,421           2,403
 Other assets  .............................................           361             396
                                                                ----------      ----------
      Total assets   .......................................    $   94,169      $   97,796
                                                                ==========      ==========
Liabilities
 Real estate notes payable .................................    $   49,212      $   49,110
 Short-term borrowing   ....................................         4,495           2,014
 Construction costs payable   ..............................                         1,581
 Other liabilities   .......................................         3,067           4,989
                                                                ----------      ----------
      Total liabilities ....................................        56,774          57,694
                                                                ----------      ----------
Committments and Contingencies (Note 2, 3 and 4)
Stockholders' Equity
 Common Stock, par value $.01 per share, 40,000,000 shares
   authorized; 3,303,226 and 3,307,892 shares issued  ......            33              33
 Additional paid in capital   ..............................       155,822         155,964
 Deficit ...................................................      (115,497)       (112,964)
 Stock note receivable  ....................................          (652)           (385)
 Treasury stock -- 148,731 and 160,742 shares   ............        (2,311)         (2,546)
                                                                ----------      ----------
      Total stockholders' equity ...........................        37,395          40,102
                                                                ----------      ----------
    Total liabilities and stockholders' equity  ............    $   94,169      $   97,796
                                                                ==========      ==========
</TABLE>
See Notes to Consolidated Financial Statements.
                                      F-3
<PAGE>
                          ASR INVESTMENTS CORPORATION
                     Consolidated Statements of Operations
              For the Years Ended December 31, 1994, 1995 and 1996
                    (In thousands except per share amounts)

<TABLE>
<CAPTION>
                                                          1994         1995          1996
                                                         ----------   ----------   -----------
<S>                                                      <C>          <C>          <C>
Real Estate Operations
 Rental and other income   ...........................   $12,528      $14,034       $ 14,581
                                                                                    --------
 Operating and maintenance expenses ..................     4,255        5,259          5,404
 Real estate taxes and insurance .....................     1,242        1,460          1,451
 Interest expense on real estate mortgages   .........     3,941        4,387          4,348
 Depreciation and amortization   .....................     1,995        2,692          2,819
                                                         --------     --------      --------
      Total operating expenses   .....................    11,433       13,798         14,022
                                                         --------     --------      --------
   Income from real estate ...........................     1,095          236            559
                                                         --------     --------      --------
Mortgage Assets (Note 4)
   Prospective yield income   ........................     6,433        3,884          2,630
   Income from redemptions and sales   ...............     4,263        5,302          9,461
   Interest expense  .................................    (2,596)        (347)          (181)
                                                         --------     --------      --------
   Income from mortgage assets   .....................     8,100        8,839         11,910
                                                         --------     --------      --------
Income Before Administrative Expenses and Other Income
 (Expense)  ..........................................     9,195        9,075         12,469
   Administrative expenses (Note 8) ..................    (2,216)      (2,983)        (3,203)
   Other income (expense), net   .....................       723          462           (425)
                                                         --------     --------      --------
Net Income  ..........................................   $ 7,702      $ 6,554       $  8,841
                                                         ========     ========      ========
Net Income Per Share of Common Stock and Common Stock
 Equivalents   .......................................   $  2.48      $  2.09       $   2.80
                                                         ========     ========      ========
Average Shares of Common Stock and Common Stock
 Equivalents   .......................................     3,100        3,141          3,153
                                                         ========     ========      ========
Dividends Declared Per Share  ........................   $  0.50      $  2.00       $   2.00
                                                         ========     ========      ========
</TABLE>
See Notes to Consolidated Financial Statements.
                                      F-4
<PAGE>
                          ASR INVESTMENTS CORPORATION
                     Consolidated Statements of Cash Flows
              For the Years Ended December 31, 1994, 1995 and 1996
                                 (In Thousands)
<TABLE>
<CAPTION>
                                                          1994           1995          1996
                                                        ------------   -----------   -----------
<S>                                                     <C>            <C>           <C>        
OPERATING ACTIVITIES
Net income   .......................................... $   7,702      $  6,554      $   8,841
Principal noncash charges (credits)
   Depreciation and amortization  .....................     2,083         3,028          3,271
   Reversal of yield maintenance accrual   ............                  (2,420)
   Increase in accrual   ..............................       324           705            856
                                                        ---------      --------      ---------
Cash Provided By Operations ...........................    10,109         7,867         12,968
                                                        ---------      --------      ---------
INVESTING ACTIVITIES
Investment in apartments ..............................   (67,247)       (7,644)        (2,142)
Investment in joint ventures   ........................    (1,364)       (1,895)           (65)
Construction expenditures   ...........................                                (11,753)
Purchase of land for development  .....................                  (3,928)
Other real estate assets ..............................    (1,331)        3,985            179
Reduction in mortgage assets   ........................    18,916         7,088          6,838
Decrease in other assets ..............................     1,330           234             27
                                                        ---------      --------      ---------
Cash Used In Investing Activities .....................   (49,696)       (2,160)        (6,916)
                                                        ---------      --------      ---------
FINANCING ACTIVITIES
Issuance of real estate notes payable   ...............    52,178         6,895
Payment of loan costs .................................    (1,342)
Proceeds from construction loan   .....................                                    255
Repayment of notes payable
   Real estate notes  .................................    (1,485)       (7,955)          (357)
   Notes secured by mortgage assets  ..................   (15,640)       (4,002)
Short-term borrowing  .................................                   4,495         (2,481)
Construction costs payable  ...........................                                  1,581
Stock issuance  .......................................                      45             85
Payment of dividends  .................................    (1,550)       (6,304)        (6,308)
Increase (decrease) in other liabilities   ............     1,148          (589)         1,155
                                                        ---------      --------      ---------
Cash (Used In) Provided by Financing Activities  ......    33,309        (7,415)        (6,070)
                                                        ---------      --------      ---------
Cash
   (Decrease) during the period   .....................    (6,278)       (1,708)           (18)
   Balance -- beginning of period .....................    10,407         4,129          2,421
                                                        ---------      --------      ---------
   Balance -- end of period ........................... $   4,129      $  2,421      $   2,403
                                                        =========      ========      =========
Supplemental Disclosure of Cash Flow Information
Interest Paid   ....................................... $   7,367      $  5,033      $   4,525
                                                        =========      ========      =========
</TABLE>
See Notes to Consolidated Financial Statements.
                                      F-5
<PAGE>
                          ASR INVESTMENTS CORPORATION
                 Consolidated Statement of Stockholders' Equity
              For the Years Ended December 31, 1994, 1995 and 1996
                                 (In Thousands)
<TABLE>
<CAPTION>
                                                                                                   Common
                                                        Additional                                Stock in
                                    Number of    Par      Paid-In                      Notes     Treasury-
                                      Shares    Value     Capital       Deficit     Receivable    at Cost      Total
                                    ----------- ------- ------------ -------------- ------------ ----------- -----------
<S>                                 <C>         <C>     <C>          <C>            <C>          <C>         <C>
Balance, January 1, 1994  .........    3,249      $32     $155,126    ($ 121,899)                 ($ 2,311)   $ 30,948
Net income ........................                                        7,702                                 7,702
Dividends declared  ...............                                       (1,550)                               (1,550)
                                       -----      ----    ---------    ----------      ------      --------   --------
Balance, December 31, 1994   ......    3,249       32      155,126      (115,747)                   (2,311)     37,100
Net income ........................                                        6,554                                 6,554
Dividends declared  ...............                                       (6,304)                               (6,304)
Stock issuance   ..................       54        1          696                    ($ 652)                       45
                                       ------     ----    ---------    ----------      ------      --------   --------
Balance, December 31, 1995   ......    3,303       33      155,822      (115,497)       (652)       (2,311)     37,395
Net income ........................                                        8,841                                 8,841
Dividends declared  ...............                                       (6,308)                               (6,308)
Stock issuance (repurchase)  ......        5                    53                       267          (235)         85
Other   ...........................                             89                                                  89
                                       ------     ----    ---------    ----------      ------      --------   --------
Balance, December 31, 1996   ......    3,308      $33     $155,964    ($ 112,964)     ($ 385)     ($ 2,546)   $ 40,102
                                       ======     ====    =========    ==========      ======      ========   ========
</TABLE>
See Notes to Consolidated Financial Statements.
                                      F-6
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             For the Years Ended December 31, 1994, 1995 and 1996


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Business  --  ASR  Investments  Corporation  (the Company) is a real estate
investment   trust  engaged  in  the  acquisition  and  operation  of  apartment
communities  in  the  Southwestern  United  States.  At  December  31, 1996, the
Company  owned  25  apartment  communities  (including  six  owned through joint
ventures)  located  in  Arizona,  Texas and New Mexico. In addition, the Company
continues  to  hold  mortgage  assets  and  use  the  cash  flows  for apartment
acquisitions, operations, payment of dividends and other corporate purposes.

     Principles  of  Consolidation  --  The  accompanying consolidated financial
statements   include   the   accounts  of  the  Company  and  its  wholly  owned
subsidiaries.  Investments  in joint ventures are accounted on the equity method
as   the   Company   does  not  own  a  controlling  interest.  All  significant
intercompany  balances and transactions have been eliminated in the consolidated
financial statements.

     Common  Stock  --  On  July  7,  1995, the Company effected a reverse stock
split  under which one new share of common stock was issued in exchange for five
shares  of outstanding stock. Accordingly, the consolidated financial statements
reflect  the  reverse  stock split and the number of common stock issued and the
per  share amounts have been adjusted for the reverse stock split for all years.
 
     Real  Estate  Assets and  Depreciation  -- Real estate is recorded at cost.
Depreciation  is  computed  on a  declining  balance  basis  over the  estimated
remaining  useful lives of the assets,  which are 27 1/2 years for buildings and
improvements and 7 years for furniture, fixture and equipment.  Expenditures for
ordinary  maintenance  and  repairs are charged to  operations  as incurred  and
significant  renovations and improvements that improve or extend the useful life
of the asset are capitalized.

     Revenue  Recognition -- Rental income is recorded when due from tenants and
is  recognized  monthly  as  it is earned, which is generally on a straight line
basis.

     Deferred  Loan  Costs  --  Deferred  loan  costs  are  amortized  using the
interest method over the terms of the related debt.

     Mortgage  Assets -- The Company owns mortgage interests which entitle it to
receive  the  excess of the cash flows on pools of mortgage instruments over the
required  payments  on  a series of structured financings which they secure. The
Company  also  has  the  right  to  cause the early redemption of the structured
financings  under  specified  limited  conditions;  in  such event, the mortgage
instruments  are  sold  and  the  net  proceeds  after  the  redemption  of  the
structured  financing are remitted to the Company. Redemption transactions occur
from  time  to  time as specified conditions are met rather than on a monthly or
quarterly  basis;  therefore, the amount of net proceeds and the income from the
redemption transactions fluctuates significantly between periods.

     Presentation  and Income  Recognition.  Mortgage assets are stated at their
net investment amounts.  Income is recognized using the prospective yield method
prescribed by EITF 89-4. Under this method,  an effective yield is calculated at
the beginning of an accounting  period using the then net carrying  value of the
asset and the estimated future net cash flow assuming no early  redemption.  The
estimated future net cash flow is calculated  using variable  interest rates and
current projected mortgage  prepayment rates for the underlying  mortgages.  The
calculated yield is used to accrue income for the accounting period. Actual cash
flow received is first applied to the accrued income and any remaining amount is
used to reduce the carrying value of the asset.  Income from early redemption is
recognized when the transaction is completed.

     Income  Taxes  --  The  Company  has  elected  to be taxed as a real estate
investment  trust (REIT) under the Internal Revenue Code of 1986, as amended. As
a  REIT,  the  Company  must  distribute to its stockholders at least 95% of the
higher  of  (i)  its  annual  taxable income after the use of net operating loss
carryforward  or  (ii)  its  annual  excess  inclusion  income.  Accordingly, no
provision  has  been  made  for  income  taxes  in the accompanying consolidated
financial statements.
                                       F-7
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1994, 1995 and 1996 -- (Continued)

     Earnings  Per  Share  -- Earnings per share are computed using the weighted
average  number  of  shares  of  common  stock  and common stock equivalents (if
dilutive) outstanding during the year.

     Use  of  Estimates -- The preparation of financial statements in conformity
with  generally  accepted  accounting  principles  requires  management  to make
estimates and assumptions that affect some of
the  reported  amounts  of  assets  and liabilities and disclosure of contingent
assets  and liabilities at the date of the financial statements and the reported
amounts  of  revenues  and  expenses during the reporting period. Actual results
could differ from those estimates.

     Stock  Compensation  -- In October 1995, the Financial Accounting Standards
Board  issued  FASB  No.  123,  "Accounting  for Stock-Based Compensation." This
statement  encourages, but does not require, companies to adopt a new accounting
method  for stock-based compensation awards. Companies that do not adopt the new
accounting  method  are  required  to  provide  the  disclosures required by the
Statement  for  any  awards made in 1995 and after. After December 15, 1994, the
Company  has not made any awards that would have been treated differently in the
determination  of  net  income  under  FASB  No.  123 and accordingly, pro forma
presentation is not required.

     Accounting  for  the  Impairment  of  Long-Lived  Assets -- The Company has
adopted  SFAS  No.  121,  "Accounting  for the Impairment of Long-Lived Assets,"
which  requires  that  long-lived  assets  be  reviewed  for impairment whenever
events  or  changes  in  circumstances  indicate that the carrying amount of the
asset  may  not  be  recoverable.  If  the sum of the expected future cash flows
(undiscounted  and  without  interest charges) from an asset to be held and used
is  less  than  the  carrying  amount  of  the asset, an impairment loss must be
recorded  for  the  difference  between  the carrying amount and the fair value.
SFAS No. 121 had no impact on the Company's consolidated financial statements.

     New   Accounting  Standard  --  In  June  1996,  the  Financial  Accounting
Standards  Board issued FASB No. 125, "Accounting for Transfers and Servicing of
Financial  Assets  and  Extinguishment of Liabilities", which requires an entity
to  recognize  the financial and servicing assets it controls and liabilities it
has   incurred  and  to  derecognize  when  controls  has  been  surrendered  in
accordance  with  the  criteria provided in the Statements. The new statement is
applicable  prospectively to transactions occurring after 1996. Based on current
circumstances,  the  Company  believes the application of the new rules will not
have a material impact on the financial statements.

     Reclassification  --  Certain  reclassifications  have been made to conform
the prior years with the current year presentation.

2. REAL ESTATE INVESTMENTS

Wholly Owned Apartments

     In  January  1994,  the Company acquired its initial portfolio of seventeen
apartment  communities (2,461 units) located in Tucson, Arizona, Houston, Texas,
and  Albuquerque,  New Mexico. In February 1995, the Company acquired a 222-unit
apartment  community in Mesa, Arizona. At December 31, 1996 and 1995, investment
in apartments consisted of the following (in thousands):
<TABLE>
<CAPTION>
                                                            1995          1996
                                                           ----------   -----------
<S>                                                        <C>          <C>
         Land    .......................................   $15,514       $ 15,514
         Building and improvements    ..................    57,214         58,476
         Accumulated depreciation  .....................    (4,687)        (7,504)
         Restricted cash and deferred loan fees   ......     3,297          4,020
                                                           --------      --------
         Apartments, net  ..............................   $71,338       $ 70,506
                                                           ========      ========
</TABLE>
                                      F-8
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1994, 1995 and 1996 -- (Continued)

Investments in Joint Ventures

     The  Company  has  acquired  six  apartment  communities  (1,441  units) in
Phoenix  and  Tucson,  Arizona  through  joint  ventures  with  a  pension  plan
affiliate  of  Citicorp.  The  Company  is a 15% equity partner and the managing
partner  or  managing  member  of the joint ventures. The Company is entitled to
receive  between  15%  and  51% of the total profits and cash flows depending on
the  financial  performance  of  the  joint  ventures.  The  condensed  combined
financial statements for the joint ventures are as follows (in thousands):

Condensed Combined Balance Sheets
<TABLE>
<CAPTION>
                                                                 December 31,
                                                             --------------------
                                                              1995       1996
                                                             ---------   --------
<S>                                                          <C>         <C>
         Real estate, at cost net of depreciation   ......   $54,489     $53,590
         Cash and other assets    ........................     2,133       1,693
                                                             --------    --------
               Total Assets    ...........................   $56,622     $55,283
                                                             ========    ========
         Notes payable   .................................   $35,754     $35,833
         Other liabilities  ..............................       575         731
                                                             --------    --------
               Total Liabilities  ........................    36,329      36,564
                                                             --------    --------
         Equity
               The Company  ..............................     3,043       2,811
               Joint Venture Partner  ....................    17,250      15,908
                                                             --------    --------
         Total Equity    .................................    20,293      18,719
                                                             --------    --------
         Total Liabilities and Equity   ..................   $56,622     $55,283
                                                             ========    ========
</TABLE>

Condensed Combined Statement of Operations
<TABLE>
<CAPTION>
                                             Years Ended December 31,
                                       ------------------------------------
                                       1994         1995          1996
                                       --------   -----------   -----------
<S>                                    <C>        <C>           <C>
         Revenues    ...............   $1,263      $  7,014      $  9,138
         Operating expenses   ......    (551)        (3,110)       (3,688)
         Interest expense  .........    (373)        (2,338)       (2,879)
         Depreciation   ............    (283)        (1,437)       (1,979)
                                       ------      --------      --------
         Net Income  ...............   $  56       $    129      $    592
                                       ======      ========      ========
         Allocation of Net Income
               The Company .........   $   9       $     19      $     89
               Joint Venture Partner   $  47       $    110      $    503
</TABLE>

     In  November  1996,  the  partner  in  the six joint ventures initiated the
"buy-sell"  provision  in  the  joint venture agreements. The Company elected to
acquire  the  85%  interest in one joint venture from its partner and to sell to
its  partner  the  Company's  15% interest in the other five joint ventures. The
purchase  would  increase the Company's investment in wholly owned apartments by
approximately  $25,500,000  and  real  estate  notes payable by $19,000,000. The
sale  of  the  interests in the five joint ventures would result in net proceeds
of  approximately  $2,000,000 and would not have a significant impact on income.
The transactions are scheduled to be completed in April 1997.

Construction In Progress

     In  March  1996,  the  Company  began  construction of a 356-unit apartment
community,  Finisterra Apartments in Tempe, Arizona. The total cost is estimated
be  approximately $21,000,000. As of December 31, 1996, the Company had invested
$14,694,000 of its own cash and began the lease up phase in
                                      F-9
<PAGE>

                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1994, 1995 and 1996 -- (Continued)

December  1996.  The  Company  has  obtained  a $15,350,000 construction loan of
which  $255,000  was  outstanding  at  December  31, 1996. In February 1997, the
Company received funding of $9,860,000 from the loan.

     Operating  income  from  apartments  is affected primarily by rental rates,
occupancy  rates  and  operating  expenses. Rental rates and occupancy rates are
affected  by the strength of the local economy, the local housing market and the
supply of and demand for new apartment communities.

3. PENDING ACQUISITION

     In  November  1996,  the Company entered into an agreement to acquire up to
13  apartment  communities  and  one  office  building  as  well  as the related
property  management company. The apartment communities contain a total of 2,260
units  and  the  office  building  totals  approximately 73,000 square feet. The
Company  will pay up to $3,100,000 in cash, issue approximately 1,623,000 shares
of  common  stock  and  assume  or  refinance  existing  first mortgage loans of
approximately  $49.3  million.  The Company will also issue approximately 70,300
shares  of common stock for the property management company and the owner of the
management  company  will become an executive officer and appointed to the Board
of Directors of the Company.

     Of  the  13  apartment communities, six (937 units) are located in Houston,
Texas,  five  (989  units)  are located in Dallas, Texas and two (334 units) are
located  in  Pullman,  Washington.  The  office  building is located in Seattle,
Washington.

     As  a  part of the above transaction, the Company also concurrently entered
into  an  agreement  to  acquire the entire ownership interests of Pima Mortgage
L.P.  (the  "Manager")  and  Pima Realty Advisors, Inc. (the "Property Manager")
for  262,000 shares of common stock. As a result of the acquisition, the Company
will  become  a  self-administered  and  self-managed  REIT.  The  owners of the
Manager  will  continue  to  be  executive  officers and members of the Board of
Directors  of the Company. See Note 8 for information on the current arrangement
with the Manager and the Property Manager.

     The  sellers  have  approved the sale subject to ASR obtaining the approval
of  its  stockholders.  The issuance of ASR common stock for the transaction and
the  acquisition  of the Manager and Property Manager are subject to approval by
the  stockholders  of  the  Company. The Company has distributed proxy materials
for  a  special  meeting  of the stockholders to be held in April 1997. Assuming
the  stockholders  approve the transaction, closing is anticipated to occur soon
thereafter.

4. MORTGAGE ASSETS

Income

     For  1995  and  1996, the average carrying value of the mortgage assets was
$14,827,000  and $8,118,000, respectively, and the average prospective yield was
35%  and 28%, respectively. At December 31, 1996 and 1995, the prospective yield
was 38% and 29%.

     During  1996,  the  Company sold or exercised its redemption rights on nine
mortgage  assets  for  net  proceeds  of  $13,625,000  and income of $9,461,000.
During  1995,  the  Company  exercised  its  redemption  rights on five mortgage
assets  for  net proceeds of $6,348,000 and income of $2,882,000. Using proceeds
from  one  of  the  redemptions,  in 1995, the Company prepaid its notes payable
secured  by  mortgage  assets and recorded income of $2,420,000 for the reversal
of  the  excess  yield maintenance accrual on such notes payable. The income was
included  in  the  1995  income  from  redemptions and sales of mortgage assets.
During  1994,  the  Company  exercised  its  redemption  rights on four mortgage
assets  for  net  proceeds  of  $11,227,000 and income of $4,263,000. In January
1997,  the  Company exercised the redemption rights on three mortgage assets and
realized total net proceeds of $6,800,000 and income of $5,320,000.

     The  cash  flows  and  prospective  yield  income are affected primarily by
mortgage  prepayment  rates  and  short-term  interest  rates.  Higher  mortgage
prepayment rates or higher short-term rates reduce the
                                      F-10
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1994, 1995 and 1996 -- (Continued)

income  and  total  cash flows over the life of the mortgage assets. Income from
mortgage  asset  redemptions  is affected by the timing of meeting the specified
conditions   for   redemptions   and   the  value  of  the  underlying  mortgage
instruments.  As  a result, mortgage asset redemptions do not occur on a regular
basis  and  the income can fluctuate significantly between periods. In addition,
redemption  of  mortgage  assets  reduces the prospective yield income in future
periods.

Hedging transactions

     In  1992,  the Company executed short sales of Eurodollar Futures Contracts
on  the  International  Monetary  Market  exchange to hedge against the interest
rate  impact  on  mortgage  asset  cash flows in 1995. The effect of the Futures
Contracts  was  to  "fix"  the  interest  rate on $190,000,000 of the structured
financing  at  approximately 6.75% for 1995. In 1994, the Company closed out its
Futures  Contract  position and realized a gain of $1,152,000 which was recorded
as  a reduction in the carrying value of the mortgage assets. Because of (1) the
decline  in  importance of mortgage assets as a result of the Company's emphasis
on  investments in apartments and (2) the decline in the amount of variable rate
structured  financing  underlying  the  mortgage  assets,  the Company no longer
plans  to  invest in similar hedging transactions and had no such investments at
December 31, 1996 and 1995.

5. NOTES PAYABLE

Real estate notes payable

     The  apartment  communities acquired in January 1994 were financed by first
mortgage  loans  totaling  $45,700,000 and seller carryback notes of $6,500,000.
The  first  mortgage  loans  are  nonrecourse and non-cross collateralized. They
generally  have  a ten year term and bear fixed interest rates ranging from 8.5%
to  10.1%,  with  a weighted average fixed rate of 8.6% at December 31, 1995 and
1996.  The wholly owned 222-unit community in Mesa, Arizona, which was purchased
in  February  1995,  was  financed  by  a $3,770,000 first mortgage loan bearing
interest  at 225 basis points over three-month LIBOR. In July 1996, the loan was
refinanced  by  a $3,800,000 first mortgage loan bearing 8.05% interest rate and
a  ten  year term. Amortization of deferred loan costs was $88,000, $120,000 and
$155,000 for 1994, 1995 and 1996.

     The  seller  carryback  notes were unsecured, bore a fixed interest rate of
7.5%  and  were to be amortized over a three-year period ending February 1, 1997
with  monthly  principal  and  interest payments of $202,000. As provided for by
the  note  agreements,  the  Company  repaid  the notes in 1995 at a discount of
$311,000 which was recorded as a credit to income.

     The  scheduled  maturities  of the real estate notes payable are as follows
(in thousands):
<TABLE>
<S>                  <C>
1997  ............   $ 2,646
1998  ............       513
1999  ............       558
2000  ............       608
2001  ............       661
2002-2006   ......    44,124
                     --------
Total    .........   $49,110
                     ========
</TABLE>

     As   discussed   in   Note  2,  the  Company  has  obtained  a  $15,350,000
construction  loan  to  finance  the  construction  of  its Finisterra apartment
community.  The loan bears interest at 1% per annum above the bank's prime rate.
The  interest  rate  at  December  31, 1996 was 9.25%. At December 31, 1996, the
amount  outstanding  was  $255,000  and  is  included  in  the real estate notes
payable  amount  on  the  financial  statements.  In  February 1997, the Company
received funding of $9,860,000 from the loan.
                                      F-11
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1994, 1995 and 1996 -- (Continued)

     Short-term  Borrowing  --  At  December  31, 1995 and 1996, the Company had
short-term  borrowing  of  $4,495,000  and  $2,014,000.  These  borrowings  were
secured  by  mortgage  assets  with  a  total  carrying  value of $6,639,000 and
$3,084,000,  respectively.  The  interest  rate  averaged 6.35% and 6.55% during
1995 and 1996 and was at 6.69% and 6.88% at December 31, 1995 and 1996.

6. STOCK OPTIONS

     The  Company has two stock option plans which are administered by the Board
of   Directors.   The   purpose   of   the  plans  is  to  provide  a  means  of
performance-based   compensation   to  attract  and  retain  directors  and  key
personnel.

     Under  the  plans,  options  to  acquire a maximum of 140,000 shares of the
Company's  common  stock  may  be granted at an exercise price not less than the
fair  market  value of the stock. The options expire ten years after the date of
grant.  Upon  exercise  of the options, the Company can elect to distribute cash
in lieu of shares.

     In  addition,  in  connection  with the renewal of the management agreement
for  1994,  the  Company  and  the  Manager  agreed  to  eliminate the incentive
management  fee provision and the Company granted to the partners of the Manager
non-qualified  options  to  purchase  309,800  shares of common stock and 90,200
shares  of  stock  appreciation  rights ("SARs") with an exercise price of $8.60
per  share.  The  exercise  price  was 10% above the closing market price of the
common  stock on the grant date. The holders will also receive payments equal to
the  product  of  the  per share dividend amount times the number of options and
SARs  outstanding.  Upon  exercise  of  the  options,  the  Company can elect to
distribute  cash in lieu of shares. The options and SARs will expire in December
1998.  As  of December 31, 1996, all of the options and SARs are exercisable and
none  of them have been exercised. In February 1997, two partners of the Manager
exercised  their  share  of  SARs  (30,067  per  partner)  and  the Company paid
approximately  $881,000  in  total  for  the excess of the market price over the
exercise price.

     In  1995,  certain  holders  exercised options to purchase 50,496 shares by
giving  full  recourse  notes  totaling  $652,000  to  the Company. In 1996, one
holder  exercised  additional  options of 2,667 shares by giving a full recourse
note  totaling  $30,000  to  the Company. The notes are secured by the shares of
common  stock  issued and bear interest at the prime rate plus 1%. The notes are
due  on  December  31,  1998  and  can be repaid by giving the Company shares of
common  stock  owned  by the optionholders based on the then market price on the
common  stock.  During  1996, two optionholders paid off their notes of $297,000
using  12,011 of common stock and cash of $61,842. Notes outstanding at December
31, 1996 totaled $385,000.

     During  1996,  the  Company  granted  to  three employees 165,000 SARs that
expire  December  16,  1998, in lieu of a salary or bonus compensation plan. The
employee  receives  payments  equal  to  the  product  of the per share dividend
amount  times  the  number  of  SARs  outstanding. At December 31, 1996, 165,000
stock  appreciation rights were outstanding under this compensation plan. During
1996,  as  a  result  of  the  increase in the Company's common stock price, the
Company  recorded  an  accrual  for  the SARs of approximately $750,000 which is
included  in  administration  expenses.  In  February  1997, the three employees
exercised 71,666 shares of the SARs and repaid Company advances of $92,000.
                                      F-12
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1994, 1995 and 1996 -- (Continued)

   Information  on  all  stock  options and stock appreciation rights granted is
summarized below:

<TABLE>
<CAPTION>
                                                                                   Weighted
                                                 Number of     Option Price        Average
                                                  Shares        Per Share        Exercise Price
                                                 -----------   ---------------   ---------------
<S>                                              <C>           <C>               <C>
Stock Options:
Outstanding at December 31, 1994  ............     412,240     $ 8.13-$20.90         $10.02
Options exercised  ...........................     (54,496)    $11.25-$13.13         $12.80
                                                  --------
Outstanding at December 31, 1995  ............     357,744     $ 8.13-$20.90         $ 9.60
Options exercised  ...........................      (4,666)    $11.25                $11.25
                                                  --------
Outstanding and exercisable at
 December 31, 1996    ........................     353,078     $ 8.13-$20.90         $ 9.60
                                                  ========
Options at December 31, 1996 consisted of
 the following:
   1991 options granted  .....................      24,420     $20.00-$20.90         $20.07
   1990, 1992-1994 options granted   .........     328,658     $ 8.13-$13.13         $ 8.80
                                                  --------
Outstanding at December, 31 1996  ............     353,078     $ 8.13-$20.90         $ 9.60
                                                  --------
Stock Appreciation Rights:
Outstanding at December 31, 1994  ............      90,200     $ 8.60                $ 8.60
SARs granted    ..............................           0
                                                  --------
Outstanding at December 31, 1995  ............      90,200     $ 8.60                $ 8.60
SARs granted    ..............................     165,000     $16.50-$16.63         $16.55
                                                  --------
Outstanding at December 31, 1996  ............     255,200     $ 8.60-$16.50         $13.74
                                                  ========
SARs exercisable at December 31, 1996   ......     200,200     $ 8.60-$16.50         $ 9.91
                                                  ========
</TABLE>

     At  December  31,  1996, the weighted average contractual life of the above
stock   options   and   stock   appreciation  rights  was  2.4  and  2.0  years,
respectively.

7. Fair Value of Financial Instruments

     The   following  disclosure  of  the  estimated  fair  value  of  financial
instruments  is  made  in  accordance  with  the  requirements  of  SFAS No.107,
"Disclosures  about  Fair  Values of Financial Instruments." Although management
uses  its  best  judgement  in  estimating  the fair value of these instruments,
there  are  inherent  limitations  in any estimation technique and the estimates
are  thus  not  necessarily  indicative  of  the amounts which the Company could
realize on a current transaction.

Basis of Estimates

     Mortgage  Assets. The  fair value of mortgage assets is generally dependent
on  interest  rate and other economic factors, including (1) the characteristics
of  the asset, (2) estimates of future cash flows and (3) the discount rate used
to  calculate  the present value of the cash flows. The market for the Company's
mortgage  assets  is  very  illiquid  and  traded  prices  are  determined  on a
privately  negotiated basis. Thus, except for three mortgage assets on which the
Company  has exercised the redemption rights in January 1997 for total net gains
of  $5,320,000,  the  Company  uses  their carrying values as the estimated fair
values.

     Management  believes,  however,  that  it  is  meaningful  to  provide  the
following  present  value  of  the estimated cash flows using the interest rates
and  mortgage  prepayment  rates  as of December 31, 1996. The estimates without
redemptions  assume  that the mortgage assets are held until the stated maturity
(with  the exception of the three mortgage assets on which the Company exercised
the redemption rights in
                                      F-13
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1994, 1995 and 1996 -- (Continued)

January  1997  for  net  gains  of approximately $5,320,000). The estimates with
redemptions  assume that the Company would exercise the redemption rights at the
earliest  dates and sell the mortgage instruments at the estimated market prices
as of December 31, 1996. (Dollars in thousands.)

<TABLE>
<CAPTION>
Discount         Without          With
Rate            Redemptions     Redemptions
- -------------   -------------   ------------
<S>             <C>             <C>
 10%   ......     $ 13,657        $ 26,938
 20%   ......       11,754          22,447
 30%   ......       10,757          19,151
 40%   ......       10,074          16,703
 50%   ......        9,558          14,861
</TABLE>

     Real  Estate Notes Payable. The Company has used the carrying value of real
estate  notes  payable  as  their fair value. At December 31, 1996, the interest
rates  on  the  Company's  notes  payable approximated the market rates for debt
instruments with similar terms and maturities.

     Short-term   borrowing. The   Company   has  used  the  carrying  value  of
short-term  borrowing  as  its  fair  value  as  the interest rates are adjusted
monthly and the maturity terms are less than one year.

Estimated Fair Values (in thousands):
<TABLE>
<CAPTION>
                                              Carrying     Estimated
                                              Amount       Fair Value
                                              ----------   -----------
<S>                                           <C>          <C>
         Mortgage assets    ...............     $ 5,039      $10,359
         Real estate notes payable   ......      49,110       49,110
         Short-term borrowing  ............       2,014        2,014
</TABLE>

8. RELATED PARTY TRANSACTIONS

     Subject  to the  supervision  of the  Company's  Board of  Directors,  Pima
Mortgage Limited  Partnership (the "Manager") manages the day-to-day  operations
of the  Company  pursuant to a  management  agreement  which has a current  term
through  December 31, 1997.  Pursuant to the agreement,  the Manager  receives a
base  management  fee of 3/8 of 1% per annum of the Company's  average  invested
assets before deduction for reserves and  depreciation.  The management fees for
1994, 1995 and 1996 were $544,000, $374,000 and $386,000, respectively.

     Under  the  agreement,  the  Manager  must  reimburse  the  Company for any
management  fees received for the year to the extent that the operating expenses
(as  defined)  for  the  year  exceed the greater of 2% of the Company's average
invested  assets  or 25% of its net income (as defined), unless the unaffiliated
directors  determine that a higher level of expenses is justified for such year.
There   were  no  such  excess  operating  expenses  in  1994,  1995  and  1996.
Additionally,  if  the agreement is terminated without cause (as defined) or not
renewed  on  terms  as favorable to the Manager, the Manager will be entitled to
receive  the  management fees relating to the invested assets purchased prior to
the  termination  date, for a three-year period as if the agreement had remained
in effect.

     Under  the  agreement, the Manager also performs certain analyses and other
services  in  connection with the administration of structured financing related
to  the  Company's  mortgage  assets.  For  such  services, the Company paid the
Manager $247,500 for 1994, $216,000 for 1995, and $193,000 for 1996.

     As  discussed  in  Note  6, the Company and the Manager agreed to eliminate
the  incentive  fee  provision  in the management agreement beginning with 1994.
The  Company granted to the owners of the Manager options and stock appreciation
rights  ("SARs")  that provide for dividend equivalent payments based on the per
share  amounts  of  dividends  paid on the common stock. In 1994, 1995 and 1996,
the  dividend equivalent payments were $200,000, $800,000 and $800,000 which are
included in administrative
                                      F-14
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1994, 1995 and 1996 -- (Continued)

expenses.  As  a  result  of the increase in the common stock price, the Company
recorded  an  accrual  for  the  SARs  of $324,000 in 1994, $705,000 in 1995 and
$101,000 in 1996, which amounts are included in administrative expenses.

     The  Company  has  entered  into  a property management agreement with Pima
Realty  Advisors,  Inc.  (the  "Property Manager"), an affiliate of the Manager,
for  each of its apartment properties. Under the property management agreements,
the  Property Manager provides the customary property management services at its
cost  without  profit  or distributions to its owners, subject to the limitation
of  the  prevailing  management  fee rates for similar properties in the market.
The  costs are allocated to the Company monthly based on the ratio of the number
of  units  owned by the Company relative to the total apartment units managed by
the  Property  Manager.  The  costs  allocated to the Company for 1994, 1995 and
1996  were  $184,000,  $417,000  and  $466,000 respectively (net of an allocated
credit  of  $246,000 applicable only in 1994), which were equal to approximately
1.4%, 3.0% and 3.2% of rental and other income.

     As  discussed  in  Note  3,  the  Company  has entered into an agreement to
acquire  the  entire  ownership interest of the Manager and the Property Manager
for  262,000 shares of common stock. As a result of the acquisition, the Company
will  become  a  self-administered  and  self-managed  REIT.  The  owners of the
Manager  would  continue  to  be  executive officers and members of the Board of
Directors of the Company.

9. TAXABLE INCOME (LOSS)

     As  of  December  31, 1996, the Company had an estimated net operating loss
("NOL")  carryforward  of $75,904,000 which can be used to offset taxable income
other  than  excess  inclusion  income  through 2009 (1999 for state taxes). The
1994, 1995 and 1996 dividends consist of the following:

<TABLE>
<CAPTION>
                                           1994         1995         1996
                                          ----------   ----------   ----------
<S>                                       <C>          <C>          <C>
         Ordinary Income   ............      90.0%        14.5%        8.5%
         Long Term Capital Gain  ......        --           --         69.0%
         Return of Capital    .........      10.0%        85.5%        22.5%
</TABLE>

     In  1994,  1995, and 1996, the Company had excess inclusion income from the
residual   interest   in   certain  real  estate  mortgage  investment  conduits
("REMICs")  which  cannot  be  used  to  offset  operating losses (including NOL
carryforward)  and  deductions from other sources. Under the current tax law for
REITs,  excess  inclusion  income  is  required  to be distributed as dividends.
Substantially,  all  of  the ordinary income for these years is excess inclusion
income.

     Net  income  reported in the accompanying consolidated financial statements
is  different  than  the  taxable income due to the reporting of some income and
expense  items  in  different  periods  for  income tax purposes. The difference
consists  primarily  of  (1)  reserves  taken  on mortgage assets in prior years
which  were  not allowed for income taxes, (2) differences in income recognition
methods  on  mortgage  assets  and (3) excess inclusion income for tax purposes.
These timing differences will reverse in future years.

     Taxable  income for 1996 is subject to change when the Company prepares and
files  its  income  tax  returns. The taxable income amounts also are subject to
adjustments,  if  any, resulting from audits of the Company's tax returns by the
Internal Revenue Service.
                                      F-15
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1994, 1995 and 1996 -- (Continued)

10. QUARTERLY FINANCIAL DATA (unaudited)
(Dollars in Thousands Except Per Share Amounts)

<TABLE>
<CAPTION>
                                             Net Income
                           Total       -----------------------   Dividend
                           Income      Amount      Per share     Per share
                           ---------   ---------   -----------   ----------
<S>                        <C>         <C>         <C>           <C>
         1994
         ----
         First    ......     $ 5,263     $ 1,218     $ 0.56        $   --
         Second   ......       7,369       2,698       0.85            --
         Third    ......       6,228       2,074       0.65            --
         Fourth   ......       5,087       1,712       0.55          0.50

         1995
         ----
         First    ......     $ 7,983     $ 3,359     $ 1.08        $ 0.50
         Second   ......       6,410       2,015       0.65          0.50
         Third    ......       4,798         570       0.18          0.50
         Fourth   ......       4,491         610       0.18          0.50

         1996
         ----
         First    ......     $ 6,429     $ 2,340     $  .74        $ 0.50
         Second   ......       7,529       3,326       1.05          0.50
         Third    ......       7,129       2,092        .66          0.50
         Fourth   ......       5,585       1,083        .35          0.50
</TABLE>
                                      F-16
<PAGE>
                          ASR INVESTMENTS CORPORATION

                          Consolidated Balance Sheets
                      June 30, 1997 and December 31, 1996
                            (Dollars in Thousands)
<TABLE>
<CAPTION>
                                                         1997           1996
                                                      -------------   ------------
                                                      (Unaudited)
<S>                                                   <C>             <C>
Assets
  Real estate investments, at cost:
   Land ...........................................    $   40,859     $  15,514
   Buildings and improvements .....................       157,165        58,476
   Construction in progress .......................        20,368        14,694
   Land held for development ......................           925           925
   Investments in joint ventures ..................                       2,811
   Other real estate ..............................           565         1,022
                                                       ----------     ----------
          Total real estate investments ...........       219,882        93,442
   Accumulated depreciation .......................        (9,537)       (7,504)
                                                       ----------     ----------
          Real estate investments, net of
            depreciation ..........................       210,345        85,938
   Cash and cash equivalents ......................        17,701         2,403
   Mortgage assets ................................                       5,039
   Restricted cash ................................         5,652         2,930
   Deferred loan fees .............................         2,118         1,090
   Goodwill .......................................         1,391
   Other assets ...................................         1,953           396
                                                       ----------     ----------
          Total assets ............................    $  239,160     $  97,796
                                                       ==========     ==========
Liabilities
   Real estate notes payable ......................    $  128,340     $  48,855
   Construction loan payable ......................        12,547           255
   Short-term borrowing ...........................                       2,014
   Construction costs payable .....................           214         1,581
   Security deposits and deferred rental
     income .......................................         1,730           644
   Other liabilities ..............................         7,026         4,345
                                                       ----------     ----------
          Total liabilities .......................       149,857        57,694
                                                       ==========     ==========
Stockholders' Equity
   Convertible LP Units (Note 3) ..................        18,910
   Common Stock, par value $.01 per share,
     40,000,000 shares authorized; 4,622,353
     and 3,307,892 shares issued ..................            45            33
   Additional paid in capital .....................       180,813       155,964
   Deficit ........................................      (107,053)     (112,964)
   Stock note receivable ..........................          (385)         (385)
   Treasury stock - 184,742 and 160,742 shares             (3,027)       (2,546)
                                                       ----------     ----------
          Total stockholders' equity ..............        89,303        40,102
                                                       ----------     ----------
   Total liabilities and stockholders' equity .....    $  239,160     $  97,796
                                                       ==========     ==========
</TABLE>
See Notes to Consolidated Financial Statements.
                                      F-17
<PAGE>
                          ASR INVESTMENTS CORPORATION

                     Consolidated Statements of Operations
         For the Quarters and Six Months Ended June 30, 1997 and 1996
                    (In thousands except per share amounts)
                                  (Unaudited)
<TABLE>
<CAPTION>
                                                     Quarters                   Six Months
                                            --------------------------   -------------------------
                                               1997          1996          1997          1996
                                            -------------   ----------   -----------   -----------
<S>                                         <C>             <C>          <C>           <C>
Real Estate Operations
   Rental and other income   ............    $  7,185        $ 3,639      $ 10,888      $  7,281
                                             ---------       -------      --------      --------
   Operating and maintenance
    expenses  ...........................       2,648          1,301         3,991         2,555
   Real estate taxes and insurance   .            808            359         1,149           719
   Interest expense on real estate
    mortgages    ........................       2,254          1,108         3,377         2,190
   Depreciation and amortization   ......       1,352            688         2,032         1,368
                                             ---------       -------      --------      --------
      Total operating expenses  .........       7,062          3,456        10,549         6,832
                                             ---------       -------      --------      --------
   Income from real estate   ............         123            183           339           449
                                             ---------       -------      --------      --------
   Gain on sale of real estate  .........         474                          474
Mortgage Assets
   Prospective yield income  ............         258            799           588         1,569
   Income from redemptions and
    sales  ..............................      11,311          3,010        16,650         4,987
   Interest expense    ..................          (7)           (49)          (25)         (124)
                                             ---------       -------      --------      --------
   Income from mortgage assets  .........      11,562          3,760        17,213         6,432
                                             ---------       -------      --------      --------
Income Before Administrative
 Expenses and Other Income
 (Expense)    ...........................      12,159          3,943        18,026         6,881
   Administrative expenses   ............        (837)          (698)       (1,944)       (1,336)
   Aquisition related expenses  .........      (6,215)                      (6,215)
   Other income (expense), net  .........         120             81           307           121
                                             ---------       -------      --------      --------
Net Income    ...........................    $  5,227        $ 3,326      $ 10,174      $  5,666
                                             ---------       -------      --------      --------
Net Income Per Share of Common
 Stock and Common Stock
 Equivalents  ...........................    $   1.11        $  1.05      $   2.58      $   1.80
                                             =========       =======      ========      ========
Average Shares of Common Stock
 and Common Stock Equivalents   .........       4,708          3,154         3,938         3,154
                                             =========       =======      ========      ========
Dividends Declared Per Share    .........    $   0.50        $  0.50      $   1.00      $   1.00
                                             =========       =======      ========      ========
</TABLE>
See Notes to Consolidated Financial Statements.
                                      F-18
<PAGE>
                          ASR INVESTMENTS CORPORATION

                     Consolidated Statements of Cash Flows
                For the Six Months Ended June 30, 1997 and 1996
                                (In Thousands)
                                  (Unaudited)
<TABLE>
<CAPTION>
                                                                      1997          1996
                                                                    -----------   -----------
<S>                                                                 <C>           <C>
         OPERATING ACTIVITIES
         Net income    ..........................................   $ 10,174       $  5,666
         Principal noncash charges
            Depreciation and amortization   .....................      2,233          1,604 
            Aquisition related expenses  ........................      5,250                
            Gain on sale of real estate  ........................       (474)               
            Increase in deferred compensation  ..................      1,099                
            Increase in stock appreciation rights    ............        672                
            Increase in other assets  ...........................     (1,557)          (198)
            Increase in other liabilities   .....................      2,522            496 
                                                                    ---------      --------
         Cash Provided By Operations  ...........................     19,919          7,568
                                                                    ---------      --------
         INVESTING ACTIVITIES
         Investment in apartments  ..............................    (10,628)          (420)
         Construction expenditures    ...........................     (5,674)        (3,313)
         Proceeds from sale of real estate  .....................      2,830
         Investment in joint ventures    ........................        358             10
         Purchase of land for development   .....................                       (60)
         Other real estate assets  ..............................        457            213
         Restricted cash  .......................................     (2,722)          (304)
         Reduction in mortgage assets    ........................      5,039          3,014
                                                                    ---------      --------
         Cash Used In Investing Activities  .....................    (10,340)          (860)
                                                                    ---------      --------
         FINANCING ACTIVITIES
         Issuance of real estate notes payable    ...............      3,000
         Payment of loan costs  .................................     (1,119)           (71)
         Proceeds from construction loan    .....................     12,292            243
         Repayment of real estate notes  ........................       (346)          (207)
         Short-term borrowing   .................................     (2,014)        (2,129)
         Construction costs payable   ...........................     (1,367)         1,636
         Stock options exercised   ..............................         17
         Aquisition of treasury stock    ........................       (481)
         Payment of dividends   .................................     (3,792)        (3,154)
         Distributions on LP Units    ...........................       (471)
                                                                    ---------      --------
         Cash Provided By (Used In) Financing Activities   ......      5,719         (3,682)
                                                                    ---------      --------
         Cash
            Increase during the period   ........................     15,298          3,026
            Balance--beginning of period    .....................      2,403          2,421
                                                                    ---------      --------
            Balance--end of period    ...........................   $ 17,701       $  5,447
                                                                    =========      ========
         Supplemental Disclosure of Cash Flow Information
         Interest paid    .......................................   $  3,928       $  2,342
         Interest capitalized   .................................        482            133
         Stock issued for contract termination    ...............      5,250
         Non-cash transactions associated with acquisitions:
            Issuance of common stock  ...........................     19,594
            Issuance of convertible LP Units   ..................     18,910
            Notes payable assumed  ..............................     76,305
</TABLE>    
See Notes to Consolidated Financial Statements.
                                      F-19
<PAGE>
                          ASR INVESTMENTS CORPORATION

                Consolidated Statement of Stockholders' Equity
                    For the Six Months Ended June 30, 1997
                                (In thousands)
                                  (Unaudited)
<TABLE>
<CAPTION>
                            Number of   Number of      LP       Par
                              Shares     LP Units     Units    Value
                            ----------- ----------- ---------- -------
<S>                         <C>         <C>         <C>        <C>
Balance, December 31,
 1996    ..................   3,308                             $ 33
Net income  ...............
Dividends declared   ......
Stock issuance
 (repurchase)  ............   1,314        944      $ 18,910      12
                              -----        ---      ---------   -----
Balance, June 30, 1997        4,622        944      $ 18,910    $ 45
                              -----        ---      ---------   -----

<CAPTION>
                                                                       Common
                            Additional                                Stock in
                              Paid-In                      Notes     Treasury --
                              Capital       Deficit     Receivable     at Cost       Total
                            ------------ -------------- ------------ ------------ ------------
<S>                         <C>          <C>            <C>          <C>          <C>
Balance, December 31,
 1996    ..................  $ 155,964   ($ 112,964)     ($  385)    ($  2,546)     $ 40,102
Net income  ...............                  10,174                                   10,174
Dividends declared   ......                  (4,263)                                  (4,263)
Stock issuance
 (repurchase)  ............     24,849                                    (481)       43,290
                             ----------   ----------      -------     ---------     --------
Balance, June 30, 1997       $ 180,813   ($ 107,053)     ($  385)    ($  3,027)     $ 89,303
                             ----------   ----------      -------     ---------     --------
</TABLE>
See Notes to Consolidated Financial Statements.
                                      F-20
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         For the Quarters and Six Months Ended June 30, 1997 and 1996


1. BASIS OF PRESENTATION

     The  accompanying  interim  consolidated  financial  statements include the
accounts  of  the  Company  and  its  wholly  owned  subsidiaries  and  Heritage
Communities  L.P. (collectively the "Company"). Investments in joint ventures in
which  the  Company  does not own a controlling interest are accounted for under
the  equity method. All significant inter-company balances and transactions have
been  eliminated.  In  the opinion of management, all adjustments (consisting of
normal  recurring adjustments) considered necessary for a fair presentation have
been  included.  They  do  not  include  all  of the information and disclosures
generally  required  for  annual  financial  statements. These interim operating
results  are  not necessarily indicative of the results that may be expected for
the  entire year. These interim consolidated financial statements should be read
in  conjunction  with  the  December  31,  1996  audited  consolidated financial
statements and notes thereto.

     Reclassification  --  Certain reclassification has been made to conform the
prior year with the current year presentation.

     New  Accounting  Standard  --  In  February  1997, the Financial Accounting
Standards  Board  issued  FASB  No. 128, "Earnings Per Share," which establishes
new  standards  for  computing  and  presenting  earnings  per  share  (EPS). It
replaces  the  presentation  of primary EPS with a presentation of basic EPS. It
also  requires  dual  presentation  of  basic and diluted EPS on the face of the
income  statement  for all entities with complex capital structures and requires
a  reconciliation  of the numerator and denominator of the basic EPS computation
to  the  numerator  and  denominator  of  the  diluted  EPS computation. The new
statement  is  effective  for  financial  statements for both interim and annual
periods  ending  after  December  15,  1997.  Adoption  of SFAS No. 128 will not
result  in  any  material  change  to  the  earnings  per  share amounts for the
quarters and six months ended June 30, 1997 and 1996.

     FASB  No.  129  --  Disclosure of information about Capital Structure, FASB
No.  130  --  Reporting  Comprehensive  Income,  and FASB No. 131 -- Disclosures
about  Segments of an Enterprise and Related Information were also issued during
the  first  six months of 1997. These new statements are effective for financial
statements  for  both interim and annual periods ending after December 15, 1997.
Adoption  of these statements will not have any material effect on the Company's
consolidated  financial  statements  for  the quarters and six months ended June
30, 1997 and 1996.

     Convertible   LP  Units  --  The  limited  partnership  units  of  Heritage
Communities L.P. held by non-affiliates  of  the  Company are accounted for as a
part  of  stockholders'  equity.  Distributions on the units are subtracted from
deficit  as  declared.  LP  units  held  by non-affiliates are considered common
stock  equivalents  in  the  determination of earnings per share. See Note 3 for
additional description of the Partnership and the limited partnership units.

     Gain  on Sale of Real Estate -- Gains on sales of properties are recognized
by  the  Company when the recognition criteria set forth by generally accounting
principles have been met.

     Forward--Looking   Statements   --   This   Form   10Q   report   contains
forward-looking  statements  within the meaning of Section 27A of the Securities
Act  of  1933,  as  amended,  and  Section 21E of the Securities Exchange Act of
1934,  as  amended.  The  Company's  actual results could differ materially from
those  set  forth  in the forward-looking statements as a result of, among other
things,  the risk factors set forth in the Company's filings with the Securities
and  Exchange  Commission, changes in general economic conditions and changes in
the assumptions used in making such forward-looking statements.

2. REAL ESTATE ACQUISITIONS AND DEVELOPMENT

     At  December  31, 1996, the Company owned directly 19 apartment communities
(3,093  units)  located  in  Arizona,  Texas, and New Mexico. In March 1997, the
Company  acquired a 266-unit apartment community in northwest Houston, Texas for
$4,450,000. The Company plans to spend $700,000 on numerous
                                      F-21
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         For the Quarters and Six Months Ended June 30, 1997 and 1996
                                 --(Continued)

substantive  improvements  to  the  community.  The  Company  obtained  a  first
mortgage  loan  of  $3,700,000  with  a  fixed rate of 8.39%. The Company issued
86,500  shares of common stock for net proceeds of $1,622,000 to provide for the
cash used in the acquisition.

     In  April  1997,  the  Company  acquired  a  257-unit community in Houston,
Texas,  for $6,000,000 and obtained a first mortgage loan for $4,400,000 with an
interest  rate  of  8.57%.  The  Company  plans  to  spend  $600,000 on numerous
substantive  improvements to the community. On May 9, 1997, the Company acquired
a  176-unit  apartment  community  in  Seattle,  Washington,  for $4,059,000 and
obtained  a  first  mortgage  loan of $2,900,000 with an interest rate of 8.67%.
The  Company plans to spend $400,000 on numerous substantive improvements to the
community.  The  Company  issued  187,847  shares  of common stock for total net
proceeds of $3,394,000 to pay for the two purchases.

     In  March  1996,  the  Company  began  construction of a 356-unit apartment
community,   Finisterra  Apartments,  in  Tempe,  Arizona.  The  total  cost  is
estimated  to be approximately $21,000,000. As of June 30, 1997 and December 31,
1996,  the  Company  had invested $20,368,000 and $14,694,000 in construction in
progress.  The  Company  has  obtained  a $15,350,000 construction loan of which
$12,547,000  was  outstanding  at  June  30,  1997.  The  Company  has begun the
lease-up  phase  and  anticipates  construction to be substantially completed at
the end of the third quarter.

     On  April  30,  1997, the Company completed the acquisition of 13 apartment
communities  containing  2,260  units  located  in Houston and Dallas, Texas and
Pullman,  Washington, and one office building located in Seattle Washington (the
"Winton   Properties").   The  acquisitions  were  made  pursuant  to  a  Master
Combination  and Contribution Agreement dated November 8, 1996. The sellers were
15  separate  limited  partnerships  in  which  Don  W.  Winton  was the general
partner.   The   total  purchase  price  of  the  properties  was  approximately
$83,223,000.  The  Company  (i)  assumed  or  refinanced  first  mortgage  loans
totalling  $49,396,000, (ii) issued 682,095 shares of common stock, (iii) issued
limited  partnership  units ("LP Units") convertible to 943,705 shares of common
stock  of  the Company after April 30, 1998 and (iv) paid the sellers $1,250,000
for  transaction  costs. As a part of the acquisition, the Company issued 70,284
shares  of  common stock to acquire the entire interests in Winton & Associates,
the property management company for the Winton Properties.

     The  acquisitions  of  the  Winton  properties and Winton & Associates have
been  accounted for under the purchase method. The common stock and the LP Units
are  recorded  at  $20.038 per share, the average closing price of the Company's
common  stock  for  the  ten days preceding the announcement the acquisitions on
November  19,  1996.  The  excess  of the cost of the purchase price of Winton &
Associates  over  the  net tangible assets acquired is recorded as goodwill that
is amortized over 20 years.

     Prior  to  May  1997,  the  Company  owned six apartment communities (1,441
units)  located  in Arizona through joint ventures with a pension plan affiliate
of  Citicorp.  The  Company was a 15% equity partner and the managing partner or
managing  member of the joint ventures. On May 1, 1997, the Company acquired the
remaining  interest  in one of the joint ventures, La Privada Apartments L.L.C.,
for   $8,233,000.   The  La  Privada  Apartments  is  a  350-unit  community  in
Scottsdale,  Arizona.  The  Company  obtained  a  $3,000,000 loan to pay for the
acquisition.  The  loan  bears interest at 3% over LIBOR. The purchase increased
the  Company's  investment  in  apartments by approximately $25,500,000 and real
estate  notes  payable  by  $19,000,000.  The  Company  sold  to its partner the
Company's  entire  interests  in  the  other  five  joint ventures for total net
proceeds  of  $2,062,000. The Company recorded a gain of $474,000 on the sale of
the interests in the joint ventures.

     As  of  June 30, 1997, the Company owns 36 apartment communities containing
6,346 units and an office building.

     The  following  selected unaudited pro forma results of operations data for
the  six  months  ended  June  30,  1997  have  been  prepared  as  if  the 1997
acquisitions described above had occurred at January 1, 1997.
                                      F-22
<PAGE>
                           ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         For the Quarters and Six Months Ended June 30, 1997 and 1996
                                 --(Continued)

The  proforma  data  are  provided  for  information  purposes  only and are not
indicative  of  the  results  that would have occurred or which may occur in the
future (dollars in thousands, except per share amounts).

<TABLE>
<S>                                             <C>
         Real estate revenues    ............    $ 18,012
         Real estate operating expenses:
            Operating expenses   ............      (8,402)
            Depreciation   ..................      (3,761)
            Interest    .....................      (5,448)
                                                 --------
         Income from real estate    .........         401
         Income from mortgage assets   ......      17,265
         Administrative expenses    .........      (8,039)
         Other income   .....................         615
                                                 --------
            Net Income  .....................    $ 10,242
                                                 ========
            Pro Forma Net Income Per Share ..    $   1.90
                                                 ========
</TABLE>

3. HERITAGE COMMUNITIES L.P.

     The  Company formed Heritage Communities L.P. ("Heritage LP"), an operating
partnership,  for  the  purpose  of  acquiring  the  Winton Properties and other
apartment  communities.  Heritage is a Delaware limited partnership in which the
Company  and  a  wholly  owned  subsidiary of the Company, Heritage SGP, are the
sole  general  partners. To the extent that Heritage LP has sufficient operating
cash  flows,  holders  of  limited  partnership  units ("LP Units") will receive
quarterly  distributions  per  unit  equal  to  the  per  share  dividend on the
Company's  common stock. To the extent that Heritage LP has insufficient cash to
pay  the  distributions, the holders of LP units will be credited for the unpaid
distribution  and interest on the unpaid distribution; such unpaid balances will
be given priority for future distributions.

     Heritage  LP's  items  of  income,  gain,  loss and deduction are allocated
among  its partners, subject to certain special allocations, in a similar manner
for  purposes  of  both  book  gain  or loss and tax gain or loss. Net income is
allocated  (i)  first,  to  each  limited  partner  to  the  extent  that,  on a
cumulative  basis,  net  losses  previously  allocated  to  the limited partners
exceed  net  income  previously  allocated  to limited partners, (ii) second, to
each  limited partner to the extent that such limited partner has been allocated
on  a cumulative basis, net income equal to the sum of the distributions paid to
such  limited  partner  and  the unreturned balances in the accrual accounts and
the  unpaid  distribution  accounts maintained with respect to the LP Units held
by  such  limited  partner,  and (iii) the general partners on a pro rata basis.
Notwithstanding  the  allocations in (i) and (ii) above, at least one percent of
each  item of gain, loss, income and deduction for each year is allocated to the
general partners.

     Net  losses  are  allocated  to  the  partners  in  accordance  with  their
respective  percentage  interests in Heritage LP, except that net losses are not
allocated  to any limited partner to the extent that such allocation would cause
the  limited  partner  to have an adjusted capital account deficit at the end of
the  taxable  year.  All  net  losses  in  excess  of  such  limitations will be
allocated to the general partners on a pro rata basis

     After  April  30, 1998, the first anniversary of the Partnership Agreement,
each  LP Unit will be convertible to one share of the Company's Common Stock. If
an  LP  Unit  is converted prior to April 30, 2007, the holder will also be paid
any  unpaid balances in the holder's distribution account. An LP Unit holder who
exercises  the  conversion  after  April  30,  2007  will not be paid any unpaid
balance  in  the  holder's  distribution  account  if  the  market  value of the
Company's  common  stock  is  equal  to  at least 110% of the sum of the initial
contribution and the unpaid balance.
                                      F-23
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         For the Quarters and Six Months Ended June 30, 1997 and 1996
                                 --(Continued)

     Holders  of  LP  Units do not have the right to take part in the management
or  control  of  the  business  or  affairs  of  Heritage  L.P. Amendment of the
partnership  agreement  would  require  the  consent of the general partners and
more  than  50%  of  the  LP  Units.  Heritage  L.P.  will be dissolved upon the
occurrence of certain specified and limited events or December 31, 2086.

     In  connection  with  the acquisition of the Winton Properties, Heritage LP
issued  943,705  LP Units to the sellers and 705,386 LP Units to the Company. In
connection  with  the  acquisition  of  three apartment communities in April and
May,  1997, Heritage LP issued an additional 274,350 LP Units to the Company. As
of  June  30,  1997,  Heritage  LP  had 1,923,441 LP Units outstanding, of which
979,736  Units  (50.94%)  were  owned  by  the  Company.  Heritage LP declared a
distribution  of  $0.50  per  Unit  for the quarter ended June 30, 1997 that was
paid in July.

4. MORTGAGE ASSETS

     In  April  1997,  the  Company redeemed two assets for proceeds of $715,000
and  income  of  $341,000.  In  June 1997, the Company sold all of its remaining
mortgage  assets for $13,350,000 and a gain of $10,970,000. The Company paid off
the  related  short-term  borrowing  of $500,000. During the first six months of
1997,  the Company received a total of $20,880,000 from the sale of the mortgage
assets  and  realized  total  redemption income of $16,650,000. During the first
six  months of 1996, the Company received a total of $6,000,000 from the sale or
redemption   of   mortgage  assets  and  realized  total  redemption  income  of
$4,987,000.

5. NOTES PAYABLE

     During  the second quarter of 1997, the Company obtained new mortgage loans
or  assumed existing mortgage loans totalling $75,605,000 in connection with its
apartment  acquisitions.  At  June  30, 1997, the total permanent mortgage loans
had a weighted average stated rate of 8.2%.

     As   discussed   in   Note  2,  the  Company  has  obtained  a  $15,350,000
construction  loan  to  finance  the  construction  of  its Finisterra apartment
community.  The  loan bears interest at 1% per annum above the bank's prime rate
(8.5%).  At  June  30, 1997 and December 31, 1996, the amount outstanding on the
loan was $12,547,000 and $255,000, respectively.

6. RELATED PARTY TRANSACTIONS

     From  the  inception  of  the Company through April 30, 1997, Pima Mortgage
L.P.  (the  "Manager"),  managed  the  operations  of  the Company pursuant to a
management  agreement. The Company also had a property management agreement with
Pima  Realty  Advisors,  Inc. (the "Property Manager") for each of its apartment
communities.  The Manager and the Property Manager were owned by three principal
executive  officers  of the Company. On April 30, 1997, pursuant to the approval
of  the Company's stockholders, the Company acquired the entire interests in the
Manager  and the Property Manager for 262,008 shares of common stock. The shares
are  recorded  at  $20.038  per share which was the average closing price of the
common  stock  for  the  ten  days  preceding  the  public  announcement  of the
acquisition.  In  addition,  the Company also paid the three principal executive
officers  $802,700  in connection with the acquisition of the Winton Properties.
As  the  contracts  with the Pima entities were effectively terminated, the cost
of  the  Pima  entities  and  the  amounts  paid  to the executive officers were
recorded  as  an  acquisition  related expense in the accompanying statements of
income.

     The  Company  paid  the  Manager  management  fee and administrative fee of
$84,000  and  $219,000  for  the  quarter and six months ended June 30, 1997 and
$165,000  and  $313,000  for  the  same  periods  of  1996. The Company paid the
Property  Manager $45,000 and $190,000 for the quarter and six months ended June
30, 1997 and $90,000 and $202,000, for the same periods of 1996.
                                      F-24
<PAGE>
<TABLE>
<CAPTION>
- --------------------------------------------------     --------------------------------------------------
- --------------------------------------------------     --------------------------------------------------
<S>                                         <C>                                                     

     No  person  has been  authorized  to give any                              
information or to make any  representations  other                              
than those contained in this  Prospectus,  and, if                              
given or made, such information or representations                              
must not be relied upon as having been authorized.                              
This  Prospectus  does not  constitute an offer to                              
sell or the  solicitation  of an  offer to buy any                          1,687,318 Shares                   
securities  other than the  securities to which it                                                             
relates  or any offer to sell or the  solicitation                                                             
of  an  offer  to  buy  such   securities  in  any                                                             
circumstances  in which such offer or solicitation                          ASR INVESTMENTS                    
is   unlawful.   Neither  the   delivery  of  this                            CORPORATION                      
Prospectus  nor any  sale  made  hereunder  shall,                                                             
under no  circumstances,  create  any  implication                                                             
that  there has been no change in the  affairs  of                                                             
the   Company   since  the  date  hereof  or  that                            Common Stock                     
information  contained herein is correct as of any                     (par value $.01 per share)              
time subsequent to its date.                                                                                   
                                                                                                    
             ----------------                                                     
                                                                                                    
             TABLE OF CONTENTS                                                    
                                                                                       
                                                                                                    
                                            Page                                                    
                                            -----                                                   
Available Information    ..................    2                                                    
Incorporation of Certain Information by                                                
   Reference    ...........................    2                                                    
Prospectus Summary    .....................    3                             -------------                       
Risk Factors    ...........................   10                                          
Use of Proceeds ...........................   16                     
Capitalization  ...........................   16
Price Range of Common Stock ...............   16                               PROSPECTUS
Selected Financial Information ............   17
Management's Discussion and Analysis of
   Financial Condition and Results of
   Operations   ...........................   18
Business and Properties  ..................   25                             -------------
Management   ..............................   32
Certain Transactions  .....................   39
Principal and Selling Stockholders   ......   40
Federal Income Tax Considerations    ......   44
Description of Capital Stock   ............   47
Heritage Communities L.P.   ...............   50
Summary of the Heritage LP                                            September 16, 1997
   Partnership Agreement    ...............   50                              
Plan of Distribution  .....................   52
Legal Opinions  ...........................   53
Experts   .................................   53
Index to Financial Statements  ............  F-1
- --------------------------------------------------     --------------------------------------------------
- --------------------------------------------------     --------------------------------------------------
</TABLE>


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