ASR INVESTMENTS CORP
S-4, 1997-06-26
REAL ESTATE INVESTMENT TRUSTS
Previous: COVA VARIABLE ANNUITY ACCOUNT ONE, 497, 1997-06-26
Next: ASR INVESTMENTS CORP, PRE 14A, 1997-06-26



      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JUNE 26, 1997
                                                      REGISTRATION NO. 333-
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM S-4
                          REGISTRATION STATEMENT UNDER
                           THE SECURITIES ACT OF 1933

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

                           ASR INVESTMENTS CORPORATION
                (NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
<TABLE>
<S>                                          <C>                                     <C>
            Maryland                                     6511                            86-0587826     
  (STATE OR OTHER JURISDICTION               (PRIMARY STANDARD INDUSTRIAL             (I.R.S. EMPLOYER  
OF INCORPORATION OR ORGANIZATION)             CLASSIFICATION CODE NUMBER)            IDENTIFICATION NO.)
</TABLE>

       335 North Wilmot, Suite 250, Tucson, Arizona 85711, (520) 748-2111
    (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                  OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)

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

                                  Jon A. Grove
    335 North Wilmot, Suite 250, Tucson, Arizona 85711, (520) 748-2111 
 (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                              OF AGENT FOR SERVICE)

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

                                    COPY TO:
                              Robert S. Kant, Esq.
                          O'Connor, Cavanagh, Anderson,
                         Killingsworth & Beshears, P.A.
                         One East Camelback, Suite 1100
                             Phoenix, Arizona 85012
                                 (602) 263-2606

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
   As soon as practicable after the Registration Statement becomes effective.

   If the  securities  being  registered  on  this  form  are to be  offered  in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box. [ ]

                         CALCULATION OF REGISTRATION FEE
================================================================================
<TABLE>
<CAPTION>
                          Amount      Proposed Maximum     Proposed Maximum 
 Title of Shares          to be        Offering Price         Aggregate             Amount of   
to be Registered        Registered      Per Share(1)       Offering Price(1)    Registration Fee
- -------------------------------------------------------------------------------------------------------
<S>                  <C>                 <C>                  <C>                  <C>       
Common Stock........ 2,000,000 Shares    $22.50               $45,000,000          $13,636.36
</TABLE>
================================================================================
(1)   Estimated solely for purposes of calculating the registration fee pursuant
      to Rule 457(c).

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

   The  Registrant  hereby  amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  which  specifically  states  that  this  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.
================================================================================
<PAGE>
                   SUBJECT TO COMPLETION, DATED JUNE 26, 1997

PROSPECTUS

                                2,000,000 SHARES
                          ASR INVESTMENTS CORPORATION

                                  COMMON STOCK

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

   This Prospectus  covers  2,000,000 shares of Common Stock, par value $.01 per
share ("Common Stock"), of ASR Investments  Corporation (the "Company") that may
be  issued  and sold by the  Company  from time to time in  connection  with the
acquisition  by the  Company,  or  subsidiaries  of the  Company,  of  apartment
communities, other assets, or other businesses. It is expected that the terms of
any such  acquisitions  will be  determined by  negotiations  with the owners or
controlling  persons of the assets or  businesses  to be  acquired  and that the
shares of Common  Stock  issued in  connection  with such  acquisitions  will be
valued at prices reasonably  related to market prices current either at the time
of the  agreement  on the  terms of an  acquisition  or at or about  the time of
delivery of the shares.

   No underwriting discounts or commissions will be paid, although finder's fees
may be paid from time to time in  connection  with  specific  acquisitions.  Any
person receiving such fee may be deemed to be an Underwriter  within the meaning
of the Securities Act of 1933, as amended (the "Securities Act").

   The Common Stock is listed on the American  Stock Exchange (the "Amex") under
the symbol  "ASR."  Application  will be made to list the shares of Common Stock
offered  hereby on the American  Stock  Exchange.  On June 20, 1997, the closing
price for the Common Stock on the Amex was $22 3/8 per share.

   All expenses of the Offering will be paid by the Company.


   FOR A DISCUSSION OF CERTAIN  FACTORS THAT SHOULD BE CONSIDERED BY PROSPECTIVE
PURCHASERS OF COMMON STOCK OFFERED HEREBY,  SEE "RISK FACTORS" BEGINNING AT PAGE
15.

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

  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             , 1997
<PAGE>
                              AVAILABLE INFORMATION

   The  company  has  filed  with  the  Securities   and  Exchange   Commission,
Washington,  D.C.  20549,  a  Registration  Statement  on  form  S-4  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 by the
Company on July 31, 1987, (iii) the Company's  Quarterly Report on Form 10-Q for
the quarter ended March 31, 1997, as filed by the Company on May 14, 1997,  (iv)
the  Company's  Current  Report on Form 8-K as filed by the  Company  on May 15,
1997,  as amended on Form 8-K/A filed by the Company on June 16,  1997,  and (v)
the  Company's  Current  Report on Form 8-K as filed by the  Company on June 18,
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 March
31, 1997 was $544 per month,  with community  averages ranging from $375 to $994
per month. As of March 31, 1997, the  communities had an average  occupancy rate
of approximately 93%. 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 than the national average, and (iv) disposing of investments than
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  50.4%  interest  therein,  consisting  of 36% acquired by issuing
Common Stock for the Winton Properties and 14.4% 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.
                                        3
<PAGE>
   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 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  683,626 shares of its Common
Stock,  (b) issued limited  partnership  interests ("LP Units") in the Operating
Partnership,  which are convertible  into 942,184 shares of the Company's Common
Stock  commencing  one year after the  acquisition,  (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.
                                        4
<PAGE>
                       SUMMARY CONSOLIDATED FINANCIAL DATA
                    (IN THOUSANDS EXCEPT FOR PER SHARE DATA)
<TABLE>
<CAPTION>
                                                                                                      THREE MONTHS ENDED
                                                                 YEARS ENDED DECEMBER 31,                  MARCH 31,
                                                ----------------------------------------------------- -------------------
                                                    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   $ 3,642   $ 3,702
    Operating and maintenance expenses,             
      real estate taxes and insurance .......                             (5,497)   (6,719)   (6,855)   (1,614)   (1,684) 
    Interest expense ........................                             (3,941)   (4,387)   (4,348)   (1,082)   (1,123)
    Depreciation and amortization ...........                             (1,995)   (2,692)   (2,819)     (680)     (680) 
                                                                         -------   -------   -------   -------   -------  
Income from real estate .....................                              1,095       236       559       266       215  
                                                                         -------   -------   -------   -------   -------  
Income from mortgage assets
  Prospective yield income ..................     $    919    $  7,264     6,433     3,884     2,630       770       330  
  Income from redemptions and sales  ........                              4,263     5,302     9,461     1,977     5,338  
  Interest expense ..........................       (5,841)     (4,794)   (2,596)     (347)     (181)      (75)      (17) 
  Provision for reserves ....................      (57,588)    (20,286)                                                   
                                                 ---------   ---------   -------   -------   -------
    Income (loss) from mortgage assets  .....      (62,510)    (17,816)    8,100     8,839    11,910     2,672     5,651  
                                                 ---------   ---------   -------   -------   -------   -------   -------  
Income (loss) before administrative       
  expenses and other income .................      (62,510)    (17,816)    9,195     9,075    12,469     2,938     5,866  
Administrative expenses .....................       (3,104)     (1,949)   (2,216)   (2,983)   (3,203)     (638)   (1,107)
Other income, net ...........................          739         286       723       462      (425)       40       187  
                                                 ---------   ---------   -------   -------   -------   -------   -------  
Income (loss) before cumulative effect of  
 accounting change ..........................      (64,875)    (19,479)    7,702     6,554     8,841     2,340     4,946  
Cumulative effect of accounting change  .....                  (21,091)
                                                 ---------   ---------   -------   -------   -------   -------   -------  
Net income ..................................    ($ 64,875)  ($ 40,570)  $ 7,702   $ 6,554   $ 8,841   $ 2,340   $ 4,946  
                                                 =========   =========   =======   =======   =======   =======   =======  
Per average outstanding share                                                                                       
  Net income (loss) before cumulative      
    effect of accounting change .............     $ (20.20)   $  (6.27)  $  2.48   $  2.09   $  2.80   $  0.74   $  1.52  
  Cumulative effect of accounting change*  ..                    (6.79)
                                                 ---------   ---------   -------   -------   -------   -------   -------  
  Net income (loss) per share ...............     $ (20.20)   $ (13.07)  $  2.48   $  2.09   $  2.80   $  0.74   $  1.52  
                                                 =========   =========   =======   =======   =======   =======   =======  
  Dividends per share .......................     $   2.25    $   1.15   $  0.50   $  2.00   $  2.00   $  0.50   $  0.50  
                                                 =========   =========   =======   =======   =======   =======   =======  
  Weighted average shares outstanding  ......        3,209       3,104     3,100     3,141     3,153     3,154     3,159  
                                                 =========   =========   =======   =======   =======   =======   =======  
</TABLE>                                   
<TABLE>
<CAPTION>
                                                                         DECEMBER 31,                        
                                                      ------------------------------------------------        MARCH 31,
                                                        1992      1993      1994      1995      1996            1997
                                                        ----      ----      ----      ----      ----            ----
<S>                                                   <C>        <C>       <C>       <C>       <C>            <C>
CONSOLIDATED BALANCE SHEET DATA
    Apartment and other real estate asset...                     $ 3,855   $73,056   $79,510   $89,958        $ 98,713
    Mortgage assets ........................          $108,623    37,881    18,965    11,877     5,039           3,270
    Total assets ...........................           116,589    54,068    96,745    94,169    97,796         114,033
    Real estate notes payable ..............                                50,693    49,212    49,110          52,477
    Mortgage assets borrowing, net .........            39,517    22,062     6,422     4,495     2,014             500
    Stockholders' Equity ...................            75,284    30,948    37,100    37,395    40,102          45,097
</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 financial  statements give effect
to the following  transactions  (collectively the "Transactions")  that occurred
during the period from April 1, 1997 to May 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 in April and May.
The  acquisition  of the Winton  Properties,  Winton &  Associates  and the Pima
Entities are  collectively  referred to as the "Winton Related  Acquisitions" in
this section. The pro forma combined balance sheet as of March 31, 1997 has been
prepared as if the  Transactions  had occurred on March 31, 1997.  The pro forma
combined  income  statements  for the year ended December 31, 1996 and the three
months ended March 31, 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 as of and for the year
ended December 31, 1996 and the unaudited  consolidated  financial statements as
of and for the three  months  ended March 31,  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  financial  position  would have been at March 31,
1997 or the actual  results of operations  for the year ended  December 31, 1996
and the three months ended March 31, 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.
                                        6
<PAGE>
        UNAUDITED PRO FORMA COMBINED BALANCE SHEET AS OF MARCH 31, 1997
                    (IN THOUSANDS EXCEPT FOR PER SHARE DATA)
<TABLE>
<CAPTION>
                                                              WINTON
                                                  ASR         RELATED       PRO FORMA    PRO FORMA
                                               HISTORICAL   ACQUISITIONS   ADJUSTMENTS   COMBINED
                                               ----------   ------------   -----------   ---------
<S>                                            <C>          <C>          <C>              <C>     
                   ASSETS
Real Estate Investments .....................                            $    31,244 (A)
                                                                               6,119 (D)
                                                                              25,502 (E)
 Properties, net of depreciation ............  $ 70,624     $53,361            4,114 (F)  $190,964
                                                                               1,757 (A)
                                                                                 538 (D)
 Restricted cash and deferred loan cost .....     4,231                          347 (F)     6,873
 Investments in joint ventures ..............     2,788                       (2,788)(E)         0
 Construction in progress ...................    18,528                                     18,528
 Land held for investment ...................       925                                        925
 Other real estate ..........................     1,617                                      1,617
                                               --------     -------      -----------      --------
   Total real estate investments ............    98,713      53,361           66,833       218,907
Mortgage assets .............................     3,270                                      3,270
                                                                              (4,507)(A)
                                                                              (2,257)(D)
                                                                              (3,171)(E)
Cash ........................................    10,781         127           (1,561)(F)     2,806
                                                                               3,394 (G)
Goodwill ....................................                                  1,408 (B)     1,408
Other assets ................................     1,269         738                          2,007
                                               --------     -------      -----------      --------
  Total assets ..............................  $114,033     $54,226      $    60,139      $228,398
                                               ========     =======      ===========      ========

           LIABILITIES AND EQUITY
Liabilities .................................                            $     4,400 (D)
                                                                              19,074 (E)
 Real estate loans ..........................  $ 63,771     $49,396            2,900 (F)  $139,541
 Short-term borrowings ......................       500                                        500

Other liabilities ...........................     4,665         746                          5,411
                                               --------     -------      -----------      --------
 Total liabilities ..........................    68,936      50,142           26,374       145,452
                                                                                 469 (E)
                                                                               5,250 (C)
                                                                              (5,250)(C)
                                                                               1,408 (B)
Stockholders' Equity .........................   45,097       4,084           28,494 (A)    82,946
                                               --------     -------      -----------      --------
 Total liabilities and Stockholders' Equity .. $114,033     $54,226      $    60,139      $228,398
                                               ========     =======      ===========      ========
 Outstanding common shares and LP Units ......    3,234                                      5,380
                                               ========                                   ========
Book value per share (L) ..................... $  13.94                                   $  15.42
                                               ========                                   ========
</TABLE>
         See Notes to Unaudited Pro Forma Combined Financial Statements.
                                        7
<PAGE>
 UNAUDITED PRO FORMA COMBINED INCOME STATEMENT FOR YEAR ENDED DECEMBER 31, 1996
                    (IN THOUSANDS EXCEPT FOR PER SHARE DATA)
<TABLE>
<CAPTION>
                                                 WINTON
                                    ASR         RELATED          LONDON                      OTHER      PRO FORMA  PRO FORMA
                                 HISTORICAL   ACQUISITIONS        PARK        LA PRIVADA  ACQUISITIONS ADJUSTMENTS  COMBINED
                                 ----------   ------------        ----        ----------  ------------------------  --------
<S>                               <C>            <C>            <C>            <C>         <C>         <C>         <C>     
Real Estate Operations
 Rental income ................   $ 14,581       $ 14,602       $  1,328       $  3,299    $  1,940                $ 35,750
 Property management fees .....                     1,859                                             ($  1,103)(H)     756
 Commission and other income ..                        34                                                                34
    Total real estate income ..     14,581         16,495          1,328          3,299       1,940      (1,103)     36,540
                                  --------       --------       --------       --------    --------    --------    --------
 Operating and maintenance ....     (5,404)        (6,371)          (514)          (897)       (838)      1,103 (H) (12,921)
                                  --------       --------       --------       --------    --------    --------    --------
 Real estate taxes and 
  insurance ...................     (1,451)        (1,882)          (282)          (160)       (234)                 (4,009)
 Interest expense .............     (4,348)                                                              (6,408)(N) (10,756)
 Depreciation and amortization      (2,819)                                                              (4,860)(M)  (7,679)
                                  --------       --------       --------       --------    --------    --------    --------
   Real estate operating 
     expenses .................    (14,022)        (8,253)          (796)        (1,057)     (1,072)    (10,165)    (35,365)
                                  --------       --------       --------       --------    --------    --------    --------
   Real estate operating
     income ...................        559          8,242            532          2,242         868     (11,268)      1,175
                                  --------       --------       --------       --------    --------    --------    --------
Mortgage Asset Income
 Prospective yield income .....      2,630                                                                  193 (I)   2,823
 Income from redemptions and 
   sales ......................      9,461                                                                            9,461
 Interest expense .............       (181)                                                                            (181)
                                  --------       --------       --------       --------    --------    --------    --------
 Income from mortgage assets ..     11,910              0              0              0           0         193      12,103
                                  --------       --------       --------       --------    --------    --------    --------
Other Income and Expenses
 Amortization of goodwill .....                                                                             (70)(K)     (70)
 Management fees ..............                       575                                                  (575)(I)       0
 Interest and other income ....       (425)            70                                                  (594)(J)    (949)
 Administrative expenses ......     (3,203)          (593)                                                  638 (I)  (3,158)
                                  --------       --------       --------       --------    --------    --------    --------
   Other income and expense ...     (3,628)            52              0              0           0        (601)     (4,177)
                                  --------       --------       --------       --------    --------    --------    --------
Net Income ....................   $  8,841       $  8,294       $    532       $  2,242    $    868    ($11,676)   $  9,101
                                  ========       ========       ========       ========    ========    ========    ========
Net Income per share (L) ......   $   2.80                                                                         $   1.72
Dividends declared per share ..   $   2.00                                                                         $   2.00
Weighted average common
 shares outstanding ...........      3,153                                                                            5,299
</TABLE>
         See Notes to Unaudited Pro Forma Combined Financial Statements.
                                        8
<PAGE>
 UNAUDITED PRO FORMA COMBINED INCOME STATEMENT FOR QUARTER ENDED MARCH 31, 1997
                    (IN THOUSANDS EXCEPT FOR PER SHARE DATA)
<TABLE>
<CAPTION>
                                              WINTON
                                   ASR        RELATED      LONDON                   OTHER         PRO FORMA     PRO FORMA
                                HISTORICAL  ACQUISITIONS    PARK    LA PRIVADA   ACQUISITIONS    ADJUSTMENTS    COMBINED
                                ----------  ------------    ----    ----------   ------------    -----------    --------
<S>                              <C>          <C>            <C>      <C>          <C>            <C>           <C>    
Real Estate Operations
 Rental income ................  $ 3,702      $ 3,783        $ 353    $ 852        $ 481                        $ 9,171
 Property management fees .....                   422                                               ($ 302)(H)      120
 Commission and other income ..                     2                                                                 2
  Total real estate income ....    3,702        4,207          353      852          481              (302)       9,293
                                 -------      -------        -----    -----        -----          --------      -------
 Operating and maintenance ....   (1,343)      (1,695)        (120)    (188)        (184)              302 (H)   (3,228)
 Real estate taxes and              (341)        (503)         (80)     (55)         (53)                        (1,032)
  insurance ...................
 Interest expense .............   (1,123)                                                           (1,604)(N)   (2,727)
 Depreciation and amortization.     (680)                                                           (1,194)(M)   (1,874)
                                 -------      -------        -----    -----        -----          --------      -------
  Real estate operating        
   expenses ...................   (3,487)      (2,198)        (200)    (243)        (237)           (2,496)      (8,861)
                                 -------      -------        -----    -----        -----          --------      -------
  Real estate operating 
   income .....................      215        2,009          153      609          244            (2,798)         432
                                 -------      -------        -----    -----        -----          --------      -------
Mortgage Asset Income
 Prospective yield income .....      330                                                                40 (I)      370
 Income from redemptions and     
   sales ......................    5,338                                                                          5,338
 Interest expense .............      (17)                                                                           (17)
                                 -------      -------        -----    -----        -----          --------      -------
 Income from mortgage assets ..    5,651            0            0        0            0                40        5,691
                                 -------      -------        -----    -----        -----          --------      -------
Other Income and Expenses
 Amortization of goodwill .....                                                                        (18)(K)      (18)
 Management fees ..............                   135                                                 (135)(I)        0
 Interest and other income  ...      187           12                                                 (142)(J)       57
 Administrative expenses  .....   (1,107)         (49)                                                  60 (I)   (1,096)
                                 -------      -------        -----    -----        -----          --------      -------
   Other income and expenses ..     (920)          98            0        0            0              (235)      (1,057)
                                 -------      -------        -----    -----        -----          --------      -------
Net Income ....................  $ 4,946      $ 2,107        $ 153    $ 609        $ 244          ($ 2,993)     $ 5,066
                                 =======      =======        =====    =====        =====          ========      =======
Net Income per share (L) ......  $  1.52                                                                        $  0.95
Dividends declared per share ..  $  0.50                                                                        $  0.50
Weighted average common         
 shares outstanding ...........    3,159                                                                          5,305
</TABLE>
         See Notes to Unaudited Pro Forma Combined Financial Statements.
                                        9
<PAGE>
NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

PRO FORMA BALANCE SHEET AS OF MARCH 31, 1997

(A) The  acquisition  of the Winton  Properties  is  recorded  as a purchase  in
    accordance with generally accepted accounting  principles and,  accordingly,
    the assets and  liabilities  acquired are  presented at the  estimated  fair
    values.  The 15 Winton  Partnerships  contributed  the Winton  Properties to
    Heritage LP in which the Company is the general  partner and Heritage LP (i)
    assumed  or  refinanced   first  mortgage   loans   totaling   approximately
    $49,396,000,  (ii) paid $1,250,000 in cash to the sellers for  transactional
    costs,  (iii) issued 683,626 shares of Common Stock, and (iv) issued 942,184
    LP Units with each LP Unit  convertible into one share of Common Stock after
    one year. For financial  reporting  purposes,  the Common Stock and LP Units
    are  recorded  at a per share fair value of  $20.038,  which is the  average
    closing price of the Common Stock on the Amex for the 10-day period prior to
    public  announcement  of the acquisition on November 19, 1996. The pro forma
    adjustments are as follows (in thousands):

                                                                  DEBIT (CREDIT)
                                                                  --------------
    Purchase price of Winton Properties ...........................  $ 83,224
    Estimated transaction costs ...................................     1,500
    Less historical carrying value of the Winton Properties
     Properties, net of depreciation ..............................   (53,361)
     Other assets .................................................      (119)
                                                                      -------
       Increase to real estate ....................................    31,244
                                                                      -------
    Deposits to loan escrow accounts ..............................     1,286
    Loan origination and assumption fees ..........................       471
                                                                      -------
       Increase in restricted cash and deferred loan costs ........     1,757
                                                                      -------
    Estimated transaction costs ...................................    (1,500)
    Cash payment to sellers .......................................    (1,250)
    Loan escrow deposits and loan fees ............................    (1,757)
                                                                      -------
       Decrease in cash ...........................................    (4,507)
                                                                      -------
    Increase in equity from issuance of Common Stock and LP Units .   (28,494)
                                                                      -------
                                                                      $     0
                                                                      =======

(B) The  acquisition  of Winton & Associates  is accounted  for as a purchase in
    accordance with generally accepted accounting principles. The Company issued
    70,284  shares of Common  Stock which are  recorded at fair value of $20.038
    per share.  As it is an  acquisition  of a business from a third party,  the
    cost of $1,408,000 is recorded as goodwill and is being amortized to expense
    over a  20-year  period.  The  pro  forma  adjustments  are as  follows  (in
    thousands):

    Increase in goodwill ........................................       $ 1,408
    Increase in equity from issuance of Common Stock ............        (1,408)
                                                                        -------
                                                                        $     0
                                                                        =======

(C) The  purchase  price for the Pima  Entities  of  $5,250,000  was  negotiated
    between the owners of the Pima Entities, who are also executive officers and
    directors  of the  Company,  and  the  Special  Committee  of the  Board  of
    Directors.  The Special  Committee  obtained an opinion from  Oppenheimer  &
    Company,  Inc. as to the  fairness,  from a financial  point of view, of the
    consideration paid. The 262,008 shares of Common Stock issued was calculated
    based on a per share fair value of $20.038. The cost of the Pima Entities is
    assigned to the contracts between the Company and the Pima Entities.  As the
    contracts are effectively  terminated,  the cost of $5,250,000 is charged to
    contract termination expense 
                                       10
<PAGE>
    in the  second  quarter  of 1997.  Since  the cost  will not be a  recurring
    expense,  no adjustment is made in the Unaudited Pro Forma  Combined  Income
    Statements. The pro forma adjustments are as follows (in thousands):

    Write off of purchase price as a contract termination expense ..    $ 5,250
    Increase in equity from issuance of Common Stock ...............     (5,250)
                                                                        -------
                                                                        $     0
                                                                        =======

(D) The Company acquired London Park Apartments in April 1997 for $6,000,000 and
    obtained a first mortgage loan of $4,400,000.  The pro forma adjustments are
    as follows:

    Purchase price .................................................    $ 6,000
    Estimated transaction costs ....................................        119
                                                                        -------
      Increase to real estate ......................................      6,119
                                                                        -------
    Deposits to loan escrow accounts ...............................        488
    Loan origination and assumption fees ...........................         50
                                                                        -------
      Increase in restricted cash and deferred loan costs ..........        538
 
    Purchase price and transaction costs ...........................      6,119
    Increase in real estate loans ..................................     (4,400)
                                                                        -------
      Decrease in cash .............................................    ($2,257)
                                                                        =======

(E) The Company  acquired the  remaining  85% interest in La Privada  Apartments
    L.L.C. (the "LLC") for $8,233,000.  Accordingly,  the assets and liabilities
    of the LLC are included in the pro forma  combined  financial  statements of
    the Company.  The Company obtained a $3,000,000 loan secured by its interest
    in the LLC.  The Company  also sold its 15% interest in the other five joint
    ventures for  $2,062,000.  Accordingly,  the investment is joint ventures is
    eliminated. The pro forma adjustments are as follows (in thousands):

                                                                  DEBIT (CREDIT)
                                                                  --------------
    Purchase price of the 85% equity ................................  $  8,233
    Carrying value of 15% interest in the LLC .......................     1,195
    Mortgage loan of the LLC ........................................    16,074
                                                                       --------
       Increase to real estate .......................................   25,502
                                                                       --------
    Carrying value of 15% interest in the LLC .......................    (1,195)
    Carrying value of equity in the joint ventures sold .............    (1,593)
                                                                       --------
    Elimination of investment in all joint ventures .................    (2,788)
                                                                       --------
    Purchase price of the 85% equity ................................    (8,233)
    Proceeds from sale of interests in other joint ventures .........     2,062
    Increase in real estate loans ...................................     3,000
                                                                       --------
       Decrease in cash ..............................................   (3,171)
                                                                       --------
    Increase in real estate loans ...................................   (19,074)
                                                                       --------
    Sale price of interests in joint ventures .......................    (2,062)
    Less carrying value of equity in the joint ventures sold ........     1,593
                                                                       --------
    Gain on sale of joint ventures ..................................      (469)
                                                                       --------
       Total ......................................................... $      0
                                                                       ========
                                       11
<PAGE>
(F) The Company  acquired The Court  Apartments in May 1997 for  $4,059,000  and
    obtained a mortgage loan for  $2,900,000.  The pro forma  adjustments are as
    follows (in thousands):

    Purchase price ................................................     $ 4,059
    Estimated transaction costs ...................................          55
                                                                        -------
       Increase to real estate ....................................       4,114
                                                                        -------
    Deposits to loan escrow accounts ..............................         294
    Loan origination and assumption fees ..........................          53
                                                                        -------
       Increase in restricted cash and deferred loan costs ........         347
 
    Purchase price and transaction costs ..........................       4,114
    Increase in real estate loans .................................      (2,900)
                                                                        -------
       Decrease in cash ...........................................     ($1,561)
                                                                        =======

(G) The Company issued 110,500 shares of Common Stock for cash in April 1997 and
    77,347 shares of Common Stock in May for cash. The pro forma adjustments are
    as follows:

    Cash proceeds ................................................      $ 3,394
    Increase in stockholders' equity .............................       (3,394)
                                                                        -------
                                                                        $     0
                                                                        =======

Pro Forma Combined Income Statement  Adjustments For the Year Ended December 31,
1996 and the Three Months Ended March 31, 1997.

(H) 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):

                                                          1996              1997
                                                          ----              ----
    Pima Realty ................................        $  472            $  145
    Winton & Associates ........................           631               157
                                                        ------            ------
                                                        $1,103            $  302
                                                        ======            ======
                                       12
<PAGE>
(I) 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):

                                                                1996       1997
                                                                ----       ----
    Elimination of bond administration fees expense .......... $ 193      $  40
                                                               =====      =====
    Elimination of management fee income
      Bond administration fee income ......................... ($193)     ($ 40)
      Management fee income ..................................  (382)       (95)
                                                               -----      -----
       Total ................................................. ($575)     ($135)
                                                               =====      =====
    Elimination of management fees expense and
      addition of salary expense
      Elimination of management fee expense .................. $ 382      $  95
      Elimination of Pima Mortgage salary expenses ...........   593         49
      Addition of salaries under employment agreements .......  (337)       (84)
                                                               -----      -----
       Reduction in operating expenses ....................... $ 638      $  60
                                                               =====      =====

(J) 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).

                                                                 1996       1997
                                                                 ----       ----
    Elimination of the Pima Entities' income .................   $ 70       $ 12
    Reduction of the Company's interest income ...............    520        130
                                                                 ----       ----
       Reduction of other income .............................   $594       $142
                                                                 ====       ====

(K) To  amortize  the  recorded  purchase  price of Winton &  Associates  over a
    20-year period.

(L) The acquired entities include 15 independent  partnerships and Pima Mortgage
    for which  there  are no  common  partnership  interests.  As a  result,  no
    historical  or pro forma  amounts  for  either  book value or net income per
    share are calculable for such entities.

(M) 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  and
    acquisition  costs  are  allocated  85% to  buildings  and  improvements  in
    accordance with ASR's estimated allocations:

                                                                 DEPRECIATION OR
                                                                   AMORTIZATION
                                                                       LIFE
                                                                       ----
    Acquisition costs allocated to:
      Land
      Buildings ....................................................   27.5
      Personal property and improvement ............................      7
      Transaction and loan costs ...................................      7
                                       13
<PAGE>
    The  resulting  pro  forma  depreciation  and  amortization  expense  is (in
    thousands):

                                                           1996            1997
                                                           ----            ----
    Winton Properties ..............................      $3,607          $  875
    London Park Apartments .........................         164              46
    La Privada Apartments ..........................         857             208
    Other Communities ..............................         232              65
                                                          ------          ------
       Total Pro Forma Adjustment ..................      $4,860          $1,194
                                                          ======          ======

(N) The pro forma adjustments to the interest expense reflecting  mortgage loans
    obtained or assumed are as follows (in thousands):

                                                          1996             1997
                                                          ----             ----
    Winton Properties ............................       $4,004           $1,001
    London Park Apartments .......................          375               94
    La Privada Apartments ........................        1,470              368
    Other Communities ............................          559              141
                                                         ------           ------
       Total ......................................      $6,408           $1,604
                                                         ======           ======

(O) Although  the  Company  believes  that  funds from  operations  ("FFO") is a
    measure commonly reported and widely used by analysts,  investors, and other
    interested  parties in the REIT industry as a measure of  performance  of an
    equity REIT,  all REITs and  financial  analysts do not calculate FFO in the
    same  manner  and, as a result,  FFO as used in this  Prospectus  may not be
    comparable to similarly titled measures as reported by other companies.  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 REIT  performance  without regard to depreciation and
    amortization,  gains  on sales  of  assets,  and  corresponding  income  and
    expenses in  unconsolidated  partnerships  and joint  ventures.  The Company
    considers income from redemptions and sales of Mortgage Assets to be similar
    in nature to gains from  sales of real  estate  and has thus  excluded  such
    income in  determining  the Company's  FFO, as modified.  Other  adjustments
    consist of depreciation and amortization and amortization of goodwill.  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 the Company's financial performance or to cash flow through
    operating  activities  (determined  in accordance  with  generally  accepted
    accounting principles) as a measure of liquidity. FFO, as presented, differs
    from cash flow through operating  activities  (determined in accordance with
    generally  accepted  accounting  principles) as (i) 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  through  operating  activities.  FFO is also  not
    adjusted for cash flow through investing or financing activities (determined
    in  accordance  with  generally  accepted  accounting  principles).  FFO, as
    modified, is calculated as follows (in thousands):

<TABLE>
<CAPTION>
                                                     YEAR ENDED                    QUARTER ENDED    
                                                  DECEMBER 31, 1996               MARCH 31, 1997    
                                              -----------------------        -----------------------
                                                   ASR         ASR                ASR         ASR   
                                                HISTORICAL   COMBINED          HISTORICAL   COMBINED
                                              ------------ ----------        ------------ ----------
    <S>                                       <C>          <C>               <C>          <C>       
    Net Income ............................   $ 8,841      $ 9,101           $ 4,946      $ 5,066   
    Depreciation and amortization  ........     2,819        7,679               680        1,874   
    Adjustment for unconsolidated                                                                   
     joint ventures .......................       297          --                105          --    
    Amortization of goodwill ..............                     70                             18   
    Income from redemptions and sales of                                                            
     mortgage assets ......................    (9,461)      (9,461)           (5,338)      (5,338)  
                                              ------------ ----------        ------------ ----------
    Funds from operations, as modified ....   $ 2,496      $ 7,389           $   393      $ 1,620   
                                              ============ ==========        ============ ==========
</TABLE>                                                                 
                                       14
<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
                                       15
<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
                                       16
<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
                                       17
<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  has been pledged to secure a first  mortgage loan. As of
May 9, 1997, real estate mortgage loans totalled $139 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  1,312,737  shares of Common  Stock are eligible for
resale in the public market. In addition,  942,184 limited partnership interests
("LP Units") in the Operating Partnership will be convertible into 942,184
                                       18
<PAGE>
shares of Common  Stock at any time  following  April 30,  1998.  The  2,000,000
shares of Common  Stock  available  for  issuance  pursuant to the  Registration
Statement to which this  Prospectus  relates will generally be freely  tradeable
after their  issuance under Rule 145 of the  Securities  Act,  unless held by an
affiliate, in which case such shares will be subject to the volume and manner of
sale restrictions under Rule 144.

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
                                       19
<PAGE>
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
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."
                                       20
<PAGE>
                                 CAPITALIZATION

   The following table sets forth the  capitalization of the Company as of March
31, 1997 and as adjusted to reflect the issuance of (i) 683,626 shares of Common
Stock and LP Units that are  convertible  into 942,184 shares of Common Stock at
any time following April 30, 1998 for the acquisition of the Winton  Properties,
(ii) 70,284 shares of Common Stock for the  acquisition  of Winton & Associates,
(iii) 262,008  shares of Common Stock for the  acquisition of the Pima Entities,
(iv) 187,847  shares of Common Stock for cash and (v) the sale of the  Company's
interest in five joint ventures in May 1997. The "As Adjusted"  Deficit  balance
reflects  the  pro  forma  adjustments   consisting  of  the  write-off  of  the
acquisition  cost of the Pima Entities  ($5,250,000) and the gain on the sale of
the  interest in the joint  ventures  ($469,000).  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>
LP Units, 942,184 units outstanding (adjusted) .............            $   18,879
Common Stock, par value $0.01, 40,000,000 shares            
 authorized;
 3,394,392 shares issued (actual);
 4,598,157 shares issued (adjusted) ........................ $      34         46
Additional paid-in capital .................................   157,496     181,235
Deficit ....................................................  (109,502)   (114,283)
Stock notes receivable .....................................      (385)       (385)
Treasury stock -- 160,742 shares ...........................    (2,546)     (2,546)
                                                            ----------- -----------
Total stockholders' equity ................................. $  45,097  $   82,946
                                                            =========== ===========
</TABLE>
                           PRICE RANGE OF COMMON STOCK

   The Company's Common Stock is listed and principally traded on the Amex under
the symbol "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.


                                                               DIVIDEND
                                      HIGH            LOW      PER SHARE
                                      ----            ---      ---------
     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 (through  
         June 20, 1997) ......       23 3/8         18 3/4

   On June 20, 1997, the closing sales price of the Common Stock on the Amex was
$22 3/8 per share and the  approximate  number  of  holders  of record of Common
Stock was 2,000.
                                       21
<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 three  months  ended March 31,  1996 and 1997 are  derived  from the
Company's unaudited financial statements.  The historical financial data for the
three  months  ended  March 31,  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 three  months  ended March 31, 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>
                                                                                                  THREE MONTHS ENDED
                                                          YEARS ENDED DECEMBER 31,                     MARCH 31,
                                           ----------------------------------------------------- -------------------
                                                 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   $ 3,642   $ 3,702
  Operating and maintenance expenses,                                   (5,497)   (6,719)  (6,855)   (1,614)   (1,684)
   real estate taxes and insurance ..........
  Interest expense ..........................                           (3,941)   (4,387)  (4,348)   (1,082)   (1,123)
  Depreciation and amortization .............                           (1,995)   (2,692)  (2,819)     (680)     (680)
                                                                      --------   -------  -------   -------   -------
    Income from real estate .................                            1,095       236      559       266       215
                                                                      --------   -------  -------   -------   -------
 Income from mortgage assets
  Prospective yield income ..................   $   919    $  7,264      6,433     3,884    2,630       770       330
  Income from redemptions and sales  ........                            4,263     5,302    9,461     1,977     5,338
  Interest expense ..........................    (5,841)     (4,794)    (2,596)     (347)    (181)      (75)      (17)
  Provision for reserves ....................   (57,588)    (20,286)
                                              ---------   ---------   --------   -------  -------   -------   -------
    Income (loss) from mortgage assets  .....   (62,510)    (17,816)     8,100     8,839   11,910     2,672     5,651
                                              ---------   ---------   --------   -------  -------   -------   -------
  Income (loss) before administrative        
    expenses and other income ...............   (62,510)    (17,816)     9,195     9,075   12,469     2,938     5,866
  Administrative expenses ...................    (3,104)     (1,949)    (2,216)   (2,983)  (3,203)     (638)   (1,107)
  Other income, net .........................       739         286        723       462     (425)       40       187
                                              ---------   ---------   --------   -------  -------   -------   -------
  Income (loss) before cumulative effect of     
    accounting change .......................   (64,875)    (19,479)     7,702     6,554    8,841     2,340     4,946
  Cumulative effect of accounting change  ...               (21,091)
                                              ---------   ---------   --------   -------  -------   -------   -------
  Net income ................................ ($ 64,875)  ($ 40,570)  $  7,702   $ 6,554  $ 8,841   $ 2,340   $ 4,946
                                              =========   =========   ========   =======  =======   =======   =======
  Per average outstanding share
   Net income (loss) before cumulative      
     effect of accounting change ............. $ (20.20)  $   (6.27)  $   2.48  $   2.09  $  2.80   $  0.74   $  1.52 
   Cumulative effect of accounting change*  ..                (6.79)
                                               --------   ---------   --------  --------  -------   -------   ------- 
   Net income (loss) per share ............... $ (20.20)  $  (13.07)  $   2.48  $   2.09  $  2.80   $  0.74   $  1.52
                                               ========   =========   ========  ========  =======   =======   ======= 
   Dividends per share ....................... $   2.25   $    1.15   $   0.50  $   2.00  $  2.00   $  0.50   $  0.50
                                               ========   =========   ========  ========  =======   =======   ======= 
   Weighted average shares outstanding  ......    3,209       3,104      3,100     3,141    3,153     3,154     3,159
                                               ========   =========   ========  ========  =======   =======   ======= 
</TABLE>
<TABLE>
<CAPTION>
                                                                             DECEMBER 31,                   MARCH 31,
                                                        -------------------------------------------------- -----------
                                                            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   $ 98,713
  Mortgage assets ...................................    $108,623    37,881    18,965    11,877     5,039      3,270
  Total assets ......................................     116,589    54,068    96,745    94,169    97,796    114,033
  Real estate notes payable .........................      50,693    49,212    49,110     52,477
  Mortgage assets borrowing, net ....................      39,517    22,062     6,422     4,495     2,014        500
  Stockholders' Equity ..............................      75,284    30,948    37,100    37,395    40,102     45,097
</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.
                                       22
<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 March  31,  1997,  the  Company  owned 20
apartments communities (3,305 units) located in Tucson, Arizona, Houston, Texas,
and Albuquerque,  New Mexico.  The Company also owned through joint ventures six
apartment communities (1,441 units) in Phoenix and Tucson, Arizona.

   The 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.

   Prior to June 1997, the Company owned mortgage  assets (all acquired prior to
1993) to generate  cash flows for apartment  acquisitions  and  development  and
other corporate purposes.  These mortgage assets entitled the Company to receive
the excess of the cash flow on pools of mortgage  instruments  over the required
payments on a series of structured  financings  which they  secured.  Income and
cash flows from mortgage assets were affected  primarily by mortgage  prepayment
rates and short-term  interest rates. Higher mortgage prepayment rates or higher
short-term  rates  reduced  the income and total cash flows over the life of the
mortgage assets.  The losses from mortgage assets in 1992 and the charge for the
cumulative  effect of  accounting  change in 1993 were  caused by a decrease  in
mortgage rates to their lowest level in 20 years.

RESULTS OF OPERATIONS

COMPARISON OF THE THREE MONTHS ENDED MARCH 31, 1997 AND 1996

   Real  Estate  Operations  -- Rental  and other  income  for the 1997  quarter
increased  by $60,000  primarily  as a result of (i)  $40,000  from  rental rate
increases (attributable primarily to the Houston Communities), (ii) $81,000 from
higher  occupancy  rates  (attributable  primarily  to the  Houston  and  Tucson
communities),  (iii) $13,000 from prior rental increases  becoming  effective as
leases are renewed or the apartment is  re-leased,  (iv) $6,000 from an increase
in  income  from  the  joint  venture  and  (v)  $23,000  from  an  increase  in
laundry/vending and other miscellaneous  income. The increases were mitigated by
an increase in rental  concessions  of $103,000  (attributable  primarily to the
Albuquerque  and  Tucson   communities).   Operating  and  maintenance  expenses
increased $89,000 (7.10%) as a result of an increase in turnover costs and other
expenses  related to the increased  occupancy in the Houston  communities.  Real
estate taxes and insurance and depreciation and amortization  expenses  remained
flat as there were no significant  changes in rates and no  acquisitions in 1996
or  early  in the  1997  quarter.  Interest  expense  on real  estate  mortgages
increased  $41,000 as a result of "catch up" costs for loan fees  amortized on a
loan that is due at the end of 1997.

   Mortgage Assets -- Prospective  yield income decreased due to the decrease in
the mortgage  asset balance as a result of  amortization  and  redemptions.  The
average mortgage asset balance was $3,761,000 for the 1997 quarter compared with
$11,672,000 for the 1996 quarter.  The average prospective yield for the quarter
was 38% in 1997  compared  to 35% in 1996.  Income  from  redemptions  and sales
increased by $3,361,000 as a result of the redemption of three  mortgage  assets
in the 1997  quarter  for  income of  $5,338,000  compared  to the sale of a 40%
interest  in a mortgage  asset in the 1996  quarter  for  income of  $1,977,000.
Interest expense on mortgage asset decreased due to lower  short-term  borrowing
in 1997 ($500,000 at March 31, 1997 compared to $4,587,000 at March 31, 1996).

   Administrative Expenses and Other Income -- Administrative expenses increased
in the 1997 quarter primarily as a result of an increase in expense accruals for
stock  appreciation  rights of  $513,000 as a result of price  increases  in the
Company's  Common Stock.  Other income  increased due to interest  earned on the
Company's average cash balance which was higher during the 1997 quarter compared
to the 1996 quarter.
                                       23
<PAGE>
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  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.
                                       24
<PAGE>
   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.

LIQUIDITY, CAPITAL RESOURCES AND COMMITMENTS

COMPARISON OF THREE MONTHS ENDED MARCH 31, 1997 AND 1996

   Cash  provided by  operations  for the three  months ended March 31, 1997 was
$6,244,000  compared with  $3,123,000  for the same period in 1996. The increase
was primarily a result of a $3,361,000  increase in income from  redemptions and
sales of mortgage  assets  ($5,338,000 for the three months ended March 31, 1997
compared  to  $1,977,000  for the same  period  in 1996)  offset  by a  $440,000
decrease in prospective yield income on the mortgage assets.

   Cash used in investing  activities  for the three months ended March 31, 1997
was $8,566,000  compared with $526,000 for the same period in 1996. The increase
in cash usage of $8,040,000  primarily reflects (i) an increase of $4,557,000 in
investments  in  apartments  primarily as a result of the Company  purchasing an
apartment  community in March 1997,  while making no purchases in 1996,  (ii) an
increase of $2,810,000 of construction expenditures for the Company's Finisterra
apartment community, (iii) an increase of $615,000 in other real estate and land
held for development primarily related to the capitalized costs of 14 properties
acquired in April 1997 (iv) an increase  of $633,000 in other  assets  primarily
due to funding a deferred  compensation  plan and (v) an  increase of $99,000 in
the investment in joint ventures. The increase in cash usage was mitigated by an
increase of $674,000 in the reduction in mortgage assets.

   Cash  provided by financing  activities  for the three months ended March 31,
1997 was $10,700,000 compared with cash used in financing activities of $959,000
for the same period in 1996.  The  increase of  $11,659,000  was  primarily as a
result of (i) an  increase  in the  issuance  of real  estate  notes  payable of
$3,700,000  related to the  apartment  acquisition  made in March 1997,  with no
similar  purchases in 1996,  (ii) an increase of $9,748,000 in proceeds from the
Finisterra  Apartment's  construction  loan and (iii) an increase of  $1,622,000
from stock  issuance  related to the apartment  acquisition  in March 1997.  The
increase was mitigated by (i) an increase of short-term  borrowing repayments of
$1,606,000, (ii) a decrease in the accrued construction cost payable of $551,000
for the Finisterra Apartment community and (iii) a decrease in other liabilities
and other financing  activities of $1,254,000  primarily as a result of $487,000
paid to employees for stock appreciation  rights exercised and to an increase in
the  apartment's  property  tax  accrual at March 31,  1996 from the  accrual at
December 31, 1995.

   On March 23, 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
which was used to pay the cash portion of the purchase price.
                                       25
<PAGE>
   In March 1996, the Company began the development of the Finisterra Apartments
in Tempe,  Arizona.  Total  construction costs are estimated to be approximately
$21,000,000,  of which the Company had invested  $18,528,000  at March 31, 1997.
The Company began the lease-up  phase in December  1996. At March 31, 1997,  the
Company had borrowed  $10,224,000  under the $15,350,000  construction  loan. In
April 1997, the Company received an additional funding of $2,046,000.

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 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.

SUBSEQUENT ACQUISITIONS

   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 683,626 shares of Common
Stock, (iii) issued operating partnership units convertible to 942,184 shares of
Common Stock of the Company after one year, and (iv) paid the sellers $1,250,000
for transactional 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.
                                       26
<PAGE>
   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  187,850  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  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%.

   Each of the apartment communities is pledged to secure a first mortgage loan.
With the  above  acquisitions,  the  total  real  estate  mortgage  loans  total
approximately  $139,000,000 and the carrying value of the real estate properties
is approximately $217,000,000. The total monthly principal and interest payments
on the real estate mortgage loans are  approximately  $985,000,  and the monthly
deposits to loan escrow  accounts  for  property  taxes,  insurance  and capital
replacements are  approximately  $425,000.  The Company  estimates that it would
spend  approximately   $1,300,000  during  the  remainder  of  1997  in  capital
replacement 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. As the contracts are effectively terminated,  the cost is
charged to contract termination expense 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,  (iii) a decrease in
administrative  expenses  resulting  from the  replacement  of  management  fees
previously  paid to the Pima Entities by Company with salaries to be paid to the
owners of the managers who will become employees of the Company.  The net income
for 1997,  however,  will be reduced by the $5,250,000  charge to income for the
cost of the acquisition of the Pima entities.  As this is a non-cash charge,  it
will not have any effect on the cash provided by operations.

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 March 31, 1997,  the Company had cash of  $10,781,000.  In  addition,  the
Company  received  funding of  approximately  $2,046,000  in April 1997 from the
Finisterra apartments  construction loan. The Company intends to use such funds,
the proceeds  from the  redemptions  in April 1997,  and proceeds  from sales of
mortgage  assets  in June  1997 to pay for  the  acquisitions  described  in the
preceding paragraphs, capital improvements on existing apartment communities, to
acquire  additional  apartment  communities,  and to pay dividends and operating
expenses.
                                       27
<PAGE>
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.
                                       28
<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; and 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 March
31, 1997 was $544 per month,  with community  averages ranging from $375 to $994
per month. As of March 31, 1997, the  communities had an average  occupancy rate
of  approximately  93%.  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.

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
                                       29
<PAGE>
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  $10,224,000  was
outstanding at March 31, 1997. Leasing of the project began in December 1996. As
of March 31,  1997,  the  Company  had  invested  $18,500,000.  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
March 31, 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.

   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
                                       30
<PAGE>
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.
                                       31
<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                               Average
                                                                  Or Acquisition Costs               Monthly Rent   Occupancy
                                                                ------------------------             ------------  -----------
                                                                               Per     
                                  Year    No.of     Avg.                  --------------              3/31  12/31  3/31  12/31
                                  Built   Units     Size        Amount    Unit    Sq.Ft.     Debt     1997   1996  1997  1996
                                  -----   -----     ----        ------    ----    ------     ----     ----   ----  ----  ----
                                                  (Sq. Ft.)      (000)  (000)(5)   (5)       (000)
<S>                                <C>    <C>        <C>       <C>        <C>     <C>      <C>        <C>  <C>     <C>   <C>
TUCSON, ARIZONA
  Acacia Hills .................   1986      64      540       $  1,254   $19.6   $36.28   $  1,016   $437   $437  96%   94%
  Casa Del Norte ...............   1984      84      525          1,742    20.7    39.50      1,360    433    433  96%   93%
  Desert Springs ...............   1985     248      590          5,492    22.1    37.53      4,557    435    435  94%   93%
  Landmark .....................   1986     176      641          4,385    24.9    38.87      3,008    428    415  92%   93%
  Park Terrace .................   1986     176      579          3,273    18.6    32.12      2,668    433    433  94%   92%
  Park Village .................   1985      60      540            735    12.3    22.69        581    393    393  93%   95%
  Posado Del Rio ...............   1980     160      621          3,238    20.2    32.59      1,625    458    448  98%   95%
  South Point ..................   1984     144      528          2,259    15.7    29.71      1,840    375    357  91%   91%
                                          -----      ---       --------   -----   ------   --------   ---- ------  --    -- 

    Total Tucson ...............          1,112      582         22,378    20.1    34.56     16,655    427    421  94%   93%
                                          -----      ---       --------   -----   ------   --------   ---- ------  --    -- 

PHOENIX, ARIZONA
  Contempo Heights .............   1978     222      595          6,118    27.6    46.32      3,793    456    456  94%   92%
  Finisterra(1) ................   1997     356      918         18,528                      11,294
  La Privada ...................   1987     350    1,195         25,714    73.5    61.48     19,000    870    856  95%   94%
                                          -----      ---       --------   -----   ------   --------   ---- ------  --    -- 

    Total Phoenix ..............            928      945         50,360    55.7    57.84     34,087    672    647  95%   95%
                                          -----      ---       --------   -----   ------   --------   ---- ------  --    -- 

HOUSTON, TEXAS
  Clear Lake Falls .............   1980      90    1,169          3,931    43.7    37.36      3,091    843    833  96%   95%
  The Gallery ..................   1968     101      763          2,466    24.4    32.00      1,623    558    546  96%   91%
  Memorial Bend ................   1967     124      942          2,617    21.1    22.40      1,901    597    584  94%   89%
  Nantucket Square .............   1983     106    1,428          3,478    32.8    22.98      2,723    760    760  92%   90%
  Prestonwood ..................   1978     156      956          3,409    21.9    22.86      2,441    517    509  97%   91%
  Riviera Pines ................   1979     224      717          4,445    19.8    27.68      3,231    501    491  93%   93%
  Briar Park(2) ................   1983      80      915          2,321    29.0    31.71      1,400    515    526  95%   94%
  Country Club Place(2)(4)  ....   1985     169      814          5,656    33.5    41.11      3,581    540    556  92%   88%
  Chelsea Park(2) ..............   1983     204      829          5,909    29.0    34.94      2,888    523    533  97%   94%
  Marymont(2) ..................   1983     128      875          4,601    35.9    41.08      2,546    573    572  92%   93%
  Riverway(2) ..................   1985     152      740          2,005    13.2    17.82      1,186    364    364  84%   78%
  Timbercreek Landing(2) .......   1984     204      775          5,804    28.4    36.71      3,391    488    490  96%   93%
  Ivystone/Woodsedge ...........   1983     266      771          4,559    17.1    22.23      3,700    417    420  85%   85%
  London Park ..................   1983     257      814          6,128    23.8    29.29      4,400    498    469  93%   93%
                                          -----      ---       --------   -----   ------   --------   ---- ------  --    -- 

    Total Houston ..............          2,261      857         57,329    25.4    29.60     38,102    525    483  93%   91%
                                          -----      ---       --------   -----   ------   --------   ---- ------  --    -- 

DALLAS, TEXAS
  Aspen Court(2) ...............   1986     140      742          4,643    33.2    44.70      2,051    562    568  84%   89%
  Greenwood Creek(2)(4) ........   1984     328      720          8,125    24.8    34.41      5,052    442    448  93%   88%
  Highlands of Preston(2) ......   1985     220      786          9,286    42.2    53.70      4,889    621    630  87%   96%
  Montfort Townhomes(2) ........   1986      83    1,112          5,962    71.8    64.60      4,120    994    987  95%   93%
  Springfield(2)(4) ............   1985     218      844          8,885    40.8    48.29      5,511    611    625  93%   88%
                                          -----      ---       --------   -----   ------   --------   ---- ------  --    -- 

    Total Dallas ...............            989      798         36,901    37.3    46.76     21,623    582    590  91%   90%
                                          -----      ---       --------   -----   ------   --------   ---- ------  --    -- 

ALBUQUERQUE, NEW MEXICO
  Dorado Terrace ...............   1986     216      598          6,804    31.5    52.68      5,152    530    519  93%   92%
  Villa Serena .................   1986     104      671          3,369    32.4    48.28      2,650    561    561  89%   94%
  Whispering Sands .............   1986     228      789          7,050    30.9    39.19      5,517    539    539  91%   91%
                                          -----      ---       --------   -----   ------   --------   ---- ------  --    -- 

    Total Albuquerque ..........            548      691         17,223    31.4    45.46     13,319    539    535  91%   92%
                                          -----      ---       --------   -----   ------   --------   ---- ------  --    -- 

PULLMAN, WASHINGTON
  Campus Commons-North(2) ......   1985     234      913         11,502    49.2    53.84      6,720    758    758  95%   96%
  Campus Common-South(2) .......   1972     100    1,066          4,326    43.3    40.59      2,750    726    722  99%   94%
                                          -----      ---       --------   -----   ------   --------   ---- ------  --    -- 

    Total Pullman ..............            334      959         15,828    47.4    49.42      9,470    748    747  96%   95%
                                          -----      ---       --------   -----   ------   --------   ---- ------  --    -- 

SEATTLE, WASHINGTON
  Pacific South Center(2)(3)  ..   1975                           5,698            77.81      3,225
  The Court ....................   1980     175      590          4,116    23.52   39.89      2,900    416    416  93%   93%
                                          -----      ---       --------   -----   ------   --------   ---- ------  --    -- 

    Total Seattle ..............            175      590          9,814    23.52   39.89      6,125    416    416  93%   93%
                                          -----      ---       --------   -----   ------   --------   ---- ------  --    -- 

Estimate of restricted cash and                                
  deferred loan fees ...........                                  7,503
                                                               --------
Total ..........................          6,347      796       $217,336   $31.0   $39.27   $139,381   $544 $  540  93%   92%
                                          =====      ===       ========   =====   ======   ========   ==== ======  ==    == 
</TABLE>
- --------------------
(1) Under construction
(2) Included in the "Winton Transaction"
(3) Office building
(4) Subject to substantial rehabilitation during 1996
                                       32
<PAGE>
   The following tables set forth certain additional  information regarding each
of the Company's existing apartment communities.
<TABLE>
<CAPTION>
                                                                           Apartment Amenities
                                    ------------------------------------------------------------------------------------------------
                                   Washer/Dryer                        Large
                                   Connections            Upper Unit  Storage
                           Number    And/Or                Vaulted  Or Walk-in  Microwave
                          Of Units  Equipment  Fireplaces  Ceilings   Closets    Ovens     Icemakers     Other Features
                          --------  ---------  ----------  --------   -------    -----     ---------     --------------
<S>                        <C>         <C>         <C>       <C>        <C>       <C>          <C>     <C>
TUCSON, ARIZONA
  Acacia Hills ..........     64       --          --        Some       Some      --           --
  Casa Del Norte .........    84       --          --        Some       Some      --           --
  Desert Springs .........   248       --          --        --         Some      --           --
  Landmark ...............   176       --          --        --         Some      --           --      Intrusion alarms
  Park Terrace ...........   176       --          --        Some       Some      --           --      Intrusion alarms
  Park Village ...........    60       --          --        Some       Some      --           --
  Posada Del Rio .........   160       All         Some      --         Some      --           --      Covered parking
  Southpoint .............   144       --          --        --         Some      --           --
    Total Tucson ......... 1,112

PHOENIX, ARIZONA
  Contempo Heights ......    222       --          --        --         Some      --                   Pass thru-kitchen
  Finisterra .............   356       All         Some      Some       All       All          All     Roman tubs, breakfast nook,
                                                                                                         TV in kitchen
  La Privada .............   350       All         --        --         All       --           --
    Total Phoenix ........   928
                           -----
HOUSTON, TEXAS
  Briar Park ............     80       All         95%       All        All       --           All
  Clearlake Falls ........    90       All         --        Some       --        --           --      TH, alarms, garages, covered
                                                                                                         parking, gates
  Country Club ...........   169       All         67%       All        All       --           All
  Chelsea Park ...........   204       All         80%       All        --        --           All     Limited access gates
  Ivystone ...............   266       All         Some      All        --        --           Some
  London Park ............   257       All         Some      All        All       --           --
  The Gallery ............   101       --          --        --         All       --           --      Covered parking, access gates

  Marymont ...............   128       All         --        --         75%       All          All     Limited access gates
  Memorial Bend ..........   124       Some        --        --         All       --           --
  Nantucket Square .......   106       All         All       --         All       All          All     Townhome, garages, covered 
                                                                                                         parking
  Prestonwood ............   156       All         --        --         Some      --           --
  Riverway ...............   152       All         53%       All        45%       All          All
  Riviera Pines ..........   224       All         Some      Some       All       --           --      Storage, access gates
  Timbercreek ............   204       All         57%       All        All       --           --      Covered parking, limited 
                                                                                                         access gates
    Total Houston ........ 2,261
                           -----
DALLAS, TEXAS
  Aspen Court ...........    140       94%         57%       All        91%       All          All     Intrusion alarms
  Greenwood Creek ........   328       All         73%       --         All       --           All     Limited access gates
  Highlands of Preston  ..   220       All         All       All        All       --           All
  Montfort ...............    83       All         All       All        All       All          All     Garages, alarms, covered
                                                                                                         parking, limited access 
                                                                                                         gates
  Springfield ............   218       All         All       All        All       --           All     Limited access gates
    Total Dallas .........   989
                           -----
ALBUQUERQUE, NEW MEXICO
  Dorado Terrace ........    216       --          --        Some       All       --           --
  Villa Serena ...........   104       --          --        Some       All       --           --      Intrusion alarms
  Whispering Sands .......   228       --          --        --         All       --           --      Intrusion alarms
    Total Albuquerque  ...   548
                           -----
PULLMAN, WASHINGTON
  Campus Common N. ......    234       --          --        All        --        --           --
  Campus Common S. .......   100       All         --        All        --        --           --
    Total Pullman ........   334
                           -----
SEATTLE, WASHINGTON
  The Court .............    175       None        None      --         --        --           --      Pass thru bar in kitchen
Grand Total ............   6,347
                           =====
</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.
                                       33
<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>
                                       34
<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 36 apartment
communities.  At May 9, 1997, the mortgage  loans totalled  $139,400,000 , which
bear fixed interest rates that averaged 8.26%.  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 March 31,  1997,  $10,224,000  was
outstanding  on the  loan.  In April  1997,  the  Company  received  funding  of
$2,046,000 from the loan.

   The Company also had outstanding  short-term  borrowings of $500,000 at March
31, 1997 that were  secured by Mortgage  Assets with a total  carrying  value of
$2,000,000.  The Company paid off the borrowing in June 1997 in connection  with
the sale of all of its Mortgage Assets.

   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.
                                       35
<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
                                       36
<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 1993-1997.  From 1990-1993, Mr. Davis was President
and a  director  of The  Windsor  Corporation  which was merged  with ROC.  From
1985-1990,  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.
                                       37
<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>
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."
                                       38
<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>
                                          % OF TOTAL                               POTENTIAL REALIZABLE VALUE
                            OPTIONS/     OPTIONS/SARS                                AT ASSUMED ANNUAL RATES  
                              SARS        GRANTED TO      EXERCISE                 OF STOCK PRICE 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


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

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


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 abstained from participating in the deliberations of the
Board of Directors  concerning  the approval of the  Management  Agreement,  the
Property Management Agreements,
                                       39
<PAGE>
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.
                                       40
<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.

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.
                                       41
<PAGE>
   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.
                                       42
<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
                                       43
<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 STOCKHOLDERS

   As of June 6, 1997, there were outstanding  4,437,419 shares of Common Stock.
The following  table sets forth the beneficial  ownership of Common Stock of the
Company as of June 6, 1997, by each person known by the Company to own more than
5% of the outstanding shares of Common Stock of the Company, by each director of
the Company,  and by all directors  and  executive  officers of the Company as a
group,  which  information as to beneficial  ownership is based upon  statements
furnished to the Company by such persons. 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>
                                               NUMBER OF   PERCENT OF
      NAME OF BENEFICIAL OWNER                  SHARES      TOTAL(1)
      ------------------------                  ------      --------
<S>                                             <C>           <C> 
      Directors and Executive Officers
      --------------------------------
      Jon A. Grove                              233,527       5.1%
      Joseph C. Chan                            233,808       5.1
      Frank S. Parise, Jr                       206,631       4.5
      Don W. Winton(3)                          145,204       3.3
      Earl M. Baldwin                             3,477       (2)
      Steven G. Davis                                 0       (2)
      John J. Gisi                               11,658       (2)
      Raymond L. Horn                             5,988       (2)
      Frederick C. Moor                           3,378       (2)
      All directors and executive officers      859,623      18.0
       as a group (12 persons)

      Non-Management 5% Stockholders
      ------------------------------

      King William Associates(4)(5)             531,269      12.0%
</TABLE>
- -----------------
(1) 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 of June 6,  1997 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.
(2) Less than 1% of the outstanding shares of Common Stock.
(3) The number of shares  shown are owned  directly  by Mr.  Winton and does not
    include any of the shares owned by (i) King William  Associates in which Mr.
    Winton is a 15.4%  general  partner  and (ii)  Grantor  Trust of Former  CHB
    Partners  (which owns 56,178  shares of Common Stock) of which Mr. Winton is
    the trustee and his children own a 9.25% beneficial interest in the trust.
(4) King William Associates received the shares in connection with the Company's
    acquisition of the Winton  Properties.  Mr. Winton is a general  partner and
    owns 15.4% interest in King William Associates.
(5) King  William  Associates may  be  reached  at 3485 FM 1960 West, Suite 450,
    Houston, Texas 77060
                                       44
<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.
                                       45
<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
                                       46
<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.
                                       47
<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.
                                       48
<PAGE>
                          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 4,437,419  shares of
Common Stock were issued and  outstanding  as of May 16,  1997.  The Company has
outstanding  942,184 LP Units convertible into 942,184 shares of Common Stock at
any time  following  April 30, 1998. See "Summary of the Heritage LP Partnership
Agreement."

   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 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 Exchange Offer  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
                                       49
<PAGE>
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 closing of the Winton 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.


                            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 
                                       50
<PAGE>
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.

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
                                       51
<PAGE>
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  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
                                       52
<PAGE>
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

   This Prospectus  covers  2,000,000  shares of Common Stock that may be issued
and sold by the Company from time to time in connection  with the acquisition by
the Company of apartment communities,  other assets, and other businesses. It is
expected  that  the  terms  of any  such  acquisitions  will  be  determined  by
negotiations with the owners or controlling  persons of the assets or businesses
to be acquired  and that the shares of Common Stock  issued in  connection  with
such acquisitions  will be valued at prices reasonably  related to market prices
current  either at the time of agreement on the terms of an acquisition or at or
about the time of delivery of such shares.

   No underwriting discounts or commissions will be paid, although finder's fees
may be paid from time to time in  connection  with  specific  acquisitions.  Any
person receiving such fee may be deemed to be an Underwriter  within the meaning
of Securities Act.


                                 LEGAL OPINIONS

   The validity of the Common Stock  offered  hereby will be passed upon for the
Company  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,  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
London Park  Apartments for the year ended December 31, 1996, and the Historical
Summary of Revenues and Certain Operating  Expenses of La Privada Apartments for
the year ended December 31, 1996,  included in this Prospectus and  Registration
Statement have been audited by Deloitte & Touche LLP, independent  auditors,  as
stated in their reports appearing herein,  and have been so included in reliance
upon the  reports  of such  firm  given  upon  their  authority  as  experts  in
accounting and auditing.
                                       53
<PAGE>
                           ASR INVESTMENTS CORPORATION
            INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND FINANCIAL
                               STATEMENT SCHEDULE


<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 March 31, 1997 .............................F-17
Unaudited Consolidated Statements of Operations for the quarters ended                 
 March 31, 1997 and 1996 ...............................................................F-18
Unaudited Consolidated Statements of Cash Flows for the quarters ended                 
 March 31, 1997 and 1996 ...............................................................F-19
Unaudited Consolidated Statements of Stockholders' Equity for the quarters              
 ended March 31, 1997 ..................................................................F-20
Notes to Consolidated Financial Statements for the quarters ended                       
 March 31, 1997 and 1996 ...............................................................F-21

WINTON PROPERTIES

Independent Auditors' Report ...........................................................F-24
Combined Historical Summary of Revenues and Certain Operating Expenses for the year     
 ended December 31, 1996 ...............................................................F-25
Unaudited Combined Historical Summary of Revenues and Certain Operating Expenses for    
 the quarter ended March 31, 1997 ......................................................F-26
Notes to Combined Historical Summary of Revenues and Certain Operating Expenses  .......F-27

LONDON PARK APARTMENTS

Independent Auditors' Report ...........................................................F-28
Historical Summary of Revenues and Certain Operating Expenses for the year ended       
 December 31, 1996 and the three months ended March 31, 1997 (Unaudited)  ..............F-29
Notes to Historical Summary of Revenues and Certain Operating Expenses  ................F-30

LA PRIVADA APARTMENTS

Independent Auditors' Report ...........................................................F-31
Historical Summary of Revenues and Certain Operating Expenses for the year ended        
 December 31, 1996 and the three months ended March 31, 1997 (Unaudited)  ..............F-32
Notes to Historical Summary of Revenues and Certain Operating Expenses  ................F-33

OTHER ACQUISITION COMMUNITIES

Unaudited Combined Historical Summary of Revenues and Certain Operating Expenses
 for the year ended  December 31, 1996 and the three months ended March 31, 1997 .......F-34
Notes to Combined Historical Summary of Revenues and Certain Operating Expenses  .......F-35
</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.  Our audit also
included the financial  statement  schedule  listed in the Index at Item 14. The
financial  statements and financial statement schedule are the responsibility of
the Company's  management.  Our  responsibility  is to express an opinion on the
financial statements and financial statement schedule based on our audits.

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

   In our opinion, 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.  Also, in our opinion, such financial statement
schedule,  which  considered  in  relation to the basic  consolidated  financial
statements taken as a whole,  presents  fairly,  in all material  respects,  the
information set forth therein.  

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)


                                                             1995         1996
                                                             ----         ----
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
                                                         =========    =========

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):


                                                    1995        1996
                                                    ----        ----
         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
                                                  ========    ========
                                       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


                                                        DECEMBER 31,
                                                     -----------------
                                                       1995      1996
                                                       ----      ----
          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
                                                     =======   =======

CONDENSED COMBINED STATEMENT OF OPERATIONS


                                         YEARS ENDED DECEMBER 31,
                                      -----------------------------
                                        1994       1995       1996
                                        ----       ----       ----
           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

   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):


                         1997 ...............   $ 2,646
                         1998 ...............       513
                         1999 ...............       558
                         2000 ...............       608
                         2001 ...............       661
                         2002-2006  .........    44,124
                                                -------
                           Total ............   $49,110
                                                =======

   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.)


                     DISCOUNT         WITHOUT        WITH
                       RATE         REDEMPTIONS   REDEMPTIONS
                       ----         -----------   -----------
                        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

   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):


                                                  CARRYING   ESTIMATED
                                                    AMOUNT   FAIR VALUE
                                                    ------   ----------
            Mortgage assets ....................   $ 5,039      $10,359
            Real estate notes payable ..........    49,110       49,110
            Short-term borrowing ...............     2,014        2,014

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:


                                        1994      1995      1996
                                        ----      ----      ----
              Ordinary Income ......    90.0%     14.5%      8.5%
              Long Term Capital Gain     --        --       69.0%
              Return of Capital ....    10.0%     85.5%     22.5%

   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)


                                           NET INCOME                 
                               TOTAL    ------------------  DIVIDEND  
                               INCOME   AMOUNT   PER SHARE  PER SHARE 
                               ------   ------   ---------  --------- 
          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   
                                      F-16         
<PAGE>
                         ASR INVESTMENTS CORPORATION
                         CONSOLIDATED BALANCE SHEETS
                     MARCH 31, 1997 AND DECEMBER 31, 1996
                            (DOLLARS IN THOUSANDS)


                                                     1997         1996
                                                     ----         ----
                                                   (UNAUDITED)
     Assets
      Real estate investments
        Apartments, net of depreciation ........   $  74,855    $  70,506
        Investments in joint ventures ..........       2,788        2,811
        Construction in progress ...............      18,528       14,694
        Land held for development ..............         925          925
        Other real estate ......................       1,617        1,022
                                                   ---------    ---------
          Total real estate investments ........      98,713       89,958
        Mortgage assets ........................       3,270        5,039
        Cash ...................................      10,781        2,403
        Other assets ...........................       1,269          396
                                                   ---------    ---------
          Total assets .........................   $ 114,033    $  97,796
                                                   =========    =========
     Liabilities
       Real estate notes payable ...............   $  52,477    $  48,855
       Construction loan payable ...............      10,224          255
       Short-term borrowing ....................         500        2,014
       Construction costs payable ..............       1,070        1,581
       Other liabilities .......................       4,665        4,989
                                                   ---------    ---------
          Total liabilities ....................      68,936       57,694
                                                   ---------    ---------
     Committments and Contingencies

     Stockholders' Equity
       Common Stock, par value $.01 per share,           
         40,000,000 shares authorized; 3,394,392
         and 3,307,892 shares issued ...........          34           33
       Additional paid in capital ..............     157,496      155,875
       Deficit .................................    (109,502)    (112,875)
       Stock notes receivable ..................        (385)        (385)
       Treasury stock -- 160,742 shares ........      (2,546)      (2,546)
                                                   ---------    ---------
          Total stockholders' equity ...........      45,097       40,102
                                                   ---------    ---------
        Total liabilities and stockholders'
          equity ...............................   $ 114,033    $  97,796
                                                   =========    =========
See Notes to Consolidated Financial Statements.
                                      F-17
<PAGE>
                         ASR INVESTMENTS CORPORATION
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                FOR THE QUARTERS ENDED MARCH 31, 1997 AND 1996
                   (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
                                 (UNAUDITED)


                                                       1997       1996
                                                       ----       ----
       Real Estate Operations
         Rental and other income .................   $ 3,702    $ 3,642
                                                     -------    -------
         Operating and maintenance expenses ......     1,343      1,254
         Real estate taxes and insurance .........       341        360
         Interest expense on real estate mortgages     1,123      1,082
         Depreciation and amortization ...........       680        680
                                                     -------    -------
           Total operating expenses ..............     3,487      3,376
                                                     -------    -------
         Income from real estate .................       215        266
                                                     -------    -------
       Mortgage Assets
         Prospective yield income ................       330        770
         Income from redemptions and sales .......     5,338      1,977
         Interest expense ........................       (17)       (75)
                                                     -------    -------
         Income from mortgage assets .............     5,651      2,672
                                                     -------    -------
       Income Before Administrative Expenses and
         Other Income (Expense) ..................     5,866      2,938
         Administrative expenses .................    (1,107)      (638)
         Other income (expense), net .............       187         40
                                                     -------    -------
       Net Income ................................   $ 4,946    $ 2,340
                                                     =======    =======
       Net Income Per Share of Common Stock and
         Common Stock Equivalents ................   $  1.52    $  0.74
                                                     =======    =======
       Average Shares of Common Stock and Common
         Stock Equivalents .......................     3,159      3,154
                                                     =======    =======
       Dividends Declared Per Share ..............   $  0.50    $  0.50
                                                     =======    =======
See Notes to Consolidated Financial Statements.
                                      F-18
<PAGE>
                           ASR INVESTMENTS CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                 FOR THE QUARTERS ENDED MARCH 31, 1997 AND 1996
                                 (IN THOUSANDS)
                                   (UNAUDITED)


                                                     1997        1996
                                                     ----        ----
        OPERATING ACTIVITIES
        Net income .............................   $  4,946    $  2,340
        Principal noncash charges (credits)
          Depreciation and amortization ........        785         783
          Increase in accrual ..................        513
                                                   --------    --------
        Cash Provided By Operations ............      6,244       3,123
                                                   --------    --------
        INVESTING ACTIVITIES
        Investment in apartments ...............     (4,984)       (427)
        Investment in joint ventures ...........        (49)         50
        Construction expenditures ..............     (3,834)     (1,024)
        Purchase of land for development .......                    (60)
        Other real estate assets ...............       (595)         80
        Reduction in mortgage assets ...........      1,769       1,095
        Increase in other assets ...............       (873)       (240)
                                                   --------    --------
        Cash Used In Investing Activities ......     (8,566)       (526)
                                                   --------    --------
        FINANCING ACTIVITIES
        Issuance of real estate notes payable ..      3,700
        Payment of loan costs ..................        (78)
        Proceeds from construction loan ........      9,969         221
        Repayment of real estate notes .........        (78)       (137)
        Short-term borrowing ...................     (1,514)         92
        Construction cost payable ..............       (511)
        Stock issuance .........................      1,622
        Payment of dividends ...................     (1,573)     (1,577)
        (Decrease) increase in other liabilities       (837)        442
                                                   --------    --------
        Cash Provided By (Used In) Financing         
          Activities ...........................     10,700        (959)
                                                   --------    --------
        Cash
          Increase during the period ...........      8,378       1,638
          Balance -- beginning of period .......      2,403       2,421
                                                   --------    --------
          Balance -- end of period .............   $ 10,781    $  4,059
                                                   ========    ========
        Supplemental Disclosure of Cash Flow
          Information
        Interest Paid ..........................   $  1,181    $  1,160
                                                   ========    ========
        Interest Captalized ....................   $    205    $     82
                                                   ========    ========
See Notes to Consolidated Financial Statements.
                                      F-19
<PAGE>
                           ASR INVESTMENTS CORPORATION
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                    FOR THE THREE MONTHS ENDED MARCH 31, 1997
                                 (IN THOUSANDS)
                                   (UNAUDITED)
<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, December 31, 1996..   3,308       $33     $155,875    ($112,875)     ($385)      ($2,546)    $40,102
Net income .................                                       4,946                                4,946
Dividends declared .........                                      (1,573)                              (1,573)
Stock issuance .............      86         1        1,621                                             1,622
                               -----       ---     --------    ---------      -----       -------     -------
Balance, March 31, 1997  ...   3,394       $34     $157,496    ($109,502)     ($385)      ($2,546)    $45,097
                               =====       ===     ========    =========      =====       =======     =======
</TABLE>
See Notes to Consolidated Financial Statements.
                                      F-20
<PAGE>
                           ASR INVESTMENTS CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 For the Quarters Ended March 31, 1997 and 1996

1. BASIS OF PRESENTATION

   The  accompanying  interim  consolidated  financial  statements  include  the
accounts of the  Company and its wholly  owned  subsidiaries  (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  reclassifications  have 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.  The Company has not  determined the effect of application of
SFAS No. 128 on the financial statements at this time.

2. REAL ESTATE INVESTMENTS

   At  December  31,  1996,  the  Company  owned  directly  nineteen   apartment
communities  (3,039 units) located in Arizona,  Texas, and New Mexico.  In March
1997, the Company acquired a 266-unit apartment  community in northwest Houston,
Texas. The purchase price was  approximately  $4,450,000 and the Company expects
to invest $700,000 in capital improvements.  The Company obtained a new 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.  As of March 31, 1997 and  December 31,  1996,  the  Company's
directly owned apartment communities consisted of the following (in thousands):


                                                    1997        1996
                                                    ----        ----
         Land .................................   $ 15,514    $ 15,514
         Building and improvements ............     63,294      58,476
         Accumulated depreciation .............     (8,184)     (7,504)
         Restricted cash and deferred loan fees      4,231       4,020
                                                  --------    --------
         Apartments, net ......................   $ 74,855    $ 70,506
                                                  ========    ========


   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 March 31, 1997 and December 31, 1996, the
Company had invested  $18,528,000  and  $14,694,000 in construction in progress.
The Company has obtained a $15,350,000  construction  loan of which  $10,224,000
and $255,000  were  outstanding  at March 31, 1997 and  December  31, 1996.  The
Company  has  begun  the  lease-up  phase  and  anticipates  construction  to be
substantially completed at the end of the third quarter.

   In addition,  at March 31, 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 is a 15% equity
                                      F-21
<PAGE>
                           ASR INVESTMENTS CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          For the Quarters Ended March 31, 1997 and 1996 -- (Continued)

partner and the managing  partner or managing member of the joint  ventures.  On
May 1, 1997,  the Company  acquired the remaining  interest in one joint venture
and  sold  its  interests  in the  other  five  joint  ventures.  See Note 3 for
additional information.

3. SUBSEQUENT REAL ESTATE ACQUISITIONS

   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 are 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 is approximately  $83,223,000.  The Company (i)
assumed or refinanced  first mortgage loans totalling  $49,396,000,  (ii) issued
683,626  shares  of common  stock,  (iii)  issued  operating  partnership  units
convertible to 942,184 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 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%.  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 expects
to invest  $1,000,000  in capital  improvements  in these two  communities.  The
Company  issued  187,850  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  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 to pay for the
acquisition.  As a result of these  transactions,  the  Company  owns all of its
apartment communities directly.  The purchase increased the Company's investment
in  apartments  by  approximately  $25,500,000  and real estate notes payable by
$19,000,000.  The sale of the  interests in the joint  ventures  will not have a
significant impact on the operating results of the Company.

   As of May 9, 1997, the Company owns 36 apartment communities containing 6,346
units with a total book value of approximately $217,000,000,  and the total real
estate borrowing is approximately $139,000,000.

4. MORTGAGE ASSETS

   During the first quarter of 1997, the Company  redeemed three mortgage assets
for proceeds of $6,815,000 and realized redemption income of $5,338,000.  During
the first quarter of 1996,  the Company sold a 40% interest in a mortgage  asset
that was later  redeemed in the second  quarter of 1996.  The  Company  received
proceeds of $2,400,000  and  redemption  income of $1,977,000  from the sale. In
April 1997, the Company redeemed two additional  assets for proceeds of $710,000
and estimated  income of $330,000.  In June 1997, the Company sold its remaining
mortgage assets for approximately  $13,350,000 with a gain of $10,950,000.  As a
result,  the Company no longer owns any mortgage assets and will not realize any
additional cash flow or income from mortgage assets.

5. NOTES PAYABLE

   In March 1997,  the Company  obtained a $3,700,000  new mortgage  loan with a
fixed rate of 8.39% and a 10 year term in  connection  with the  purchase  of an
apartment community.
                                      F-22
<PAGE>
                           ASR INVESTMENTS CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          For the Quarters Ended March 31, 1997 and 1996 -- (Continued)

   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 March 31,
1997 and December 31, 1996, the amount  outstanding on the loan was  $10,224,000
and $255,000, respectively.

   At March 31, 1997 and December 31, 1996, the Company's  short-term  borrowing
was secured by mortgage  assets with a total  carrying  value of $2,029,000  and
$3,084,000,  respectively.  The Company  repaid the  borrowings  in June 1997 in
connection with the sale of its mortgage assets.

6. RELATED PARTY TRANSACTIONS

   From the  inception  of the Company  through  April 30, 1997,  Pima  Mortgage
Limited  Partnership  (the  "Manager"),  managed the  operations  of the Company
pursuant to a management  agreement.  The management fee and  administrative fee
were  $95,000 and  $40,000 for the quarter  ended March 31, 1997 and $97,000 and
$52,000 for the 1996 quarter.

   Prior to May 1, 1997,  the Company had a property  management  agreement with
Pima Realty  Advisors,  Inc.  (the  "Property  Manager"),  an  affiliate  of the
Manager,  for each of its apartment  communities.  Under the property management
agreements, the Property Manager provided 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 were  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 the
quarters ended March 31, 1997 and 1996 were $145,000 and $109,000, respectively,
which were equal to  approximately  3.9% and 3.0%,  respectively,  of rental and
other income.

   As a part of the acquisitions  described in Note 3, the Company also acquired
the entire  ownership  interests  of the  Manager and the  Property  Manager for
262,008  shares  of  common  stock.  As a  result,  the  Company  has  become  a
self-administered  and self-managed  REIT. The owners of the Manager continue to
be executive officers and members of the Board of Directors of the Company.  The
cost of the  acquisition of $5,250,000 is assigned to the contracts  between the
Company and the Pima entities. As the contracts are effectively terminated,  the
cost is charged to contract termination expense in the second quarter of 1997.
                                      F-23
<PAGE>
                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholders
ASR Investments Corporation:

   We have audited the accompanying  combined historical summary of revenues and
certain  operating  expenses  (the  "Summary")  of  the  Winton  Properties  (as
described in Note 2), for the year ended  December 31, 1996.  The Summary is the
responsiblity of the management of the Winton Properties.  Our responsibility is
to express an opinion on the Summary based on our audit.

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

   The accompanying  Summary was prepared for the purpose of complying with Rule
3-14 of Regulation S-X of the  Securities and Exchange  Commission for inclusion
in ASR Investments Corporation's Registration Statement on Form S-3 as described
in Note 1 to the Summary and is not  intended to be a complete  presentation  of
the Winton Properties' revenues and expenses.

   In our opinion,  such Summary presents fairly, in all material respects,  the
combined  revenues and certain  operating  expenses,  as defined  above,  of the
Winton  Properties  for the year ended  December 31, 1996,  in  conformity  with
generally accepted accounting principles.  

Deloitte & Touche LLP 
Tucson, Arizona
April 25, 1997
                                      F-24
<PAGE>
                                WINTON PROPERTIES
                   COMBINED HISTORICAL SUMMARY OF REVENUES AND
                           CERTAIN OPERATING EXPENSES
                      FOR THE YEAR ENDED DECEMBER 31, 1996
                             (DOLLARS IN THOUSANDS)


          Rental income ...................................   $14,348
          Other apartment operating income ................       254
                                                              -------
          Total revenue ...................................    14,602
                                                              -------

          Certain Operating Expenses
            Operating and maintenance expenses ............     4,891
            Real estate taxes and insurance ...............     1,882
                                                              -------
          Total certain operating expenses ................     6,773
                                                              -------
          Excess of revenue over certain operating expenses   $ 7,829
                                                              =======

              See accompanying notes to the historical summary of
                    revenues and certain operating expenses.
                                      F-25
<PAGE>
                                WINTON PROPERTIES
                   COMBINED HISTORICAL SUMMARY OF REVENUES AND
                           CERTAIN OPERATING EXPENSES
                      FOR THE QUARTER ENDED MARCH 31, 1997
                                 (IN THOUSANDS)
                                   (UNAUDITED)


           Rental income ...................................   $3,719
           Other apartment operating income ................       64
                                                               ------
           Total revenue ...................................    3,783
                                                               ------

           Certain Operating Expenses
             Operating and maintenance expenses ............    1,229
             Real estate taxes and insurance ...............      503
                                                               ------
           Total certain operating expenses ................    1,732
                                                               ------
           Excess of revenue over certain operating expenses   $2,051
                                                               ======

              See accompanying notes to the historical summary of
                    revenues and certain operating expenses.
                                      F-26
<PAGE>
                                WINTON PROPERTIES
                NOTES TO COMBINED HISTORICAL SUMMARY OF REVENUES
                         AND CERTAIN OPERATING EXPENSES
                      FOR THE YEAR ENDED DECEMBER 31, 1996

1. BASIS OF PRESENTATION

   The combined  historical  summary of revenues and certain operating  expenses
(the "Summary") has been prepared in accordance with Rule 3-14 of Regulation S-X
of the Securities and Exchange  Commission  ("Rule 3-14").  The Summary reflects
the historical revenues and certain operating expenses of the thirteen apartment
communities  and one  commercial  property  as  listed  in  Note 2 (the  "Winton
Properties")  for the year ended December 31, 1996. ASR Investments  Corporation
("ASR") has  entered  into  agreements  to acquire  the Winton  Properties  from
unaffiliated  third parties.  In accordance with Rule 3-14, the Summary includes
certain  operating  and  maintenance  costs,  real  estate  taxes and  insurance
expenses, but excludes mortgage interest, depreciation and corporate expenses as
they are dependent upon a particular  owner,  purchase price or other  financial
arrangement.  Accordingly,  the  expenses  reflected  in the  Summary may not be
comparable  to the  expenses  to be  incurred  by ASR in the  operations  of the
properties.  ASR is not aware of any  material  factors  relating  to the Winton
Properties other than those set forth herein that would cause the Summary not to
be indicative of the future operating results of the properties.

   The  Summary  has been  prepared on the  accrual  method of  accounting.  The
apartment  communities have operating leases with terms generally of one year or
less. The commercial  property has operating  leases with remaining  terms of 11
months to 91 months as of March 31, 1997. Rental income is recognized as earned.

2. WINTON PROPERTIES

   Below is certain information relating to the Winton Properties:

Apartment Communities

               PROPERTY NAME               LOCATION        NO. OF UNITS
               -------------               --------        ------------
     Briar Park Apartments ..........   Houston, Texas            80
     Chelsea Park Apartments ........   Houston, Texas           204
     Timbercreek Landings Apartments.   Houston, Texas           204
     14400 Montfort Townhomes  ......   Dallas, Texas             83
     Springfield Apartments .........   Dallas, Texas            218
     Greenwood Creek Apartments  ....   Fort Worth, Texas        328
     Aspen Court Apartments .........   Arlington, Texas         140
     Country Club Place Apartments...   Richmond, Texas          169
     Highlands of Preston Apartments.   Plano, Texas             220
     Marymont Apartments ............   Tomball, Texas           128
     Riverway Apartments ............   Bay City, Texas          152
     Campus Commons North Apartments.   Pullman, Washington      234
     Campus Commons South Apartments.   Pullman, Washington      100


Commercial Property

            PROPERTY NAME                  LOCATION         SQUARE FEET
            -------------                  --------         -----------
     PACIFIC SOUTH CENTER OFFICE        
     Building .......................   SEATTLE, WASHINGTON   73,232 
                                        
3. 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 amounts  reported in the consolidated  financial  statements.
Actual results could differ from those estimates.
                                      F-27
<PAGE>
                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholders
ASR Investments Corporation:

   We have audited the accompanying  historical  summary of revenues and certain
operating expenses (the "Summary") of London Park Apartments, for the year ended
December 31, 1996.  The Summary is the  responsiblity  of the  management of ASR
Investments  Corporation.  Our  responsibility  is to  express an opinion on the
Summary based on our audit.

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

   The accompanying  Summary was prepared for the purpose of complying with Rule
3-14 of Regulation S-X of the  Securities and Exchange  Commission for inclusion
in ASR Investments Corporation's Registration Statement on Form S-3 as described
in Note 1 to the Summary and is not  intended to be a complete  presentation  of
London Park Apartments' revenues and expenses.

   In our opinion,  such Summary presents fairly, in all material respects,  the
revenues  and  certain  operating  expenses,  as defined  above,  of London Park
Apartments  for the year ended  December 31, 1996, in conformity  with generally
accepted accounting  principles.  

Deloitte & Touche LLP 
Tucson, Arizona 
May 29, 1997
                                      F-28
<PAGE>
                             LONDON PARK APARTMENTS
          HISTORICAL SUMMARY OF REVENUES AND CERTAIN OPERATING EXPENSES
                      FOR THE YEAR ENDED DECEMBER 31, 1996
                    AND THE THREE MONTHS ENDED MARCH 31, 1997
                                 (IN THOUSANDS)


                                                            1996     1997
                                                            ----     ----
                                                                  (UNAUDITED)
      Rental income ....................................   $1,306   $  347
      Other operating income ...........................       22        6
                                                           ------   ------
      Total revenue ....................................    1,328      353
                                                           ------   ------

      Certain Operating Expenses
        Operating and maintenance expenses .............      514      120
        Real estate taxes and insurance ................      282       80
                                                           ------   ------
      Total certain operating expenses .................      796      200
                                                           ------   ------
      Excess of revenues over certain operating expenses   $  532   $  153
                                                           ======   ======

              See accompanying notes to the historical summary of
                    revenues and certain operating expenses.
                                      F-29
<PAGE>
                             LONDON PARK APARTMENTS
                     NOTES TO HISTORICAL SUMMARY OF REVENUES
                         AND CERTAIN OPERATING EXPENSES
                      FOR THE YEAR ENDED DECEMBER 31, 1996
              AND THE THREE MONTHS ENDED MARCH 31, 1997 (UNAUDITED)

1. BASIS OF PRESENTATION

   London Park Apartments is a 257-unit apartment  community located in Houston,
Texas. The historical  summary of revenues and certain  operating  expenses (the
"Summary") of London Park  Apartments has been prepared in accordance  with Rule
3-14 of Regulation S-X of the Securities and Exchange  Commission ("Rule 3-14").
ASR acquired the property in April 1997 from an unrelated  party.  In accordance
with Rule 3-14, the Summary includes certain operating and maintenance expenses,
real estate taxes and insurance  expenses,  but excludes property management fee
expense,  mortgage  interest,  depreciation  and corporate  expenses as they are
dependent  upon  a  particular   owner,   purchase  price  or  other   financial
arrangement.  Accordingly,  the  expenses  reflected  in the  Summary may not be
comparable  to the  expenses  to be  incurred  by ASR in the  operations  of the
property.  ASR is not aware of any  material  factors  relating to the  property
other  than  those set forth  herein  that  would  cause the  Summary  not to be
indicative of the future operating results of the property.

   The  Summary  has been  prepared on the  accrual  method of  accounting.  The
property has operating  leases with terms generally of one year or less.  Rental
income is recognized as earned.

2. 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 amounts reported in the financial statements.  Actual results
could differ from those estimates.
                                      F-30
<PAGE>
                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholders
ASR Investments Corporation:

   We have audited the accompanying  historical  summary of revenues and certain
operating expenses (the "Summary") of La Privada Apartments,  for the year ended
December 31, 1996.  The Summary is the  responsiblity  of the  management of ASR
Investments  Corporation.  Our  responsibility  is to  express an opinion on the
Summary based on our audit.

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

   The accompanying  Summary was prepared for the purpose of complying with Rule
3-14 of Regulation S-X of the  Securities and Exchange  Commission for inclusion
in ASR Investments Corporation's Registration Statement on Form S-3 as described
in Note 1 to the Summary and is not intended to be a complete presentation of La
Privada Apartments' revenues and expenses.

   In our opinion,  such Summary presents fairly, in all material respects,  the
revenues  and  certain  operating  expenses,  as  defined  above,  of La Privada
Apartments  for the year ended  December 31, 1996, in conformity  with generally
accepted accounting  principles.  

Deloitte & Touche LLP 
Tucson, Arizona 
May 23, 1997
                                      F-31
<PAGE>
                              LA PRIVADA APARTMENTS
          HISTORICAL SUMMARY OF REVENUES AND CERTAIN OPERATING EXPENSES
                      FOR THE YEAR ENDED DECEMBER 31, 1996
                    AND THE THREE MONTHS ENDED MARCH 31, 1997
                                 (IN THOUSANDS)


                                                            1996     1997
                                                            ----     ----
                                                                  (UNAUDITED)
      Rental income ....................................   $3,199   $  829
      Other operating income ...........................      100       23
                                                           ------   ------
      Total revenue ....................................    3,299      852
                                                           ------   ------

      Certain Operating Expenses
        Operating and maintenance expenses .............      897      188
        Real estate taxes and insurance ................      160       55
                                                           ------   ------
      Total certain operating expenses .................    1,057      243
                                                           ------   ------
      Excess of revenues over certain operating expenses   $2,242   $  609
                                                           ======   ======

              See accompanying notes to the historical summary of
                    revenues and certain operating expenses.
                                      F-32
<PAGE>
                              LA PRIVADA APARTMENTS
                     NOTES TO HISTORICAL SUMMARY OF REVENUES
                         AND CERTAIN OPERATING EXPENSES
                      FOR THE YEAR ENDED DECEMBER 31, 1996
              AND THE THREE MONTHS ENDED MARCH 31, 1997 (UNAUDITED)

1. BASIS OF PRESENTATION

   La  Privada  Apartments  is  a  350-unit   apartment   community  located  in
Scottsdale,  Arizona which until May 1997 was owned by a joint  venture  between
ASR and an  unrelated  party.  The  historical  summary of revenues  and certain
operating  expenses (the  "Summary")  has been prepared in accordance  with Rule
3-14 of Regulation S-X of the Securities and Exchange  Commission ("Rule 3-14").
On May 1, 1997, ASR acquired the remaining 85% interest in La Privada Apartments
L.L.C.  (the "LLC") and thus owns 100% of the  community.  ASR was the  managing
member  of the LLC and an  affiliate  of ASR was  the  property  manager  of the
community.  In accordance with Rule 3-14, the Summary includes certain operating
and maintenance expenses, real estate taxes and insurance expenses, but excludes
property management fee expense,  mortgage interest,  depreciation and corporate
expenses as they are dependent upon a particular owner,  purchase price or other
financial  arrangement.  Accordingly,  the expenses reflected in the Summary may
not be comparable to the expenses to be incurred by ASR in the operations of the
property.  ASR is not aware of any  material  factors  relating to the  property
other  than  those set forth  herein  that  would  cause the  Summary  not to be
indicative of the future operating results of the property.

   The  Summary  has been  prepared on the  accrual  method of  accounting.  The
property has operating  leases with terms generally of one year or less.  Rental
income is recognized as earned.

2. 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 amounts reported in the financial statements.  Actual results
could differ from those estimates.
                                      F-33
<PAGE>
                           OTHER ACQUIRED COMMUNITIES
     COMBINED HISTORICAL SUMMARY OF REVENUES AND CERTAIN OPERATING EXPENSES
                      FOR THE YEAR ENDED DECEMBER 31, 1996
                    AND THE THREE MONTHS ENDED MARCH 31, 1997
                                 (IN THOUSANDS)
                                   (UNAUDITED)


                                                            1996     1997
                                                            ----     ----
      Rental income ....................................   $1,885   $  468
      Other operating income ...........................       55       13
                                                           ------   ------
      Total revenue ....................................    1,940      481
                                                           ------   ------

      Certain Operating Expenses
        Operating and maintenance expenses .............      838      184
        Real estate taxes and insurance ................      234       53
                                                           ------   ------
      Total certain operating expenses .................    1,072      237
                                                           ------   ------
      Excess of revenues over certain operating expenses   $  868   $  244
                                                           ======   ======

           See accompanying notes to the combined historical summary
                   of revenues and certain operating expenses.
                                      F-34
<PAGE>
                          OTHER ACQUISITION COMMUNITIES
                NOTES TO COMBINED HISTORICAL SUMMARY OF REVENUES
                         AND CERTAIN OPERATING EXPENSES
                      FOR THE YEAR ENDED DECEMBER 31, 1996
                    AND THE THREE MONTHS ENDED MARCH 31, 1997
                                   (UNAUDITED)

1. BASIS OF PRESENTATION

   The combined  historical  summary of revenues and certain operating  expenses
(the "Summary") has been prepared in accordance with Rule 3-14 of Regulation S-X
of the Securities and Exchange  Commission  ("Rule 3-14").  The Summary reflects
the combined historical operating revenues and certain operating expenses of two
apartment  communities  (the "Other  Acquisition  Communities"):  the  Ivystone/
Woodridge  Apartments  acquired in March 1997, and The Court Apartments acquired
in May 1997.  In  accordance  with  Rule  3-14,  the  Summary  includes  certain
operating and maintenance  expenses,  real estate taxes and insurance  expenses,
but excludes property  management fee expense,  mortgage interest,  depreciation
and corporate  expenses as they are dependent upon a particular owner,  purchase
price or other financial arrangement. Accordingly, the expenses reflected in the
Summary  may not be  comparable  to the  expenses  to be  incurred by ASR in the
operations of the properties.  ASR is not aware of any material factors relating
to the properties other than those set forth herein that would cause the Summary
not to be indicative of the future operating results of the properties.

   The  Summary  has been  prepared on the  accrual  method of  accounting.  The
properties  have  operating  leases  with terms  generally  of one year or less.
Rental income is recognized as earned.

2. 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 amounts reported in the financial statements.  Actual results
could differ from those estimates.
                                      F-35
<PAGE>
================================================================================

   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  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  IS
UNLAWFUL.  NEITHER THE DELIVERY OF THIS  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  INFORMATION
CONTAINED  HEREIN IS CORRECT  AS OF ANY TIME  SUBSEQUENT  TO ITS DATE.  TABLE OF
CONTENTS



                                                              PAGE
                                                              ----

                 Available Information ......................   2
                 Incorporation of Certain Information by
                  Reference .................................   2
                 Prospectus Summary .........................   3
                 Risk Factors ...............................  15
                 Capitalization .............................  21
                 Price Range of Common Stock ................  21
                 Selected Financial Information .............  22
                 Management's Discussion and Analysis of          
                  Financial Condition and Results of              
                  Operations ................................  23 
                 Business and Properties ....................  29 
                 Management .................................  36 
                 Certain Transactions .......................  43 
                 Principal Shareholders .....................  44 
                 Federal Income Tax Considerations ..........  45 
                 Description of Capital Stock ...............  49 
                 Heritage Communities L.P. ..................  50 
                 Summary of the Heritage LP                       
                  Partnership Agreement .....................  50 
                 Plan of Distribution .......................  53 
                 Legal Opinions .............................  53 
                 Experts ....................................  53 
                 Index to Financial Statements .............. F-1 
                 
================================================================================

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


                                2,000,000 SHARES


                                 ASR INVESTMENTS
                                   CORPORATION


                                  COMMON STOCK
                           (PAR VALUE $.01 PER SHARE)




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






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




                                           , 1997


================================================================================
<PAGE>
                     INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 20. INDEMNIFICATION OF DIRECTORS AND OFFICERS

   The  Company's  Amended and Restated  Articles of  Incorporation  provide for
indemnification  of directors and officers of the Company to the fullest  extent
permitted by Maryland law.

   Section  2-418  of the  General  Corporation  Law of the  State  of  Maryland
generally permits indemnification of any director or officer made a party to any
proceeding by reason of service in that capacity unless it is provided that: (i)
the act or  omission of the  director  or officer  was  material to the cause of
action  adjudicated  in the proceeding and was committed in bad faith or was the
result of  active  and  deliberate  dishonesty;  (ii) the  director  or  officer
actually received an improper personal benefit in money,  property, or services;
or (iii) in the case of  criminal  proceedings,  the  director  or  officer  had
reasonable   cause  to  believe   that  the  act  or  omission   was   unlawful.
Indemnification may be made against judgments,  penalties,  fines,  settlements,
and  reasonable  expenses  actually  incurred  by the  director  or  officer  in
connection with the proceeding; provided, however, that if the proceeding is one
by of in the  right of the  corporation,  indemnification  may not be made  with
respect to any  proceeding in which the director or officer has been adjudged to
be liable to the  corporation.  In  addition,  a director  or officer may not be
indemnified with respect to any proceeding charging improper personal benefit to
the  director or officer in which the  director  or officer  was  adjudged to be
liable  on  the  basis  that  personal  benefit  was  improperly  received.  The
termination of any proceeding by judgment,  order, or settlement does not create
a presumption  that the director or officer did not meet the requisite  standard
of conduct required for indemnification to be permitted.  The termination of any
proceeding by conviction,  upon a plea of nolo contendere or its equivalent,  or
an entry of an order of  probation  prior  to  judgment,  creates  a  rebuttable
presumption that the director or officer did not meet the requisite  standard of
conduct required for indemnification to be permitted.

   Section 2-418 of the General Corporation Law of the State of Maryland further
provides that  indemnification  thereunder may not be made by the Company unless
authorized  after a  determination  has been made that such  indemnification  is
proper,  with that  determination  to be made (a) by the Board of  Directors  by
majority vote of a quorum  consisting of directors not, at the time,  parties to
the proceeding, or, if such a quorum cannot be obtained, then by a majority vote
of a committee of the Board of  Directors  consisting  of two or more  directors
not,  at the time,  parties  to such  proceeding  and  designated  to act in the
matter,  (b) by special  legal  counsel  selected by the Board of Directors or a
committee of the Board of Directors as set forth in subparagraph  (a) or, if the
requisite quorum of the Board of Directors  cannot be obtained  therefor and the
committee  cannot  be  established,  by a  majority  vote of the  full  Board of
Directors,  including those directors who are parties to such proceeding, or (c)
by the stockholders.

   Section  2-418  of the  General  Corporation  Law of the  State  of  Maryland
requires indemnification of any director or officer who has been successful,  on
the merits or otherwise,  in the defense of any  proceeding  against  reasonable
expenses  incurred by the director or officer in connection with the proceeding.
A court of appropriate  jurisdiction,  upon application of a director or officer
and such notice as the court shall require, may order indemnification (1) if the
court  determines that a director or officer is entitled to  reimbursement  as a
result of a  successful  defense on the merits or  otherwise,  in which case the
director   shall  be  entitled  to  recover  the   expenses  of  securing   such
reimbursement,  or (2) if the court  determines  that the director or officer is
fairly and reasonably  entitled to  indemnification  in view of all the relevant
circumstances,  whether or not the  director  or officer  has met the  requisite
standards of conduct or has been adjudged  liable with respect to any proceeding
charging improper personal benefit to the director or officer, in which case the
court may order such  indemnification as the court shall deem proper;  provided,
however,  indemnification  with respect to (i) any proceeding by or in the right
of the  corporation  or (ii) any proceeding in which the director or officer has
been  adjudged  liable with  respect to a charge of improper  personal  benefit,
shall be limited to expenses.
                                      II-1
<PAGE>
ITEM 21. EXHIBITS

EXHIBIT
NUMBER      EXHIBIT
- ------      -------
2(a)        Master  Combination and Contribution  Agreement dated as of November
            8, 1996 between ASR Investments Corporation,  Don W. Winton, certain
            limited  partnerships  in which Mr.  Winton is the general  partner,
            Winton &  Associates,  Inc.,  Heritage  Communities  L.P.,  Heritage
            Residential  Group,  Inc.,  Heritage SGP Corporation,  Pima Mortgage
            Limited  Partnership,  Pima  Realty  Advisors,  Inc.,  Jon A. Grove,
            Joseph C. Chan, and Frank S. Parise, Jr.(8)
2(b)        Addendum to the Master Combination and Contribution  Agreement dated
            as of April 30, 1997  between ASR  Investments  Corporation,  Don W.
            Winton,  certain  limited  partnerships  for which Mr. Winton is the
            general partner,  Winton & Associates,  Inc.,  Heritage  Communities
            L.P.,  Heritage  Residential Group, Inc.,  Heritage SGP Corporation,
            Pima Mortgage Limited Partnership,  Pima Realty Advisors,  Inc., Jon
            A. Grove, Joseph C. Chan, and Frank S. Parise, Jr.(8)
2(c)        Agreement  and Plan of  Reorganization  dated as of November 8, 1996
            between ASR Investments  Corporation,  Heritage  Residential  Group,
            Inc., Winton & Associates, Inc., and Don W. Winton.(8)
2(d)        Agreement  and Plan of  Reorganization  dated as of November 8, 1996
            between ASR Investments  Corporation,  Heritage  Residential  Group,
            Inc., Pima Realty Advisors, Inc., Pima Mortgage Limited Partnership,
            JG Mortgage Advisors,  Inc., JC Mortgage Advisors, Inc., FP Mortgage
            Advisors,  Inc., Jon A. Grove,  Joseph C. Chan, and Frank S. Parise,
            Jr.(8)
3(a)        First  Amended  and  Restated   Articles  of  Incorporation  of  the
            Registrant(1)
3(b)        Articles of Amendment to the First Amended and Restated  Articles of
            Incorporation of the Registrant(3)
3(c)        Bylaws of the Registrant(1)
3(d)        Second  Amended  and  Restated  Articles  of  Incorporation  of  the
            Registrant
3(e)        Amended Bylaws of the Registrant
4           Specimen Certificate representing $.01 par value Common Stock(1)
5           Opinion of O'Connor, Cavanagh,  Anderson,  Killingsworth & Beshears,
            P.A.
10(a)       Management  Agreement  between  the  Registrant  and  ASMA  Mortgage
            Advisors Limited Partnership(5)
10(b)       Subcontract   Agreement   between  ASMA  Mortgage  Advisors  Limited
            Partnership and American Southwest Financial Services, Inc.(3)
10(c)       Right of First Refusal between the Company and the Manager(3)
10(d)       Limited Partnership  Agreement of Southwest Capital Mortgage Funding
            Limited Partnership(2)
10(e)       Amended and Restated Stock Option Plans(4)
10(f)       Indemnification  and Use of Name  Agreement  Between the Company and
            American Southwest(4)
10(g)       Dividend Reinvestment and Stock Purchase Plan(3)
10(h)       Agreement for Purchase and Sale of Apartments ("Purchase Agreement")
            dated July 15, 1993 by and between Buyer and Seller.(6)
10(i)       First Amendment to Purchase  Agreement dated August 18, 1993, by and
            between Buyer and Seller.(6)
10(j)       Second  Amendment to Purchase  Agreement dated September 21, 1993 by
            and between Buyer and Seller.(6)
10(k)       Third Amendment to Purchase  Agreement dated October 27, 1993 by and
            between Buyer and Seller.(6)
10(l)       Master Property Management Agreement with Pima Realty Advisors, Inc.
            for the year ending  December  31, 1994 and the  signature  page for
            each of the properties.(6)
10(m)       Second  Articles of  Amendment  to the First  Amended  and  Restated
            Articles of Incorporation of the Registrant.(7)
10(n)       Third  Articles  of  Amendment  to the First  Amended  and  Restated
            Articles of Incorporation of the Registrant.(7)
10(o)       First Amendment to the Bylaws of the Registrant.(7)
                                      II-2
<PAGE>
EXHIBIT
NUMBER      EXHIBIT
- ------      -------
10(p)       Deed  of  Trust,   Security   Agreement,   Financing  Statement  and
            Assignment  of Leases and Rents dated as of January 11, 1994 made by
            the  following  entities  for  the  benefit  of  Lexington  Mortgage
            Company(6):
            ASV-I Properties, Inc.
            ASV-III Properties, Inc.
            ASV-IV Properties, Inc.
            ASV-V Properties, Inc.
            ASV-VI Properties, Inc.
            ASV-VII Properties, Inc.
            ASV-VIII Properties, Inc.
            ASV-IX Properties, Inc.
            ASV-X Properties, Inc.
            ASV-XI Properties, Inc.
            ASV-XII Properties, Inc.
            ASV-XIII Properties, Inc.
            ASV-XIV Properties, Inc.
            ASV-XV Properties, Inc.
            ASV-XVI Properties, Inc.
10(q)       Registration  Agreement  dated  as of April  30,  1997  between  ASR
            Investments  Corporation  and Don W.  Winton on  behalf  of  certain
            partners in certain limited  partnerships in which Mr. Winton is the
            general partner.(8)
10(r)       Registration  Agreement  dated  as of April  30,  1997  between  ASR
            Investments  Corporation,  Heritage  Communities  L.P.  and  certain
            limited   partnerships  in  which  Don  W.  Winton  is  the  general
            partner.(8)
10(s)       Employment  Agreement  dated  as  of  April  30,  1997  between  ASR
            Investments Corporation and Don W. Winton.(8)
10(t)       Employment  Agreement  dated  as  of  April  30,  1997  between  ASR
            Investments Corporation and Jon A. Grove.(8)
10(u)       Employment  Agreement  dated  as  of  April  30,  1997  between  ASR
            Investments Corporation and Joseph C. Chan.(8)
10(v)       Employment  Agreement  dated  as  of  April  30,  1997  between  ASR
            Investments Corporation and Frank S. Parise, Jr.(8)
21          Subsidiaries of the Registrant
23          Consent of Deloitte & Touche LLP.
- -----------------------
(1)Incorporated  herein by reference to Registrant's  Registration  Statement on
   Form S-11 (No. 33- 15232)  filed  August 19, 1987 and  declared  effective on
   August 19, 1987.
(2)Incorporated  herein by reference to Registrant's  Registration  Statement on
   Form S-11 (No. 33-20429) filed March 16, 1988 and declared effective on March
   17, 1988.
(3)Incorporated  herein  by  reference  to  Registrant's  Form 10-K for the year
   ended  December 31, 1988 as filed with the  Commission  on or about March 30,
   1989.
(4)Incorporated  herein by reference to Registrant's  Registration  Statement on
   Form S-3  (33-42923)  filed on September  30, 1991 and declared  effective on
   October 1, 1991.
(5)Incorporated  herein  by  reference  to  Registrant's  Form 10-K for the year
   ended December 31, 1992.
(6)Incorporated  herein by  reference to  Registrant's  Report on Form 8-K filed
   with the Commission on or about March 29, 1994.
(7)Incorporated  herein  by  reference  to  Registrant's  Form 10-K for the year
   ended  December  31, 1995 as filed with the  Commission  on or about April 1,
   1996.
(8)Incorporated  herein by  reference to  Registrant's  Report on Form 8-K filed
   with the Commission on or about May 15, 1997.
                                      II-3
<PAGE>
ITEM 22. UNDERTAKINGS


   (a) The undersigned Registrant hereby undertakes:

      (1) To file,  during any period in which offers or sales are being made, a
   post-effective amendment to this Registration Statement: 

         (i) To include  any  prospectus  required  by Section  10(a)(3)  of the
      Securities Act of 1933;

         (ii) To reflect in the prospectus any facts or events arising after the
      effective  date  of  the  Registration   Statement  (or  the  most  recent
      post-effective amendment thereof) which, individually or in the aggregate,
      represent  a  fundamental  change  in the  information  set  forth  in the
      Registration  Statement.  Notwithstanding  the foregoing,  any increase or
      decrease in volume of  securities  offered (if the total  dollar  value of
      securities  offered  would not exceed that which was  registered)  and any
      deviation from the low or high and of the estimated maximum offering range
      may be  reflected  in the form of  prospectus  filed  with the  Commission
      pursuant  to Rule 424(b) if, in the  aggregate,  the changes in volume and
      price  represent no more than 20 percent  change in the maximum  aggregate
      offering price set forth in the "Calculation of Registration Fee" table in
      the effective registration statement.

         (iii) To include any material  information  with respect to the plan of
      distribution not previously disclosed in the Registration Statement or any
      material  change  to  such  information  in  the  Registration  Statement,
      provided,  however,  that  clauses  (1)(i) and (1)(ii) do not apply if the
      information required to be included in a post-effective amendment by those
      paragraphs  is  contained  in  periodic  reports  filed by the  Registrant
      pursuant to Section 13 or Section 15(d) of the Securities  Exchange Act of
      1934 that are incorporated by reference into the  Registration  Statement.

      (2)That, for the purpose of determining any liability under the Securities
   Act of 1933, each such  post-effective  amendment shall be deemed to be a new
   Registration  Statement relating to the securities  offered therein,  and the
   offering  of such  securities  at that time shall be deemed to be the initial
   bona fide offering thereof.

      (3) To Remove from registration by means of a post-effective amendment any
   of the securities  being registered which remain unsold at the termination of
   the offering.


   (b) The  undersigned  registrant  hereby  undertakes  that,  for  purposes of
derterming any liability  under the  Securities Act of 1933,  each filing of the
registrant's  annual  report  pursuant to Section  13(a) or Section 15(d) of the
Securities  Exchange  Act of 1934  (and,  where  applicable,  each  filing of an
employee  benefit  plan's  annual  report  pursuant  to  Section  15(d)  of  the
Securities  Exchange  Act of 1934)  that is  incorporated  by  reference  in the
Registration  Statement  shall  be  deemed  to be a new  Registration  Statement
relating to the securities offered therein,  and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

   (c) The undersigned  Registrant  hereby  undertakes that: 

      (1) For purposes of determining  any liability under the Securities Act of
   1933, the  information  omitted from the form of prospectus  filed as part of
   this  Registration  Statement in reliance  upon Rule 430A and  contained in a
   form of prospectus filed by the Registrant  pursuant to Rule 424(b)(1) or (4)
   or  497(h)  under  the  Securities  Act  shall be  deemed  to be part of this
   Registration Statement as of the time it was declared effective.

      (2) For the purpose of determining  any liability under the Securities Act
   of 1933,  each post-  effective  amendment that contains a form of prospectus
   shall be deemed to be a new Registration Statement relating to the securities
   offered  therein,  and the offering of such  securities at that time shall be
   deemed to be the initial bona fide offering thereof.

   (d) Insofar as indemnification  for liabilities  arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  Registration  pursuant to the provisions  described under Item 15 above, or
otherwise, the Registrant has been advised that in the opinion of the Securities
and  Exchange  Commission  such  indemnification  is  against  public  policy as
expressed in the Act and is, 
                                      II-4
<PAGE>
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the Registrant of expenses incurred
or paid by a director,  officer or  controlling  person of the Registrant in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

   (e) The undersigned  registrant  hereby undertakes to respond to requests for
information  that is incorporated  by reference into the Prospectus  pursuant to
Item 4, 10, 11, or 13 of this Form,  within one  business day of receipt of such
request,  and  to  send  the  incorporated  documents  filed  subsequent  to the
effective date of the Registration  Statement  through the date of responding to
the request.

   (f) The  undersigned  registrant  hereby  undertakes  to supply by means of a
post-effective  amendment  all  information  concerning a  transaction,  and the
company  being  acquired  involved  therein,  that  was not the  subject  of and
included in the Registration Statement when it became effective.
                                      II-5
<PAGE>
                                   SIGNATURES

   Pursuant to the  requirements  of the  Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto duly authorized, in the City of Tucson, State of Arizona
on the 24th day of June, 1997.

                                        ASR INVESTMENTS CORPORATION


                                        By: /s/     JON A. GROVE
                                            ------------------------------------
                                                    Jon A. Grove
                                          Chairman of the Board, President, and
                                                  Chief Executive Officer
<PAGE>
                                POWER OF ATTORNEY

   KNOW ALL PERSONS BY THESE PRESENTS,  that the person whose signature  appears
below constitutes and appoints jointly and severally, Jon A. Grove and Joseph C.
Chan and each of them, as his true and lawful attorneys-in-fact and agents, with
full power of substitution  and  resubstitition,  for him and in his name, place
and stead, in any and all capacities,  to sign any and all amendments (including
pre-effective and post-effective amendments) to this Registration Statement, and
to file the same, with all exhibits  thereto,  and other documents in connection
therewith,  with the  Secuities  and  Exchange  Commission,  granting  unto said
attorneys-in-fact  and agents,  and each of them, full power and authority to do
and perform each and every act and thing  requisite  and necessary to be done in
connection therewith,  as fully to all intents and purposes as he might or could
do in person,  hereby ratifying and confirming all which said  attorneys-in-fact
and agents,  or any of them,  or their or his  substitute  or  substitutes,  may
lawfully do, or cause to be done by virtue hereof.


   Pursuant to the requirements of the Securities Act of 1933, this Registration
Statement has been signed by the following  persons in the capacities and on the
date indicated:

<TABLE>
<CAPTION>
        SIGNATURE                                 POSITION                           DATE
        ---------                                 --------                           ----
<S>                                <C>                                               <C>
/s/  JON A. GROVE                  Chairman of the Board, President, and             June 24, 1997
- ------------------------           Chief Executive Officer (Principal
     Jon A. Grove                  Executive Officer)

/s/ FRANK S. PARISE, JR.           Vice Chairman, Executive Vice President,          June 24, 1997
- ------------------------           Chief Administrative Officer and Director
    Frank S. Parise, Jr.

/s/  JOSEPH C. CHAN                Executive Vice President, Chief                   June 24, 1997
- ------------------------           Operations Officer, Chief Financial
     Joseph C. Chan                Officer, Secretary, Treasurer and
     Director                      (Principal Financial and Accounting Officer)

/s/  DON W. WINTON                 Executive Vice President and Director             June 24, 1997
- ------------------------
     Don W. Winton      

/s/  EARL M. BALDWIN               Director                                          June 24, 1997
- ------------------------
     Earl M. Baldwin    

/s/  STEVEN G. DAVIS               Director                                          June 24, 1997
- ------------------------
     Steven G. Davis   

/s/  JOHN J. GISI                  Director                                          June 24, 1997
- ------------------------
     John J. Gisi       

/s/  RAYMOND L. HORN               Director                                          June 24, 1997
- ------------------------
     Raymond L. Horn    

/s/   FREDERICK C. MOOR            Director                                          June 24, 1997
- ------------------------
      Frederick C. Moor 
</TABLE>

                      ARTICLES OF AMENDMENT AND RESTATEMENT
                                       OF
                            ARTICLES OF INCORPORATION
                                       OF
                           ASR INVESTMENTS CORPORATION

                  ASR  Investments  Corporation,  a  Maryland  corporation  (the
"Corporation"),  hereby  certifies to the State  Department of  Assessments  and
Taxation of Maryland that:

                  FIRST:  The  Corporation  desires  to amend  and  restate  its
Charter as currently in effect.  Therefore,  the Charter of the  Corporation  is
hereby amended and restated to read in its entirety as follows:


                                    ARTICLE I
                                  INCORPORATORS

                  The undersigned Jon A. Grove and Joseph C. Chan, each of whose
address is 335 North Wilmot, Suite 250, Tucson, Arizona 85711, and each being at
least 18 years of age,  do hereby act as  incorporators,  under and by virtue of
the General  Corporation Law of the State of Maryland  authorizing the formation
of corporations and with the intention of forming a corporation.

                                   ARTICLE II
                                      NAME

                  The  name  of  the   corporation   shall  be  ASR  Investments
Corporation (the "Corporation").

                                   ARTICLE III
                                    PURPOSES

                  The  purposes  for which the  Corporation  is formed,  and the
business  and objects to be carried on and  promoted by it, are to engage in any
lawful act or activity (including, without limitation or obligation, engaging in
business as a real estate  investment  trust ("REIT") under Sections 856 through
860 of the Internal Revenue Code of 1986, as amended,  or any successor  statute
(the  "Code"))  for  which  corporations  may be  organized  under  the  General
Corporation Law of the State of Maryland as now or hereafter in force.

                                   ARTICLE IV
                                PRINCIPAL OFFICE

                  The present address of the principal office of the Corporation
in the State of Maryland is c/o The  Corporation  Trust  Incorporated,  32 South
Street, Baltimore, Maryland 21202.

                                    ARTICLE V
                                 RESIDENT AGENT

                  The name and address of the resident agent of the  Corporation
in the  State of  Maryland  are The  Corporation  Trust  Incorporated,  32 South
Street,   Baltimore,   Maryland  21202.   Said  resident  agent  is  a  Maryland
corporation.
<PAGE>
                                   ARTICLE VI
                                  CAPITAL STOCK

                  (a) Authorized  Capital  Stock.  The total number of shares of
stock  ("Capital  Stock") which the  Corporation has authority to issue is Forty
Million (40,000,000) shares of Capital Stock amounting in aggregate par value to
Four Hundred  Thousand  Dollars  ($400,000).  All of the  authorized  shares are
classified as Common Stock of the same class (the "Common Stock").

                  (b) Common Stock. Each share of Common Stock shall entitle the
owner thereof to vote at the rate of one (1) vote for each share held.


                  (c)  Fractional   Shares.  The  Corporation  shall  not  issue
fractional shares of its Capital Stock.

                  (d) Capital Stock Restrictions. All persons who acquire shares
of Capital Stock in the  Corporation  shall  acquire such shares  subject to the
provisions of these Articles of Incorporation and the Bylaws of the Corporation.

                                   ARTICLE VII
                                    DIRECTORS

                  The number of directors of the  Corporation  shall be not less
than three nor more than  fifteen,  which  number may be  increased or decreased
pursuant  to the  Bylaws of the  Corporation,  but shall  never be less than the
minimum number permitted by the General Corporation Law of the State of Maryland
now or  hereafter  in force.  The names of the  directors  who shall serve until
their  successors  are duly elected and  qualified  are Jon A. Grove,  Joseph C.
Chan, Frank S. Parise,  Jr., John J. Gisi,  Raymond L. Horn, Earl M. Baldwin and
Frederick C. Moor.

                                  ARTICLE VIII
                   RIGHTS AND POWERS OF DIRECTORS AND OFFICERS

                  The following provisions are hereby adopted for the purpose of
defining,  limiting  and  regulating  the powers of the  Corporation  and of the
directors and stockholders:

                  (a) Issuance of Capital  Stock.  The Board of Directors of the
Corporation  is hereby  empowered to authorize the issuance from time to time of
shares of its Capital  Stock of any class or series,  whether  now or  hereafter
authorized,  and securities  convertible into shares of its Capital Stock of any
class or series, whether now or hereafter authorized,  for such consideration as
the  Board of  Directors  may deem  advisable  and  without  any  action  by the
stockholders,  subject to such limitations as may be set forth in these Articles
of Incorporation, in the Bylaws of the Corporation or in the General Corporation
Law of the State of Maryland.

                  (b) No Preemptive  Rights.  No holder of any shares of Capital
Stock or any other  securities  of the  Corporation,  whether  now or  hereafter
authorized,  shall have any  preemptive  right to subscribe  for or purchase any
shares of Capital Stock or any other  securities of the  Corporation  other than
such  right,  if any, as the Board of  Directors,  in its sole  discretion,  may
determine  and at such price or prices and upon such other terms as the Board of
Directors,  in its sole discretion,  may fix; and any shares of Capital Stock or
other  securities  which  the  Board of  Directors  may  determine  to offer for
subscription  may,  as the  Board  of  Directors  in its sole  discretion  shall
determine,  be  offered to  certain  holders  of shares of Capital  Stock to the
exclusion of any other holders of shares of Capital Stock.

                  (c)  Indemnification.  To the maximum extent  permitted by the
General Corporation Law of the State of Maryland,  as from time to time amended,
the Corporation  shall indemnify its currently  acting and its former  directors
against any and all liabilities  and expenses  incurred in connection with their
services in such
                                        2
<PAGE>
capacities,  shall indemnify its currently acting and its former officers to the
full  extent  that  indemnification  shall be  provided  to  directors,  and may
indemnify its employees and agents and persons who serve and have served, at its
request as a director,  officer,  partner, trustee, employee or agent of another
corporation, partnership, joint venture or other enterprise as may be determined
by the Board of  Directors.  The  Corporation  shall,  also to the same  extent,
advance expenses to its directors and officers and may advance expenses to other
indemnified  persons and may by Bylaw,  resolution  or  agreement  make  further
provision for indemnification of directors,  officers,  employees and agents. In
addition,  the Corporation  may indemnify and advance  expenses to its currently
acting and former  officers who do not serve as directors to such further extent
as shall be authorized by the Board of Directors and be consistent with law.

                  (d) Agreements.  Subject to such conditions, if any, as may be
required  by any  applicable  law,  the Board of  Directors  may  authorize  the
execution and  performance by the Corporation of one or more agreements with any
person,  corporation,  association,  company,  trust,  partnership  (limited  or
general)  or other  organization  whereby  any such other  person,  corporation,
association,   company,  trust,   partnership  (limited  or  general)  or  other
organization  shall  render or make  available  to the  Corporation  managerial,
investment,  advisory and/or related  services,  office space and other services
and facilities  (including,  if deemed advisable by the Board of Directors,  the
management or supervision of investments of the Corporation) upon such terms and
conditions  as may be  provided  in such  agreement  or  agreements  (including,
without  limitation and if deemed fair and reasonable by the Board of Directors,
the compensation payable thereunder by the Corporation).

                  (e)   Related   Party   Transactions.   A  contract  or  other
transaction  between the  Corporation  and any of its  directors  or between the
Corporation and any other corporation,  firm or other entity in which any of its
directors  is a director  or has a material  financial  interest  is not void or
voidable  solely  because  of any  one or  more  of the  following:  The  common
directorship  or  interest;  the  presence of the director at the meeting of the
Board of  Directors  which  authorizes,  approves,  or ratifies  the contract or
transaction;  or the counting of the vote of the director for the authorization,
approval,  or  ratification  of the  contract or  transaction.  This section (e)
applies only if:

                           (i) the fact of the common  directorship  or interest
                  is  disclosed  to or  otherwise  known  by (A)  the  Board  of
                  Directors and the Board of Directors authorizes,  approves, or
                  ratifies the contract or transaction by the  affirmative  vote
                  of a  majority  of the  disinterested  directors,  even if the
                  disinterested  directors constitute less than a quorum; or (B)
                  the  stockholders  entitled  to  vote,  and  the  contract  or
                  transaction is authorized, approved, or ratified by a majority
                  of the votes cast by the  stockholders  entitled to vote other
                  than the votes of the shares  owned or record or  beneficially
                  by the  interested  director or  Corporation,  firm,  or other
                  entity; or

                           (ii)  the  contract  or   transaction   is  fair  and
                  reasonable to the Corporation.

                  Common or  interested  directors or the stock owned by them or
by  an  interested  corporation,  firm,  or  other  entity  may  be  counted  in
determining  the  presence of a quorum at a meeting of the Board of Directors or
at a meeting of the  stockholders,  as the case may be, at which the contract or
transaction is authorized,  approved,  or ratified. If a contract or transaction
is not  authorized,  approved,  or ratified in one of the ways  provided  for in
clause (i) of the second  sentence  of section  (e),  the person  asserting  the
validity of the  contract or  transaction  bears the burden of proving  that the
contract or transaction  was fair and reasonable to the  Corporation at the time
that it was authorized,  approved,  or ratified.  The procedures in this section
(e)  do not  apply  to the  fixing  by the  Board  of  Directors  of  reasonable
compensation for a director, whether as a director or in any other capacity.

                  (f) Other  Powers.  The Board of Directors of the  Corporation
shall have power from time to time and in its sole  discretion  to  determine in
accordance with sound accounting practice,  what constitutes annual or other net
profits,  earnings,  surplus or net assets in excess of capital; to fix and vary
from time to time the amount to be reserved  as working  capital,  or  determine
that retained  earnings or surplus shall remain in the hands of the Corporation;
to set apart out of any funds of the  Corporation  such  reserve or  reserves in
such  amount or amounts  and for such  proper  purpose or  purposes  as it shall
determine and to abolish any such reserve or any part thereof;
                                        3
<PAGE>
to  distribute  and pay  distributions  or  dividends  in  stock,  cash or other
securities  or  property,  out of surplus or any other funds or amounts  legally
available  therefor,  at such  times and to the  stockholders  of record on such
dates as it may, from time to time, determine;  to determine whether and to what
extent and at what times and places and under what  conditions  and  regulations
the books,  accounts and documents of the Corporation,  or any of them, shall be
open  to the  inspection  of  stockholders,  except  as  otherwise  provided  by
applicable statute or by the Bylaws, and, except as so provided,  no stockholder
shall have any right to inspect any book, account or document of the Corporation
unless  authorized  so to do by  resolution  of the Board of  Directors;  and to
determine any matters  relating to the  acquisition,  holding and disposition of
any assets by the Corporation.

                  (g)  Statutory  Powers.  The  enumeration  and  definition  of
particular powers of the Board of Directors  included in this Article VIII shall
in no way be limited or restricted  by reference to or inference  from the terms
of any  other  clause  of  this  or any  other  Article  of the  Charter  of the
Corporation or construed as or deemed by inference or otherwise in any manner to
exclude or limit any powers  conferred upon the Board of Directors under the law
of the State of Maryland now or hereafter in force.

                  (h)  Liability.  To the fullest  extent  permitted by Maryland
statutory or decisional law, as amended or  interpreted,  no director or officer
of this  Corporation  shall  be  personally  liable  to the  Corporation  or its
stockholders  for  monetary  damages.   No  amendment  of  the  Charter  of  the
Corporation  or repeal of any of its  provisions  shall limit or  eliminate  the
benefits provided to directors and officers under this provision with respect to
any act or omission which occurred prior to such amendment or repeal.

                  (i)  Majority  Vote.  Notwithstanding  any  provisions  of law
requiring  the  authorization  of any  action  by a  greater  proportion  than a
majority of the total number of shares of all classes of capital stock or of the
total number of shares of any class of capital stock, such action shall be valid
and effective if authorized by the affirmative vote of the holders of a majority
of the total number of stockholders  of all classes  outstanding and entitled to
vote thereon, except as other wise provided in these Articles of Incorporation.

                  (j) Amendments to Charter.  The Corporation reserves the right
from  time to time  to make  any  amendments  of its  Charter  which  may now or
hereafter be authorized by law,  including any amendments  altering the terms or
contract  rights,  as  expressly  set  forth  in  the  Charter,  of  any  of its
outstanding Capital Stock.

                  (k) Bylaws. The Board of Directors,  and not the stockholders,
shall have the exclusive power to make, alter, amend or repeal the Bylaws of the
Corporation.

                                   ARTICLE IX
                REIT-RELATED RESTRICTIONS AND LIMITATIONS ON THE
                        EQUITY SHARES OF THE CORPORATION

                  Subsequent to the Effective Date (as hereinafter  defined) and
until the Restriction  Termination  Date (as hereinafter  defined),  all Capital
Stock of the  Corporation  shall be subject to the  following  restrictions  and
limitations intended to preserve the Corporation's status as a REIT:

                  (a) Definitions.  The following terms shall have the following
meanings:

                      "Acquire"  shall mean the  acquisition  of  Beneficial  or
Constructive  Ownership of Capital  Stock,  whether by a Transfer,  Non-Transfer
Event or by any other  means,  including,  without  limitation,  an  acquisition
pursuant  to the  exercise  of an  option,  warrant,  pledge  or other  security
interest  or  similar  right to  acquire  shares,  but  shall  not  include  the
acquisition  of any such  rights  unless,  as a result,  the  acquiror  would be
considered a Beneficial Owner, as defined below.

                      "Beneficial  Ownership"  shall mean  ownership  of Capital
Stock by a Person  who would be  treated  as an owner of  Capital  Stock  either
directly or indirectly under Code Section  542(a)(2),  taking into account,  for
this  purpose,  constructive  ownership  determined  under Code  Section 544, as
modified by Code Section
                                        4
<PAGE>
856(h)(1)(B) (except where expressly provided otherwise).  The terms "Beneficial
Owner,"  "Beneficially Owns" and "Beneficially Owned" shall have the correlative
meanings.

                      "Beneficiary" shall mean, with respect to any Share Trust,
one or more organizations  described in each of Code Section 170(b)(1)(A) (other
than clauses (vii) or (viii) thereof) and Code Section  170(c)(2) that are named
by the Share Trust as the beneficiary or  beneficiaries  of such Share Trust, in
accordance with the provisions of Article X.

                      "Closely-Held  Restriction"  shall  mean  the  restriction
under  Code  Section  856(a)(6)  that a REIT not be  "closely  held"  within the
meaning of Code Section 856(h).

                      "Code"  shall mean the Internal  Revenue Code of 1986,  as
amended and in effect from time to time, or any successor  statute  thereto,  as
interpreted by the applicable regulations thereunder.  Any reference herein to a
specific Code section or sections  shall be deemed to include a reference to any
corresponding provision of future law.

                      "Constructive  Ownership"  shall mean ownership of Capital
Stock by a Person who would be treated as an owner of such Capital  Stock either
directly or  constructively  through the  application  of Code  Section  318, as
modified  by  Code   Section   856(d)(5).   The  terms   "Constructively   Own,"
"Constructively  Owned" and  "Constructive  Owner"  shall  have the  correlative
meanings.

                      "Effective  Date"  shall  mean the date upon  which  these
Amended and  Restated  Articles of  Incorporation  are  received,  approved  and
recorded by the State of Maryland State Department of Assessments and Taxation.

                      "Market  Price" on any date shall mean the  average of the
Closing  Price for the five  consecutive  Trading Days ending on such date.  The
"Closing Price" on any day shall mean the last reported sale price, regular way,
or, in case no such sale takes place on such day, the average of the closing bid
and asked  prices,  regular  way, in either  case as  reported in the  principal
consolidated  transaction  reporting system with respect to securities listed or
admitted to trading on a national  securities exchange or included for quotation
on the NASDAQ-  National  Market  System,  of the class of Capital  Stock of the
Corporation,  or if not so  listed  or  admitted  to  trading  or  included  for
quotation,  the last quoted price, or if not so quoted,  the average of the high
bid and low asked  prices in the  over-the-counter  market,  as  reported by the
National Association of Securities Dealers, Inc. Automated Quotations System or,
if such system is no longer in use, the  principal  other  automated  quotations
system  that may then be in use or, if such  Capital  Stock is not quoted by any
such organization,  the average of the closing bid and asked prices as furnished
by a professional market maker making a market in such Capital Stock as selected
in good faith by the Board of Directors of the Corporation.  "Trading Day" shall
mean a day on which the  principal  national  securities  exchange on which such
Capital  Stock is listed or admitted to trading is open for the  transaction  of
business  or, if such  Capital  Stock is not listed or admitted on any  national
securities  exchange,  any day other than a Saturday, a Sunday or a day on which
banking institutions in the State of New York are authorized or obligated by law
or executive order to close.

                      "Minimum   Stockholder   Requirement"   shall   mean   the
requirement  under Code Section  856(a)(5)  that the capital  stock of a REIT be
beneficially owned by no fewer than 100 Persons (determined without reference to
any rules of attribution under the Code).

                      "Non-Transfer  Event"  shall  mean an event  other  than a
purported   Transfer  that  would  cause  any  Person  to  Beneficially  Own  or
Constructively  Own  Capital  Stock in excess of the  Ownership  Limit (or would
cause  the  Corporation  to fail  to  qualify  as a  REIT),  including,  without
limitation, a change in the capital structure of the Corporation.

                      "Ownership  Limit" shall  initially  mean, with respect to
the Capital  Stock,  9.8 percent of the lesser of (i) the total number,  or (ii)
the value of the total number, of outstanding shares of Capital Stock,
                                        5
<PAGE>
unless  the Board of  Directors  exempts a person  from the  Ownership  Limit in
accordance with section (f) of Article IX.

                      "Partnership"  shall mean  Heritage  Communities,  L.P., a
Delaware limited  partnership  formed pursuant to the Partnership  Agreement and
any successor thereto.

                      "Partnership   Agreement"  shall  mean  the  agreement  of
limited  partnership  establishing the Partnership,  as the same may be amended,
supplemented or restated from time to time.

                      "Permitted Transferee" shall mean any Person designated as
Permitted Transferee in accordance with the provisions of section (e) of Article
X.

                      "Person"  shall mean an individual,  corporation,  general
partnership,  limited  partnership,  limited liability  company,  joint venture,
estate,  trust  (including  a trust  qualified  under  Code  Section  401(a)  or
501(c)(17)),  a  portion  of a trust  permanently  set  aside  for or to be used
exclusively  for the purposes  described in Code  Section  642(c),  association,
private  foundation  within the  meaning of Code  Section  509(a),  joint  stock
company,   consortia,   bank,  trust  company,   government  agency,   political
subdivision  or other entity and also  includes a group as that term is used for
purposes of Section 13(d)(3) of the Securities  Exchange Act of 1934, as amended
but does not include an underwriter  who  participates in any public offering of
Common Stock and/or securities convertible into or exchangeable for Common Stock
subsequent to the Effective  Date (a  "Secondary  Offering")  for a period of 60
days  following  the  purchase  by  such  underwriter  of  Common  Stock  and/or
securities  convertible  into or exchangeable for Common Stock in such Secondary
Offering.

                      "Purported Beneficial Transferee" shall mean, with respect
to any  purported  Transfer  that  results  in  Shares-in-Trust,  the  purported
beneficial  transferee  for whom the  Purported  Record  Transferee  would  have
Acquired  Capital Stock of the Corporation if such Transfer had been valid under
section (b) of this Article IX.

                      "Purported Record  Transferee" shall mean, with respect to
any purported  Transfer which results in  Shares-in-Trust,  the Person who would
have been the record  holder of the  Capital  Stock of the  Corporation  if such
Transfer had been valid under section (b) of this Article IX.

                      "REIT"  shall mean a real  estate  investment  trust under
Code Section 856 et seq.

                      "Restriction  Termination  Date"  shall mean the first day
after the Effective Date on which the Board of Directors  determines  that it is
no longer in the best  interests of the  Corporation  to attempt to, or continue
to, qualify as a REIT.

                      "Share  Trust"  shall  mean  any  separate  trust  created
pursuant to section (a) of Article X and  administered  in  accordance  with the
terms of Article X, for the exclusive benefit of any Beneficiary.

                      "Shares-in-Trust"  shall mean any Capital Stock designated
Shares-in-Trust pursuant to section (a) of Article X.

                      "Share Trustee" shall mean the trustee of the Share Trust,
which is selected by the Corporation  but not affiliated  with the  Corporation,
the  Partnership or a Beneficiary,  and any successor  trustee  appointed by the
Corporation.

                      "Tenant  Ownership  Limit" shall mean the limitation  that
the Corporation may not  Constructively  Own 10 percent or more of the ownership
interests in a tenant of real property of the  Corporation,  the  Partnership or
any wholly-owned subsidiary of the Corporation,  which ownership would cause any
rents from such real  property to not be considered  "rents from real  property"
under Code Section 856(d)(2)(B).
                                        6
<PAGE>
                      "Transfer"  (as a noun)  shall  mean any  sale,  transfer,
gift,  assignment,  devise or other disposition of Capital Stock or the right to
vote or receive dividends on Capital Stock (including without limitation (i) the
granting of any option or entering into any agreement for the sale,  transfer or
other  disposition of Capital Stock or the right to vote or receive dividends on
Capital Stock or (ii) the sale,  transfer,  assignment or other  disposition  or
grant of any securities or rights  convertible  into or exchangeable for Capital
Stock,  or the right to vote or receive  dividends  on Capital  Stock),  whether
voluntary  or  involuntary,  whether of record or  beneficially  and  whether by
operation of law or otherwise.  "Transfer"  (as a verb) shall have a correlative
meaning.

                  (b) Ownership Limitation and Transfer Restrictions.

                      (i) Except as provided in section (f) of this  Article IX,
from and after the Effective Date and prior to the Restriction Termination Date:
(1) no Person shall  Beneficially  Own or  Constructively  Own Capital  Stock in
excess of the Ownership  Limit; (2) no Person shall Acquire Capital Stock if, as
a result of such  acquisition,  the  Minimum  Stockholder  Requirement  would be
violated;  (3) no Person shall Acquire Capital Stock or any interest therein if,
as a result of such acquisition,  the Closely-Held Restriction would be violated
or the Corporation  would otherwise fail to qualify as a REIT; and (4) no Person
shall  Acquire  Capital  Stock or any  interest  therein if, as a result of such
acquisition, the Tenant Ownership Limit would be violated.

                      (ii) Any Transfer  that would result in a violation of the
restrictions in section (b)(i) above shall be void ab initio as to the purported
Transfer  of such  number  of shares  of  Capital  Stock  that  would  cause the
violation  of the  applicable  restriction  in  section  (b)(i)  above,  and the
Purported  Record  Transferee  (and  the  Purported  Beneficial  Transferee,  if
different) shall acquire no rights in such Capital Stock.

                  (c) Automatic Transfer to Share Trust

                      (i) If,  notwithstanding the other provisions contained in
this Article IX, at any time from and after the Effective  Date and prior to the
Restriction  Termination  Date,  there is a purported  Transfer or  Non-Transfer
Event such that any Person would either  Beneficially Own or Constructively  Own
Capital  Stock in excess  of the  Ownership  Limit,  then,  except as  otherwise
provided in section (f) of this Article IX, (1) the Purported Record  Transferee
(and the Purported Beneficial  Transferee,  if different) shall acquire no right
or interest (or, in the case of a Non-Transfer  Event, the person holding record
title to the Capital Stock  Beneficially  Owned or Constructively  Owned by such
Beneficial  Owner  or  Constructive  Owner,  shall  cease  to own any  right  or
interest)  in such  number of shares of Capital  Stock  which  would  cause such
Purported Record Transferee (and Purported Beneficial Transferee,  if different)
to  Beneficially  Own or  Constructively  Own  Capital  Stock in  excess  of the
Ownership  Limit  (rounded up to the nearest  whole  share),  (2) such number of
shares of Capital  Stock in excess of the  Ownership  Limit  (rounded  up to the
nearest whole share) shall be designated Shares-in-Trust and, in accordance with
the  provisions of section (a) of Article X,  transferred  automatically  and by
operation of law to the Share Trust to be held in accordance  with Article X and
(3) such Purported Record Transferee (and the Purported  Beneficial  Transferee,
if  different)  shall submit such number of shares of Capital Stock to the Share
Trust for registration in the name of the Share Trustee.

                      (ii) If, notwithstanding the other provisions contained in
this Article IX, at any time from and after the Effective  Date and prior to the
Restriction  Termination  Date,  there is a purported  Transfer or  Non-Transfer
Event that, if effective, would result in a violation of the Minimum Stockholder
Requirement,  the  Closely-Held  Restriction,  or the Tenant Ownership Limit, or
would otherwise result in a loss of the Corporation's REIT status (collectively,
a "Transfer  Violation"),  then, except as otherwise  provided in section (f) of
this  Article  IX,  (1) the  Purported  Record  Transferee  (and  the  Purported
Beneficial Transferee,  if different) shall acquire no right or interest (or, in
the case of a Non-Transfer Event, the person holding record title to the Capital
Stock with respect to which such Non-Transfer Event occurred, shall cause to own
any right or interest) in such number of shares of Capital Stock,  the ownership
of  which  by  such  Purported  Record  Transferee  (and  Purported   Beneficial
Transferee,  if different) would result in a Transfer Violation, (2) such number
of shares of Capital  Stock  (rounded up to the nearest  whole  share)  shall be
designated Shares-in-Trust and, in accordance with the provisions of section (a)
of Article X,  transferred  automatically  and by  operation of law to the Share
Trust to be held in accordance with Article
                                        7
<PAGE>
X,  and (3) the  Purported  Record  Transferee  (and  the  Purported  Beneficial
Transferee, if different) shall submit such number of shares of Capital Stock to
the Share Trust for registration in the name of the Share Trustee.

                      (iii)  Any  Purported  Record  Transferee  (and  Purported
Beneficial Transferee,  if different) shall acquire no right or interest (or, in
the case of a  Non-Transfer  Event,  the person  holding  title to the shares of
Capital Stock  Beneficially  Owned or  Constructively  Owned by such  Beneficial
Owner or Constructive  Owner,  shall cease to own any right or interest) in such
number of shares of Capital  Stock  which would cause such Person to violate the
Ownership Limit or trigger a Transfer Violation.  Such transfer to a Share Trust
and the  designation of shares as  Shares-in-Trust  shall be effective as of the
close of  business  on the  business  day prior to the date of the  Transfer  or
Non-Transfer Event, as the case may be.

                  (d)  Remedies  for Breach.  If the Board of  Directors  or its
designee shall at any time determine in good faith that a purported  Transfer of
Capital  Stock has taken place in violation of section (b) of this Article IX or
that a  Person  intends  to  acquire  or has  attempted  to  acquire  beneficial
ownership (determined without reference to any rules of attribution), Beneficial
Ownership or  Constructive  Ownership of any Capital Stock of the Corporation in
violation  of  section  (b) of this  Article  IX,  the  Corporation's  Board  of
Directors  shall take such action as it deems advisable to refuse to give effect
to such Transfer or acquisition  on the books of the  Corporation or instituting
proceedings to enjoin such Transfer or acquisition;  provided, however, that any
Transfer, attempted Transfer,  acquisition or attempted acquisition in violation
of section (b)(i) of this Article IX shall automatically  result in the transfer
described  in section  (c) of this  Article IX,  irrespective  of any action (or
non-action) by the Board of Directors, except as provided in section (f) of this
Article IX.

                  (e) Notices of Restricted Transfer.

                      (i) Any Person who acquires or attempts to acquire Capital
Stock in  violation  of section (b) of this  Article IX, and any Person who is a
Purported Record  Transferee or a Purported  Beneficial  Transferee of shares of
Capital  Stock that are  transferred  to a Share Trust under section (c) of this
Article IX, shall  immediately  give written  notice to the  Corporation of such
event, shall submit to the Corporation such number of shares of Capital Stock to
be  transferred  to the Share Trust and shall  provide to the  Corporation  such
other  information  as the  Corporation  may request in order to  determine  the
effect,  if any, of such  Transfer or  attempted  Transfer or such  Non-Transfer
Event on the Corporation's status as a REIT.

                      (ii) From and after  the  Effective  Date and prior to the
Restriction  Termination  Date, every Beneficial Owner or Constructive  Owner of
more than 5 percent (or such other  percentage,  as  provided  in the  pertinent
income tax regulations promulgated under the Code) of the number or value of the
outstanding  shares of Capital Stock of the  Corporation  shall,  within 30 days
after January 1 of each year, give written notice to the Corporation stating the
name and address of such Beneficial  Owner or Constructive  Owner, the number of
shares of Capital Stock Beneficially or Constructively  Owned, and a description
of how such shares are held.  Each such Beneficial  Owner or Constructive  Owner
shall  provide  to  the  Corporation   such  additional   information  that  the
Corporation may reasonably  request in order to determine the effect, if any, of
such Beneficial or Constructive  Ownership on the Corporation's status as a REIT
and to ensure compliance with the Ownership Limit.

                      (iii) From and after the  Effective  Date and prior to the
Restriction  Termination  Date,  each  Person  who  is  a  Beneficial  Owner  or
Constructive Owner of shares of Capital Stock of the Corporation and each Person
(including  the  stockholder  of  record)  who is holding  Capital  Stock of the
Corporation for a Beneficial  Owner or  Constructive  Owner shall provide to the
Corporation  such  information  as the  Corporation  may  reasonably  request to
determine the Corporation's status as a REIT, to comply with the requirements of
any taxing authority or governmental  agency or to determine any such compliance
and to ensure compliance with the Ownership Limit.

                  (f) Exception.  Upon the receipt of evidence  satisfactory  to
the Board of Directors that the  restrictions  contained in sections  (b)(i)(2),
(3) or (4) of  this  Article  IX will  not be  violated,  and  upon  such  other
conditions as the Board of Directors  may impose,  the Board of Directors in its
reasonable  discretion  may  exempt a Person  from the  restriction  in  section
(b)(i)(1), but only provided the intended transferee has given written notice
                                        8
<PAGE>
to the Board of Directors of the proposed  transfer no later than the  fifteenth
day prior to such transfer  that, if  consummated,  would result in the intended
transferee's owning shares of Capital Stock in violation of section (b)(i)(1) of
this Article IX.

                  (g) Legend. Each certificate for shares of Capital Stock shall
bear substantially the following legend:

                  "THE  SHARES  OF  STOCK  REPRESENTED  BY  THIS
                  CERTIFICATE  ARE  SUBJECT TO  RESTRICTIONS  ON
                  OWNERSHIP  AND TRANSFER FOR THE PURPOSE OF THE
                  CORPORATION'S  MAINTENANCE  OF ITS STATUS AS A
                  REAL   ESTATE   INVESTMENT   TRUST  UNDER  THE
                  INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE
                  "CODE"). EXCEPT AS OTHERWISE PROVIDED PURSUANT
                  TO THE CHARTER OF THE  CORPORATION,  NO PERSON
                  MAY BENEFICIALLY OWN OR CONSTRUCTIVELY OWN (1)
                  COMMON SHARES OF THE  CORPORATION IN EXCESS OF
                  9.8 PERCENT OF THE LESSER OF THE TOTAL  NUMBER
                  OR VALUE OF THE  OUTSTANDING  COMMON SHARES OF
                  THE CORPORATION,  (2) CAPITAL STOCK THAT WOULD
                  RESULT IN THE TRUST BEING "CLOSELY HELD" UNDER
                  CODE SECTION 856(a)(6), (3) CAPITAL STOCK THAT
                  WOULD  RESULT  IN  THE  CAPITAL   STOCK  BEING
                  BENEFICIALLY  OWNED BY FEWER THAN 100  PERSONS
                  (DETERMINED  WITHOUT REFERENCE TO ANY RULES OF
                  ATTRIBUTION)  OR (4) CAPITAL  STOCK THAT WOULD
                  CAUSE THE CORPORATION OR HERITAGE COMMUNITIES,
                  L.P.,  A  DELAWARE  LIMITED  PARTNERSHIP,   TO
                  CONSTRUCTIVELY  OWN 10  PERCENT OR MORE OF THE
                  OWNERSHIP  INTERESTS  IN A TENANT  OF THE REAL
                  PROPERTY  OF  THE   CORPORATION   OR  HERITAGE
                  COMMUNITIES,  L.P.  WITHIN THE MEANING OF CODE
                  SECTION     856(d)(2)(B),     WITH     FURTHER
                  RESTRICTIONS  AND  EXCEPTIONS SET FORTH IN THE
                  CORPORATION'S CHARTER. ANY PERSON WHO ATTEMPTS
                  OR   PROPOSES   TO    BENEFICIALLY    OWN   OR
                  CONSTRUCTIVELY  OWN SHARES OF CAPITAL STOCK IN
                  EXCESS   OF   THE   ABOVE   LIMITATIONS   MUST
                  IMMEDIATELY NOTIFY THE CORPORATION IN WRITING.
                  IF AN ATTEMPT IS MADE TO VIOLATE OR THERE IS A
                  VIOLATION  OF  THESE   RESTRICTIONS   (i)  ANY
                  PURPORTED  TRANSFER WILL BE VOID AB INITIO AND
                  WILL  NOT BE  RECOGNIZED  BY THE  CORPORATION,
                  (ii) THE CAPITAL  STOCK IN  VIOLATION OF THESE
                  RESTRICTIONS,   WHETHER   AS  A  RESULT  OF  A
                  TRANSFER  OR  NON-TRANSFER   EVENT,   WILL  BE
                  TRANSFERRED  AUTOMATICALLY AND BY OPERATION OF
                  LAW TO A SHARE  TRUST AND SHALL BE  DESIGNATED
                  SHARES-IN-TRUST. ALL TERMS USED IN THIS LEGEND
                  AND DEFINED IN THE CORPORATION'S  CHARTER HAVE
                  THE  MEANINGS  DEFINED  IN  THE  CORPORATION'S
                  CHARTER,  AS THE SAME MAY BE AMENDED FROM TIME
                  TO  TIME,  A  COPY  OF  WHICH,  INCLUDING  THE
                  RESTRICTIONS  ON OWNERSHIP AND TRANSFER,  WILL
                  BE SENT WITHOUT CHARGE TO EACH STOCKHOLDER WHO
                  SO REQUESTS."

                  (h)  Remedies  Not  Limited.  Subject to  section  (k) of this
Article IX,  nothing  contained in this Article shall limit the authority of the
Board of  Directors to take such other  action as in its sole  discretion  deems
necessary  or  advisable  to protect the  Corporation  and the  interests of its
stockholders in preserving the Corporation's status as a REIT.
                                        9
<PAGE>
                  (i) Ambiguity.  In the case of an ambiguity in the application
of any of the provisions of this Article IX, including any definition  contained
in section (a) of this Article IX, the Board of  Directors  shall have the power
to determine the  application of the provisions of this Article IX and Article X
with respect to any situation based on the facts known to it.

                  (j)  Severability.  If any provision of this Article IX or any
application  of any such  provision is  determined to be invalid by a federal or
state court having  jurisdiction  over the issue,  the validity of the remaining
provisions shall not be affected and other  applications of such provision shall
be affected  only to the extent  necessary to comply with the  determination  of
such court.

                  (k)  Settlement.   Nothing  in  this  Article   precludes  the
settlement of  transactions  entered into through the facilities of any national
securities  exchange,  but the shares of Capital  Stock which are the subject to
such  transaction  shall  continue to be subject to the terms of this Article IX
and Article X subsequent to such settlement.

                                    ARTICLE X
                                 SHARES IN TRUST

                  (a) Share  Trust.  Any Capital  Stock  transferred  to a Share
Trust and  designated  Shares-in-  Trust  pursuant  to section (c) of Article IX
shall be held for the  exclusive  benefit of the  Beneficiary.  The  Corporation
shall name a Beneficiary  and Share Trustee of each Share Trust within five days
after  discovery  of the  existence  thereof.  Any transfer to a Share Trust and
designation  of Capital  Stock as  Shares-in-Trust,  pursuant  to section (c) of
Article IX shall be  effective  as of the close of business on the  business day
prior to the date of the  Transfer  or  Non-Transfer  Event that  results in the
transfer to the Share Trust. Shares-in-Trust shall remain issued and outstanding
shares of Capital  Stock of the  Corporation  and shall be  entitled to the same
rights and privileges on identical  terms and conditions as are all other issued
and  outstanding  shares of  Capital  Stock of the same class and  series.  When
transferred  to the Permitted  Transferee in accordance  with the  provisions of
section (e) of this Article X, such Shares-in-Trust shall cease to be designated
as Shares-in-Trust.

                  (b) Dividend  Rights.  The Share Trustee,  as record holder of
Shares-in-Trust, shall be entitled to receive all dividends and distributions as
may be  declared  by the Board of  Directors  and shall hold such  dividends  or
distributions in trust for the benefit of the Beneficiary.  The Purported Record
Transferee (or Purported Beneficial  Transferee,  if applicable) with respect to
Shares-in-Trust  shall repay to the Share Trustee the amount of any dividends or
distributions  received by it that (i) are  attributable  to any  Capital  Stock
designated as Shares-in- Trust and (ii) the record date of which was on or after
the date that such shares became Shares-in-Trust. The Corporation shall take all
measures  that it determines  reasonably  necessary to recover the amount of any
such  dividend or  distribution  paid to the  Purported  Record  Transferee  (or
Purported  Beneficial  Transferee,  if  applicable),  including,  if  necessary,
withholding any portion of future dividends or distributions  payable on Capital
Stock Beneficially Owned or Constructively  Owned by the Person who, but for the
provisions of section (c) of Article IX would Constructively Own or Beneficially
Own the Shares-in-Trust;  and, as soon as reasonably  practicable  following the
Corporation's  receipt  or  withholding  thereof,  shall  pay over to the  Share
Trustee  for the  benefit  of the  Beneficiary  the  dividends  so  received  or
withheld, as the case may be.

                  (c) Rights Upon Liquidation.  In the event of any voluntary or
involuntary  liquidation,  dissolution or winding up of, or any  distribution of
the assets of (other than a dividend),  the  Corporation,  each Share Trustee of
Shares-in-Trust shall be entitled to receive,  ratably with each other holder of
Capital  Stock of the same  class or series,  that  portion of the assets of the
Corporation which is available for distribution to the holders of such class and
series of Capital  Stock.  The Share Trustee  shall  distribute to the Purported
Record  Transferee the amounts received upon such liquidation,  dissolution,  or
winding  up, or  distribution;  provided,  however,  that the  Purported  Record
Transferee shall not be entitled to receive amounts pursuant to this section (c)
in excess of, in the case of a purported  Transfer in which the Purported Record
Transferee  gave value for  Capital  Stock and which  Transfer  resulted  in the
transfer of the shares to the Share  Trust,  the price per share,  if any,  such
Purported  Record  Transferee  paid for the Capital  Stock and, in the case of a
Non-Transfer Event or Transfer in which the Purported
                                       10
<PAGE>
Record  Transferee did not give value for such shares (e.g.,  if the shares were
received through a gift or devise) and which Non-Transfer Event or Transfer,  as
the case may be,  resulted  in the  transfer of shares to the Share  Trust,  the
price per share equal to the Market Price on the date of such Non-Transfer Event
or Transfer.  Any remaining  amount in such Share Trust shall be  distributed to
the Beneficiary.

                  (d) Voting Rights. The Share Trustee shall be entitled to vote
all  Shares-in-Trust.  Any vote by a Purported Record  Transferee as a holder of
Capital Stock prior to the discovery by the  Corporation  that the Capital Stock
are Shares-in-Trust  shall, subject to applicable law, be rescinded and shall be
void ab initio with respect to such  Shares-in-Trust  and the  Purported  Record
Transferee  shall be deemed to have  given,  as of the close of  business on the
business day prior to the date of the purported  Transfer or non-Transfer  Event
that results in the transfer to the Share Trust of Capital  Stock under  section
(c) of  Article  IX an  irrevocable  proxy  to the  Share  Trustee  to vote  the
Shares-in-Trust  in the  manner  in  which  the  Share  Trustee  in its sole and
absolute discretion, desires.

                  (e)  Designation  of Permitted  Transferee.  The Share Trustee
shall have the exclusive and absolute right to designate a Permitted  Transferee
of any and all  Shares-in-Trust.  In an orderly  fashion so as not to materially
adversely  affect the Market  Price of the  Shares-in-Trust,  the Share  Trustee
shall designate a Person as Permitted  Transferee,  provided,  however, that (i)
the  Permitted  Transferee so  designated  purchases for valuable  consideration
(whether in a public or private sale), at a price as set forth in section (g) of
this  Article X, the  Shares-  in-Trust  and (ii) the  Permitted  Transferee  so
designated may acquire such Shares-in-Trust  without such acquisition  resulting
in a transfer to a Share Trust and the  redesignation  of such Capital  Stock so
acquired  as  Shares-in-Trust   under  section  (c)  of  Article  IX.  Upon  the
designation  by the Share Trustee of a Permitted  Transferee in accordance  with
the provisions of this section (e), the Share Trustee of a Share Trust shall (i)
cause  to  be   transferred   to  the  Permitted   Transferee   that  number  of
Shares-in-Trust acquired by the Permitted Transferee,  (ii) cause to be recorded
on the books of the Corporation  that the Permitted  Transferee is the holder of
record of such number of Capital Stock,  and (iii) distribute to the Beneficiary
any and all amounts  held with respect to the  Shares-in-Trust  after making any
required payment to the Purported Record  Transferee  pursuant to section (f) of
this Article X.

                  (f) Compensation to Record Holder of Capital Stock that Became
Shares-in-Trust.  Any purported Record  Transferee shall be entitled  (following
discovery of the  Shares-in-Trust  and  subsequent  designation of the Permitted
Transferee in accordance with section (e) of this Article X) to receive from the
Share Trustee upon the sale or other  disposition  of such  Shares-in-Trust  the
lesser of (i) in the case of (1) a  purported  Transfer  in which the  Purported
Record Transferee (or Purported Beneficial Transferee, if applicable) gave value
for Capital Stock and which  Transfer  resulted in the transfer of the shares to
the Share Trust, the price per share, if any, such Purported  Record  Transferee
(or Purported Beneficial Transferee,  if applicable) paid for the Capital Stock,
or (2) a Non-Transfer Event or Transfer in which the Purported Record Transferee
(or Purported Beneficial Transferee,  if applicable) did not give value for such
shares (e.g.,  if the shares were  received  through a gift or devise) and which
Non-Transfer Event or Transfer,  as the case may be, resulted in the transfer of
shares to the Share Trust,  the price per share equal to the Market Price on the
date of such  Non-Transfer  Event or  Transfer,  and (ii) the  price  per  share
received  by the  Share  Trustee  of the  Share  Trust  from  the  sale or other
disposition  of such  Shares-in-Trust  in accordance  with section (e) or (g) of
this  Article X. Any amounts  received  by the Share  Trustee in respect of such
Shares-in-Trust  and in excess of such amounts to be paid the  Purported  Record
Transferee  pursuant to this section (f) shall be distributed to the Beneficiary
in  accordance  with the  provisions  of  section  (e) of this  Article  X. Each
Beneficiary  and  purported   Record   Transferee   (and  Purported   Beneficial
Transferee,  if different)  waives any and all claims that each may have against
the Share  Trustee and the Share Trust  arising  out of the  disposition  of the
Shares-in-Trust,  except  for  claims  arising  out of the gross  negligence  or
willful  misconduct of, or any failure to make payments in accordance  with this
Article X by, such Share Trustee or the Corporation.

                  (g) Purchase Right in Shares-in-Trust.  Shares-in-Trust  shall
be deemed to have been offered for sale to the Corporation,  or its designee, at
a price  per  share  equal  to the  lesser  of (i) the  price  per  share in the
transaction that created such Shares-in-Trust (or, in the case of a devise, gift
or  Non-Transferee  Event, the Market Price at the time of such devise,  gift or
Non-Transfer  Event) and (ii) the Market Price on the date the  Corporation,  or
its designee, accepts such offer. The Corporation shall have the right to accept
such  offer  for a  period  of 90 days  after  the  later of (i) the date of the
Non-Transfer Event or purported Transfer which resulted in
                                       11
<PAGE>
such Shares-in-Trust, and (ii) the date the Corporation determines in good faith
that a Transfer or Non-Transfer Event resulting in Shares-in-Trust has occurred,
if the  Corporation  does not receive a notice of such Transfer or  Non-Transfer
Event pursuant to section (e) of Article IX.

                                   ARTICLE XI
                                   AMENDMENTS

                  The  Corporation  reserves the right from time to time to make
any  amendments to its Articles of  Incorporation  which may be now or hereafter
authorized  by law,  including  any  amendments  changing  the terms or contract
rights   of  any  of  its   outstanding   capital   stock   by   classification,
reclassification, or otherwise.

                                   ARTICLE XII
                                    DURATION

                  The duration of the Corporation shall be perpetual.


                  SECOND:  The amendment and  restatement  of the Charter of the
Corporation  herein  made was  approved  by a majority  of the  entire  Board of
Directors, was advised by the Board of Directors of the Corporation and approved
by the stockholders of the Corporation as required by law.

                  THIRD:  The  provisions  set  forth in the above  articles  of
amendment and restatement are all of the provisions of the Corporation's Charter
currently in effect as hereby amended.

                  FOURTH:  The current  address of the  principal  office of the
Corporation  is as set forth above in Article IV of these  amended and  restated
articles and the Corporation's current resident agent is as set forth in Article
V of these amended and restated articles.

                  FIFTH:  The  Corporation  currently has seven  directors;  the
directors  currently  in office are named in Article  VII of these  amended  and
restated articles.

                  SIXTH: These amended and restated articles do not increase the
authorized  stock  of the  Corporation  or  the  aggregate  par  value  of  such
authorized stock.


                  IN WITNESS  WHEREOF,  ASR  Investments  Corporation has caused
these  amended and restated  articles to be signed in its name and on its behalf
by its President,  Jon A. Grove, and attested by its Secretary,  Joseph C. Chan,
on the _____ day of ________________, 1997.


                  The  undersigned  President  acknowledges  these  Articles  of
Amendment to be the  corporate  act of the  Corporation  and states that, to the
best of his knowledge,  information and belief,  the matters and facts set forth
herein with respect to the  authorization  and  approval  hereof are true in all
material  respects  and that  this  statement  is made  under the  penalties  of
perjury.


Attest:                                     ASR INVESTMENTS CORPORATION         
                                                                                
                                                                                
                                                                                
- ------------------------------------        ------------------------------------
Secretary                                   President                           
                                            
                                       12

                                     BYLAWS

                                       OF

                           ASR INVESTMENTS CORPORATION

                             A Maryland Corporation
<PAGE>
                                     AMENDED

                                     BYLAWS

                                       OF

                           ASR INVESTMENTS CORPORATION

                             A Maryland Corporation


                                TABLE OF CONTENTS
                                                                            PAGE
                                                                            ----


                                    ARTICLE 1

                             Offices and Fiscal Year

Section 1.1  Principal Office.  .............................................. 1
Section 1.2  Other Offices.  ................................................. 1
Section 1.3  Fiscal Year.  ................................................... 1

                                    ARTICLE 2

                            Meetings of Shareholders

Section 2.1  Place of Meeting.  .............................................. 1
Section 2.2  Annual Meetings.  ............................................... 1
Section 2.3  Special Meetings................................................. 1
Section 2.4  Notice of Meetings............................................... 2
Section 2.5  Quorum, Manner of Acting and Adjournment......................... 2
Section 2.6  Organization..................................................... 3
Section 2.8  Voting Lists..................................................... 3
Section 2.9  Judges of Election............................................... 4
Section 2.10 Determination of Shareholders of Record.......................... 4
Section 2.11 Consent of Shareholders in Lieu of Meeting....................... 5

                                    ARTICLE 3

                               Board of Directors

Section 3.1  Powers........................................................... 5
Section 3.2  Number, Election and Term........................................ 5
Section 3.3  Vacancies........................................................ 5
Section 3.4  Resignations..................................................... 6
Section 3.5  Removal.......................................................... 6
<PAGE>
Section 3.6  Committees of the Board.......................................... 6
Section 3.7  Meetings of the Board of Directors............................... 7
Section 3.8  Quorum and Voting................................................ 8
Section 3.9  Organization..................................................... 8
Section 3.10  Meeting by Conference Telephone................................. 8
Section 3.11  Action Without Meeting.......................................... 9
Section 3.12  Compensation of Directors....................................... 9
Section 3.13  Investment Policies and Restrictions............................ 9
Section 3.14  Management Arrangements.........................................10
Section 3.15  Total Expenses..................................................11

                                    ARTICLE 4

                           Notice - Waivers - Meetings

Section 4.1  Notice, What Constitutes.........................................14
Section 4.2  Waiver of Notice.................................................14
Section 4.3  Conference Telephone Meetings....................................14

                                    ARTICLE 5

                                    Officers

Section 5.1  Number, Qualifications and Designation...........................14
Section 5.2  Election and Term of Office......................................15
Section 5.3  Subordinate Officers, Committees and Agents......................15
Section 5.4  Resignations.....................................................15
Section 5.5  Removal..........................................................15
Section 5.6  Vacancies........................................................15
Section 5.7  General Powers...................................................15
Section 5.8  The Chairman and Vice Chairman of the Board......................15
Section 5.9  The President....................................................15
Section 5.10  The Vice Presidents.............................................16
Section 5.11  The Secretary...................................................16
Section 5.12  The Treasurer...................................................16
Section 5.13  Officers' Bonds.................................................16
Section 5.14  Salaries........................................................16

                                    ARTICLE 6

                      Certificate of Stock, Transfers, Etc.

Section 6.1  Certificates.....................................................17
Section 6.2  Lost Certificates................................................17
Section 6.3  Transfer Agents and Registrars...................................18
                                       ii
<PAGE>
Section 6.4  Transfer of Stock................................................18
Section 6.5  Fixing the Record Dates; Closing of Transfer Books...............18
Section 6.6  Registered Stockholders..........................................18
Section 6.7  Regulations......................................................18

                                    ARTICLE 7

                  Indemnification of Directors, Officers, Etc.

Section 7.1  Directors and Officers; Third Party Actions......................19
Section 7.2  Directors and Officers; Derivative Actions.......................19
Section 7.3  Employees and Agents.............................................19
Section 7.5  Advancing Expenses...............................................20
Section 7.6  Scope of Article.................................................20

                                    ARTICLE 8

                                  Miscellaneous

Section 8.1  Corporate Seal...................................................20
Section 8.2  Checks...........................................................21
Section 8.3  Contracts........................................................21
Section 8.4  Deposits.........................................................21
Section 8.5  Reports..........................................................21
Section 8.6  Corporate Records................................................21
Section 8.7  Amendment of Bylaws..............................................22
                                       iii
<PAGE>
                                     BYLAWS

                                       OF

                           ASR INVESTMENTS CORPORATION

                             A Maryland Corporation


                                    ARTICLE 1

                             Offices and Fiscal Year

                  Section 1.1  Principal  Office.  The  principal  office of the
corporation  in the State of Arizona  shall be located in Maricopa  County until
otherwise  established  by a vote of a  majority  of the board of  directors  in
office.

                  Section  1.2  Other  Offices.  The  corporation  may also have
offices at such other places within or without the State of Arizona as the board
of directors  may from time to time  appoint or the business of the  corporation
require.

                  Section 1.3 Fiscal  Year.  The fiscal year of the  corporation
shall begin on the first day of January and end on the 31st day of December.


                                    ARTICLE 2

                            Meetings of Shareholders

                  Section 2.1 Place of Meeting. All meetings of the shareholders
of the  corporation  shall be held at the  principal  office of the  corporation
unless another place is designated by the President of the Corporation or by the
board of directors in the notice of such meeting.

                  Section 2.2 Annual  Meetings.  The  President  or the board of
directors may fix the date and time of the annual  meeting of the  shareholders,
but if no such date and time is fixed by the  President or the board the meeting
for any calendar year shall be held on the second Tuesday in April in such year,
if not a legal holiday under the laws of Maryland, and, if a legal holiday, then
on the next  succeeding  business  day, not a Saturday at 10:00 a.m. and at said
meeting the  shareholders  then entitled to vote shall elect directors and shall
transact such other business as may properly be brought  before the meeting.  If
the annual  meeting  shall not have been called and held  during  such  calendar
year, any shareholder may call such meeting at any time thereafter.

                  Section  2.3  Special   Meetings.   Special  Meetings  of  the
shareholders of the corporation for any purpose or purposes may be called at any
time by the president or by the board of directors,
<PAGE>
or by  shareholders  entitled to cast at least  one-fifth of the votes which all
shareholders are entitled to cast at the particular meeting.

                  At any time, upon written consent of any person or persons who
have duly called a special meeting, which written request shall state the object
of the  meeting,  it shall be the duty of the  secretary  to fix the date of the
meeting to be held at such date and time as the secretary may fix, not less than
ten nor more than sixty days after the receipt of the  request,  and to give due
notice  thereof.  If the  secretary  shall neglect or refuse to fix the date and
time of such meeting and give notice thereof,  the person or persons calling the
meeting may do so.

                  Section  2.4  Notice  of  Meetings.  Written  notice  of every
meeting of the shareholders,  whether annual or special,  shall be given to each
shareholder of record entitled to vote at the meeting, at least ten and not more
than  fifty  days  prior to the day named  for the  meeting.  Every  notice of a
special  meeting  shall state  briefly the purpose or purposes  thereof,  and no
business,  other than that specified in such notice and matters germane thereto,
shall  be  transacted  at  any  special   meeting   without  further  notice  to
shareholders not present in person or by proxy.

                  Whenever the language of a proposed  resolution is included in
a written notice of a meeting of  shareholders  the resolution may be adopted at
such  meeting with such  clarifying  or other  amendments  as do not enlarge its
original purpose without further notice to shareholders not present in person or
by proxy.

                  Section  2.5  Quorum,  Manner of Acting and  Adjournment.  The
presence  in person or by proxy of  shareholders  entitled to cast a majority of
the votes which all shareholders  are entitled to cast on the particular  matter
shall constitute a quorum for the purpose of considering  such matter.  Treasury
shares  shall not be  counted in  determining  the total  number of  outstanding
shares for voting purposes at any given time. The shareholders present in person
or by proxy at a duly  organized  meeting  can  continue  to do  business  until
adjournment,  notwithstanding  withdrawal of enough  shareholders  to leave less
than a quorum.

                  If a meeting  cannot  be  organized  because a quorum  has not
attended, the shareholders entitled to vote and present in person or represented
by proxy may adjourn  the meeting to such time and place as they may  determine.
At any such adjourned meeting at which a quorum may be present such business may
be transacted as might have been transacted at the meeting as originally called.
No notice of any adjourned  meeting of the shareholders of the corporation shall
be required  to be given,  except by  announcement  at the  meeting,  unless the
adjournment is for more than thirty days or, after the  adjournment a new record
date is fixed for the adjourned  meeting.  Any meeting at which directors are to
be  elected  shall be  adjourned  only from day to day,  as may be  directed  by
shareholders  who are present in person or by proxy and who are entitled to cast
at least a majority of the votes which all such  shareholders  would be entitled
to cast at an election of directors, until such directors are elected.

                  Except as otherwise  specified in the articles or these bylaws
or provided by applicable  law, the acts, at a duly  organized  meeting,  of the
shareholders present, in person or by proxy,
                                        2
<PAGE>
entitled to cast at least a majority of the votes which all shareholders present
in  person  or by  proxy  are  entitled  to  cast  shall  be  the  acts  of  the
shareholders.

                  Section   2.6   Organization.   At   every   meeting   of  the
shareholders,  the  chairman  of the board,  if there be one,  or in the case of
vacancy in office or absence of the chairman of the board,  one of the following
officers  present in the order stated:  the vice chairman of the board, if there
be one, the president, the vice presidents in their order of rank and seniority,
or a chairman  chosen by the  shareholders  entitled  to cast a majority  of the
votes which all shareholders present in person or by proxy are entitled to cast,
shall act as  chairman,  and the  secretary,  or, in his  absence,  an assistant
secretary, or in the absence of both the secretary and assistant secretaries,  a
person appointed by the chairman, shall act as secretary.

                  Section 2.7 Voting.  Every  shareholder  entitled to vote at a
meeting of shareholders or to express consent or dissent to corporate  action in
writing without a meeting may authorize another person or persons to act for him
by proxy. Every proxy shall be executed in writing by the shareholders or by his
duly   authorized   attorney-in-fact   and  filed  with  the  secretary  of  the
corporation.  A proxy,  unless  coupled with an interest,  shall be revocable at
will,  notwithstanding  any other agreement or any provision in the proxy to the
contrary,  but the  revocation  of a proxy shall not be  effective  until notice
thereof has been given to the secretary of the  corporation.  No unrevoked proxy
shall be valid  after  eleven  months from the date of its  execution,  unless a
longer  time is  expressly  provided  therein,  but in no event shall any proxy,
unless coupled with an interest,  be voted on after three years from the date of
its  execution.  A proxy shall not be revoked by the death or  incapacity of the
maker unless, before the vote is counted or the authority is exercised,  written
notice of such death or incapacity is given to the secretary of the corporation.
A  shareholder  shall not sell his vote or execute a proxy to any person for any
sum of money or  anything  of value.  A proxy  coupled  with an  interest  shall
include an unrevoked  proxy in favor of a creditor of a  shareholder  and such a
proxy  shall be valid as long as the debt  owed by him to the  creditor  remains
unpaid.

                  Each  shareholder  of record except the holder of shares which
have been called for redemption and with respect to which an irrevocable deposit
of funds has been made, shall have the right, at every shareholders' meeting, to
such a vote for every  share,  and to such a fraction of a vote with  respect to
every fractional share, of stock of the corporation  standing in his name on the
books of the corporation as may be provided in the articles, and to one vote for
every share, and to a fraction of a vote equal to every fractional  share, if no
express  provision for voting rights is made in the  articles.  Treasury  shares
shall not be voted, directly or indirectly, at any meeting of shareholders or be
counted in  connection  with the  expression  of consent or dissent to corporate
action in writing without a meeting.

                  Section  2.8  Voting  Lists.  The  officer  or  agent  of  the
corporation  having charge of the transfer  books for shares of the  corporation
shall make, at least five days before each meeting of  shareholders,  a complete
list  of  the  shareholders  entitled  to  vote  at  the  meeting,  arranged  in
alphabetical  order,  with the address of and the number of shares held by each,
which list shall be kept on file at the  registered  office of the  corporation,
and shall be subject to inspection by any  shareholder  at any time during usual
business hours. If the corporation has less than 5,000  shareholders,  such list
shall also be produced and kept open at the time and place of the meeting,
                                        3
<PAGE>
and shall be subject to the inspection of any shareholder  during the whole time
of the meeting.  The  original  share  ledger or transfer  book,  or a duplicate
thereof,  kept in  Arizona,  shall be  prima  facie  evidence  as to who are the
shareholders  entitled to examine such list or share ledger or transfer book, or
to vote, in person or by proxy, at any meeting of shareholders.

                  Section  2.9  Judges of  Election.  The vote upon any  matter,
including  the election of directors,  need not be by ballot.  In advance of any
meeting of  shareholders  the board of directors may appoint judges of election,
who need not be shareholders, to act at such meeting or any adjournment thereof.
If judges of election  are not so  appointed,  the  chairman of any such meeting
may,  and upon the demand of any  shareholder  or his proxy at the  meeting  and
before  voting begins shall,  appoint  judges of election.  The number of judges
shall be either one or three,  as  determined,  in the case of judges  appointed
upon  demand  of a  shareholder,  by  shareholders  present  entitled  to cast a
majority  of the votes  which all  shareholders  present  are  entitled  to cast
thereon.  No person who is a candidate for office shall act as a judge.  In case
any person  appointed  as judge fails to appear or fails or refuses to act,  the
vacancy may be filled by  appointment  made by the board of directors in advance
of the convening of the meeting, or at a meeting by the chairman of the meeting.

                  If judges of election are appointed as  aforesaid,  they shall
determine  the number of shares  outstanding  and the voting power of each,  the
shares represented at the meeting,  the existence of a quorum, the authenticity,
validity and effect of proxies, receive votes or ballots, hear and determine all
challenges  and  questions  in any way arising in  connection  with the right to
vote,  count and tabulate all votes,  determine the result,  and do such acts as
may be proper to conduct the election or vote with fairness to all shareholders.
If there be three judges of election,  the  decision,  act or  certificate  of a
majority shall be effective in all respects as the decision,  act or certificate
of all.

                  On  request  of  the   Chairman  of  the  meeting  or  of  any
shareholder  or his  proxy,  the  judges  shall  make a report in writing of any
challenge or question or matter determined by them, and execute a certificate of
any fact found by them.

                  Section 2.10  Determination  of  Shareholders  of Record.  The
board of directors  may fix a date,  not more than ninety nor less than ten days
preceding the date of any meeting of shareholders,  and not more than sixty days
preceding the date fixed for the payment of any dividend or distribution, or the
date for the  allotment of rights,  or the date when any change or conversion or
exchange  of shares  will be made or go into  effect,  as a record  date for the
determination of the shareholders entitled to notice of, or to vote at, any such
meeting, or entitled to receive any such allotment of rights, or to exercise the
rights in respect to any such change,  conversion or exchange of shares;  and in
such case,  if otherwise  entitled,  all  shareholders  of record on the date so
fixed,  and no  others,  shall be  entitled  to notice  of, or to vote at,  such
meeting,  or to receive  payment of such dividend or  distribution or to receive
such  allotment  of  rights,  or  exercise  such  rights,  as the  case  may be,
notwithstanding any transfer of any shares on the books of the corporation after
any such record date fixed as aforesaid.
                                        4
<PAGE>
                  Unless a record  date is fixed by the board of  directors  for
such purpose,  transferees  of shares which are  transferred on the books within
ten days next preceding the date of such meeting shall not be entitled to notice
of, or to vote at, such meeting.

                  Section 2.11 Consent of Shareholders  in Lieu of Meeting.  Any
action  which  may be  taken  at a  meeting  of the  shareholders  or a class of
share-holders  of the corporation may be taken without a meeting if a consent or
consents in writing,  setting forth the actions so taken, shall be signed by all
the  shareholders who would be entitled to vote at a meeting of the shareholders
or of a class of  shareholders  for such  purpose  and  shall be filed  with the
Secretary of the Corporation.

                  If the  articles so provide for any action  (except any action
with  respect to an amendment of articles or plan under which a class or classes
of shareholders  are by statute  entitled to claim the right to valuation of the
payment for their shares) which may be taken at a meeting of  shareholders or of
a class of shareholders may be taken without a meeting,  if a consent or consent
in writing to such action, setting forth the action so taken, shall be signed by
shareholders  entitled to cast two-thirds of the total number of votes which all
shareholders of the  corporation or of a class of  shareholders  are entitled by
the  articles to cast upon such action and shall be filed with the  secretary of
the corporation. Such action shall not become effective until after at least ten
days' written  notice of such action shall have been given to each  shareholders
of record entitled to vote thereon.

                                    ARTICLE 3

                               Board of Directors

                  Section 3.1  Powers.  The board of  directors  shall have full
power  to  conduct,   manage,  and  direct  the  business  and  affairs  of  the
corporation;  and all  powers  of the  corporation,  except  those  specifically
reserved or granted to the  shareholders  by statute or by the articles or these
bylaws, are hereby granted to and vested in the board of directors.

                  Section 3.2 Number, Election and Term. The number of directors
of the corporation  shall be five (5). By vote of a majority of the entire board
of directors,  the number of directors  fixed by the  corporation's  articles of
incorporation  or by  these  by-laws  may  from  time to time  be  increased  or
decreased, but may not exceed fifteen nor be less than three except as permitted
by law; provided,  however, that the tenure of office of a director shall not be
affected by any  decrease or increase in the number of  directors so made by the
board.  At such  time as the  corporation  seeks  to  qualify  as a real  estate
investment  trust,  a majority of the board of  directors  shall be  independent
directors (as hereinafter defined). For purposes of these by-laws,  "independent
director"  shall mean a director of the  corporation  who is not employed by, or
receiving  any  compensation  (other  than  director's  fees) from or  otherwise
affiliated  with, the  corporation or any affiliate,  or who is not  affiliated,
directly or indirectly,  with any person(s) or entity,  if any,  responsible for
directing and performing the day-to-day business affairs of the corporation (the
"Advisor"),  whether by ownership of, ownership  interest in, employment by, any
business or  professional  relationship  with,  or by servicing as an officer or
director of, such advisor or an affiliated  business entity of such advisor.  At
the first annual meeting of stockholders and at each annual meeting  thereafter,
the  stockholders  shall elect  directors  to hold office  until the next annual
meeting or until their successors are elected and qualify. Directors need not be
stockholders in the corporation.

                  Section 3.3 Vacancies.  Any vacancy  occurring in the board of
directors  for any cause  other than by reason of an  increase  in the number of
directors may, subject to the provisions of Section 3.5, be filled by a majority
of the remaining members of the board of directors, although
                                        5
<PAGE>
such majority is less than a quorum; provided,  however, that if the corporation
has sought to qualify as a real estate  investment  trust and in accordance with
Section 3.2 a majority of the board of directors are required to be  independent
directors,  then independent directors shall nominate replacements for vacancies
among the independent directors.  Any vacancy occurring by reason of an increase
in the number of  directors  may be filled by action of a majority of the entire
board of  directors.  If the  stockholders  of any class or series are  entitled
separately to elect one or more directors, a majority of the remaining directors
elected by that class or series or the sole remaining  director  elected by that
class or series may fill any vacancy  among the number of  directors  elected by
that class or series.  A director  elected by the board of  directors  to fill a
vacancy  shall be  elected  to hold  office  until the next  annual  meeting  of
stockholders or until his successor is elected and qualifies.

                  Section  3.4  Resignations.   Any  director  or  member  of  a
committee may resign at any time. Such resignation  shall be made in writing and
shall take effect at the time specified therein, or if no time be specified,  at
the time of the  receipt by the  chairman  of the board,  the  president  or the
secretary.  The  acceptance of a  resignation  shall not be necessary to make it
effective.

                  Section  3.5  Removal.  At any meeting of  stockholders,  duly
called  and  at  which  a  quorum  is  present,  the  stockholders  may,  by the
affirmative  vote of the holders of a majority of the votes  entitled to be cast
thereon, remove any director or directors from office with or without cause, and
may elect a successor or  successors  to fill any  resulting  vacancies  for the
unexpired terms of removed directors.

                  Section 3.6  Committees  of the Board.  The board of directors
may appoint from among its members an executive  committee,  an audit  committee
and other  committees  composed  of three or more  directors.  A majority of the
members of any committee so appointed shall be independent directors (as defined
in Section 3.2). The board of directors may delegate to any committee any of the
powers of the  board of  directors  except  the power to  declare  dividends  or
distributions on stock,  recommend to the stockholders any action which requires
stockholder  approval,  amend the by-laws,  approve any merger or share exchange
which does not require  stockholder  approval or issue  stock.  However,  if the
board of directors has given general  authorization for the issuance of stock, a
committee of the board, in accordance with a general formula or method specified
by the board of directors by  resolution  or by adoption of a stock option plan,
may fix the terms of stock subject to classification or reclassification and the
terms on which any stock may be issued.

                  Notice to committee meetings shall be given in the same manner
as notice for special meetings of the board of directors.

                  One-third,  but not  less  than  two,  of the  members  of any
committee  shall be present in person at any meeting of such  committee in order
to constitute a quorum for the transaction of business at such meeting,  and the
act of a  majority  present  shall be the act of such  committee.  The  board of
directors may designate a chairman of any committee and such chairman or any two
members of any committee  may fix the time and place of its meetings  unless the
board shall otherwise provide.  In the absence or disqualification of any member
of any such committee, the
                                        6
<PAGE>
members thereof present at any meeting and not disqualified from voting, whether
or not they constitute a quorum, may unanimously appoint another director to act
at the meeting in the place of such absent or  disqualified  members;  provided,
however,  that in the event of the absence or disqualification of an independent
director, such appointee shall be an independent director.

                  Each committee shall keep minutes of its proceedings and shall
report the same to the board of directors at the meeting  next  succeeding,  and
any action by the committees  shall be subject to revision and alteration by the
board of  directors,  provided that no rights of third persons shall be affected
by an such revision or alteration.

                  Subject to the provisions hereof, the board of directors shall
have the power at any time to change the  membership of any  committee,  to fill
all  vacancies,  to  designate  alternate  members  to  replace  any  absent  or
disqualified member, or to dissolve any such committee.

                  Section 3.7  Meetings of the Board of  Directors.  Meetings of
the board of directors,  regular or special,  may be held at any place in or out
of the State of  Maryland  as the board  may from time to time  determine  or as
shall be specified in the notice of such meeting.

                  The first  meeting of each newly  elected  board of  directors
shall  be  held  as  soon  as  practicable  after  the  annual  meeting  of  the
stockholders  at which the directors  were  elected.  The meeting may be held at
such  time and  place as shall be  specified  in a notice  given as  hereinafter
provided  for  special  meetings  of the  board  of  directors,  or as  shall be
specified  in a written  waiver  signed by all of the  directors  as provided in
Article 4,  except that no notice  shall be  necessary  is such  meeting is held
immediately  after the  adjournment,  and at the site, of the annual  meeting of
stockholders.

                  Regular meetings of the board of directors may be held without
notice at such time and place as shall  from time to time be  determined  by the
board of directors.

                  Special  meetings of the board of  directors  may be called at
any  time  by two or more  directors  or by a  majority  of the  members  of the
executive committee, if one be constituted, in writing with or without a meeting
of such  committee  or by the  chairman of the board or the  president.  Special
meetings  may be held at such place or places in or out of the State of Maryland
as may be designated from time to time by the board of directors; in the absence
of such  designation,  such  meetings  shall  be held at such  places  as may be
designated in the notice of meeting.

                  Notice of the place and time of every  special  meeting of the
board of directors  shall be delivered by the secretary to each director  either
personally or by telephone, telegram or telegraph, or by leaving the same at his
residence or usual place of business at least  twenty-four hours before the time
at which such meeting is to be held, or by first-class  mail, at least four days
before the day on which such meeting is to be held. If mailed, such notice shall
be deemed to be given when  deposited in the United States mail addressed to the
director  at  his  post-office  address  as it  appears  on the  records  of the
corporation, with postage thereon prepaid.
                                        7
<PAGE>
                  Section 3.8 Quorum and Voting. At all meetings of the board, a
majority of the entire  board of  directors  shall  constitute  a quorum for the
transaction of business and the action of a majority of the directors present at
any  meeting  at which a quorum is  present  shall be the action of the board of
directors  unless the  concurrence of a greater  proportion is required for such
action by law, the corporation's  articles of incorporation or these by-laws. If
a quorum shall not be present at any meeting of directors, the directors present
thereat may, by a majority vote,  adjourn the meeting from time to time, without
notice other than announcement at the meeting, until a quorum shall be present.

                  Notwithstanding  the first  paragraph of this section 3.8, any
action  pertaining  to a  transaction  involving  the  corporation  in which any
advisor,  any director or officer of the  corporation or any affiliate of any of
the  foregoing  persons  has an interest  shall  specifically  be approved  with
respect to any isolated  transactions  or generally be approved  with respect to
any series of similar transactions, by a majority of the members of the board of
directors  who  are  not  affiliates  of  such  interested  party,  even  if the
independent  directors  constitute  less than a quorum.  In  approving  any such
transaction or series of transactions  the independent  directors must determine
that:

                           (a) the  transaction  as  contemplated  is  fair  and
reasonable to the corporation and its stockholders;

                           (b) if an acquisition of property other than mortgage
loans is involved,  the total  consideration  is not in excess of the  appraised
value of such property  being  acquired or if an  acquisition  of or merger with
Pima Realty Advisors,  Inc., JG Mortgage  Advisors,  Inc., FP Mortgage Advisors,
Inc.,  and JC  Mortgage  Advisors,  Inc.  is  involved,  the  approval  of  such
transactions  is  recommended  by a majority vote of a committee  comprising the
independent members of, and is approved by, the board of directors following the
receipt  by such  committee  of a  favorable  report as to the  fairness  to the
stockholders  of the corporation of the  consideration  to be paid in connection
with such transactions, and so long as the issuance of any shares related to the
transactions is approved by a majority of votes cast by stockholders.

                           (c) if the transaction  involves  compensation to any
advisor or its  affiliates  for services  rendered in a capacity other than that
contemplated by the management  arrangements,  to the knowledge of the directors
such  compensation  is not greater  than the  customary  charges for  comparable
services generally available from other competent unaffiliated persons.

                  Section  3.9  Organization.  The  chairman  of the board shall
preside at each meeting of the board of  directors.  In the absence or inability
of the chairman of the board to preside at a meeting, the president,  or, in his
absence or  inability  to act,  another  director  chosen by a  majority  of the
directors present, shall act as chairman of the meeting and preside thereat. The
secretary  (or, in his absence or inability to act, any person  appointed by the
chairman  of the  meeting)  shall act as  secretary  of the meeting and keep the
minutes thereof.

                  Section 3.10 Meeting by Conference  Telephone.  Members of the
board of  directors  may  participate  in a  meeting  by  means of a  conference
telephone or similar communications
                                        8
<PAGE>
equipment if all persons participating in the meeting can hear each other at the
same time.  Participation  in a meeting by these means  constitutes  presence in
person at a meeting.

                  Section 3.11 Action Without  Meeting.  Any action  required or
permitted  to be taken  at any  meeting  of the  board  of  directors  or of any
committee  thereof may be taken without a meeting,  if a written consent to such
action is signed by all members of the board or of such  committee,  as the case
may be, and such written consent is filed with the minutes of proceedings of the
board or committee.

                  Section 3.12  Compensation of Directors.  Directors,  as such,
shall not receive any stated salary for their services but, by resolution of the
board,  a fixed  sum,  and  expenses  of  attendance  if any,  may be allowed to
directors  for  attendance  at each  regular or special  meeting of the board of
directors,  or of any committee  thereof,  but nothing herein contained shall be
construed  to preclude any director  from serving the  corporation  in any other
capacity and receiving compensation therefor.

                  Section 3.13 Investment Policies and Restrictions. It shall be
the duty of the board of directors to ensure that the purchase,  sale, retention
and disposal of the  corporation's  assets,  and the investment  policies of the
corporation and the limitations thereon or amendment thereof are at all times:

                           (a) consistent  with such policies,  limitations  and
restrictions  as  are  contained  in  this  Section  3.13,  or  recited  in  the
Registration  Statement on Form S-11 (the  "Registration  Statement") filed with
the Securities  and Exchange  Commission in connection  with this  corporation's
initial offering of common stock (the "initial Offering"); and

                           (b) in compliance with the restrictions applicable to
real estate  investment trusts pursuant to the Internal Revenue Code of 1986; as
amended.

                  In  addition to the  policies,  limitations  and  restrictions
recited in the  Registration  Statement as not being  subject to change  without
approval of the stockholders of the corporation, the corporation shall not:

                                    (i)  invest  in   commodities  or  commodity
future contracts; provided that such limitation shall not apply to interest rate
futures when used solely for hedging purposes;

                                    (ii)  invest in  mortgage  loans  secured by
junior mortgages;

                                    (iii)  issue  equity  securities  which  are
redeemable at the option of the holder thereof;

                                    (iv)  issue  debt  securities   (other  than
collateralized  mortgage  obligations  and  other  mortgage-backed   securities)
unless, in the determination of the independent  directors,  the historical debt
service  coverage in the most  recently  completed  fiscal year as adjusted  for
known charges is sufficient properly to service the higher level of debt;
                                        9
<PAGE>
                                    (v) issue  options or  warrants  to purchase
stock of the  corporation (A) at exercise prices less than the fair market value
of such stock on the date of grant,  (B) for  consideration  (which may  include
services) which in the judgment of the  independent  directors has a fair market
value  less  than the value of such  option on the date of grant,  (C) which are
exercisable later than ten1 years from the date of the issuance thereof,  or (D)
if such options or warrants  together with all outstanding  options and warrants
are  exercisable at any time in the aggregate with respect to a number of shares
of the capital  stock of the  corporation  exceeding  ten  percent  (10%) of the
outstanding  shares  of such  stock  on the date of  grant  of such  options  or
warrants;

                                    (vi)  invest  in  contracts  for the sale of
real estate;

                                    (vii) invest any of its assets in unimproved
real property or mortgage loans on unimproved real property;

                                    (viii)  invest in mortgage  loans secured by
multi-family residences; or

                                    (ix) underwrite securities of other issuers.

                  The independent directors shall review the investment policies
of the  corporation  at least annually to determine that the policies then being
followed by the corporation are in the best interests of its stockholders.  Each
such  determination  and the basis therefor shall be set forth in the minutes of
the board of directors.

                  The corporation shall not incur  indebtedness if, after giving
effect  to  the  incurrence   thereof,   aggregate   indebtedness   (other  than
collateralized  mortgage  obligations  and  other  mortgage-backed   securities)
secured,  and  unsecured,  would  exceed  three  hundred  percent  (300%) of the
corporation's net assets, on a consolidated basis, unless approved by a majority
of the independent directors.  For this purpose, the term "net assets" means the
total assets (less  intangibles)  of the corporation at cost,  before  deducting
depreciation or other noncash reserves, less total liabilities, as calculated at
the end of  each  quarter  in  accordance  with  generally  accepted  accounting
principles.

                  Section 3.14 Management  Arrangements.  The board of directors
may delegate the duty of management of the assets and the  administration of the
corporation's  day-to-day  operations  to a  management  company  pursuant  to a
written contract or contracts,  or any renewal thereof,  which have obtained the
requisite  approvals  of the board of  directors,  including  a majority  of the
independent  directors,  or the stockholders of the corporation,  as provided in
the articles of incorporation.

                  The board of directors  shall evaluate the  performance of the
management company before entering into or renewing any management  arrangement.
The minutes of meetings with
- -------------------
1  Amended in accordance  with a vote of the  shareholders at the Annual Meeting
   of Shareholders held in June 1988.
                                       10
<PAGE>
respect to such  evaluation  shall  reflect  the  criteria  used by the board of
directors  in  making  such  evaluation.  Upon any  termination  of the  initial
management  arrangements reflected in the Registration  Statement,  the board of
directors  shall  determine  that any  successor  management  company  possesses
sufficient  qualifications  (a) to  perform  the  management  function  for  the
corporation  and (b) to justify the  compensation  provided  for in its contract
with the  corporation.  Each  contract for the services of a management  company
entered  into by the board of  directors  shall  have a term of no more than one
year, but may be renewed annually at or prior to the expiration of the contract.
Each contract shall be terminable by a majority of the independent directors, or
the management company, on sixty (60) days written notice without cause.

                  The  independent  directors  shall determine at least annually
that the  compensation  which the  corporation  contracts to pay the  management
company  is  reasonable  in  relation  to the nature  and  quality  of  services
performed and also shall supervise performance of the management company and the
compensation  paid to it by the  corporation to determine that the provisions of
such contract are being carried out. Each such determination shall be based upon
the following  factors and all other factors the independent  directors may deem
relevant and the findings of the  independent  directors on each of such factors
shall be recorded in the minutes of the board of directors:

                           (a) the size of the management fee in relation to the
size,  compensation  and  profitability  of  the  investment  portfolio  of  the
corporation;

                           (b)  the  success  of  the   management   company  in
generating opportunities that meet the investment objectives of the corporation;

                           (c) the rates charges to other  corporations  similar
to the  corporation  and to  other  investors  by  advisors  performing  similar
services;

                           (d)  additional  revenues  realized by the management
company and its  affiliates  through their  relationship  with the  corporation,
including loan  administration,  underwriting or broker commissions,  servicing,
engineering,  inspection and other fees,  whether paid by the  corporation or by
others with whom the corporation does business;

                           (e) the  quality  and  extent of  service  and advice
furnished to the corporation;

                           (f) the  performance of the  investment  portfolio of
the  corporation,  including  income,  conservation  or appreciation of capital,
frequency  of  problem  investments  and  competence  in dealing  with  distress
situations; and

                           (g) the quality of the  investment  portfolio  of the
corporation  in  relationship  to the  investments  generated by the  management
company for its own account.

                  Section 3.15 Total Expenses.  The independent  directors shall
determine,  from time to time but at least  annually,  that the  total  fees and
expenses of the  corporation  are  reasonable in light of all relevant  factors.
Within sixty days after the end of any fiscal quarter of the corporation for
                                       11
<PAGE>
which "Operating Expenses" (for the twelve months then ended) exceed two percent
(2%) of "Average Invested Assets" or 25% of the Company's Net Income,  whichever
is greater, there shall be sent to the stockholders of the corporation a written
disclosure  of such  fact,  together  with an  explanation  of the  factors  the
independent  directors considered in arriving at the conclusion that such higher
operating expenses were justified.  If the independent  directors find that much
amounts in excess of the "Operating  Expenses"  were not  justified,  they shall
take such actions as they deem appropriate to obtain a refund of such amounts in
excess of the "Operating Expenses" from any management company then managing the
assets  of  the  corporation.   The  corporation   shall  also  publish  to  the
stockholders  quarterly (i) the ratio of the cost of raising  capital during the
quarter to the capital raised and (ii) the aggregate amount of advisory fees and
the  aggregate  amount of other  fees  paid to any  management  company  and all
affiliates of such  management  company by the corporation and including fees or
charges  paid to such  management  company  and all of its  affiliates  by third
parties doing business with the corporation.

                  As used herein,  the following  terms shall have the following
meanings:

                           (a) "Operating  Expenses" means the aggregate  annual
expenses of every character which constitute  ordinary operating expenses of the
corporation, exclusive of:

                                    (i) expenses relating to raising capital and
all interest expense and discounts;

                                    (ii) taxes and license fees;

                                    (iii) expenses  connected  directly with the
issuance,  sale and  distribution,  and of  listing  on any stock  exchange,  of
securities of the corporation,  including  underwriting and brokerage  discounts
and  commissions,  private  placement  fees and expenses,  legal and  accounting
costs, printing, engraving and mailing costs, and listing and registration fees;

                                    (iv)  expenses  connected  directly with the
acquisition, disposition, operation, maintenance, management or ownership of the
corporation's assets,  including costs of foreclosure,  maintenance,  repair and
improvement  of property,  maintenance  and protection of the lien of mortgages,
property management fees, loan origination fees,  servicing and master servicing
fees,  legal fees,  premiums for insurance on property  owned by or mortgaged to
the corporation taxes, brokerage and acquisition fees and commissions, appraisal
fees,  title  insurance  and abstract  expenses,  provisions  for  depreciation,
depletion  and  amortization,  disposition  fees and  subordinated  real  estate
commissions,  and losses upon the  disposition of assets and provisions for such
losses;

                                    (v)  fees and  expenses  payable  to  public
accountants, consultants, or persons employed for the corporation;

                                    (vi) legal,  accounting  and other  expenses
incurred in  connection  with (A) formal or informal  administrative  actions or
legal  proceedings which involve a challenge of the status of the corporation as
a real estate  investment  trust, (B) advice regarding  obtaining or maintaining
such status, (C) determination by the corporation of its taxable income of (D) a
claim
                                       12
<PAGE>
that  the  activities  of the  corporation  or of any  member  of the  board  of
directors, any officer or any stockholder of the corporation were improper;

                                    (vii) expenses of  organizing,  reorganizing
or terminating the corporation;

                                    (viii)   noncash   expenditures   (including
depreciation, amortization, and bad debt reserves);

                                    (ix) fees and  expenses of transfer  agents,
registrars,  warrant  agents,  rights  agents,  dividend  payment  and  dividend
reinvestment agents, escrow holders and indenture trustees;

                                    (x)    all    expenses     connected    with
communications to holders of securities of the corporation and other bookkeeping
and  clerical  work  necessary  in  maintaining  relations  with  holders of the
securities,  including  the cost of printing  and mailing the  certificates  for
securities,  proxy  solicitation  materials  and reports to such holders and the
cost of holding meetings of holders of the securities of the corporation;

                                    (xi) legal,  accounting,  printing and other
costs,  including  clerical costs, of reports required to be filed with state or
federal governmental agencies;

                                    (xii) the incentive  management  fee payable
to the management company; and

                                    (xiii) any expenses relating to the issuance
and  administration  of mortgage  securities  by the  corporation  or any of its
subsidiaries.

                           (b)  "Average  Invested  Assets" for any period shall
mean the average of the aggregate book value of the  consolidated  assets of the
corporation  and its  subsidiaries,  including  those  assets  pledged to secure
mortgage securities,  invested,  directly or indirectly,  in equity interests in
and loans secured by real estate before  reserves for  depreciation or bad debts
or other  similar  noncash  reserves,  has the  book  value  of the  issued  and
outstanding  mortgage  securities  of  the  corporation  and  its  subsidiaries,
computed by taking the  average of such  values at the end of each month  during
such period.

                           (c)  "Net   Income"   for  any   period   means   the
corporation's  taxable  income for such period before the  management  company's
incentive compensation,  net operating loss deduction and special deductions, as
calculated for federal income tax purposes.
                                       13
<PAGE>
                                    ARTICLE 4

                           Notice - Waivers - Meetings

                  Section 4.1 Notice, What Constitutes.  Whenever written notice
is  required to be given to any person  under the  provisions  of the  articles,
these bylaws,  or the General  Corporation  Law, it may be given to such person,
either  personally  or by  sending  a  copy  thereof  through  the  mail,  or by
telegraph,  charges  prepaid,  to his  address  appearing  on the  books  of the
corporation, or supplied by him to the corporation for the purpose of notice. If
the  notice  is sent by mail or by  telegraph,  it shall be  deemed to have been
given to the person entitled thereto when deposited in the United States Mail or
with a telegraph  office for  transmission to such person. A notice of a meeting
shall specify the place, day and hour of the meeting.

                  Section 4.2 Waiver of Notice.  Whenever any written  notice is
required to be given under the provisions of the articles,  these bylaws, or the
General  Corporation  Law, a waiver thereof in writing,  signed by the person or
persons  entitled  to such  notice,  whether  before  or after  the time  stated
therein,  shall be deemed equivalent to the giving of such notice. Except in the
case of a special meeting of shareholders, neither the business to be transacted
at, nor the purpose of, the meeting need be specified in the waiver of notice of
such meeting.

                  Attendance of a person,  either in person or by proxy,  at any
meeting,  shall  constitute a waiver of notice of such  meeting,  except where a
person attends a meeting for the express purpose of objecting to the transaction
of any business because the meeting was not lawfully called or convened.

                  Section  4.3  Conference  Telephone  Meetings.   One  or  more
directors  or  shareholders  may  participate  in a meeting of the  board,  of a
committee of the board or of the  shareholders by means of conference  telephone
or similar communications  equipment by means of which all persons participating
in the meeting can hear each other.  Participation in a meeting pursuant to this
section shall constitute presence in person at such meeting.

                                    ARTICLE 5

                                    Officers

                  Section  5.1  Number,   Qualifications  and  Designation.  The
officers of the corporation shall be a president, one or more vice presidents, a
secretary, a treasurer,  and such other officers as may be elected in accordance
with the  provisions  of Section 5.3 of this  article.  One person may hold more
than one office. Officers may, but need not be, directors or shareholders of the
corporation.  The president and secretary  shall be natural persons of full age;
the treasurer,  however, may be a corporation, but if a natural, person shall be
of full age.  The board of  directors  may elect from  among the  members of the
board a  chairman  of the  board and a vice  chairman  of the board who shall be
officers of the corporation.
                                       14
<PAGE>
                  Section 5.2 Election  and Term of Office.  The officers of the
corporation, except those elected by delegated authority pursuant to Section 5.3
of this Article,  shall be elected annually by the board of directors,  and each
officer  shall hold his office  until the next  annual  organization  meeting of
directors and until his successor shall have been duly chosen and qualified,  or
until his death, resignation, or removal.

                  Section 5.3 Subordinate  Officers,  Committees and Agents. The
board of directors  may from time to time elect such other  officers and appoint
such  committees,  employees or other agents as the business of the  corporation
may  require,  including  one or  more  assistant  secretaries,  and one or more
assistant treasurers,  each of whom shall hold office for such period, have such
authority,  and perform such duties as are provided in these  bylaws,  or as the
board of directors may from time to time  determine.  The directors may delegate
to any  officer or  committee  the power to elect  subordinate  officers  and to
retain or appoint employees or other agents.

                  Section 5.4  Resignations.  Any officer or agent may resign at
any time by giving written notice to the board of directors, or to the president
or the secretary of the corporation.  Any such resignation  shall take effect at
the date of the  receipt of such notice or at any later time  specified  therein
and, unless  otherwise  specified  therein,  the acceptance of such  resignation
shall not be necessary to make it effective.

                  Section 5.5 Removal. Any officer, committee, employee or other
agent of the  corporation  may be removed,  either for or without cause,  by the
board of directors or other  authority  which elected or appointed such officer,
committee or other agent  whenever in the  judgement of such  authority the best
interests of the corporation will be served thereby.

                  Section  5.6  Vacancies.  A vacancy in any  office  because of
death,  resignation,  removal,  disqualification,  or any other cause,  shall be
filled by the board of  directors  or by the officer or  committee  to which the
power to fill such  office has been  delegated  pursuant  to Section 5.3 of this
Article,  as the case may be,  and if the office is one for which  these  bylaws
prescribe a term, shall be filed for the unexpired portion of the term.

                  Section 5.7 General Powers. All officers of the corporation as
between themselves and the corporation, shall, respectively, have such authority
and perform  such duties in the  management  of the  property and affairs of the
corporation as may be determined by resolution of the board of directors,  or in
the absence of controlling provisions in a resolution of the board of directors,
as may be provided by these bylaws.

                  Section 5.8 The Chairman and Vice  Chairman of the Board.  The
chairman of the board or in his absence,  the vice chairman of the board,  shall
preside at all  meetings of the  shareholders  and the board of  directors,  and
shall  perform such other duties as may from time to time be requested of him by
the board of directors.

                  Section 5.9 The  President.  The president  shall be the chief
executive officer of the corporation and shall have general supervision over the
business and operation of the corporation,  subject,  however, to the control of
the board of directors. He shall sign, execute, and acknowledge,
                                       15
<PAGE>
in the name of the  corporation,  deeds,  mortgages,  bonds,  contracts or other
instruments,  authorized  by the board of  directors,  except in cases where the
signing and  execution  thereof  shall be  expressly  delegated  by the board of
directors,  or  by  these  bylaws,  to  some  other  officer  or  agent  of  the
corporation, and, in general, shall perform all duties incident to the office of
president,  and such other duties as from time to time may be assigned to him by
the board of directors.

                  Section 5.10 The Vice  Presidents.  The vice presidents  shall
perform the duties of the  president in his absence and such other duties as may
from  time to time be  assigned  to them by the  board  of  directors  or by the
president.

                  Section  5.11 The  Secretary.  The  secretary  or an assistant
secretary  shall  attend all  meetings of the  shareholders  and of the board of
directors  and shall record all votes of the  shareholders  and of the directors
and  the  minutes  of the  meetings  of the  shareholders  and of the  board  of
directors  and of committees of the board in a book or books to be kept for that
purpose;  shall see that notices are given and records and reports properly kept
and filed by the  corporation  as required by law; shall be the custodian of the
seal of the  corporation  and see  that it is  affixed  to all  documents  to be
executed on behalf of the  corporation  under its seal;  and, in general,  shall
perform all duties incident to the office of secretary, and such other duties as
may  from  time to time be  assigned  to him by the  board of  directors  or the
president.

                  Section  5.12 The  Treasurer.  The  treasurer  or an assistant
treasurer  shall have or provide for the custody of the funds or other  property
of the  corporation  and shall keep a separate  book  account of the same to his
credit as treasurer; shall collect and receive or provide for the collection and
receipts  of  moneys  earned  by or in  any  manner  due to or  received  by the
corporation;  shall  deposit all funds in his custody as treasurer in such banks
or other  places  of  deposit  as the board of  directors  may from time to time
designate;  shall,  whenever so required  by the board of  directors,  render an
account showing his  transactions as treasurer,  and the financial  condition of
the corporation;  and, in general, shall discharge such other duties as may from
time to time be assigned to him by the board of directors or the president.

                  Section 5.13  Officers'  Bonds.  Any officer shall give a bond
for the  faithful  discharge  of his duties in such sum,  if any,  and with such
surety or sureties as the board of directors shall require.

                  Section 5.14 Salaries. The salaries of the officers elected by
the  board  of  directors  shall  be  fixed  from  time to time by the  board of
directors or by such officer as may be  designated  by  resolution of the board.
The salaries or other  compensation of any other  officers,  employees and other
agents shall be fixed from time to time by the officer or committee to which the
power to elect such  officers or to retain or appoint  such  employees  or other
agents has been  delegated  pursuant to Section 5.3 of this Article.  No officer
shall be prevented from receiving such salary or other compensation by reason of
the fact that he is also a director of the corporation.
                                       16
<PAGE>
                                    ARTICLE 6

                      Certificate of Stock, Transfers, Etc.

                  Section 6.1  Certificates.  Each stockholder shall be entitled
to a certificate or  certificates  which shall  represent and certify the number
and kind and class of shares owned by him in the  corporation.  Each certificate
shall  be  signed  by the  chairman  of the  board  or the  president  or a vice
president and  countersigned  by the secretary or an assistant  secretary or the
treasurer or an assistant treasurer and may be sealed with the corporate seal.

                  The  signatures  may be either manual or facsimile  signatures
and the seal may be  either  facsimile  or any other  form of seal.  In case any
officer  who  has  signed  any  certificate  ceases  to be  an  officer  of  the
corporation  before the certificate is issued,  the certificate may nevertheless
be issued by the  corporation  with the same  effect as if the  officer  had not
ceased to be such  officer as of the date of its issue.  Each stock  certificate
shall  include  on its  face  the  name  of the  corporation,  the  name  of the
stockholder  and the class of stock and  number  of  shares  represented  by the
certificate.  If the  corporation  has authority to issue stock of more than one
class, the stock  certificate shall contain on its face or back a full statement
or summary of the designations and any preferences, conversion and other rights,
voting powers, restrictions,  limitations as to dividends,  qualifications,  and
terms  and  conditions  of  redemption  of the  stock of each  class  which  the
corporation is authorized to issue and if the corporation is authorized to issue
any preferred or special class in series, the differences in the relative rights
and  preferences  between the shares of each series to the extent they have been
set, and the authority of the board of directors to set the relative  rights and
preferences  of subsequent  series.  In lieu of such full  statement or summary,
there may be set forth upon the face or back of the certificate a statement that
the corporation will furnish to any stockholder upon request and without charge,
a full statement of such information.  A summary of such information included in
a  registration  statement  permitted  to become  effective  under  the  federal
Securities  Act of 1933,  as now or hereafter  amended,  shall be an  acceptable
summary for the purposes of this section.  Every stock certificate  representing
shares of stock which are restricted to transferability by the corporation shall
contain a full statement of the restriction or state that the  corporation  will
furnish  information  about the  restriction  to the  stockholder on request and
without  charge.  A  stock  certificate  may  not  be  issued  until  the  stock
represented by it is fully paid,  except in the case of stock purchased under an
option plan as permitted by law.

                  Section  6.2 Lost  Certificates.  The board of  directors  may
direct  a  new  certificate  to  be  issued  in  place  of  any  certificate  or
certificates  theretofore issued by the corporation alleged to have been stolen,
lost or  destroyed,  upon the making of an  affidavit of that fact by the person
claiming  the  certificate  of  stock  to be  stolen,  lost or  destroyed.  When
authorizing  such  issue of a new  certificate  or  certificates,  the  board of
directors may, in its  discretion  and as a condition  precedent to the issuance
thereof,  require the owner of such  stolen,  lost or destroyed  certificate  or
certificates, or his legal representative,  to advertise the same in such manner
as it shall require and to give the corporation a bond, with sufficient  surety,
to the  corporation to indemnify it against any loss or claim which may arise by
reason of the issuance of a new certificate.
                                       17
<PAGE>
                  Section  6.3  Transfer  Agents  and  Registrars.  The board of
directors may in its discretion, appoint one or more banks or trust companies in
such city or cities as the board of directors may deem  advisable,  from time to
time, to act as transfer agents and/or  registrars of the shares of stock of the
corporation; and, upon such appointments being made, no certificate representing
shares shall be valid until  countersigned  by one of such  transfer  agents and
registered by one of such registrars.

                  Section 6.4 Transfer of Stock. No transfers of shares of stock
of the corporation  shall be made if (i) void ab initio pursuant to Article 7 of
the  corporation's  articles of  incorporation,  or (ii) the board of directors,
pursuant  to such  Article 7,  shall  have  refused  to  transfer  such  shares.
Permitted  transfers of shares of stock of the corporation  shall be made on the
stock records of the  corporation  only upon the  instruction  of the registered
holder  thereof,  or by his attorney  thereunto  authorized by power of attorney
duly executed and filed with the secretary or with a transfer  agent or transfer
clerk,  and upon surrender of the certificate or  certificates,  if issued,  for
such shares  properly  endorsed or accompanied by a duly executed stock transfer
power and the payment of all taxes thereon. Upon surrender to the corporation or
the transfer agent of the  corporation of a certificate for shares duly endorsed
or  accompanied  by proper  evidence of  succession,  assignment or authority to
transfer,  as to any transfers not  prohibited by such Article 7 of the articles
of incorporation or by action of the board of directors thereunder,  it shall be
the duty of the  corporation to issue a new  certificate to the person  entitled
thereto, cancel the old certificate and record the transaction upon its books.

                  Section  6.5  Fixing  the Record  Dates;  Closing of  Transfer
Books. The board of directors may fix, in advance, a date as the record date for
the purpose of  determining  stockholders  entitled to notice of, or to vote at,
any meeting of stockholders,  or stockholders entitled to receive payment of any
dividend or the allotment of any rights,  or in order to make a determination of
stockholders for any other proper purpose.  Such date, in any case, shall be not
more than ninety (90) days, and in case of meeting of stockholders not less than
ten (10) days,  prior to the date on which the particular  action requiring such
determination of stockholders is to be taken.

                  Section 6.6 Registered Stockholders.  The corporation shall be
entitled to recognize the exclusive right of a person registered on its books as
the owner of shares to receive dividends, and to vote as such owner, and to hold
liable for calls and  assessments,  if any, a person  registered on its books as
the owner of shares,  and shall not be bound to recognize any equitable or other
claim to or  interest  in such  share or shares on the part of an other  person,
whether  or not it  shall  have  express  or other  notice  thereof,  except  as
otherwise provided by law.

                  Section 6.7 Regulations.  The board of directors may make such
additional rules and regulations, not inconsistent with these by-laws, as it may
deem expedient  concerning the issue,  transfer and registration of certificates
for shares of stock of the corporation.
                                       18
<PAGE>
                                    ARTICLE 7

                  Indemnification of Directors, Officers, Etc.

                  Section 7.1 Directors and Officers;  Third Party Actions.  The
corporation  shall  indemnify any director or officer of the corporation who was
or is a party or is threatened to be made a party to any threatened,  pending or
completed actions, suit or proceeding,  whether civil, criminal,  administrative
or investigative (other than an action by or in the right of the corporation) by
reason  of  the  fact  that  he is or was an  authorized  representative  of the
corporation  (which,  for the purposes of this  Article,  shall mean a director,
officer, employee or agent of another corporation,  partnership,  joint venture,
trust  or  other  enterprise)  against  expenses  (including  attorneys'  fees),
judgments,  fines,  and  amounts  paid in  settlement  actually  and  reasonably
incurred by him in connection  with such action,  suit or proceeding if he acted
in good faith and in a manner he  reasonably  believed  to be in, or not opposed
to, the best  interests of the  corporation,  and,  with respect to any criminal
action or  proceeding,  had no  reasonable  cause to  believe  his  conduct  was
unlawful. The termination of any action, suit or proceeding by judgment,  order,
settlement,  conviction,  or upon a plea of nolo  contenders or its  equivalent,
shall not, of itself,  create a presumption  that the person did not act in good
faith and in a manner which he reasonably  believed to be in, or not opposed to,
the best interests of the corporation,  and, with respect to any criminal action
or proceeding, had reasonable cause to believe that his conduct was unlawful.

                  Section 7.2 Directors and Officers;  Derivative  Actions.  The
corporation  shall  indemnify any director or officer of the corporation who was
or is a party or is threatened to be made a party to any threatened,  pending or
completed  action or suit by or in the  right of the  corporation  to  procure a
judgment  in its favor by  reason  of the fact  that he is or was an  authorized
representative of the corporation,  against expenses (including attorneys' fees)
actually  and  reasonably  incurred  by him in  connection  with the  defense or
settlement  of such  action or suit if he acted in good faith and in a manner he
reasonably  believed  to be in, or not  opposed  to, the best  interests  of the
corporation and except that no  indemnification  shall be made in respect of any
claim,  issue or matter as to which such person  shall have been  adjudged to be
liable  for  negligence  or  misconduct  in the  performance  of his duty to the
corporation  unless and only to the extent that the Superior court of the county
in which the  principal  office of the  corporation  is  located or the court in
which such action or suit was brought shall  determine  upon  application  that,
despite the  adjudication of liability but in view of all the  circumstances  of
the case,  such person is fairly and  reasonably  entitled to indemnity for such
expenses which the Superior Court or such other court shall deem proper.

                  Section  7.3  Employees  and  Agents.  To the  extent  that an
authorized  representative  of the corporation who neither was nor is a director
or officer of the  corporation has been successful on the merits or otherwise in
defense of any action, suit or proceeding referred to in Sections 7.1 and 7.2 of
this Article or in defense of any claim,  issue or matter  therein,  he shall be
indemnified by the corporation  against  expenses  (including  attorneys'  fees)
actually  and  reasonably  incurred  by him in  connection  therewith.  Such  an
authorized  representative  may,  at  the  discretion  of  the  corporation,  be
indemnified by the corporation in any other  circumstances  to any extent if the
corporation  would  be  required  by  Sections  7.1 and 7.2 of this  Article  to
indemnify  such  person in such  circumstances  to such extent if he were or had
been a director or officer of the corporation.
                                       19
<PAGE>
                  Section   7.4   Procedure   for   Effecting   Indemnification.
Indemnification  under  Sections  7.1, 7.2 or 7.3 of this Article  shall be made
when ordered by court (in which case the expense,  including attorneys' fees, of
the authorized  representative in enforcing such right of indemnification  shall
be added to and be included in the final judgment  against the  corporation) and
may be made in a specific case upon a determination that  indemnification of the
authorized  representative is required or proper in the circumstances because he
has met the  applicable  standard of conduct set forth in Sections 7.1 or 7.2 of
this Article. Such determination shall be made:

                           (1) By the board of directors by a majority vote of a
quorum  consisting  of directors  who were not parties to such  action,  suit or
proceeding, or

                           (2) If such a quorum is not  obtainable,  or, even if
obtainable a majority vote of a quorum of disinterested  directors so direct, by
independent legal counsel in a written opinion, or

                           (3) By the shareholders.

                  Section 7.5 Advancing Expenses. Expenses (including attorneys'
fees) incurred in defending a civil or criminal action, suit or proceeding shall
be paid by the  corporation in advance of the final  disposition of such action,
suit or proceeding, upon receipt of an undertaking by or on behalf of a director
or officer to repay such amount unless it shall ultimately be determined that he
is entitled to be indemnified by the  corporation as required in this Article or
authorized by law and may be paid by the corporation in advance on behalf of any
other authorized  representative  when authorized by the board of directors upon
receipt of a similar undertaking.

                  Section 7.6 Scope of Article.  Each person who shall act as an
authorized representative of the corporation,  shall be deemed to be doing so in
reliance upon such rights of indemnification as are provided in this Article.

                  The  indemnification  provided  by this  Article  shall not be
deemed exclusive of any other rights to which those seeking  indemnification may
be  entitled  under  any  agreement,   vote  of  shareholders  or  disinterested
directors,  statute or otherwise, both as to action in his official capacity and
as to action in another  capacity  while holding such office or  position,m  and
shall continue as to a person who has ceased to be an authorized  representative
of the  corporation  and shall inure to the benefit of the heirs,  executors and
administrators of such a person.

                                    ARTICLE 8

                                  Miscellaneous

                  Section  8.1  Corporate  Seal.  The  corporation  shall have a
corporate seal in the form of a circle  containing the name of the  corporation,
the year of incorporation and such other details as may be approved by the board
of directors.
                                       20
<PAGE>
                  Section 8.2 Checks.  All checks,  notes,  bills of exchange or
other  orders in writing  shall be signed by such person or persons as the board
of directors may from time to time designate.

                  Section 8.3 Contracts.  Except as otherwise  provided in these
bylaws,  the board of directors may authorize any officer or officers,  agent or
agents,  to enter into any contract or to execute or deliver any  instrument  on
behalf of the  corporation,  and such  authority  may be general or  confined to
specific instances.

                  Section 8.4 Deposits.  All funds of the  corporation  shall be
deposited  from time to time to the  credit of the  corporation  in such  banks,
trust companies,  or other depositories as the board of directors may approve or
designate, and all such funds shall be withdrawn only upon checks signed by such
one or more  officers or employees as the board of directors  shall from time to
time determine.

                  Section 8.5 Reports.  The board of directors  shall present at
the annual meeting of  shareholders  a report of the financial  condition of the
corporation  as of the closing date of the  preceding  fiscal year.  Such report
shall be in such form as shall be approved by the board of  directors  and shall
be available for the inspection of shareholders  at the annual meeting,  but the
board of directors  shall not be required to cause such report to be sent to the
shareholders.  The board of  directors  may,  but shall not be required to, have
such report prepared and verified by an independent  certified public accountant
or by a firm of practicing accountants.

                  Section  8.6  Corporate  Records.  There  shall be kept at the
principal  office of the  corporation  an  original or  duplicate  record of the
proceedings of the shareholders and of the directors, and the original or a copy
of the bylaws including all amendments or alterations thereto to date, certified
by the secretary of the  corporation.  An original or duplicate  share  register
shall also be kept at the  registered  office or principal  place of business of
the corporation,  or at the office of a transfer agent or registrar,  giving the
names of the shareholders,  their respective  addresses and the number and class
of shares held by each. The corporation  shall also keep  appropriate,  complete
and accurate  books or records of account,  which may be kept at its  registered
office or at its principal place of business.

                  Every  shareholder  shall,  upon  written  demand  under  oath
stating the purpose thereof,  have a right to examine,  in person or by agent or
attorney, during the usual hours for business, for any proper purpose, the share
register,  books or records of account,  and records of the  proceedings  of the
shareholders  and  directors,  and make copies or extracts  therefrom.  A proper
purpose shall mean a purpose  reasonably  related to such person's interest as a
shareholder.  In every  instance  where any attorney or other agent shall be the
person  who  seeks the right to  inspection,  the  demand  under  oath  shall be
accompanied  by a power of attorney or such other writing which  authorizes  the
attorney or other agent to so act on behalf of the shareholder. The demand under
oath shall be directed to the corporation at its registered office in Arizona or
at its principal place of business.  Where the shareholder  seeks to inspect the
books and records of the  corporation,  other than its share register or list of
shareholders,  he  shall  first  establish  (1)  that he has  complied  with the
provisions of this section  respecting  the form and manner of making demand for
inspection  of proper  document;  and (2) that the  inspection he seeks is for a
proper purpose. Where the shareholder seeks to inspect
                                       21
<PAGE>
the  share  register  or  list of  shareholders  of the  corporation  and he has
complied with the  provisions of this section  respecting the form and manner of
making  demand for  inspection of such  documents,  the burden of proof shall be
upon  the  corporation  to  establish  that  the  inspection  he seeks is for an
improper purpose.

                  Section 8.7  Amendment of Bylaws.  These bylaws may be amended
or  replaced,  or new  bylaws  may  be  adopted,  either  (1)  by  the  vote  of
shareholders  entitled  to cast at  least a  majority  of the  votes  which  all
shareholders  are  entitled  to cast  thereon  at any duly  organized  annual or
special meeting of shareholders, or (2), with respect to those matters which are
not by statute reserved  exclusively to the shareholders,  by vote of a majority
of the board of directors of the corporation in office at any regular or special
meeting of  directors.  It shall not be  necessary  to set forth  such  proposed
amendment,  repeal or new bylaws,  or a summary  thereof,  in any notice of such
meeting, whether annual, regular or special.
                                       22

                                                                       EXHIBIT 5


                                  June 26, 1997


ASR Investments Corporation
335 North Wilmot, Suite 250
Tucson, Arizona 85711


                     RE: REGISTRATION STATEMENT ON FORM S-4
                         ASR INVESTMENTS CORPORATION

Ladies and Gentlemen:

   We  have  acted  as  legal  counsel  to  ASR  Investments   Corporation  (the
"Company"),  in connection  with the  preparation of the Company's  Registration
Statement  on Form  S-4 (the  "Registration  Statement"),  to be filed  with the
Securities and Exchange  Commission (the "Commission") on or about June 26, 1997
in  connection  with the  registration  under  the  Securities  Act of 1933,  as
amended,  of the  shares of common  stock,  par value  $0.01 per  share,  of the
Company covered by the Registration  Statement (the "Shares").  The facts, as we
understand them, are set forth in the Registration Statement.

   With  respect to the opinion set forth  below,  we have  examined  originals,
certified  copies,  or copies otherwise  identified to our satisfaction as being
true copies,  of the Registration  Statement and such other corporate records of
the  Company,  agreements  and other  instruments,  and  certificates  of public
officials and officers of the Company as we have deemed necessary as a basis for
the opinions hereinafter expressed.  As to various questions of fact material to
such opinions, we have, where relevant facts were not independently established,
relied upon statements of officers of the Company.

   Subject to the assumptions that (i) the documents and signatures  examined by
us are  genuine and  authentic,  and (ii) the persons  executing  the  documents
examined by us have the legal capacity to execute such documents, and subject to
such further  limitations and  qualifications set forth below, it is our opinion
that  when (a) the  Registration  Statement  as then  amended  shall  have  been
declared effective by the Commission,  and (b) the Shares have been duly issued,
executed,  authenticated,  delivered,  paid  for  and  sold  by the  Company  as
described  in the  Registration  Statement,  the Shares will be validly  issued,
fully paid, and non-assessable.

   We express no opinion as to the  applicability or effect of any laws,  orders
or judgments of any state or other  jurisdiction  other than federal  securities
laws  and the  substantive  laws of the  states  of  Arizona  and  Maryland.  In
rendering our opinion,  we have conferred with Maryland counsel to the extent we
deemed  appropriate.  Further,  our opinion is based solely upon existing  laws,
rules and  regulations,  and we  undertake  no  obligation  to advise you of any
changes that may be brought to our attention after the date hereof.

   We hereby expressly  consent to any reference to our firm in the Registration
Statement,  the  inclusion  of this  opinion as an  exhibit to the  Registration
Statement,  and to the  filing  of  this  opinion  with  any  other  appropriate
governmental  agency.  

                                        Very  truly  yours,  


                                        /s/  O'Connor,  Cavanagh,  Anderson,
                                        Killingsworth & Beshears, P.A.

                                                                      EXHIBIT 21


                                  SUBSIDIARIES

                                                   STATE OF ORGANIZATION
                                                   ---------------------
            OVERALL PARENT COMPANY:
              ASR Investments Corporation ..............   Maryland

            SUBSIDIARIES OF ASR INVESTMENTS CORPORATION:
              CIMSA Financial Corporation ..............   Arizona
              ASR Finance Corporation ..................   Arizona
              ASR Mortgage Acceptance, Inc. ............   Arizona
              Residential Mortgage Acceptance, Inc. ....   Delaware
              ASR Properties, Inc. .....................   Arizona
              ASV -- II Properties, Inc. ...............   Arizona
              ASV -- XVII Properties, Inc. .............   Arizona
              RMA Investments Holding, Inc. ............   Arizona
              ASC -- I Properties, Inc. ................   Arizona
              ASC -- II Properties, Inc. ...............   Arizona
              ASC -- III Properties, Inc. ..............   Arizona
              ASC -- IV Properties, Inc. ...............   Arizona
              ASC -- V Properties, Inc. ................   Arizona
              ASC Properties, Inc. .....................   Arizona
              Heritage Communities, L.P. ...............   Delaware
              Heritage Residential Group, Inc. .........   Arizona
              Heritage SGP Corporation .................   Arizona

            SUBSIDIARIES OF HERITAGE SGP CORPORATION:
              Heritage -- 14400 Montfort L.P. ..........   Arizona
              Heritage -- Aspen Court L.P. .............   Arizona
              Heritage -- Briar Park L.P. ..............   Arizona
              Heritage -- Chelsea Park L.P. ............   Arizona
              Heritage -- Country Club Place L.P. ......   Arizona
              Heritage -- Greenwood Creek L.P. .........   Arizona
              Heritage -- Highlands of Preston L.P. ....   Arizona
              Heritage -- Marymont L.P. ................   Arizona
              Heritage -- Riverway L.P. ................   Arizona
              Heritage -- Springfield L.P. .............   Arizona
              Heritage -- Timbercreek Landings L.P. ....   Arizona
              Heritage -- Campus Commons North, L.L.C ..   Arizona
              Heritage -- Campus Commons South, L.L.C ..   Arizona
              Heritage -- Pacific South Center, L.L.C ..   Arizona
              Heritage -- Ivystone L.P. ................   Arizona
              Heritage -- Court, L.L.C .................   Arizona
              Heritage -- London Park L.P. .............   Arizona

INDEPENDENT AUDITORS' CONSENT

We  consent  to the  use  in  the  Registration  Statement  of  ASR  Investments
Corporation  on Form S-4 of (a) our report dated March 18, 1997 on the financial
statements  of ASR  Investments  Corporation  for each of the three years in the
period  ended  December  31,  1996;  (b) our report  dated April 25, 1997 on the
Winton Properties' combined historical summary of revenues and certain operating
expenses for the year ended December 31, 1996; (c) our report dated May 23, 1997
on La Privada  Apartments'  historical  summary of revenue and certain operating
expenses for the year ended  December 31, 1996; and (d) our report dated May 29,
1997 on London  Park  Apartments'  historical  summary of  revenues  and certain
operating  expenses  for the year ended  December  31,  1996,  appearing  in the
Prospectus, which is part of this Registration Statement.

We also  consent to the  reference  to us under the  heading  "Experts"  in such
Prospectus.



DELOITTE & TOUCHE LLP
Tucson, Arizona
June 23, 1997


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