ASR INVESTMENTS CORP
10-K, 1998-04-15
REAL ESTATE INVESTMENT TRUSTS
Previous: CONMED CORP, S-4, 1998-04-15
Next: AMERICAN CAPITAL STRATEGIES LTD, DEF 14A, 1998-04-15



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

                                 UNITED STATES

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

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

                                   FORM 10-K
                 ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


For the fiscal year ended December 31, 1997       Commission file number: 1-9646


                          ASR INVESTMENTS CORPORATION
            (Exact name of registrant as specified in its charter)


                Maryland                                         86-0587826
     (State or other jurisdiction of                          (I.R.S. Employer
      incorporation or organization)                         Identification No.)

335 North Wilmot, Suite 250, Tucson, Arizona                       85711
  (Address of principal executive offices)                       (Zip Code)

                                 (520) 748-2111
             (Registrant's telephone number, including area code)

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

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


                                                        Name of each exchange on
        Title of each class                                 which registered
        -------------------                                 ----------------
Common stock, par value $.01 per share                   American Stock Exchange

Securities registered pursuant to Section 12(g) of the Act: None

     Indicate  by  check  mark  whether the registrant (1) has filed all reports
required  to  be  filed by Section 13 or 15(d) of the Securities Exchange Act of
1934  during  the  preceding  12  months  (or  for  such shorter period that the
registrant  was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.     Yes   X    No
                                                  -----     -----

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

     As  of  March  27,  1998,  4,916,199  shares of ASR Investments Corporation
common  stock  were outstanding, and the aggregate market value of the 4,555,307
shares  held  by  non-affiliates  (based upon the closing price of the shares on
the  American  Stock  Exchange) was approximately $102,494,000. Shares of Common
Stock  held  by  each  officer and director of the Company have been excluded in
that  such  persons  may  be  deemed  to  be  affiliates.  This determination of
affiliate status is not necessarily conclusive.

                      DOCUMENTS INCORPORATED BY REFERENCE
                                     None

================================================================================
<PAGE>
                               TABLE OF CONTENTS


<TABLE>
<CAPTION>
                                                                                           Page
                                                                                           ----
<S>                                                                                         <C>
PART I
   Item 1. Business ....................................................................     3
   Item 2. Property ....................................................................    10
   Item 3. Legal Proceedings ...........................................................    10
   Item 4. Submission of Matters to a Vote of Security Holders .........................    10
 
PART II
   Item 5. Market for the Registrant's Common Equity and Related Stockholder Matters ...    11
   Item 6. Selected Financial Data .....................................................    12
   Item 7. Management's Discussion and Analysis of Financial Condition and Results of
         Operations ....................................................................    13
   Item 8. Financial Statements and Supplementary Data .................................    17
   Item 9. Changes in and Disagreements with Accountants on Accounting and Financial
         Disclosure ....................................................................    17
 
PART III
   Item 10. Directors and Executive Officers of the Registrant .........................    18
   Item 11. Executive Compensation .....................................................    21
   Item 12. Security Ownership of Certain Beneficial Owners and Management .............    24
   Item 13. Certain Relationships and Related Transactions .............................    24
 
PART IV
   Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K ............    26
 
SIGNATURES .............................................................................    28
FINANCIAL STATEMENTS ...................................................................    F-1
</TABLE>
                                       2
<PAGE>
                                    PART I

ITEM 1. BUSINESS

                                 Introduction

     In December 1997, the Company  entered into an Agreement and Plan of Merger
dated as of December 19, 1997 (the "Merger Agreement") among the Company, United
Dominion Realty Trust, Inc. ("United  Dominion"),  and ASR Acquisition Sub, Inc.
(a wholly owned  subsidiary  of United  Dominion)  providing  for the Company to
become a wholly owned  subsidiary of United Dominion (the  "Merger").  Under the
Merger  Agreement,  each share of ASR common  stock was  convertible  into 1.575
shares United  Dominion common stock.  The Merger  Agreement was approved by the
Company's  stockholders  on March 25, 1998, and the Merger was consummated as of
the close of  business  on March 27,  1998.  As a  result,  ASR  became a wholly
subsidiary of United Dominion and trading of ASR common stock ceased after March
27,  1998.  For  further  information  relative  to the Merger and the  Company,
reference is made to the Company's Proxy Statement dated February 17, 1998.

                                  The Company

     Immediately  prior  to the  Merger,  the  Company  owned  and  operated  39
apartment  communities,   containing  7,550  apartment  units,  and  one  office
building,  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 14 years.
The  number  of units per apartment community ranges from 60 to 356 and averages
182  units.  Average size per unit approximates 804 square feet. Average rent at
June  30,  1997 was $552 per month, with community averages ranging from $375 to
$997  per  month. The communities had an average occupancy rate of approximately
89%.  The  apartment  communities  typically  provide  residents with attractive
amenities,  including a clubhouse, swimming pool, other recreational facilities,
laundry   facilities,   cable   television  access,  patios  or  balconies,  and
mini-blinds.   Certain   communities   offer   additional   amenities,  such  as
fireplaces,  storage  or  walk-in  closets, microwave ovens, alarms, and limited
access gates.

     The  Company  acquired  23  of  its  apartment communities since January 1,
1997.  The  Company's  pursued business objectives designed 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  included  (i)  enhancing  the
performance  and  value of its existing properties by maintaining high occupancy
and  favorable  rental  rates,  managing  operating  expenses,  and  emphasizing
regular  programs  of  repairs  and  capital  improvements,  (ii)  acquiring and
developing  additional  apartment  communities  that  have strong cash flows and
capital  appreciation  potential,  (iii)  focusing  on  middle income properties
located  in  geographical areas that the Company believes will experience higher
growth  rates  in  population,  household  formation,  and  employment  that the
national  average,  and (iv) disposing of investments that no longer satisfy the
Company's objectives.

     The  Company  elected  to be taxed as a REIT under sections 856 through 860
of  the  Internal  Revenue  Code. A REIT 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   owned   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 at December 31, 1997, owned approximately 66% of
the limited partnership interests therein.
                                       3
<PAGE>
     The  Company  was  incorporated  in the state of Maryland on June 18, 1987.
The  principal  executive  offices  of  the  Company  were  located at 335 North
Wilmot,   Suite  250,  Tucson,  Arizona  85711.  Unless  the  context  otherwise
requires,  the  terms  "Company" and "ASR" mean ASR Investments Corporation, its
subsidiaries, and the Operating Partnership.

                              Developments in 1997

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

     In  April  1997,  the  Company acquired (i) the assets and properties of 15
separate  limited  partnerships  owning  13  apartment  communities,  located in
Dallas  and  Houston, Texas and Pullman, Washington, containing a total of 2,260
apartment  units,  and  an  office  building located in Seattle, Washington (the
"Winton  Properties")  in  which  Don  W.  Winton  was  the general partner (the
"Winton  Partnerships") and (ii) the stock of Winton & Associates, Inc. ("Winton
&  Associates"),  the  property  manager  of the Winton Properties (together the
"Winton  Acquisition").  In  connection  with  the  acquisition  of  the  Winton
Properties,  the  Company  (a) issued approximately 682,098 shares of its Common
Stock,  (b)  issued  limited partnership interests ("LP Units") in the Operating
Partnership,  which were convertible into 943,701 shares of the Company's Common
Stock  after  April  30, 1998, (c) assumed or refinanced existing first mortgage
loans  of  $49,396,000, and (d) paid $1,250,000 of the transaction costs for the
Winton  Partnerships.  The  Company  issued 70,284 shares of its Common Stock in
connection with the acquisition of Winton & Associates.

     In  April  1997,  the  Company  acquired  a 257-unit apartment community in
Houston,   Texas,  for  $6,000,000  and  obtained  a  first  mortgage  loan  for
$4,400,000.  The Company expected to invest $600,000 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  invested  $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.

     In  September  1997,  the  Company  acquired a portfolio of three apartment
communities  in  Dallas,  Texas  for  approximately $29,346,000. The Company (i)
obtained  or  assumed  first  mortgage  loans of approximately $18,511,000, (ii)
issued  374,581  shares  of common stock and 27,721 LP Units to the sellers, and
(iii)  paid  $2,400,000  in  cash  to  the sellers. The Company planned to spend
$1,900,000 on numerous substantive improvements to the communities.

     In  September  1997, the Company acquired a 202-unit apartment community in
Kennewick,  Washington,  for $10,650,000. The Company assumed the existing first
mortgage  loan  of  $7,900,000,  issued  91,678 shares of common stock, and paid
$650,000 in cash to the seller.

     In  October  1997,  the  Company acquired a 276-unit apartment community in
Kitsap  County,  Washington,  for  $13,249,000.  The Company obtained or assumed
first  mortgage  loans  of  $7,825,000, issued 86,184 shares of common stock and
paid $3,100,000 in cash to the seller.

     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
                                       4
<PAGE>
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  $10,970,000.  Together  with earlier redemptions, the Company
received  total  cash flows of $14,850,000 during the second quarter of 1997 and
a  total of $22,350,000 for all of 1997. As a result of the sale, the Company no
longer owns any Mortgage Assets.

                       Operating Policies and Strategies

     The  following  discussion  in  this  Item  1 relates to the strategies and
operations of the Company prior to the Merger.

Real Estate Activities

     Introduction

     The   Company   pursued   various   business   objectives   and  operating,
acquisition,  financing  and  investment strategies and policies relative to its
real  estate  activities.  These  policies and strategies were determined by the
directors  of  the  Company and could be amended or revised from time to time at
the  discretion  of  the  directors  without  a  vote of the stockholders of the
Company.

     Business Objectives

     The  Company's  current  business objectives were to increase the cash flow
and  value  of  its  portfolio  of  apartment  communities and to seek continued
growth   through   the   acquisition  or  development  of  additional  apartment
communities.

     Investment Policies

     The   Company's   portfolio  consisted  of  apartment  communities  in  the
southwestern  region  of the United States. However, future investments were not
limited  (as to percentage of assets or otherwise) to any geographic area or any
specific  type of property. In this regard, the Company could expand its current
geographic  focus  and could acquire other types of income-producing properties,
including hotels, motels, shopping centers and office buildings.

     Acquisitions

     In  evaluating acquisitions, the Company considered such factors as (i) the
geographic  location  and  type of property; (ii) the age, construction quality,
condition  and design of the property; (iii) the current and projected cash flow
of  the  property  and  the  potential  to increase cash flow through lower debt
service  requirements, enhanced management and other factors; (iv) the potential
for  capital  appreciation  of  the  property;  (v)  the terms of tenant leases,
including  the  potential  for  rent  increases; (vi) the potential for economic
growth  and  the  tax  and  regulatory environment of the community in which the
property  is  located;  (vii) the occupancy and demand by tenants for properties
of  similar type in the vicinity; and (viii) the prospects for liquidity through
sale, financing or refinancing of the property.

     In  acquiring apartment properties, the Company generally sought properties
that  (a)  were  available  at  prices  below  estimated  replacement cost after
initial  renovations and improvements, or could be developed at a cost below the
estimated  value  upon  completion,  (b) were well-located in their markets, and
(c)  were capable of enhanced performance through intensive asset management and
cosmetic improvements.

     Operating Strategies

     The  Company  pursued  operating  strategies  designed  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.
                                        5
<PAGE>
 Financing Policies

     The  Company  sought  to  finance  acquisitions  with  the most appropriate
sources  of  capital,  which  could 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. Borrowings by the
Company for acquisitions could be either on a secured or unsecured basis.

     Property Management

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

     Each  property  was operated by a staff, including a resident manager and a
maintenance  and  apartment  preparation staff. Policies and procedures utilized
at   the  property  sites  followed  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  sought  to
experience low rent loss to delinquencies or early lease terminations.

     Individual  property  lease  programs  were  structured to respond to local
market  conditions.  The  Company  attempted to balance rent increases with high
occupancy  and stabilized turnover costs. None of the properties were subject to
rent  control or rent stabilization regulations. Standard lease terms stipulated
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.

     Development of Properties

     In  July  1997, the Company completed the development of a luxury apartment
community  located  in  Tempe,  Arizona.  The community is built on 20 acres and
consists  of  356  units with an average size of 919 square feet. The total cost
of the community was approximately $21.0 million.
                                       6
<PAGE>
     Properties

     The  following table sets forth certain information regarding the Company's
apartment communities as of December 31, 1997.

<TABLE>
<CAPTION>
                                 
                                 Number    Percentage     Carrying Value
                                   of          of      --------------------
                               Apartment    Apartment    Amount
                                 Homes        Homes      (000)    Per Home
                              ----------- ------------ --------- ----------
<S>                           <C>         <C>          <C>       <C>
Tucson, Arizona
 Acacia Hills ...............       64         0.8%     $ 1,221   $19,078
 Casa Del Norte .............       84         1.1%       1,700    20,238
 Desert Springs .............      248         3.2%       5,448    21,968
 Landmark ...................      176         2.3%       4,275    24,290
 Park Terrace ...............      176         2.3%       3,212    18,250
 Park Village ...............       60         0.8%         720    12,000
 Posado Del Rio .............      160         2.1%       3,168    19,800
 South Point ................      144         1.9%       2,191    15,215
                                   ---        ----      -------   -------
 Total Tucson ...............    1,112        14.4%      21,935    19,726
                                 -----        ----      -------   -------
Phoenix, Arizona
 Contempo Heights ...........      222         2.9%       6,066    27,324
 La Privada (5) .............      350         4.5%      24,751    70,717
 Finisterra (1) (5) .........      356         4.6%      20,417    57,351
                                 -----        ----      -------   -------
 Total Phoenix ..............      928        12.0%      51,234    55,209
                                 -----        ----      -------   -------
Houston, Texas
 Clear Lake Falls ...........       90         1.2%       3,895    43,278
 The Gallery ................      101         1.3%       2,431    24,069
 Memorial Bend ..............      124         1.6%       2,657    21,427
 Nantucket Square ...........      106         1.4%       3,416    32,226
 Prestonwood ................      156         2.0%       3,371    21,609
 Riviera Pines ..............      224         2.9%       4,345    19,397
 Briar Park (2) .............       80         1.0%       2,255    28,188
 Country Club Place (2) .....      169         2.2%       5,473    32,385
 Chelsea Park (2) ...........      204         2.6%       5,848    28,667
 Marymont (2) ...............      128         1.7%       4,496    35,125
 Riverway (2) ...............      152         2.0%       2,005    13,191
 Timbercreek Landing (2) ....      204         2.6%       5,688    27,882
 Ivystone/Woodsedge (5) .....      266         3.4%       5,119    19,244
 London Park (5) ............      257         3.3%       6,378    24,817
                                 -----        ----      -------   -------
 Total Houston ..............    2,261        29.3%      57,377    25,377
                                 -----        ----      -------   -------
Dallas, Texas
 Aspen Court (2) ............      140         1.8%       4,554    32,529
 Greenwood Creek (2) (4) ....      328         4.2%       7,868    23,988
 Highlands of Preston (2) ...      220         2.8%       8,977    40,805
 Montfort Townhomes (2) .....       83         1.1%       5,675    68,373
 Springfield (2) ............      218         2.8%       8,588    39,394
 Gentry Place (5) ...........      360         4.7%      11,738    32,606
 Park on Preston (5) ........      286         3.7%       9,317    32,577
 Smith Summit (5) ...........      254         3.3%       8,946    35,220
                                 -----        ----      -------   -------
 Total Dallas ...............    1,889        24.5%      65,663    34,761
                                 -----        ----      -------   -------
Albuquerque, New Mexico
 Dorado Terrace .............      216         2.8%       6,704    31,037
 Villa Serena ...............      104         1.3%       3,299    31,721
 Whispering Sands ...........      228         3.0%       6,928    30,386
                                 -----        ----      -------   -------
 Total Albuquerque ..........      548         7.1%      16,931    30,896
                                 -----        ----      -------   -------
Pullman, Washington
 Campus Commons-North
  (2)(4) ....................      234         3.0%      11,095    47,415
 Campus Commons-South
  (2)(4)                           100         1.3%       4,157    41,570
                                 -----        ----      -------   -------
 Total Pullman ..............      334         4.3%      15,252    45,665
                                 -----        ----      -------   -------

<CAPTION>
                                                                                     Average
                                               Economic      Average     Average     Monthly
                               Encumbrances   Occupancy      Monthly       Unit    Rental Rates
                                   (000)         1997     Rental Rates     Size    Per Sq. Ft.
                              -------------- ----------- -------------- --------- -------------
<S>                           <C>            <C>         <C>            <C>       <C>
Tucson, Arizona
 Acacia Hills ...............     $ 1,008       93%           $437          540         0.81
 Casa Del Norte .............       1,350       92%            433          525         0.83
 Desert Springs .............       4,523       94%            435          590         0.74
 Landmark ...................       2,986       84%            428          641         0.67
 Park Terrace ...............       2,648       85%            433          579         0.75
 Park Village ...............         577       89%            393          540         0.73
 Posado Del Rio .............         --        94%            457          621         0.74
 South Point ................       1,826       87%            375          526         0.71
                                  -------        --           ----          ---         ----
 Total Tucson ...............      14,918       90%            427          582         0.73
                                  -------        --           ----          ---         ----
Phoenix, Arizona
 Contempo Heights ...........       3,754       96%            463          595         0.78
 La Privada (5) .............      18,951       93%            890        1,195         0.75
 Finisterra (1) (5) .........      12,837       93%            830          919         0.90
                                  -------        --           ----        -----         ----
 Total Phoenix ..............      35,542       94%            765          946         0.81
                                  -------        --           ----        -----         ----
Houston, Texas
 Clear Lake Falls ...........       3,068       94%            851        1,169         0.73
 The Gallery ................       1,611       95%            558          763         0.73
 Memorial Bend ..............       1,887       90%            601          939         0.64
 Nantucket Square ...........       2,703       94%            769        1,428         0.54
 Prestonwood ................       2,423       96%            529          957         0.55
 Riviera Pines ..............       3,207       95%            502          717         0.70
 Briar Park (2) .............       1,387       97%            565          915         0.62
 Country Club Place (2) .....       3,543       92%            558          814         0.69
 Chelsea Park (2) ...........       3,399       97%            548          829         0.66
 Marymont (2) ...............       2,518       97%            578          876         0.66
 Riverway (2) ...............       1,175       84%            362          740         0.49
 Timbercreek Landing (2) ....       3,360       96%            512          775         0.66
 Ivystone/Woodsedge (5) .....       3,696       91%            475          771         0.62
 London Park (5) ............       4,401       95%            523          814         0.64
                                  -------        --           ----        -----         ----
 Total Houston ..............      38,378       94%            544          856         0.64
                                  -------        --           ----        -----         ----
Dallas, Texas
 Aspen Court (2) ............       2,016       96%            574          742         0.77
 Greenwood Creek (2) (4) ....       4,987       95%            454          720         0.63
 Highlands of Preston (2) ...       4,815       91%            630          786         0.80
 Montfort Townhomes (2) .....       3,999       91%            997        1,112         0.90
 Springfield (2) ............       5,439       92%            631          844         0.75
 Gentry Place (5) ...........       7,443       95%            591          911         0.65
 Park on Preston (5) ........       5,595       96%            565          633         0.89
 Smith Summit (5) ...........       5,536       95%            624          955         0.65
                                  -------        --           ----        -----         ----
 Total Dallas ...............      39,830       94%            593          816         0.73
                                  -------        --           ----        -----         ----
Albuquerque, New Mexico                                        591
 Dorado Terrace .............       5,114       92%            528          608         0.87
 Villa Serena ...............       2,630       89%            561          681         0.82
 Whispering Sands ...........       5,478       91%            539          808         0.67
                                  -------        --           ----        -----         ----
 Total Albuquerque ..........      13,222       91%            539          705         0.76
                                  -------        --           ----        -----         ----
Pullman, Washington
 Campus Commons-North
  (2)(4) ....................       6,602       72%            611          868         0.70
 Campus Commons-South
  (2)(4)                            2,732       90%            584        1,086         0.54
                                  -------        --           ----        -----         ----
 Total Pullman ..............       9,334       77%            603          933         0.65
                                  -------        --           ----        -----         ----
</TABLE>
                                       7
<PAGE>
<TABLE>
<CAPTION>
                                      
                                      Number    Percentage      Carrying Value
                                        of          of      ----------------------
                                    Apartment    Apartment     Amount
                                      Homes        Homes       (000)     Per Home
                                   ----------- ------------ ----------- ----------
<S>                                <C>         <C>          <C>         <C>
Seattle, Washington
 Pacific South Center (2) (3)                      n/a          5,437      n/a
 The Court (5) ...................      175          2.3%       4,338    24,789
 Arbor Terrace (5) ...............      276          3.6%      13,764    49,870
 On The Boulevard (5) ............      202          2.6%      10,705    52,995
                                        ---        -----       ------    ------
 Total Seattle ...................      653          8.5%      34,244    52,441
                                        ---        -----       ------    ------
Total ............................    7,725        100.0%    $262,636    33,998
                                      =====        =====     ========    ======

<CAPTION>
                                                                                          Average
                                                    Economic      Average     Average     Monthly
                                    Encumbrances   Occupancy      Monthly       Unit    Rental Rates
                                        (000)         1997     Rental Rates     Size    Per Sq. Ft.
                                   -------------- ----------- -------------- --------- -------------
<S>                                <C>            <C>         <C>            <C>       <C>
Seattle, Washington
 Pacific South Center (2) (3)            3,205        n/a          n/a         n\a          n\a
 The Court (5) ...................       2,904         93%         490         590           0.83
 Arbor Terrace (5) ...............       7,868         83%         634         880           0.72
 On The Boulevard (5) ............       7,952         77%         732         938           0.78
                                         -----        ---          ---         ---     ----------
 Total Seattle ...................      21,929         89%         626         635           0.98
                                        ------        ---          ---         ---     ----------
Total ............................    $173,153         92%         574         791           0.73
                                      ========        ===          ===         ===     ==========
</TABLE>

Notes

(1) The Company completed construction in June 1997.
(2) Property  acquired April 30, 1997. Averages for monthly rental rates are for
    eight  months.  All other properties are for the 1997 year, unless otherwise
    noted.
(3) Pacific  South  Center,  an  office  building,  has  been  excluded  in  the
    calculation for average rent per unit,  occupancy  percentage,  and rent per
    foot.
(4) The  two  Campus  Commons  properties  are  occupied approximately 90-95% by
    students  for  ten  months and approximately 50% occupied at much lower rent
    for  the  other  two  months. Rent in the two summer months is approximately
    $150  a  month per unit, while rent at December 97 is approximately $765 and
    $729 for Campus Commons North and South, respectively.
(5) Average monthly rental rate is rate for December 1997.
                                       8
<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 could increase the amount of funds available for
its  activities  with  the  proceeds  of  borrowings  including  mortgage loans,
short-term  borrowing  and  other  credit arrangements. A substantial portion of
the  assets  of the Company from time to time was pledged to secure indebtedness
incurred  by  the  Company.  Accordingly,  such assets were 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  obtained a first mortgage loan for each of its properties. At
December  31,  1997,  the  mortgage  loans totalled $173,153 million, which bore
interest   rates   that   averaged   8.1%.  The  mortgage  loans  generally  are
non-recourse to the Company and are not cross-collateralized.

     The  Company's  Bylaws  prohibited it from incurring 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  could  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 could result in
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.

                            Operating Restrictions

     The  Company  could not purchase commodities or commodity futures contracts
(other  than  interest  rate  futures when used solely for hedging). The Company
could  not  invest in unimproved real property or underwrite securities of other
issuers.  The  foregoing  restrictions could 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 was
controlled  by  its  Board  of Directors, which had the power to modify or alter
such policy without the consent of the stockholders.

                           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 at December 31, 1997, owned approximately 66% of
the  limited partnership 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.
                                       9
<PAGE>
                                  Competition

     Numerous   real   estate   companies,   insurance   companies,   financial
institutions,  pension funds and other property owners competed with the Company
in seeking properties for acquisition and in attracting and retaining tenants.

                                   Employees

   The Company had 248 full-time salaried employees as of March 27, 1998.

                                  Management

     Prior  to  April  30, 1997, the Company had management agreements with Pima
Mortgage  L.P.  and  Pima  Realty  Advisors, Inc. (the "Pima Entitites") for the
management  of  the  Company and its properties. The Pima Entities were owned by
Jon  A.  Grove,  Joseph  C.  Chan,  and  Frank S. Parise, Jr. who were executive
officers  of  the  Company.  On  April 30, 1997, the Company acquired the entire
interests  in  the  Pima  Entities  and  thus  became  a  self-administered  and
self-management REIT.


ITEM 2. PROPERTY

     See   "Business  --  Operating  Policies  and  Strategies  --  Real  Estate
Activities -- Properties."

     The  principal  executive  offices of the Company were located at 335 North
Wilmot, Suite 250, Tucson, Arizona 85711.


ITEM 3. LEGAL PROCEEDINGS

     Not applicable.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     Not applicable.
                                       10
<PAGE>
                                    PART II


ITEM 5. MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
        STOCKHOLDER MATTERS

     The  Company's  Common  Stock was listed and principally traded on the Amex
under  the  symbol  the  "ASR."  The  following table sets forth for the periods
indicated  the  high  and  low  sales  prices  of  the Company's Common Stock as
reported  by  the  Amex  and  the cash dividends paid per share of the Company's
Common  Stock  for  the periods indicated. As a result of the Merger, trading of
ASR Common Stock ceased after March 27, 1998.

<TABLE>
<CAPTION>
                                                                      Dividend
                                       High             Low           per share
                                       ----             ---           ---------
<S>                                  <C>             <C>             <C>
         1995
          First quarter ..........   $20             $10 15/16       $  0.50
          Second quarter .........    19 3/8          16 1/4            0.50
          Third quarter ..........    20 1/2          17 3/4            0.50
          Fourth quarter .........    18 3/8          15                0.50
         1996
          First quarter ..........    17 3/4          15 3/8            0.50
          Second quarter .........    18 3/8          16 7/8            0.50
          Third quarter ..........    19 3/4          17 1/2            0.50
          Fourth quarter .........    22 3/8          18 7/8            0.50
         1997 
          First quarter ..........    24 3/4          20 1/4            0.50
          Second quarter .........    23 3/4          18 5/8            0.50
          Third quarter ..........    24              21 7/8            0.50
          Fourth quarter .........    23 11/16        20 5/8            0.50
</TABLE>

     On  March  27,  1998,  the  closing sales price for shares of the Company's
Common  Stock  on  the  Amex  Composite  Tape  was  $221|M/2  per  share and the
approximate number of holders of record of Common Stock was 2,000.
                                       11
<PAGE>
ITEM 6. SELECTED FINANCIAL DATA (In thousands)

     The  selected consolidated financial data presented below were derived from
the audited Consolidated Financial Statements of the Company.

<TABLE>
<CAPTION>
                                                                                 Years ended December 31,
                                                            -------------------------------------------------------------------
                                                                1997          1996         1995         1994           1993
                                                                ----          ----         ----         ----           ----
<S>                                                          <C>            <C>          <C>          <C>          <C>
Consolidated Statements of Operations Data
 Income from real estate
  Rental and other income .................................  $  33,034      $ 14,581     $ 14,034     $ 12,528
  Operating and maintenance expenses, real estate
   taxes and insurance ....................................    (15,077)       (6,855)      (6,719)      (5,497)
  Interest expense ........................................    (10,054)       (4,348)      (4,387)      (3,941)
  Depreciation and amortization ...........................     (6,335)       (2,819)      (2,692)      (1,995)
                                                             ---------      --------     --------     --------
   Income from real estate ................................      1,568           559          236        1,095
                                                             ---------      --------     --------     --------
   Gain from sale of real estate ..........................        474
                                                             ---------      --------     --------     --------
 Income from mortgage assets
  Prospective yield income ................................        588         2,630        3,884        6,433      $   7,264
  Income from redemptions and sales .......................     16,650         9,461        5,302        4,263
  Interest expense ........................................        (25)         (181)        (347)      (2,596)        (4,794)
  Provision for reserves ..................................                                                           (20,286)
                                                                                                                    ---------
   Income from mortgage assets ............................     17,213        11,910        8,839        8,100        (17,816)
                                                             ---------      --------     --------     --------      ---------
 Income before administrative expenses, acquisition
  related expenses, other income (expense) and
  allocation to minority unit holders .....................     19,255        12,469        9,075        9,195        (17,816)
 Acquisition related expenses .............................     (6,684)         (381)
 Administrative expenses ..................................     (3,114)       (3,203)      (2,983)      (2,216)        (1,949)
 Other income (expense) net ...............................        732           (44)         462          723            286
                                                             ---------      --------     --------     --------      ---------
 Income before allocation of minority unit holders ........     10,189         8,841        6,554        7,702         40,570
 Allocation of income to minority holders .................       (355)
                                                             ---------      --------     --------     --------      ---------
 Income (loss) before cumulative effect
  of accounting change ....................................      9,834         8,841        6,554        7,702        (19,479)
 Cumulative effect of accounting change ...................                                                           (21,091)
                                                                                                                    ---------
 Net Income ...............................................  $   9,834      $  8,841     $  6,554     $  7,702      $ (40,570)
                                                             =========      ========     ========     ========      =========
</TABLE>

<TABLE>
<CAPTION>
                                                                           December 31,
                                                   -------------------------------------------------------------
                                                      1997        1996         1995         1994         1993
                                                      ----        ----         ----         ----         ----
<S>                                                 <C>         <C>          <C>          <C>          <C>
Consolidated Balance Sheet Data
  Apartment and other real estate assets .........  264,332     $85,938      $79,510      $73,056      $ 3,855
  Mortgage assets ................................      --        5,039       11,877       18,965       37,881
  Total assets ...................................  280,743      97,796       94,169       96,745       54,068
  Real estate notes payable ......................  173,153      49,110       49,212       50,693
  Mortgage assets borrowing, net .................      --        2,014        4,495        6,422       22,062
  Stockholders' Equity ...........................   78,535      40,102       37,395       37,100       30,948
</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.
                                       12
<PAGE>
ITEM  7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

General

     ASR  Investments  Corporation  (the  "Company") is a real estate investment
trust  that  engaged  primarily  in  the  acquisition and operation of apartment
communities  in  the  southwestern  United  States.  Prior  to 1994, the Company
invested  in mortgage assets. In early 1993, the Company determined to shift its
focus to the acquisition, development and operation of apartment communities.

     At  December  31, 1996, the Company owned directly 18 apartment communities
(2,683  units)  in  operation  and  one  community (Finisterra Apartments) under
construction.  These  communities are located in Arizona, Texas, and New Mexico.
The  Company completed the construction of the Finisterra Apartments (356 units)
in  July  1997  and made substantial amounts of acquisitions in 1997. See Note 2
to  consolidated  financial  statements  for certain detailed information on the
acquisitions.   Below  is  a  summary  of  the  1997  acquisitions  (dollars  in
thousands):




<TABLE>
<CAPTION>
                                       First        Second        Third       Fourth
                                      Quarter      Quarter       Quarter     Quarter        Total
                                      -------      -------       -------     -------        -----
<S>                                   <C>         <C>           <C>          <C>         <C>
Number of communities acquired .....        1           17             4           1             23
Number of units acquired ...........      266        3,042         1,102         276          4,686
Total purchase price ...............  $ 4,450     $118,782      $ 39,996     $13,249     $  176,477
Total mortgage loans ...............  $ 3,700     $ 75,696      $ 26,411     $ 7,825     $  113,632
Number of common stock issued ......   86,500      869,945       466,259      86,184      1,508,888
Number of convertible
 LP Units issued ...................      --       943,701        27,721         --         971,422
</TABLE>

     In  May  1997,  the  Company  sold  to  its  partner  the  Company's entire
interests  in  five  joint  ventures  for  total net proceeds of $2,062,000. The
Company  was a 15% equity partner and managing member of the joint ventures. The
Company  received between 15% and 51% of the net profits and cash flow depending
on the performance of the joint ventures.

     At  December  31,  1997,  the Company owned 41 apartment communities with a
total of 7,725 units and an office building.

     In  1997,  the  Company received $20,880,000 from the sale or redemption of
all  its  remaining  mortgage  assets  and  realized  total redemption income of
$16,650,000.  As a result of the sale of all of its mortgage assets, the Company
will not realize any mortgage asset cash flows or income in future periods.

     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.

     As  discussed  above, the Company owned mortgage assets (all acquired prior
to  1993).  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  reduce  the  income and total cash flows over the life of the
mortgage  assets.  Prepayment  rates are affected primarily by mortgage interest
rates.  Mortgage  assets  are amortizing assets, and the cash flows decline over
time.

     The  Company  also  had  the  option  to  cause the early redemption of the
structured  financings  at  par  after  specified conditions were met (generally
when  the structured financing is below a specified balance or after a specified
date).  In  such  event, the mortgage instruments were sold and the net proceeds
after  the  redemption of the structured financing were remitted to the Company.
Mortgage  asset  redemptions  had  the effect of accelerating the cash flows and
increasing  the  value.  Redemption and sales transactions occurred from time to
time  as  specified  conditions  were  met rather than on a monthly or quarterly
basis,  and  the  net proceeds were affected by the market price of the mortgage
instruments. Thus, the cash flows
                                       13
<PAGE>
and   income  from  redemption  transactions  fluctuated  significantly  between
periods.  Mortgage asset redemptions and sales reduced the cash flows and income
in  future  periods.  The  Company's  income included income from redemption and
sales  of  mortgage  assets  of  $16,650,000, $9,461,000, and $5,302,000 for the
years ended December 31, 1997, 1996, and 1995, respectively.

Results of Operations

     1997 Compared to 1996

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


         Rental and other income ........................    $ 18,455
                                                             --------
         Operating & maintenance expenses ...............       5,985
         Property management expenses ...................         107
         Real estate taxes & insurance expenses .........       2,058
         Interest expense ...............................       5,481
         Depreciation expense ...........................       3,505
                                                             --------
         Total real estate operating expenses ...........      17,136
                                                             --------
         Income from real estate ........................    $  1,319
                                                             ========

     On  a  "same store" basis (i.e., for properties owned by the Company during
1996),  the  Company  realized a 0.28% decrease in net operating income ("NOI").
Below are the rates of increase or decrease in the components of the NOI:


                                             Oper. &        Taxes
                                 Rental       Maint.      Insurance
                                 Income      Expense       Expense        NOI
                                 ------      -------       -------        ---

         Total ...............     0.4%         2.5%         (4.2)%      ( 0.3)%
         Tucson ..............    (4.1)%       (0.4)%        (2.1)%      ( 7.3)%
         Phoenix .............     7.2%         4.5%          2.5%         9.2%
         Houston .............     6.4%         3.7%         (9.0)%       14.4%
         Albuquerque .........    (4.3)%        6.0%          9.6%       (10.2)%


     The  gain  on sale of real estate of $474,000 resulted from the sale of the
Company's  interest  in the joint ventures in May of 1997. Income from the joint
ventures for the 1996 year was $89,000.

     Mortgage  Assets. Decreases  in  income  from  mortgage  assets and related
interest  expense were due to the sale of the entire mortgage asset portfolio in
June 1997.

     Administrative   Expenses,   Acquisition   Related   Expenses   and   Other
Income, Administrative  expenses  decreased  by  $89,000 for 1997 primarily as a
result  of  a  decrease in payments on dividend equivalents rights as the number
of  dividend  equivalent  rights outstanding was lower in 1997 compared to 1996.
Acquisition  related  expenses  increased  by  $6,303,000  as  a  result  of the
acquisition  of  the  Company's  Manager and Property Manager and the payment of
certain  bonuses  in  connection  with  the acquisition of the Winton properties
(see  Note  9  to the consolidated financial statements). Other income increased
by  $776,000  due  to  interest  earned  on  the  proceeds  from the sale of the
mortgage  assets  in  1997  and  as the 1996 amount included writeoff of certain
real estate investments.

     Minority  interests  of  Unitholders In Operating Partnership. The minority
interest  for  1997 represents the allocation of income related to unitholder in
Heritage  Communities  L.P.  See Note 4. The Company had no minority unitholders
in 1996

     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)
                                       14
<PAGE>
$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 to 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 to 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.  Acquisition  related  expenses  increased in 1996 as a result of
$381,000  in expenses related to future acquisitions. Other income decreased due
primarily  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.


Funds From Operations

     Funds  from operations ("FFO") is one of the common measures of performance
in  the  equity  REIT  industry.  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.  The  Company has made the following adjustments in calculating
its  FFO,  as modified: (i) income from redemptions and sales of mortgage assets
is  excluded  as  the  Company  considers such income to be similar in nature to
gains  from  sales  of real estate; (ii) certain non-recurring charges are added
back  as the charges relate to a defined and limited period; and (iii) while the
stock  options that carry dividend equivalent rights ("DERs") are anti-dilutive,
they  are  included in the FFO per share calculation as the Company believes the
options  are  likely  to  be  exercised by their expiration date of December 16,
1998  because the exercise price is substantially below the current stock price.
 

     As  not  all REITs and financial analysts calculate FFO in the same manner,
FFO  as  reported  herein  may not be comparable to similarly titled measures as
reported  by  other  REITs.  FFO,  as  modified,  should not be considered as an
alternative  to  net  income  (determined  in accordance with generally accepted
accounting  principles) as an indication of Company's financial performance. FFO
also  should  not  be  considered  as an alternative to cash flow from operating
activities   determined   in   accordance  with  generally  accepted  accounting
principles  because  (i)  FFO  excludes  income  from  sales  and redemptions of
mortgage  assets  that  are  included in cash flow through operating activities,
(ii)  FFO is adjusted to exclude certain non-recurring charges, and (iii) FFO is
not  adjusted  for changes in accrual as is cash flow from operating activities.
FFO  is  not  necessarily  indicative  of available cash flow to fund all of the
Company's  needs.  The  Company  believes  that  in  order to facilitate a clear
understanding  of  the consolidated historical operating results of the Company,
FFO  should  be  considered  in  conjunction with net income as presented in the
consolidated financial statements.

     As  described  in  Note  2  to  the  consolidated financial statements, the
Company  has  made numerous acquisitions in 1997. The Company has also presented
the proforma FFO data assuming that all of the
                                       15
<PAGE>
acquisitions  were  completed  as  of  the beginning of the period. The proforma
data  are  provided  for information purposes only and are not indicative of the
results  that  would  have occurred or which may occur in the future. Actual and
proforma  FFO  data,  as  modified, for the year ended December 31, 1997, are as
follows (in thousands):


                                                      Actual        Pro Forma
                                                      ------        ---------

         Net Income ................................ $ 9,834        $ 10,523
         Depreciation and amortization .............   6,905           9,634
         Certain non-recurring charges(*) ..........   7,513           7,513
         Dividend equivalent rights ................     680             680
         Income from redemptions and sales of
          mortgage assets .......................... (16,650)        (16,650)
         Gain on sale of real estate ...............    (474)           (474)
         Funds from operations ..................... $ 7,808        $ 11,226

- ------------
(*) Non-recurring  charges  relate  to  stock  appreciation  rights  for certain
    employees, acquisition-related expenses and contract termination expense.


     The  Company  expects  its FFO to increase as (i) the Finisterra Apartments
achieved  stabilization  (90%  occupancy  rate) in August, and (ii) it completes
substantial  capital  improvements  to certain communities acquired in 1997. The
above  FFO  data  are  not  necessarily indicative of the FFO amounts for future
periods  as  they  will  depend  on  the  performance  of the existing apartment
communities and as well as new communities.

Liquidity, Capital Resources and Commitments

     Cash  provided  by  operations  for  1997  was  $26,864,000  compared  with
$14,061,000  in  1996.  The  increase  was  primarily a result of (i) higher net
income  due  primarily  to  a $7,189,000 increase in income from redemptions and
sales  of  mortgage  assets  as  the  Company  sold its remaining mortgage asset
portfolio  in  June  1997, (ii) higher non-cash charges relating to depreciation
(an  increase  of  $3,634,000) and acquisition related expense ($5,250,000), and
(iii)  higher  expense accruals. Cash provided by operations for 1996 was higher
than  1995  as  a  result of an 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).

     Cash  used  in investing activities totaled $40,660,000 in 1997 compared to
$6,872,000  and  $2,394,000 in 1996 and 1995, respectively. The increase in cash
usage  of  $33,788,000  in  1997  compared  to  1996  primarily  reflects (i) an
increase  of  $35,771,000  in  investments  in  apartments  and  an  increase of
$5,087,000  in  restricted  cash  as  a result of the acquisitions made in 1997,
while  making no acquisitions in 1996 and (ii) a decrease of $1,799,000 from the
reduction  in  mortgage  assets  as  the Company sold its remaining portfolio in
June  1997.  The  increase  in  cash  usage was mitigated by (i) $3,253,000 from
joint  venture  distributions  and  proceeds  resulting  from  the  sale  of the
Company's  interest  in  such  joint  ventures, (ii) a decrease of $5,544,000 in
construction  expenditures for the Finisterra Apartments community, and (iii) an
increase  of  $72,000 in cash provided by other real estate assets. Cash used in
investing  activities  in  1996  was  higher  by $4,478,000 compared to 1995 due
primarily  to  the  Company's construction of its Finisterra Apartment community
offset  partially  by a decrease in investments in apartments as the Company did
not  make  any  apartment  purchases  in  1996  while  acquiring  one  apartment
community in 1995.

     Cash  provided  by financing activities was $14,380,000 in 1997 compared to
cash  used  in  financing  activities  of  $7,207,000  in  1996. The increase of
$21,587,000  reflects  (i)  an  increase  in  the  issuance of real estate notes
payable  of  $13,540,000  related  to  the  acquisitions  made  in 1997, with no
similar  purchases in 1996, (ii) an increase of $12,340,000 in proceeds from the
Finisterra  Apartment's  construction  loan,  (iii)  a  decrease  of $467,000 in
repayments  of  short-term  borrowing,  (iv)  an  increase  in stock issuance of
$4,948,000  and (v) an increase of $305,000 from other financing activities. The
increase  was  mitigated  by (i) an increase of repayment of real estate note of
$2,503,000,  (ii)  an  increase  in  payment  of  dividends of $2,198,000, (iii)
payment  of  distributions  to minority unit holders of $1,428,000 as there were
no minority
                                       16
<PAGE>
interest  holders  in  1996,  (iv) a decrease of $3,162,000 in construction cost
payable  as  construction of the Finisterra Apartment community was completed in
July  1997,  and  (v)  an  increase  of  $722,000  in  loan costs related to the
financing  of the 1997 apartment acquisitions. Cash used in financing activities
was  $7,207,000  in  1996  compared  with  cash  used in financing activities of
$6,826,000  in  1995.  The  increase  of  $381,000  in  cash  used  in financing
activities  resulted  primarily from (i) a decrease of $6,895,000 in real estate
borrowing  related  to the acquisition of apartment communities in 1995 and (ii)
a  decrease  of $6,976,000 in short-term borrowing, The increase in cash used by
financing  activities  was  mitigated  by  (i)  a  decrease  of  $7,598,000  and
$4,002,000  in  the repayment of real estate notes and notes secured by mortgage
assets,  respectively,  (ii)  an  increase  of  $1,581,000 in construction costs
payable  related  to the construction of the Finisterra Apartment community, and
(iii) a net increase of $309,000 in other financing activities.

     During  1997,  the  Company obtained new mortgage loans or assumed existing
mortgage   loans   totalling  $113,632,000  in  connection  with  its  apartment
acquisitions.  In addition, as discussed in Note 2 to the consolidated financial
statements,  the Company had obtained a $15,350,000 construction loan to finance
the  construction  of its Finisterra apartment community. The loan bore interest
at  1%  per  annum  above  the bank's prime rate. In September 1997, the Company
converted  the  construction  loan  ($12,748,000  at  December  31, 1997) into a
mini-perm  loan  that  bears interest at 2.5% over the one-month LIBOR. The loan
matures  at  the end of March 1998 at which time the Company may extend the loan
or refinance it to a permanent loan at a lower interest rate.

     Excluding  the  construction  loan,  all  the  Company's mortgage loans are
nonrecourse  and  non-cross collateralized. They generally have terms from seven
to  fifteen  years.  At  December,  31,  1997,  the  mortgage loans consisted of
$145,364,000  of  fixed  rate loans and $27,789,000 of variable rate loans which
includes  the  construction  loan.  The  fixed interest rates range from 7.1% to
10.1%,  with  a  weighted  average  rate  for all the Company's loans of 8.1% at
December  31,  1997.  The  principal  and  interest  payments on these loans are
approximately  $1,330,000  per  month.  In  addition, the Company is required to
deposit  $530,000  per  month  with  the lender to be used for specified capital
replacement  expenditures,  property  taxes  and insurance premiums. At December
31,  1997,  $8,825,000  was  held  by  lenders.  Capital  expenditures  for  the
apartment communities were $4,457,000 in 1997.

     On  February,  27,  1998, the Company obtained a $2,500,000 short-term loan
secured  by  one  its  apartment  communities.  The  apartment community's first
mortgage  loan  had  been  paid off in December 1997. The loan bears interest at
one-month  LIBOR  plus  2.75% and matures on August 27, 1998. The loan proceeds,
in  addition  to  the unrestricted cash of $2,987,000 at December 31, 1997, were
used  to  fund  the  Company's  operating expenses and costs associated with the
merger described in the following
paragraph.

Other Information

     Apartment  leases  generally  are  for  terms  of  six  to  12 months. 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.


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     Reference  is  made  to  the  financial statements, the report thereon, the
notes  thereto and the supplementary data commencing at page F-1 of this report,
which  financial  statements,  report, notes and data are incorporated herein by
reference.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
        AND FINANCIAL DISCLOSURE

     Not applicable.
                                       17
<PAGE>
                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT


Directors and Executive Officers of the Company

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

<TABLE>
<CAPTION>
       Name            Age                       Position(s) With The Company
       ----            ---                       ----------------------------
<S>                     <C>    <C>
Jon A. Grove            54     Chairman of the Board, President, Chief Executive Officer and Director
Frank S. Parise, Jr.    46     Vice Chairman, Executive Vice President, Chief Administrative Officer,
                               and Director
Joseph C. Chan          46     Executive Vice President, Chief Operating Officer, Secretary, Treasurer
                               and Director
Dale A. Webber          37     Vice President
Roger A. Karber         43     Vice President, Property Development
Thomas A. Heeringa      44     Vice President
Mary C. Clements        31     Controller
Earl M. Baldwin         54     Director
Steven G. Davis         47     Director
John J. Gisi            52     Director
Raymond L. Horn         68     Director
Frederick C. Moor       66     Director
</TABLE>

     Jon  A.  Grove  served  as  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.  served as 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  served  as 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.

     Dale  A.  Webber  served as a Vice President of the Company since September
1987.

     Roger  A.  Karber  served  as  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
                                       18
<PAGE>
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  served as a Vice President of the Company since March
1996. He has been employed by the Company since December 1988.

     Mary  C.  Clements  served as 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   served  as  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  served  as  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 served as 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   served  as  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 served as 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  were  elected  at  each  annual  meeting  of  the Company's
stockholders  and  held office until their successors are elected and qualified.
All officers served at the discretion of the Board of Directors.

Meetings and Committees

     During  the  year  ended  December  31, 1997, the Board of Directors of the
Company  held  a  total  of  five  regular  meetings and two special meetings in
connection  with deliberation of the Merger. No director attended fewer than 75%
of the meetings of the Board of Directors.

     The  Company's  Bylaws  authorized  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 were required to be
Unaffiliated  Directors.  For  1997,  the  Board of Directors appointed an Audit
Committee  and  a  Compensation  Committee.  Messrs. Gisi and Horn served as the
members  of  the Company's Audit Committee and Compensation Committee. The Audit
Committee  reviewed  the annual financial statements, any significant accounting
issues  and  the  scope of the audit with the Company's independent auditors and
was  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 1997, which was attended by all of the
members of the Committee. The Compensation
                                       19
<PAGE>
Committee   reviewed   the  compensation  of  the  executive  officers  and  all
transactions   involving   executive   officers   and   their   affiliates.  The
Compensation Committee did not meet during 1997.

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, 1997, 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.
                                       20
<PAGE>
ITEM 11. 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 (2)       Other         Stock         SARs       Payout     Compensation
- --------                 ----      ------      ---------       -----         -----         ----       ------     ------------
<S>                     <C>       <C>          <C>           <C>          <C>            <C>          <C>        <C>
Jon A. Grove (1)(2)     1997      $ 66,667     $267,000      $ 69,913                        --                      --
 Chairman, President,   1996           --           --        179,431                        --                      --
 and Chief Executive    1995           --           --        180,431                        --                      --
 Officer
Frank S. Parise,
 Jr. (1)(2)             1997      $ 66,667     $267,000      $ 69,913                        --                      --
 Vice Chairman,         1996           --           --        179,114                        --                      --
 Executive Vice         1995           --           --        180,431                        --                      --
 President,
 and Chief
 Administrative
 Officer
Joseph C. Chan (1)(2)   1997      $ 66,667     $267,000      $ 69,913                        --                      --
 Director, Executive    1996           --           --        179,114                        --                      --
 Vice President,        1995           --           --        180,431                        --                      --
 Secretary, and
 Chief Operating
 Officer
Dale A. Webber          1997      $100,000          --       $194,035                        --                      --
 Vice President         1996           --           --        141,729                     70,000                     --
                        1995       108,447          --            --                         --                      --
Roger A. Karber         1997      $ 75,000          --       $296,364                        --                      --
 Vice President         1996           --           --        117,835                     50,000                     --
                        1995       100,000     $ 15,000           --         --              --                      --
</TABLE>

- ------------
(1) Messrs.  Grove, Parise, and Chan became salaried employees of the Company on
    May  1,  1997  upon the Company's acquisition of the Pima Entities. Prior to
    that  date,  Messrs.  Grove,  Parise,  and  Chan did not receive any cash or
    cash  equivalent  compensation  directly  from  the  Company.  They received
    their   compensation   from   the   Manager,  the  partners  of  which  were
    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.
(2) The  bonuses  for  Messers. Grove, Parise and Chan relate to the acquisition
    of   the  Winton  Properties.  See  "Executive  Compensation  --  Employment
    Agreements."
                                       21
<PAGE>
     The  following tables set 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%         10%
                             ---        -----------       -----         ----               --         ---
<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              None            N/A            N/A           N/A              N/A         N/A
Roger A. Karber             None            N/A            N/A           N/A              N/A         N/A
</TABLE>

              Aggregated Option/SAR Exercises in Last Fiscal Year
                     and Fiscal Year-End Option/SAR Values


<TABLE>
<CAPTION>
                                                                               Value of
                                                             Number of        Unexercised
                                                            Unexercised      In-the-Money
                                                            Options/SARs     Options/SARs
                                 Shares                    at FY-End (#)     at FY-End ($)
                                Acquired        Value       Exercisable/     Exercisable/
         Name                 On Exercise     Realized     Unexercisable     Unexercisable
         ----                 -----------     --------     -------------     -------------
<S>                                <C>        <C>             <C>             <C>
Jon A. Grove                       --              --         138,581         $1,710,505
                                                                  --                 --
Frank S. Parise, Jr. (1)           --         $440,447        110,221          1,359,534
                                                                  --                 --
Joseph C. Chan (1)                 --          440,447        108,515          1,326,412
                                                                  --                 --
Dale A. Webber                     --          160,414         47,930            191,194
                                                                  --                 --
Roger A. Karber                    --          306,460            --                 --
</TABLE>                         
                               
- ------------
(1) These  officers  exchanged  the  value  of  the  SARs into option agreements
    granted  under  Key  Executive  Share  Option Plan (the "KEYSOP") adopted by
    the  Company  on January 31, 1997. Under the KEYSOP, a participant can elect
    to  defer  the receipt of future compensation and exchange the value of such
    deferred  compensation  into  options  to  purchase designated property from
    the  Company.  The  Company  is required to purchase the designated property
    for  options  granted.  The  obligations  of the Company to the participants
    are  unsecured  general  obligations and the designated properties purchased
    by the Company are general assets of the Company.

Compensation Committee Interlocks and Insider Participation

     The  Compensation  Committee  of  the  Board  of  Directors  performed  the
functions  of  making  recommendations  to  the  Board  concerning the Company's
compensation  policies  applicable  to  its  executive  officers. Messrs. Grove,
Parise  and  Chan  served both directors and the principal executive officers of
the  Company.  All  compensation  matters  relating  to  the Company's principal
executive  officers,  however,  were  decided  by  the  Unaffiliated  Directors,
consisting  of  Messrs.  Baldwin,  Davis,  Gisi,  Horn,  and Moor. The principal
executive  officers made recommendation to the Board concerning the compensation
of  other  executive officers of the Company. None of the Unaffiliated Directors
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, the acquisition of
the  Manager  and  the  Property  Manager  by  the Company, or any other matters
relating  to  their compensation. In addition, during 1997 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.
                                       22
<PAGE>
Compensation of Directors

     During  the fiscal year ended December 31, 1997, 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.

Employment Agreements

     Each  of  Messrs,  Grove,  Parise,  and  Chan  was a party to an employment
agreement  (collectively,  the  "Employment Agreements") with the Company. Under
the  Employment  Agreements,  each  of  Messrs. Grove, Parise, and Chan received
compensation  of  $100,000 per annum and was 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, and Chan was employed under the Employment
Agreements   for  a  term  of  five  years  commencing  May  1,  1997  and  from
year-to-year  thereafter  until  terminated  by  either party. The Company could
terminate  the  Employment  Agreements during the initial five-year term without
penalty  only  for cause as defined in the agreements. The Employment Agreements
also  contained  provisions  that  (i)  prohibit Messrs. Grove, Parise, and Chan
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, and Chan 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 required
Messrs.  Grove,  Parise,  and  Chan 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. As a
result  of the Merger, the employment agreements were terminated and the Company
paid  the  compensation  amounts  for  the  remaining  term  of  the employments
agreements.
                                       23
<PAGE>
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
         MANAGEMENT

     As  of  March  27,  1998, there were outstanding 4,916,199 shares of Common
Stock.  The  following table sets forth the beneficial ownership of Common Stock
of  the Company as of such date, 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").

<TABLE>
<CAPTION>
Name and                                                                  Number of     Percent of
Beneficial Owner                                                            Shares       Total(1)
- ----------------                                                            ------       --------
<S>                                                                        <C>            <C>
Jon A. Grove .........................................................     233,527         4.7%
Joseph C. Chan .......................................................     231,308         4.6
Frank S. Parise, Jr. .................................................     206,631         4.1
Earl M. Baldwin ......................................................       3,477           (2)
Steven G. Davis ......................................................          --           (2)
John J. Gisi .........................................................       2,625           (2)
Raymond L. Horn ......................................................       5,988           (2)
Frederick C. Moor ....................................................       3,378           (2)
All directors and executive officers as a group (11 persons) .........     700,586        13.3%
</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  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.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     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|M/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
                                       24
<PAGE>
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 1997, the Company paid the Manager management
fees  and  administration  fees  of  approximately $219,000. 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 was 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 1997, the Company paid the Property Manager $190,000.

     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 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.
                                       25
<PAGE>
                                    PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

     (a)  Financial  Statements and Financial  Statement Schedules filed as part
          of this report:
          1.   Financial Statements of the Company -- as listed in the "Index to
               Financial  Statements and Financial  Statement  Schedule" on page
               F-1 of this Annual Report Form 10-K.
          2.   Financial  Statement  Schedules -- Schedule III on page F-19.  No
               other schedules are required because of the absense of conditions
               under which they are required or because the information is given
               in the financial  statements  and notes  beginning on page F-1 of
               this Annual Report on Form 10-K.

     (b)  Exhibits

<TABLE>
<CAPTION>
Exhibit
Number         Exhibit
- ------         -------
<S>            <C>
    2          Agreement and Plan of Merger dated as of December 19, 1997 between the Registrant and
               a wholly owned subsidiary of United Dominion Realty Trust, Inc.(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)
    4          Specimen Certificate representing $.01 par value Common Stock(1)
   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 Incorpo-
               ration 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)
   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.
</TABLE>
                                       26
<PAGE>
<TABLE>
<CAPTION>
Exhibit
Number         Exhibit
- ------         -------
<S>            <C>
               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.
   22          Subsidiaries of the Registrant
</TABLE>

- ------------
(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 and United Dominion Realty
    Trust Inc.'s Proxy  Statement  and  Registration  Statement on Form S-4 (No.
    333-45305)  filed  February 13, 1998 and declared  effective on February 17,
    1998

(c) Reports on Form 8-K:
        A Report on Form 8-K dated  October 27,  1997,  was filed on November 6,
    1997,  announcing the acquisition of a 276 unit apartment  community located
    in Port Orchard, Washington.
        A Report on Form 8-K/A dated  October 27, 1997,  was filed on January 6,
    1998  amending  the Form 8-K  filed  on  November  6,  1997 to  include  (i)
    historical  summary of  revenues  and  certain  expenses  for the year ended
    December  31,  1996 and the nine  months  ended  September  30,  1997,  (ii)
    Proforma combined  fiancial  statements for the year ended December 31, 1996
    and the nine months  ended  September  30, 1997,  and (iii) other  financial
    information and exhibits for the acquisitions described in the 8-K.
                                       27
<PAGE>
                                  SIGNATURES

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

                                        ASR INVESTMENTS CORPORATION



                                        By:       /s/ JON A. GROVE
                                           ------------------------------------
                                                    Jon A. Grove

Date: March 27, 1998


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


<TABLE>
<CAPTION>
        Signature                              Title                           Date
        ---------                              -----                           ----
<S>                             <C>                                      <C>
      /s/ JON A. GROVE          Director, Chairman of the Board,         March 27, 1998
- ---------------------------     President and Chief Executive Officer
         Jon A. Grove           (Principal Executive Officer)


  /s/ FRANK S. PARISE, JR.      Director, Vice Chairman, Chief           March 27, 1998
- ---------------------------     Administrative Officer
    Frank S. Parise, Jr.

    /s/ JOSEPH C. CHAN          Director, Executive Vice President,      March 27, 1998
- ---------------------------     Chief Operating Officer (Principal
      Joseph C. Chan            Financial and Accounting Officer)
                                and Secretary
                                
                                
    /s/ EARL M. BALDWIN         Director                                 March 27, 1998
- ---------------------------
      Earl M. Baldwin

     /s/ JOHN J. GISI           Director                                 March 27, 1998
- ---------------------------
       John J. Gisi

   /s/ RAYMOND L. HORN          Director                                 March 27, 1998
- ---------------------------
     Raymond L. Horn

  /s/ FREDERICK C. MOOR         Director                                 March 27, 1998
- ---------------------------
    Frederick C. Moor

   /s/ STEVEN G. DAVIS          Director                                March 27, 1998
- ---------------------------
     Steven G. Davis
</TABLE>
                                       28
<PAGE>
                          ASR INVESTMENTS CORPORATION

           INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND FINANCIAL
                              STATEMENT SCHEDULE

<TABLE>
<CAPTION>
                                                                                          Page
                                                                                         -----
<S>                                                                                      <C>
Independent Auditors' Report .........................................................    F-2
Consolidated Balance Sheets as of December 31, 1997 and 1996 .........................    F-3
Consolidated Statements of Operations for the years ended December 31, 1997,
 1996 and 1995 .......................................................................    F-4
Consolidated Statements of Cash Flows for the years ended December 31, 1997,
 1996 and 1995 .......................................................................    F-5
Consolidated Statements of Stockholders' Equity for the years ended December 31, 1997,
 1996 and 1995 .......................................................................    F-6
Notes to Consolidated Financial Statements ...........................................    F-7
Schedule III--Real Estate and Accumulated Depreciation ...............................   F-18
</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,  1997  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, 1997. 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,
1997  and 1996, and the results of its operations and cash flows for each of the
three  years  in the period ended December 31, 1997 in conformity with generally
accepted  accounting  principles. Also, in our opinion, such financial statement
schedule,  when  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
February 27, 1998
(March 27, 1998 as to Note 12)
                                      F-2
<PAGE>
                          ASR INVESTMENTS CORPORATION
                          Consolidated Balance Sheets
                          December 31, 1997 and 1996
                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                                          1997            1996
                                                                          ----            ----
<S>                                                                    <C>            <C>
Assets
 Real estate investments:
   Land ...........................................................    $   50,855     $   15,514
   Buildings and improvements .....................................       225,624         58,476
   Construction in progress .......................................                       14,694
   Land held for development ......................................           925            925
   Investments in joint ventures ..................................                        2,811
   Other real estate ..............................................           771          1,022
                                                                       ----------     ----------
      Total real estate investments ...............................       278,175         93,442
   Accumulated depreciation .......................................       (13,843)        (7,504)
                                                                       ----------     ----------
      Real estate investments, net of depreciation ................       264,332         85,938
 Cash and cash equivalents ........................................         2,987          2,403
 Mortgage assets ..................................................                        5,039
 Restricted cash ..................................................         8,825          2,930
 Deferred loan fees ...............................................         1,461          1,090
 Goodwill .........................................................         1,356
 Other assets .....................................................         1,782            396
                                                                       ----------     ----------
      Total assets ................................................    $  280,743     $   97,796
                                                                       ==========     ==========
Liabilities
 Real estate notes payable ........................................    $  173,153     $   48,855
 Construction loan payable ........................................                          255
 Short-term borrowing .............................................                        2,014
 Construction costs payable .......................................                        1,581
 Security deposits and deferred rental income .....................         2,271            644
 Other liabilities ................................................         8,330          4,345
                                                                       ----------     ----------
      Total liabilities ...........................................       183,754         57,694
                                                                       ----------     ----------
Commitments and Contingencies (Note 2, 3 and 4)
Minority Interest of Unitholders in Operating Partnership .........        18,454
                                                                       ----------
Stockholders' Equity
 Common Stock, par value $.01 per share, 40,000,000 shares
   authorized; 5,174,799 and 3,307,892 shares issued ..............            51             33
 Additional paid in capital .......................................       193,415        155,964
 Deficit ..........................................................      (111,636)      (112,964)
 Stock note receivable ............................................          (267)          (385)
 Treasury stock -- 184,742 and 160,742 shares .....................        (3,028)        (2,546)
                                                                       ----------     ----------
      Total stockholders' equity ..................................        78,535         40,102
                                                                       ----------     ----------
   Total liabilities and stockholders' equity .....................    $  280,743     $   97,796
                                                                       ==========     ==========
</TABLE>

See Notes to Consolidated Financial Statements.
                                      F-3
<PAGE>
                          ASR INVESTMENTS CORPORATION
                     Consolidated Statements of Operations
             For the Years Ended December 31, 1997, 1996 and 1995
                                (In thousands)


<TABLE>
<CAPTION>
                                                                            1997         1996         1995
                                                                            ----         ----         ----
<S>                                                                      <C>           <C>          <C>
Real Estate Operations
 Rental and other income ............................................    $ 33,034      $ 14,581     $ 14,034
                                                                         --------      --------     --------
 Operating and maintenance expenses .................................      11,629         5,404        5,259
 Real estate taxes and insurance ....................................       3,448         1,451        1,460
 Interest expense on real estate mortgages ..........................      10,054         4,348        4,387
 Depreciation and amortization ......................................       6,335         2,819        2,692
                                                                         --------      --------     --------
      Total operating expenses ......................................      31,466        14,022       13,798
                                                                         --------      --------     --------
 Income from real estate ............................................       1,568           559          236
                                                                         --------      --------     --------
 Gain on sale of real estate ........................................         474
                                                                         --------
Mortgage Assets
 Prospective yield income ...........................................         588         2,630        3,884
 Income from redemptions and sales ..................................      16,650         9,461        5,302
 Interest expense ...................................................         (25)         {181)        (347)
                                                                         --------      --------     --------
 Income from mortgage assets ........................................      17,213        11,910        8,839
                                                                         --------      --------     --------
Income Before Administrative Expenses, Aquisition Related
 Expenses, Other Income (Expense) And Minority Interests Of
 Unitholders In Operating Partnership ...............................      19,255        12,469        9,075
 Administrative expenses ............................................      (3,114)       (3,203)      (2,983)
 Aquisition related expenses ........................................      (6,684)         (381)
 Other income (expense), net ........................................         732           (44)         462
                                                                         --------      --------     --------
Income Before Minority Interests Of Unitholders In Operating
 Partnership ........................................................    $ 10,189      $  8,841        6,554
 Minority interests of unitholders in operating partnership .........        (355)
                                                                         --------
Net Income ..........................................................    $  9,834      $  8,841     $  6,554
                                                                         ========      ========     ========
</TABLE>

See Notes to Consolidated Financial Statements.
                                      F-4
<PAGE>
                          ASR INVESTMENTS CORPORATION
                     Consolidated Statements of Cash Flows
             For the Years Ended December 31, 1997, 1996 and 1995
                                 (In Thousands)


<TABLE>
<CAPTION>
                                                                   1997           1996          1995
                                                                   ----           ----          ----
<S>                                                             <C>            <C>            <C>
OPERATING ACTIVITIES
Net income ...................................................  $   9,834      $   8,841      $  6,554
Principal noncash charges
 Depreciation and amortization ...............................      6,905          3,271         3,028
 Minority interests of unitholders in operating partnership ..        355
 Aquisition related expenses .................................      5,250
 Gain on sale of real estate .................................       (474)
 Reversal of yield maintenance accrual .......................                                  (2,420)
 Increase in deferred compensation ...........................      1,439
 Increase in stock appreciation rights .......................        642            856           705
 (Increase) decrease in other assets .........................     (1,386)            27           234
 Increase (decrease) in other liabilities ....................      4,299          1,066          (589)
                                                                ---------      ---------      --------
Cash Provided By Operations ..................................     26,864         14,061         7,512
                                                                ---------      ---------      --------
INVESTING ACTIVITIES
Investment in apartments .....................................    (37,034)        (1,263)       (8,505)
Construction expenditures ....................................     (6,209)       (11,753)
Proceeds from sale of real estate ............................      2,830
Investment in joint ventures .................................        358            (65)       (1,895)
Purchase of land for development .............................                                  (3,928)
Other real estate assets .....................................        251            179         3,985
Restricted cash ..............................................     (5,895)          (808)          861
Reduction in mortgage assets .................................      5,039          6,838         7,088
                                                                ---------      ---------      --------
Cash Used In Investing Activities ............................    (40,660)        (6,872)       (2,394)
                                                                ---------      ---------      --------
FINANCING ACTIVITIES
Issuance of real estate notes payable ........................     13,540                        6,895
Payment of loan costs ........................................       (793)           (71)
Proceeds from construction loan ..............................     12,595            255
Repayment of notes payable
 Real estate notes ...........................................     (2,860)          (357)       (7,955)
 Notes secured by mortgage assets ............................                                  (4,002)
Short-term borrowing .........................................     (2,014)        (2,481)        4,495
Construction costs payable ...................................     (1,581)         1,581
Stock issuance ...............................................      5,033             85            45
Payment of dividends .........................................     (8,506)        (6,308)       (6,304)
Distributions to Minority Interests ..........................     (1,428)
Other ........................................................        394             89
                                                                ---------      ---------      --------
Cash Provided By (Used In) Financing Activities ..............     14,380         (7,207)       (6,826)
                                                                ---------      ---------      --------
CASH AND CASH EQUIVALENTS
 Increase (decrease) during the period .......................        584            (18)       (1,708)
 Balance -- beginning of period ..............................      2,403          2,421         4,129
                                                                ---------      ---------      --------
 Balance -- end of period ....................................  $   2,987      $   2,403      $  2,421
                                                                =========      =========      ========
Supplemental Disclosure of Cash Flow Information
Interest paid ................................................  $  10,847      $   4,525      $  5,033
Interest capitalized .........................................        575             99
Stock issued for contract termination ........................      5,250
Non-cash transactions associated with acquisitions:
 Issuance of common stock ....................................     26,909
 Issuance of convertible LP Units ............................     19,527
 Notes payable assumed .......................................    100,092
</TABLE>
                                      F-5
<PAGE>
                          ASR INVESTMENTS CORPORATION
                Consolidated Statement of Stockholders' Equity
             For the Years Ended December 31, 1997, 1996 and 1995
                                (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, December 31, 1994 ..........    3,249      $32    $ 155,126     $ (115,747)                 $ (2,311)    $ 37,100
Net income ..........................                                         6,554                                  6,554
Dividends ...........................                                        (6,304)                                (6,304)
Stock issuance (repurchase) .........       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 ...........................                                        (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
Net income ..........................                                         9,834                                  9,834
Dividends ...........................                                        (8,506)                                (8,506)
Stock issuance (repurchase)
 (Note 2 & 10) ......................    1,867       18       37,451                        118          (482)      37,105
                                         -----      ---    ---------     ----------      ------      --------     --------
Balance, December 31, 1997 ..........    5,175      $51    $ 193,415     $ (111,636)     $ (267)     $ (3,028)    $ 78,535
                                         =====      ===    =========     ==========      ======      ========     ========
</TABLE>

See Notes to Consolidated Financial Statements.
                                      F-6
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             For the Years Ended December 31, 1997, 1996 and 1995


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, 1997, the
Company  owned  41  apartment  communities  and  one  office building located in
Arizona,  Texas,  New Mexico and Washington. Prior to 1994, the Company invested
in  mortgage assets. In early 1993, the Company determined to shift its focus to
the acquisition, development and operation of apartment communities.

     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 for 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  Investments  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 271|M/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's mortgage interests entitled 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 were secured. The Company
also  had  the  right to cause the early redemption of the structured financings
under  specified  limited  conditions;  in  such event, the mortgage instruments
were  sold and the net proceeds after the redemption of the structured financing
were  remitted  to  the  Company.  Redemption transactions occurred from time to
time  as  specified  conditions  were  met rather than on a monthly or quarterly
basis;  therefore, the amount of net proceeds and the income from the redemption
transactions fluctuated significantly between periods.

     Presentation  and  Income  Recognition. Mortgage assets are stated at their
net  investment  amounts.  Income  was  recognized  using  the prospective yield
method.  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 was recognized when the transaction was 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, 1997, 1996 and 1995 -- (Continued)

     Minority  Interests  -- Net income is allocated to Minority Interests based
on  their respective ownership percentages in Heritage Communities L.P. LP units
held   by   non-affiliates  are  considered  common  stock  equivalents  in  the
determination  of  earnings  per share. See Note 4 for additional description of
the Partnership.

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

     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 -- Long-lived assets
are  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 of the asset and the fair value.

     Earnings  Per Share -- No earnings per share information has been presented
as the Company was acquired by United Dominion Realty (see Note 3).

     Reclassification  --  Certain  reclassifications  have been made to conform
the prior years with the current year presentation.
                                      F-8
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1997, 1996 and 1995 -- (Continued)

2. REAL ESTATE ACQUISITIONS AND DEVELOPMENT

     At  December  31, 1996, the Company owned directly 18 apartment communities
(2,683  units)  in  operation  and  one  community (Finisterra Apartments) under
construction.  These  communities are located in Arizona, Texas, and New Mexico.
The  Company completed the construction of the Finisterra Apartments (356 units)
in  June  1997. The Company made the following acquisitions during 1997 (dollars
in thousands):


<TABLE>
<CAPTION>
                                             First        Second       Third       Fourth
                                            Quarter      Quarter      Quarter     Quarter       Total
                                            -------      -------      -------     -------       -----
<S>                                         <C>         <C>           <C>         <C>         <C>
Number of communities acquired .........         1            17            4           1           23
Number of units acquired ...............       266         3,042        1,102         276        4,686
Total purchase price ...................    $4,450      $118,782      $39,996     $13,249     $176,477
Total mortgage loans ...................    $3,700      $ 75,696      $26,411     $ 7,825     $113,632
</TABLE>

     Winton   Acquisition. On   April   30,  1997,  the  Company  completed  the
acquisition  of  13  apartment  communities  containing  2,260  units located in
Houston  and  Dallas,  Texas  and  Pullman,  Washington, and one office building
located  in Seattle, Washington (the "Winton Properties"). The acquisitions were
made  pursuant to a Master Combination and Contribution Agreement dated November
8,  1996.  The sellers were 15 separate limited partnerships. The total purchase
price  of  the properties was approximately $83,223,000. The Company (i) assumed
or  refinanced  first  mortgage loans totalling $49,396,000, (ii) issued 682,098
shares  of  common  stock,  (iii)  issued limited partnership units ("LP Units")
convertible  to  943,701  shares  of common stock of the Company after April 30,
1998;  and  (iv) paid the sellers $1,250,000 for transaction costs. As a part of
the  acquisition,  the  Company  issued 70,284 shares of common stock to acquire
the  entire  interests  in  Winton & Associates, the property management company
for the Winton Properties.

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

     Merit  Acquisition On  September 18, 1997, the Company acquired a portfolio
of  three  apartment  communities  (totaling  900  units)  in Dallas, Texas, for
approximately  $29,346,000.  The  Company (i) obtained or assumed mortgage loans
of  approximately $18,511,000 with an average fixed interest rate of 7.57%, (ii)
issued  374,581  shares  of common stock and 27,721 of convertible LP Units, and
(iii)  paid  $2,400,000  in  cash  to  the  sellers.  The Company plans to spend
$1,900,000 on numerous substantive improvements to the communities.

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

     In  April  1997,  the  Company  acquired  a  257-unit community in Houston,
Texas,  for  $6,000,000 and obtained a first mortgage loan for $4,400,000 with a
fixed  interest  rate  of 8.57%. The Company plans to spend $600,000 on numerous
substantive  improvements to the community. On May 9, 1997, the Company acquired
a  175-unit  apartment  community  in  Seattle,  Washington,  for $4,059,000 and
obtained  a  first  mortgage  loan  of  $2,900,000 with a fixed interest rate of
8.67%.  The Company plans to spend $400,000 on numerous substantive improvements
to  the  community.  The Company issued 187,847 shares of common stock for total
net proceeds of $3,394,000 to pay for the two purchases.

     On  September 30, 1997, the Company acquired a 202-unit apartment community
located  in  Kennewick,  Washington,  for  $10,650,000.  The Company (i) assumed
mortgage debt of $7,900,000 with an
                                      F-9
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1997, 1996 and 1995 -- (Continued)

interest  rate of 7.87%, (ii) issued 91,678 shares of the Company's common stock
and  (iii)  paid  $650,000 in cash to the seller. As the community is relatively
new,  the Company does not plan to incur major capital improvement expenditures.

     On  October  27,  1997, the Company acquired a 276-unit apartment community
in  Kitsap  County,  Washington,  for  $13,249,000.  The Company (i) obtained or
assumed  mortgage  loans  of  approximately  $7,825,000  with  an  average fixed
interest  rate  of  8.47%,  (ii)  issued 86,184 shares of common stock and (iii)
paid  $3,100,000  in cash to the seller. As the community is relatively new, the
Company does not plan to incur major capital improvement expenditures.

     Development/Construction  In  Progress In  March  1996,  the  Company began
construction of a 356-unit   apartment   community,  Finisterra  Apartments,  in
Tempe,  Arizona.  At  December 31, 1996, the Company had invested $14,694,000 of
its  own  cash  and began the lease up phase in December 1996. In June 1997, the
construction  was  substantially  completed  at  a  total  cost of approximately
$21,000,000.  The  Company  obtained  a  $15,350,000  construction loan of which
$255,000  was  outstanding  at  December  31,  1996.  The  construction loan was
converted  to  a  mini-perm  loan that bears interest at 2.5% over the one-month
LIBOR.  The  loan  becomes  due  on March 26, 1998 at which time the Company may
renew the loan.

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

     With  the  above  transactions, the Company, at December 31, 1997, owned 41
apartment communities containing 7,725 units and an office building.

     Proforma  Data The  following  selected  unaudited  pro  forma  results  of
operations  data  for  the  years  ended  December  31,  1997 and 1996 have been
prepared  as  if the above transactions (excluding the sale described below) had
occurred  at  January  1,  1996.  The proforma data are provided for information
purposes  only and are not indicative of the results that would have occurred or
which may occur in the future (in thousands).


<TABLE>
<CAPTION>
                                                           1997           1996
                                                           ----           ----
<S>                                                     <C>            <C>
         Real and other income .....................    $  46,822      $  44,759
         Real estate operating expenses:
            Operating ..............................      (21,306)       (20,642)
            Depreciation and amortization ..........       (9,634)        (9,839)
            Interest expense or
    real estate mortgages ..........................      (13,694)       (13,429)
                                                        ---------      ---------
         Income from real estate ...................        2,188            849
         Gain on sale of real estate ...............          474            --
         Income from mortgage assets ...............       17,265         12,103
         Acquisition related expenses ..............       (6,685)          (381)
         Administrative expenses ...................       (3,059)        (2,777)
         Other income (expenses), net ..............          340           (438)
                                                        ---------      ---------
         Proforma Net Income .......................    $  10,523      $   9,356
                                                        =========      =========
</TABLE>
                                      F-10
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1997, 1996 and 1995 -- (Continued)

     Sale of Property

     On  February,  20,  1998, the Company sold the 175-unit apartment community
that  it  had  acquired  in  May  of  1997,  for a sale price of $4,450,000. The
Company  received  73,858 shares of its Common Stock (valued at $1,616,000) from
the  buyer who also assumed the first mortgage loan. The Company did not realize
a material gain or loss from the sale.

     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. UNITED DOMINION REALTY MERGER

     In  December  1997,  the  Company  announced  the execution of a definitive
agreement  to  which  ASR  will merge with and into a wholly-owned subsidiary of
United  Dominion  Realty  Trust  ("UDR").  The  merger  has been structured as a
tax-free  transaction  for  ASR's  shareholders  and is expected to be effective
March   27,   1998   pending  shareholder  approval  at  a  special  meeting  of
stockholders  to  be held on March 25, 1998. The merger provides that each share
of  common stock of ASR will be converted into the right to receive 1.575 shares
of  UDR's  common  stock  and  cash  in  lieu  of the issuance of any fractional
shares.  The  merger  also  provides  that ASR will pay a closing dividend in an
amount  that  will  vary depending on the effective date of the merger. Assuming
consummation  of the merger on March 27, 1998, the closing dividend will be $.15
per share.

4. HERITAGE COMMUNITIES L.P.

     The  Company formed Heritage Communities L.P. ("Heritage LP"), an operating
partnership,  in  1997  for  the  purpose of acquiring the Winton Properties and
other  apartment  communities.  Heritage  is  a  Delaware limited partnership in
which  the  Company  and a wholly owned subsidiary of the Company, Heritage SGP,
are  the  sole  general  partners. To the extent that Heritage LP has sufficient
operating  cash  flows,  holders  of limited partnership units ("LP Units") will
receive  quarterly distributions per unit equal to the per share dividend on the
Company's  common stock. To the extent that Heritage LP has insufficient cash to
pay  the  distributions, the holders of LP units will be credited for the unpaid
distribution  and interest on the unpaid distribution; such unpaid balances will
be given priority for future distributions.

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

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

     The  LP  Units  are  convertible to one share of the Company's Common Stock
after  one  year  from the date of issuance. If an LP Unit is converted prior to
April  30,  2007,  the  holder  will  also  be  paid  any unpaid balances in the
holder's  distribution  account.  An LP Unit holder who exercises the conversion
after April
                                      F-11
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1997, 1996 and 1995 -- (Continued)

30,  2007  will  not  be  paid  any  unpaid balance in the holder's distribution
account  if  the market value of the Company's common stock is equal to at least
110% of the sum of the initial contribution and the unpaid balance.

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

     Heritage  LP  issued  943,701  LP  Units  to  the  sellers  of  the  Winton
Properties  and  27,721  LP  Units  to the sellers of the three Dallas apartment
communities  acquired  in  September 1997. In 1997, Heritage LP issued 1,887,415
LP  Units  to  the Company in connection with the 1997 acquisitions discussed in
Note   2.  As  of  December  31,  1997,  Heritage  LP  had  2,858,837  LP  Units
outstanding.  Heritage  LP declared a distribution of $0.50 per Unit for each of
the quarters ended June 30, 1997, September 30, 1997 and December 31, 1997.

5. MORTGAGE ASSETS

     In  1997,  the  Company  received  a  total of $20,880,000 from the sale or
redemption  of  all  remaining  mortgage  assets  and  realized total redemption
income   of  $16,650,000.  During  1996,  the  Company  sold  or  exercised  its
redemption  rights  on  nine mortgage assets for net proceeds of $13,625,000 and
redemption  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
redemption  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.

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

     The  cash  flows  and  prospective  yield income 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.  Income  from  mortgage asset
redemptions  was  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  did  not  occur  on a regular basis and the income
fluctuated  significantly  between  periods. In addition, redemption of mortgage
assets reduced the prospective yield income in future periods.

6. NOTES PAYABLE

Real estate notes payable

     During  1997,  the  Company obtained new mortgage loans or assumed existing
mortgage   loans   totalling  $113,632,000  in  connection  with  its  apartment
acquisitions.  In  addition,  as discussed in Note 2, the Company had obtained a
$15,350,000  construction  loan  to  finance  the construction of its Finisterra
apartment  community.  The  loan  bore interest at 1% per annum above the bank's
prime  rate.  The  interest rate at December 31, 1996 was 9.25%. At December 31,
1997  and  1996,  the  amount  outstanding  was  $12,748,000  and  $255,000.  In
September  1997,  the  Company  converted  the construction loan into a miniperm
loan  that  bears interest at 2.5% over the one-month LIBOR. The loan matures at
the  end  of  March  1998  at  which  time  the  Company  may extend the loan or
refinance it to a permanent loan at a lower interest rate.

     Excluding  the  construction  loan,  all  the  Company's mortgage loans are
nonrecourse  and  non-cross collateralized. They generally have terms from seven
to  fifteen  years.  At  December,  31,  1997,  the  mortgage loans consisted of
$145,364,000 of fixed rate loans and $27,789,000 of variable rate loans which
                                      F-12
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1997, 1996 and 1995 -- (Continued)

includes  the  construction loan. All of the Company's mortgage loans were fixed
rate  at  December  31, 1996. The fixed interest rates range from 7.1% to 10.1%,
with  a  weighted  average  rate for all the Company's loans of 8.1% and 8.6% at
December  31,  1997 and 1996. Amortization of deferred loan costs were $412,000,
$155,000 and $120,000 for 1997, 1996 and 1995.

     The  scheduled  maturities  of the real estate notes payable are as follows
(in thousands):


                          1998 ..............    $ 15,863
                          1999 ..............       2,262
                          2000 ..............      17,426
                          2001 ..............      26,390
                          2002 ..............       2,143
                          2003-2017 .........     109,069
                                                 --------
                               Total ........    $173,153
                                                 ========
              
     On  February,  27,  1998, the Company obtained a $2,500,000 short-term loan
secured  by  one  its  apartment  communities.  The  apartment community's first
mortgage  loan  had  been  paid off in December 1997. The loan bears interest at
one-month LIBOR plus 2.75% and matures on August 27, 1998.

     Short-term  Borrowing (Secured By Mortgage Assets) -- At December 31, 1996,
the  Company  had  short-term  borrowing  of  $2,014,000.  These borrowings were
secured   by  mortgage  assets  with  a  total  carrying  value  of  $3,084,000,
respectively.  The  interest  rate  averaged  6.55% during 1996 and was 6.88% at
December  31,  1996.  During  1997,  the  Company paid off all of the short-term
borrowing in connection with the sale of its mortgage asset portfolio.

7. 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 Pima Mortgage L.P., (the "Manager" of the Company's
operations),  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. In February 1997, two holders
exchanged  the  value  of  60.134  shares  of SARs for options granted under the
Company's  KEPSOP (see Note 8). As of December 31, 1997, 30,067 SARs and 309,800
options were remaining and exercisable.

     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
                                      F-13
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1997, 1996 and 1995 -- (Continued)

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.
During  1997,  one  optionholder  paid off his note with cash of $118,000. Notes
outstanding at December 31, 1997 totaled $267,000.

     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
employees  received  payments  equal  to  the  product of the per share dividend
amount  times  the  number  of  SARs  outstanding. At the beginning of 1997, the
Company  eliminated the dividend payment on one third of the employees' SARs and
resumed  a  salary  compensation  plan  for the three employees. At December 31,
1997,  61,667  of  the  stock  appreciation  rights  for  these  employees  were
outstanding.  During 1997 and 1996, as a result of the increase in the Company's
common   stock   price,  the  Company  recorded  an  accrual  for  the  SARs  of
approximately   $642,000  and  $750,000,  respectively,  which  is  included  in
administrative expenses.

     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, 1995 ...........       357,744     $  8.13-$20.90          $  9.60
Options exercised ..........................        (4,666)    $        11.25          $ 11.25
                                                   -------
Outstanding at December 31, 1996 ...........       353,078     $  8.13-$20.90          $  9.60
                                                   -------
Options exercised ..........................        (1,725)    $  8.13-$11.19          $ 10.04
                                                   -------
Outstanding and exercisable at December
 31, 1997 ..................................       351,353     $  8.13-$20.90          $  9.60
                                                   =======
Options at December 31, 1997 consisted of
 the following:
   1991 options granted ....................        24,420     $ 20.00-$20.90          $ 20.07
   1990, 1992-1994 options granted .........       326,933     $  8.13-$13.13          $  8.80
                                                   -------
Outstanding at December, 31 1997 ...........       351,353     $  8.13-$20.90          $  9.60
                                                   =======
Stock Appreciation Rights:
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-$16.63          $ 13.74
SARs exercised .............................      (163,466)    $  8.60-$16.63          $ 12.47
                                                  --------
Outstanding and exercisable at December
 31, 1997 ..................................        91,734     $  8.60-$16.63          $ 13.97
                                                  ========
</TABLE>

     At  December  31,  1997, the weighted average contractual life of the above
stock options and stock appreciation rights was 1.4 and 1 years, respectively.

8. DEFERRED COMPENSATION ARRANGEMENTS

     In  January  1997,  the  Company  adopted a Key Executive Share Option Plan
(the  "KEYSOP")  whereby participants could elect to defer the receipt of future
compensation  and  exchange the value of such deferred compensation into options
to  purchase  designated  property  from the Company. The Company is required to
purchase  the  designated  property  for options granted. The obligations of the
Company   to   the  participants  are  unsecured  general  obligations  and  the
designated  properties  purchased  by  the  Company  are  general  assets of the
Company.  At  December  31, 1997, the amounts deferred under the KEYSOP amounted
$1,113,000  and  the  designated  properties  and  the  related  liabilities are
included   in   Other   Assets  and  Other  Liabilities,  respectively,  in  the
accompanying Consolidated Balance Sheet.
                                      F-14
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1997, 1996 and 1995 -- (Continued)

     In  addition, the Company approved deferred compensation agreements in 1997
whereby  participants  could  elect  to defer the receipt of future compensation
until  a  future  date.  The  obligations of the Company to the participants are
unsecured  general obligations. At December 31, 1997, such deferred compensation
totalled  $1,438,964  which is included in Other Liabilities in the accompanying
Consolidated Balance Sheet.

9. FAIR VALUE OF FINANCIAL INSTRUMENTS

     The   Company's  financial  instruments  at  December  31,  1997  and  1996
consisted  of  real  estate  notes  payable.  Although  management uses its best
judgement  in  estimating  the  fair  value  of financial 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.  The  Company  has  used the carrying value of real estate
notes  payable  as their fair value. At December 31, 1997, the interest rates on
the  Company's  notes payable approximated the market rates for debt instruments
with similar terms and maturities.

10. RELATED PARTY TRANSACTIONS

     From  the  inception  of  the Company through April 30, 1997, Pima Mortgage
L.P.  (the  "Manager"),  managed  the  operations  of  the Company pursuant to a
management  agreement. The Company also had a property management agreement with
Pima  Realty  Advisors,  Inc. (the "Property Manager") for each of its apartment
communities.  The Manager and the Property Manager were owned by three principal
executive  officers  of the Company. On April 30, 1997, pursuant to the approval
of  the Company's stockholders, the Company acquired the entire interests in the
Manager  and  the  Property Manager as well as 24,000 shares of ASR common stock
owned  by  the  Manager,  for  262,008 shares of common stock and terminated the
management  agreements.  The  common  stock  issued  was recorded at $20.038 per
share  which  was the average closing price of the common stock for the ten days
preceding  the  public announcement of the acquisition. In addition, the Company
paid  the  three  principal  executive  officers $802,700 in connection with the
acquisition  of  the  Winton Properties. As the contracts with the Pima entities
were  effectively terminated, the cost of the Pima entities and the amounts paid
to  the  executive  officers  were recorded as an acquisition related expense in
the  accompanying  statements  of  income.  Furthermore,  as  a  result  of  the
acquisition,  the  Company  has become a self-administered and self-managed REIT
and  the  owners  of  the previous Manager continue to be executive officers and
members of the Board of Directors of the Company.

     Pursuant  to the agreement which was terminated April 30, 1997, the Manager
received  a  base  management  fee  of  3|M/8  of  1% per annum of the Company's
average  invested  assets  before  deduction  for reserves and depreciation. The
management  fees  for  1997, 1996 and 1995 were $167,000, $386,000 and $374,000,
respectively.

     Under  the agreement, the Manager was required to 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 1997 (prior to
April  30,  1997),  1996 and 1995. Additionally, if the agreement was terminated
without  cause (as defined) or not renewed on terms as favorable to the Manager,
the  Manager  was  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 had also performed 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 $52,000 for 1997, $193,000 for 1996 and $216,000 for 1995.
                                      F-15
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1997, 1996 and 1995 -- (Continued)

     As  discussed  in  Note  7, 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 1997, 1996 and 1995,
the  dividend equivalent payments were $680,000, $800,000 and $800,000 which are
included  in  administrative expenses. As a result of the increase in the common
stock  price,  the Company recorded an accrual for the SARs of $214,000 in 1997,
$101,000   in  1996  and  $705,000  in  1995,  which  amounts  are  included  in
administrative expenses.

     As  discussed  above,  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 properties. Under the property management
agreements,  the  Property  Manager  provided  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 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
1997  (through  April  30,  1997),  1996  and  1995  were $190,000, $466,000 and
$417,000 respectively.

11. TAXABLE INCOME (LOSS)

     As  of  December  31, 1997, 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
1997, 1996 and 1995 dividends consist of the following:


                                                     1997      1996      1995
                                                     ----      ----      ----

         Ordinary Income ........................    33.6%      8.5%     14.5%
         Long Term Capital Gain -- 20% ..........    14.7%       --        --
         Long Term Capital Gain -- 28% ..........    10.0%     69.0%       --
         Return of Capital ......................    41.7%     22.5%     85.5%


     In  1997,  1996, and 1995, 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 the 1996 and 1995 years is excess
inclusion  income.  Approximately  88% of the ordinary income for 1997 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 1997 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.

12. SUBSEQUENT EVENT

     On  March 27, 1998, following the approval by the shareholders on March 25,
1998,  the acquisition by UDR, which is described in Note 3, was consummated. In
connection  with  the acquisition of ASR by UDR the following also occurred: (i)
a closing dividend of $737,000 or $.15 per share was declared and
                                      F-16
<PAGE>
                          ASR INVESTMENTS CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1997, 1996 and 1995 -- (Continued)

paid,  (ii) a distribution of $146,000 or $.15 per LP Unit was declared and paid
by  Heritage  Communities  L.P.  to  minority  unitholders  of  LP  Units, (iii)
severance  payments  to  employees  of  $1,071,000  were  paid,  (iv) employment
agreement  termination  payments  to executive officers of $1,225,000 were paid,
and (v) all SARs outstanding, 91,734 shares, were exercised.

     In  addition,  on  March  26,  1998, holders of options to purchase 309,801
shares  of  the  Company's common stock exchanged the value of the stock options
for  options  agreements  granted  under  the  Company's  KEYSOP.  The  exchange
resulted  in a charge to income for financial accounting purposes of $4,256,000.
On  March  26,  1998,  options to purchase 30,372 shares of the Company's common
stock were exercised for which the Company elected to pay cash of $174,000.

     All  of  the above transactions were accounted for as 1998 transactions and
are  not  reflected  in  the  accompanying statements of operations for the year
ended December 31, 1997.

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


                                  Total                     Dividend
                                 Income      Net Income     Per share
                                 ------      ----------     ---------
     1997
     ----
     First .................    $ 9,557       $ 4,946       $   0.50
     Second ................     19,348         5,194           0.50
     Third .................     10,232          (106)          0.50
     Fourth ................     12,341          (200)          0.50
     1996
     ----
     First .................    $ 6,429       $ 2,340       $   0.50
     Second ................      7,529         3,326           0.50
     Third .................      7,129         2,092           0.50
     Fourth ................      5,585         1,083           0.50
     1995
     ----
     First .................    $ 7,983       $ 3,359       $   0.50
     Second ................      6,410         2,015           0.50
     Third .................      4,798           570           0.50
     Fourth ................      4,491           610           0.50

     The  amount  of  net  income  for  the  second  and third quarter have been
restated  to reflect the limited partnership units discussed in Note 4 as income
allocated  to  minority  interest  is  deducted  in arriving at net income. This
change  reduced  the  amount  of  net  income previously reported by $33,000 and
$82,000 for the second and third quarters, respectively.
                                      F-17
<PAGE>
                          ASR INVESTMENTS CORPORATION
            SCHEDULE III -- REAL ESTATE AND ACCUMULATED DEPRECIATION
                               December 31, 1997
                             (dollars in thousands)


<TABLE>
<CAPTION>
                                                                     Initial Cost to Company
                                                       ----------------------------------------------------
                                                                                                   Cost
                                                                                 Building      Capitalized
                                   Year       Year                                  and       Subsequent to
      Apartment Property          Built     Acquired   Encumbrances    Land    Improvements    Acquisition
      ------------------          -----     --------   ------------    ----    ------------    -----------
<S>                            <C>            <C>         <C>         <C>         <C>              <C>
TUCSON, ARIZONA
Acacia Hills .................    1986        1994         1,008        255        1,089            88
Casa Del Norte ...............    1984        1994         1,350        386        1,453           157
Desert Springs ...............    1985        1994         4,523      1,115        4,754           481
Landmark .....................    1986        1994         2,986        409        4,138           519
Park Terrace .................    1986        1994         2,648        316        3,191           336
Park Village .................    1985        1994           577         92          672           110
Posada Del Rio ...............    1980        1994             0        534        3,022           190
South Point ..................    1984        1994         1,826        291        2,135           206
PHOENIX, ARIZONA
Contempo Heights .............    1978        1995         3,754      1,833        4,523           320
La Privada ...................    1987        1997        18,951      8,505       16,479           180
Finisterra ................... 1996-1997        (b)       12,837      2,699       18,137            23
HOUSTON, TEXAS
Clear Lake Falls .............    1980        1994         3,068        867        3,261           384
The Gallery ..................    1968        1994         1,611        732        1,196           865
Memorial Bend ................    1967        1994         1,887      1,187        1,287           543
Nantucket Square II ..........    1983        1994         2,703        686        2,925           375
Prestonwood ..................    1978        1994         2,423        761        2,696           532
Riviera Pines ................    1979        1994         3,207      1,025        3,073           928
Briar Park ...................    1983        1997         1,387        229        2,051            27
Country Club Park ............    1985        1997         3,543        378        5,147            79
Chelsea Park .................    1983        1997         3,399      1,255        4,624            88
Marymont .....................    1983        1997         2,518        925        3,570            93
Riverway .....................    1985        1997         1,175        248        1,702           102
Timbercreek Landing ..........    1984        1997         3,360      1,055        4,612           139
Ivystone .....................    1983        1997         3,696      1,254        3,314           692
London Park ..................    1983        1997         4,401      1,379        4,757           392
DALLAS, TEXAS
Aspen Court ..................    1986        1997         2,016        588        4,028            38
Greenwood Creek ..............    1984        1997         4,987      1,172        6,796            71
Highlands of Preston .........    1985        1997         4,815      1,693        7,398            71
Monfort Townhomes ............    1986        1997         3,999      1,467        4,291            25

<CAPTION>
                                   Gross Amount at Which Carried at December 31,
                                                     1997(a)
                                 -------------------------------------------------
                                           Building                    Depreciable
                                              and        Accumulated    Lives Net
      Apartment Property         Land    Improvements   Depreciation    Years(c)
      ------------------         ----    ------------   ------------    --------
<S>                             <C>         <C>              <C>           <C>
TUCSON, ARIZONA
Acacia Hills .................    255        1,177           211           27.5
Casa Del Norte ...............    386        1,610           296           27.5
Desert Springs ...............  1,115        5,235           902           27.5
Landmark .....................    409        4,657           791           27.5
Park Terrace .................    316        3,527           632           27.5
Park Village .................     92          782           154           27.5
Posada Del Rio ...............    534        3,212           578           27.5
South Point ..................    291        2,341           441           27.5
PHOENIX, ARIZONA
Contempo Heights .............  1,833        4,843           609           27.5
La Privada ...................  8,505       16,659           412           27.5
Finisterra ...................  2,699       18,160           441           27.5
HOUSTON, TEXAS
Clear Lake Falls .............    867        3,645           617           27.5
The Gallery ..................    732        2,061           362           27.5
Memorial Bend ................  1,187        1,830           360           27.5
Nantucket Square II ..........    686        3,300           570           27.5
Prestonwood ..................    761        3,228           617           27.5
Riviera Pines ................  1,025        4,001           681           27.5
Briar Park ...................    229        2,078            52           27.5
Country Club Park ............    378        5,226           131           27.5
Chelsea Park .................  1,255        4,712           119           27.5
Marymont .....................    925        3,663            92           27.5
Riverway .....................    248        1,804            47           27.5
Timbercreek Landing ..........  1,055        4,751           118           27.5
Ivystone .....................  1,254        4,006           141           27.5
London Park ..................  1,379        5,149           150           27.5
DALLAS, TEXAS
Aspen Court ..................    588        4,066           100           27.5
Greenwood Creek ..............  1,172        6,867           171           27.5
Highlands of Preston .........  1,693        7,469           186           27.5
Monfort Townhomes ............  1,467        4,316           108            27
</TABLE>
                                      F-18
<PAGE>
<TABLE>
<CAPTION>
                                                                     Initial Cost to Company
                                                       ----------------------------------------------------
                                                                                                   Cost
                                                                                 Building      Capitalized
                                   Year       Year                                  and       Subsequent to
      Apartment Property          Built     Acquired   Encumbrances    Land    Improvements    Acquisition
      ------------------          -----     --------   ------------    ----    ------------    -----------
<S>                            <C>           <C>          <C>         <C>         <C>             <C>
Springfield ..................    1985       1997           5,439      1,877        6,832             51
Gentry Place .................    1984       1997           7,443      2,151        9,402            298
Park on Preston ..............    1983       1997           5,595      1,463        7,899             48
Smith Summit .................    1983       1997           5,536      1,408        7,581             46
SEATTLE/KENNEWICK,
 WASHINGTON
Pacific South Center .........    1975       1997           3,205      1,707        3,802             15
Court ........................    1980       1997           2,904      1,168        2,949            308
Arbor Terrace ................ 1995-1996     1997           7,868      1,163       12,703              3
On the Boulevard .............    1995       1997           7,952      1,060        9,742             14
PULLMAN, WASHINGTON
Campus Common North ..........    1985       1997           6,602        332       10,865            175
Campus Common South ..........    1972       1997           2,732        165        4,014             82
ALBUQUERQUE, NEW
 MEXICO
Dorado Heights ...............    1986       1994           5,114      2,700        4,224            571
Villa Serena .................    1986       1994           2,630        883        2,647            288
Whispering Sands .............    1986       1994           5,478      1,442        6,149            541
                                                          -------     ------      -------         ------
TOTAL ........................                            173,153     50,855      215,130         10,494
                                                          =======     ======      =======         ======

<CAPTION>
                                   Gross Amount at Which Carried at December 31,
                                                     1997(a)
                                 -------------------------------------------------
                                           Building                    Depreciable
                                              and        Accumulated    Lives Net
      Apartment Property         Land    Improvements   Depreciation    Years(c)
      ------------------         ----    ------------   ------------    --------
<S>                             <C>         <C>            <C>             <C>
Springfield ..................   1,877        6,883           172          27.5
Gentry Place .................   2,151        9,700           113          27.5
Park on Preston ..............   1,463        7,947            93          27.5
Smith Summit .................   1,408        7,627            89          27.5
SEATTLE/KENNEWICK,
 WASHINGTON
Pacific South Center .........   1,707        3,817            87          27.5
Court ........................   1,168        3,257            88          27.5
Arbor Terrace ................   1,163       12,706           106          27.5
On the Boulevard .............   1,060        9,756           111          27.5
PULLMAN, WASHINGTON
Campus Common North ..........     332       11,040           277          27.5
Campus Common South ..........     165        4,096           104          27.5
ALBUQUERQUE, NEW
 MEXICO
Dorado Heights ...............   2,700        4,795           791          27.5
Villa Serena .................     883        2,935           519          27.5
Whispering Sands .............   1,442        6,690         1,204          27.5
                                 -----       ------         -----
TOTAL ........................  50,855      225,624        13,843
                                ======      =======        ======
</TABLE>

- ---------
(a) The aggregate cost of real estate investments for federal income tax puposes
    is approximately $262,636 at December 31, 1997.
(b) Built by the Company.
(c) Building and Improvements  are depreciated  using 27.5 years while furniture
    and fixtures are depreciated using 7 years.
                                      F-19
<PAGE>
                          ASR INVESTMENTS CORPORATION

            SCHEDULE III -- REAL ESTATE AND ACCUMULATED DEPRECIATION
                                 (in thousands)


A summary of activity for real estate  investments and accumulated  depreciation
is as follows:


<TABLE>
<CAPTION>
                                                      1997           1996           1995
                                                      ----           ----           ----
<S>                                                <C>             <C>            <C>
        Real Estate Investments:
 
           Balance, beginning of year .........    $ 73,990        $ 72,728       $ 64,264
    Acquisitions ..............................     198,032               0          6,358
    Improvements ..............................       4,457           1,269          2,106
    Dispositions and other ....................           0              (7)             0
                                                   --------        --------       --------
           Balance, end of year ...............     276,479        $ 73,990       $ 72,728
                                                   ========        ========       ========
 
 
        Accumulated Depreciation:
 
           Balance, beginning of year .........    $  7,504        $  4,687       $  1,995
    Depreciation ..............................       6,335           2,819          2,692
    Dispositions and other ....................           4              (2)             0
                                                   --------        --------       --------
           Balance, end of year ...............      13,843        $  7,504       $  4,687
                                                   ========        ========       ========
</TABLE>
                                      F-20

                                                                     EXHIBIT 22


                        SUBSIDIARIES OF THE REGISTRANT




Name of subsidiary                                  State of incorporation
- ------------------                                  ----------------------
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 Residential Group, Inc. ...............           Arizona
Heritage SGP Corporation .......................           Arizona

<TABLE> <S> <C>


<ARTICLE>                     5
<MULTIPLIER>                  1,000
<CURRENCY>                    U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                                                    DEC-31-1997
<PERIOD-START>                                                       JAN-01-1997
<PERIOD-END>                                                         DEC-31-1997
<EXCHANGE-RATE>                                                                1
<CASH>                                                                     2,987
<SECURITIES>                                                                   0
<RECEIVABLES>                                                                  0
<ALLOWANCES>                                                                   0
<INVENTORY>                                                                    0
<CURRENT-ASSETS>                                                           2,987
<PP&E>                                                                   278,175
<DEPRECIATION>                                                            13,843
<TOTAL-ASSETS>                                                           280,743
<CURRENT-LIABILITIES>                                                          0
<BONDS>                                                                        0
                                                          0
                                                                    0
<COMMON>                                                                      51
<OTHER-SE>                                                                78,535
<TOTAL-LIABILITY-AND-EQUITY>                                             280,743
<SALES>                                                                        0
<TOTAL-REVENUES>                                                          51,478
<CGS>                                                                          0
<TOTAL-COSTS>                                                             31,590
<OTHER-EXPENSES>                                                               0
<LOSS-PROVISION>                                                               0
<INTEREST-EXPENSE>                                                        10,054
<INCOME-PRETAX>                                                           10,150
<INCOME-TAX>                                                                   0
<INCOME-CONTINUING>                                                       10,150
<DISCONTINUED>                                                                 0
<EXTRAORDINARY>                                                                0
<CHANGES>                                                                      0
<NET-INCOME>                                                               9,834
<EPS-PRIMARY>                                                               2.11
<EPS-DILUTED>                                                               2.11
        


</TABLE>


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