CORNERSTONE REALTY INCOME TRUST INC
S-3, 1997-03-20
REAL ESTATE INVESTMENT TRUSTS
Previous: MICRON ELECTRONICS INC, 10-Q, 1997-03-20
Next: PRIME INCOME TRUST, DEFS14A, 1997-03-20




      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MARCH 20, 1997
                                                           REGISTRATION NO. 333-

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM S-3
                          REGISTRATION STATEMENT UNDER
                           THE SECURITIES ACT OF 1933

                      CORNERSTONE REALTY INCOME TRUST, INC.

          Virginia                                54-1589139
  (State of Incorporation)          (I.R.S. Employer Identification No.)
                                ----------------
                              306 East Main Street
                            Richmond, Virginia 23219
                              -------------------
                                 (804) 643-1761
   (Address,     including zip code, and telephone number,  including area code,
                 of registrant's principal executive offices)

                               GLADE M. KNIGHT
                             306 EAST MAIN STREET
                           RICHMOND, VIRGINIA 23219
                                (804) 643-1761

   (Name, address, including zip code, and telephone number, including area
                         code, of agent for service)
                              --------------------
                               with copies to:


Leslie A. Grandis, Esq                       Thurston R. Moore, Esq.
McGuire, Woods, Battle & Boothe, L.L.P.      Hunton & Williams
One James Center, 901 East Cary Street       Riverfront Plaza, East Tower
Richmond, Virginia 23219                     951 East Byrd Street
(804) 775-4322                               Richmond, Virginia 23219
                                             (804) 788-8295

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

   Approximate  date of commencement of proposed sale to the public.  As soon as
practicable on or after the effective date of this Registration Statement.

   If the only  securities  being  registered  on this  Form are  being  offered
pursuant to dividend or interest  reinvestment plans, please check the following
box.[  ]

   If any of the securities being registered on this Form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. [  ]

   If this  Form is filed to  register  additional  securities  for an  offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering.[  ]

   If this Form is a  post-effective  amendment  filed  pursuant  to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [  ]

   If delivery of the  prospectus  is expected to be made  pursuant to Rule 434,
please check the following box. [  ]

                       CALCULATION OF REGISTRATION FEE



<TABLE>
<CAPTION>
                                                   PROPOSED
                                                    MAXIMUM         PROPOSED
       TITLE OF EACH                               AGGREGATE         MAXIMUM         AMOUNT OF
    CLASS OF SECURITIES           AMOUNT TO BE     PRICE PER        AGGREGATE      REGISTRATION
      TO BE REGISTERED            REGISTERED        SHARE       OFFERING PRICE         FEE
- ---------------------------    ----------------- --------------- ---------------- ----------------
<S>                            <C>                  <C>              <C>              <C>
Common Shares, no par value    5,175,000 Shares     $12.50(1)       $64,687,500      $19,603
</TABLE>


   (1) Estimated solely for purposes of calculation of the registration fee.


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


<PAGE>



                                                           SUBJECT TO COMPLETION
                                                            DATED MARCH   , 1997


                                4,500,000 SHARES

                      CORNERSTONE REALTY INCOME TRUST, INC.


                                  COMMON SHARES

   Cornerstone Realty Income Trust, Inc. (the "Company") is a  self-administered
and  self-managed   real  estate   investment  trust  ("REIT")  engaged  in  the
management,   acquisition  and  renovation  of  existing  residential  apartment
communities in Virginia, North Carolina, South Carolina and Georgia.


   All of the  Shares  offered  hereby  (the  "Shares")  are  being  sold by the
Company.  To ensure  that the Company  maintains  its  qualification  as a REIT,
ownership by any person of the Company's  Common Shares (the "Common Shares") is
limited to 9.8% of outstanding Common Shares.

   Application  has been made to list the  Common  Shares on the New York  Stock
Exchange ("NYSE") under the symbol "TCR"("The Cornerstone REIT").  Prior to this
Offering, there has been no public market for the Common Shares. It is currently
estimated  that the initial  public  offering  price will be between  $11.00 and
$12.50  per Share.  See  "Underwriting"  for the  factors  to be  considered  in
determining the initial public offering price.

   The Offering involves certain risks and investment  considerations (see "Risk
Factors," beginning on page 9).

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


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

<TABLE>
<CAPTION>
<S>            <C>        <C>               <C>
               Price      Underwriting      Proceeds
               to         Discounts and     to
               Public     Commissions (1)   Company (2)
Per Share....  $          $                 $
Total (3)....  $          $                 $
</TABLE>

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


(1) The Company has agreed to indemnify the several Underwriters against certain
liabilities, including liabilities under the Securities Act of 1933.
See "Underwriting."

(2) Before deducting estimated expenses of $798,750 payable by the Company.

(3) The Company has granted the  Underwriters  a 30-day option to purchase up to
675,000 additional Shares solely to cover over-allotments, if any. To the extent
that the option is exercised,  the Underwriters will offer the additional Shares
at the Price to Public  shown above.  If the option is  exercised  in full,  the
total Price to Public,  Underwriting Discounts and Commissions,  and Proceeds to
the Company  will be  $______,  $_________  and  $_________,  respectively.  See
"Underwriting."

   The Shares are  offered by the several  Underwriters,  subject to prior sale,
when,  as and if delivered to and accepted by them,  and subject to the right of
the  Underwriters  to reject any order in whole or in part.  It is expected that
delivery  of the  Shares  will be  made at the  offices  of  Alex.  Brown & Sons
Incorporated, Baltimore, Maryland, on or about _________, 1997.

ALEX. BROWN & SONS
   INCORPORATED

           BRANCH, CABELL & CO.

                             FRIEDMAN, BILLINGS, RAMSEY & CO., INC.

                                                         INTERSTATE/JOHNSON LANE
                                                                CORPORATION



                 The date of this Prospectus is _______ __, 1997
<PAGE>




   CERTAIN  PERSONS  PARTICIPATING  IN THIS OFFERING MAY ENGAGE IN  TRANSACTIONS
THAT  STABILIZE,  MAINTAIN OR OTHERWISE  AFFECT THE PRICE OF THE COMMON  SHARES.
SUCH  TRANSACTIONS MAY INCLUDE THE PURCHASE OF COMMON SHARES PRIOR TO PRICING OF
THE OFFERING FOR THE PURPOSE OF MAINTAINING THE PRICE OF THE COMMON SHARES,  THE
PURCHASE OF COMMON  SHARES  FOLLOWING  THE  PRICING OF THIS  OFFERING TO COVER A
SYNDICATE  SHORT POSITION IN THE COMMON SHARES OR FOR THE PURPOSE OF MAINTAINING
THE PRICE OF THE  COMMON  SHARES,  AND THE  IMPOSITION  OF PENALTY  BIDS.  FOR A
DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING."


[INFORMATION   CONTAINED  HEREIN  IS  SUBJECT  TO  COMPLETION  OR  AMENDMENT.  A
REGISTRATION  STATEMENT  RELATING  TO THESE  SECURITIES  HAS BEEN FILED WITH THE
SECURITIES  AND EXCHANGE  COMMISSION.  THESE  SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION  STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE  AN  OFFER  TO  SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE  SECURITIES
IN ANY STATE IN WHICH SUCH OFFER,  SOLICITATION  OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.]


<PAGE>
                              PROSPECTUS SUMMARY


   The  following  summary is  qualified  in its  entirety by the more  detailed
information  and financial  statements and notes thereto and pro forma financial
statements  appearing  elsewhere in, or  incorporated  by reference  into,  this
Prospectus. The offering by the Company of the 4,500,000 Shares pursuant to this
Prospectus is referred to herein as the "Offering." Unless otherwise  indicated,
the  information  contained in this  Prospectus  assumes that the initial public
offering price (the  "Offering  Price") is $11.75 per Share (the midpoint of the
price range set forth on the cover page of the Prospectus).  Except as otherwise
specified,  all  information  in this  Prospectus  assumes  no  exercise  of the
Underwriters' over-allotment option. See "Underwriting."

                                 THE COMPANY

   Cornerstone  Realty Income Trust, Inc. (the "Company"),  a  self-administered
and self-managed  equity REIT  headquartered in Richmond,  Virginia,  is a fully
integrated   real  estate   organization   with  expertise  in  the  management,
acquisition and renovation of apartment communities.  The Company focuses on the
ownership of apartment communities located in growing markets in Virginia, North
Carolina, South Carolina and Georgia. On February 28, 1997, the Company owned 42
apartment  communities (the "Properties")  comprising 9,613 apartment units with
an aggregate  economic  occupancy of 91% and an average monthly rent of $556 per
unit as compared to February  28,  1996,  when the Company  owned 20  Properties
comprising 4,565 apartment units with an aggregate economic occupancy of 88% and
an  average  monthly rent of $510 per unit . The  Company's  strategy  is to own
apartment communities that cater to tenants with incomes equal to 90% to 115% of
the average local household income.

   The Company maintains an intense focus on the operations of its Properties to
generate consistent, sustained growth in net operating income, which it believes
is the key to growing  funds from  operations  per Common  Share.  Net operating
income  growth  is  evidenced  by the  1996  operating  performance  of the nine
Properties  that the  Company  owned  during all of 1995 and 1996 (the  "Initial
Properties"). For the year ended December 31, 1996 as compared to the year ended
December 31, 1995, the Initial Properties  achieved 8.8% growth in net operating
income.


   The  Company's  objective is to increase  distributable  cash flow and Common
Share value by:


     o    Increasing  rental rates,  maintaining high economic  occupancy rates,
          and controlling costs at the Properties

     o    Acquiring additional  properties at attractive prices that provide the
          opportunity to improve operating  performance  through the application
          of the Company's management, marketing, and renovation programs

   The  Company  has  six  regional  property  management  offices,  located  in
Blacksburg and Virginia  Beach,  Virginia;  Raleigh,  Charlotte and  Wilmington,
North  Carolina;  and  Columbia,  South  Carolina.  The  Company  currently  has
approximately 300 employees,  including specialists in acquisition,  management,
marketing,  leasing,  development,   accounting  and  information  systems.  The
Company's   executive  officers  have  substantial   experience  with  apartment
properties,  having  been  responsible  for  the  management,   acquisition  and
renovation of more than 20,000  apartment units over the last 24 years using the
strategies and techniques described below.

   Glade  M.  Knight,  the  Company's  Chairman  and  Chief  Executive  Officer,
currently owns approximately 4% of the outstanding Common Shares.  Collectively,
the officers and directors of the Company  currently own approximately 5% of the
outstanding Common Shares.

GROWTH THROUGH MANAGEMENT AND LEASING

   The  Company  plans to grow net  operating  income  through  active  property
management,  which  includes  keeping  rental rates at or above  market  levels,
maintaining  high  economic  occupancy  through  tenant  retention,  creating  a
property identity and effectively marketing each property, and

                                3


<PAGE>




controlling  operating expenses at the property level. The Company's  commitment
to growth is  evidenced by the 15%  increase in net  operating  income at the 19
Properties  acquired  before  January  1, 1996 from their  dates of  acquisition
through December 31, 1996.

   Management  develops the overall  management and leasing strategy,  including
goals and  budgets,  for each  Property.  In order to  achieve  each  Property's
objectives,  management delegates significant decision-making  responsibility to
regional and on-site  employees,  thereby instilling in its employees a sense of
ownership  of their  Property.  Management  believes  that this  strategy  is an
effective way to maximize each Property's potential. In order to achieve desired
results,  the Company  emphasizes  training for its on-site employees as well as
raising  rents to be at or above  the  market  for  comparable  properties.  The
Company  also ties  on-site  employees'  bonuses  to both net  operating  income
targets  established for their respective  Properties and the Company's  overall
financial performance.

   Management  believes  that tenant  retention  is critical to  generating  net
operating  income  growth.  Tenant  retention  maintains or  increases  economic
occupancy and minimizes the costs  associated with preparing  apartments for new
occupants.  The Company  employs one person at each  Property  who has a primary
focus on tenant  retention.  The tenant retention  specialist's  objective is to
make tenants feel at home in the community  through  personal  attention,  which
includes  organizing  social  functions  and  activities  as well as  responding
promptly to any tenant problems that may arise in conjunction with the apartment
or community.  The Company's philosophy is to market its Properties  continually
to  existing  tenants  in order to  achieve a low  turnover  rate.  The  Company
believes that the turnover rate at its Properties is below the average  turnover
rate for comparable apartment communities.

   The  Company  seeks  to  create  a  unique  identity  for  each  Property  by
emphasizing curb appeal,  signage, and attractive common area facilities such as
clubhouses and swimming pools. The Company has upgraded or renovated many of the
Properties' common area facilities after acquisition.  Each Property is marketed
as a "Cornerstone  Community" but typically has an individual Property name tied
to a local theme.  Each Property has a dedicated  on-site marketing person whose
responsibility is to position and market the Property within the local community
through such activities as media  advertising,  on-site  promotional  events and
personal calls to local  businesses. 

   Operating  expenses are controlled at each Property by setting budgets at the
corporate  level and  requiring  that any  expense  over budget at a Property be
approved by  management.  Purchase  discounts  are sought at both the  corporate
level and locally in those areas where the Company has a  significant  presence.
All contracts for goods and services are re-bid  annually to ensure  competitive
pricing.  The Company has a  preventive  maintenance  program and the ability to
perform work using in-house personnel which helps the Company to reduce expenses
at the  Properties.  For example,  the  maintenance  manager at each Property is
qualified to perform HVAC and plumbing work which  otherwise would be contracted
outside the Company.

   An example of the success of the Company's active management  strategy is the
Tradewinds Apartments in Hampton, Virginia. Upon acquisition, the Company's goal
was to increase net operating income by: (i) raising rents to prevailing  market
rates;  (ii)  increasing  economic  occupancy;   and  (iii)  reducing  operating
expenses.  The Company  re-oriented the tenant mix toward private sector tenants
by reducing the Property's  reliance on military personnel as tenants,  improved
tenant screening, reduced on-site management personnel, implemented a program of
preventive maintenance,  and changed the Property's marketing from newspapers to
apartment  guides.  The  result  was an  increase  in net  operating  income  to
$1,214,000 from $968,000 (25.4%) over the first twelve months.  The increase was
the result of a 3% rental increase, an 8% increase in economic occupancy,  and a
9% decrease in operating expenses.


                                4

<PAGE>



GROWTH THROUGH ACQUISITIONS, RENOVATIONS AND EXPANSION


   The Company also plans to generate  growth in net  operating  income  through
acquisitions by: (i) acquiring  under-performing assets at less than replacement
cost; (ii) correcting  operational problems;  (iii) making selected renovations;
(iv) increasing economic occupancy;  (v) raising rental rates; (vi) implementing
cost controls; and (vii) providing enhanced property and centralized management.
In markets that it targets for acquisition  opportunities,  the Company attempts
to gain a significant local presence in order to achieve operating efficiencies.
In analyzing acquisition  opportunities,  the Company considers  acquisitions of
property portfolios as well as individual properties.

     The  Company  has  obtained a $100  million  unsecured  line of credit (the
"Unsecured Line of Credit") to fund property acquisitions. On March 1, 1997, the
Company had approximately  $75.2 million outstanding under the Unsecured Line of
Credit and expects to have  approximately  $26.8 million  outstanding  after the
closing  of the  Offering.  As of March 1,  1997,  the  Company  had no  secured
indebtedness and will have no secured indebtedness following the Offering. After
giving effect to the use of proceeds  from the  Offering,  the Company will have
approximately  $37.8  million  of  total  indebtedness  outstanding,   which  is
approximately  8% of the  Company's  Total  Market  Capitalization  (as  defined
herein).

   The  Company  believes it will be able to  purchase  properties  at less than
replacement  cost  because of the presence of deferred  maintenance,  management
neglect,  or prior owner's financial  distress.  Upon  acquisition,  the Company
seeks to improve both operating results and property identity through a 24-month
renovation  policy which includes  selective  renovations such as new roofs, new
exterior siding, exterior painting,  clubhouse renovation and construction,  and
interior  refurbishment.   The  Company  has  invested  in  renovations  to  its
Properties  approximately $19.0 million on 36 communities in 1996, approximately
$7.1 million on 16 communities in 1995 and  approximately  $6.1 million on eight
communities  in  1994.   Approximately   $8.0  million  of  additional   capital
improvements  on the  Properties  are budgeted for 1997. To date,  these actions
have  permitted  the  Company to  increase  rental  rates and  improve  economic
occupancy rates at the Properties.

   Because  the  Company   has  grown  and  plans  to  grow   through   property
acquisitions,  management has created a system establishing  "Takeover Teams" to
provide immediate transitional management and leasing services to newly-acquired
properties and to implement  quickly the Company's  operations  and policies.  A
Takeover  Team  consists  of senior  property  management  personnel  as well as
marketing  and  maintenance  specialists  from  other  communities  owned by the
Company.  The Takeover Team remains at a property until the Company's management
and leasing  programs  have been  installed  and the new  on-site  team is fully
operational. Typically, this process takes two to four weeks to complete.

   An  example  of the  Company's  acquisition  strategy  is the  Chase  Mooring
Apartments,  a  224-unit  apartment  community  located  in  Wilmington,   North
Carolina. This community was purchased in August 1994 for $3,594,000, or $16,045
per apartment unit. Although the community is well located,  the Property lacked
curb appeal, did not have a clubhouse,  and had been managed and maintained on a
marginal basis by the original owner. After acquiring the Property,  the Company
spent  approximately $1.2 million,  or $5,414 per unit, on various  renovations,
including  the  addition  of a clubhouse  and rental  center that has become the
focus of the Property's community activity. At acquisition,  the average monthly
rent at the Property  was $382 per  apartment  unit.  As of December  1996,  the
average monthly rent at the Property was $513 per unit,  representing an average
annual increase of 14.2%. See "Risk Factors -- Rapid Growth."

   If  sufficient  tenant  demand  exists and suitable  land is  available,  the
Company may construct  additional  apartment units  ("Expansion  Units") on land
adjacent  to  properties  it owns.  The  Company  believes  that its  successful
experience with large-scale  property  renovation will also permit strategic and
cost-effective  property  expansion.  It is  the  Company's  policy  to  acquire
Expansion  Units on a "turn-key"  basis from a third party  contractor,  thereby
minimizing  the  risks  normally   associated  with  development  and  lease-up.
Currently,   the  Company  has  planned  expansion  projects  for  two  existing
Properties:  Glen Eagles and The Meadows. The Company does not have interests in
any land adjacent to any other  Properties it now owns,  but may acquire land or
options to acquire land of this type adjacent to other properties it may acquire
in the future.


                                5

<PAGE>



APPLE RESIDENTIAL INCOME TRUST


   In August 1996, Mr. Knight  organized Apple  Residential  Income Trust,  Inc.
("Apple") for the purpose of acquiring  apartment  communities  in Texas.  Apple
plans to elect to be taxed as a REIT.  Mr. Knight is Apple's  Chairman and Chief
Executive  Officer.  Mr.  Knight  formed Apple as a separate  corporation  in an
attempt  to  insulate  the  Company  from the risks  associated  with a start-up
company.  The Company will  participate  in Apple's growth through the Company's
direct or indirect receipt of acquisition,  disposition, management and advisory
fees, ownership of Apple common shares and possible future acquisition of Apple.
The Company will provide advisory, property management and brokerage services to
Apple in exchange for fees and expense reimbursements.  As of February 28, 1997,
Apple had raised  approximately  $39.6  million in gross  proceeds in an ongoing
best-efforts  equity  offering and had acquired  four  properties in the Dallas,
Texas area.

   The Company has a continuing  right to own up to 9.8% of the common shares of
Apple.  The  Company has  committed  to purchase at or before the closing of the
Offering  sufficient  common  shares of Apple so that it will own  approximately
9.5% of the  total  common  shares  of Apple  outstanding  as of March 1,  1997.
Thereafter,  the  Company  intends,  if the board of  directors  of the  Company
determines  it is in the best interest of the Company and its  shareholders,  to
purchase  additional  common shares of Apple at the end of each calendar quarter
so as to maintain its ownership of approximately  9.5% of the outstanding common
shares of Apple.

   The Company also has a right of first refusal to purchase the  properties and
business of Apple.  In addition,  by the end of 1997,  the Company will evaluate
the  acquisition  of  Apple,  and if  the  board  of  directors  of the  Company
determines  it is in the best  interests  of the Company  and its  shareholders,
offer to acquire  Apple or its assets.  Any  decision to combine the Company and
Apple can be made only by the respective  boards of directors,  and depending on
the  structure  of the  transaction,  the  respective  shareholders, of the  two
companies.  It is the current intent of Mr. Knight and the board of directors of
the Company to seek to acquire  Apple and expand the  geographic  diversity  and
size of the  Company's  portfolio of properties if the board of directors of the
Company determines such an acquisition is in the best interests of the Company.

                                DISTRIBUTIONS


   In January 1997, the Company  increased its quarterly  distribution  to $0.25
per Common Share, which is equivalent to $1.00 per Common Share on an annualized
basis.

                                 THE OFFERING

<TABLE>
<CAPTION>
<S>                                            <C>
Shares offered hereby .......................  4,500,000 Common Shares

Common Shares to be outstanding after the
Offering.....................................  36,523,131 Common Shares(1)

Use of proceeds..............................  The net proceeds will be used to repay
                                               indebtedness.                         

Proposed NYSE symbol.........................  TCR ("The Cornerstone REIT")
</TABLE>
- ----------

(1)  Includes  700,000  Common Shares to be issued to an affiliate of Mr. Knight
     in connection  with the Company's  conversion  to  self-administration  and
     includes an  estimate  (150,995)  of the Common  Shares to be issued to Mr.
     Knight in connection  with the Company's  acquisition  of the assets of ARG
     (see "Certain  Transactions")  but does not include  371,256  Common Shares
     covered  by  options  held  by  directors,   officers  and  employees  (See
     "Management-Stock Incentive Plans").


                                6

<PAGE>




            SUMMARY SELECTED PRO FORMA AND HISTORICAL INFORMATION

   The  following  table  sets  forth  summary  selected  historical   financial
information  for the Company  from its  inception  on June 1, 1993,  and summary
selected pro forma  information  as of and for the year ended December 31, 1996.
The unaudited summary selected pro forma information is presented as if: (i) the
Company  had owned 38 of the 42  Properties  on January  1,  1996;  and (ii) the
Offering had occurred on January 1, 1996 and the net proceeds therefrom had been
used as described  herein.  The following  unaudited  summary selected pro forma
information should be read in conjunction with the unaudited pro forma financial
statements included elsewhere in this Prospectus. The following summary selected
financial  information  should be read in  conjunction  with the  discussion set
forth in  "Management's  Discussion  and  Analysis of  Financial  Condition  and
Results of  Operations,"  and all of the financial  statements and notes thereto
included  elsewhere  in or  incorporated  into  this  Prospectus.  The pro forma
financial information is not necessarily indicative of what the actual financial
position or results of  operations  of the Company would have been as of and for
the period  presented,  nor does it purport to represent  the  Company's  future
financial position or results of operation.


<TABLE>
<CAPTION>
                                                                  YEARS ENDED DECEMBER 31,                      PRO FORMA
                                                ------------------------------------------------------------     1996 (A)
                                                     1993           1994           1995            1996
                                                -------------- -------------- -------------- --------------- ----------------
<S>                                             <C>            <C>            <C>            <C>             <C>
OPERATING DATA
Revenues from rental properties...............  $  1,784,868   $  8,177,576   $ 16,300,821   $  40,352,955   $  51,430,900
Operating expenses............................     1,334,855      5,901,759     11,005,558      26,860,354      34,542,326
Management contract termination expense (b) ..            --             --             --      16,526,012      16,526,012
                                                -------------- -------------- -------------- --------------- ---------------
Income (loss) before interest income
(expense).....................................       450,013      2,275,817      5,295,263      (3,033,411)        362,562
Interest income (expense).....................        46,633        110,486        (65,548)     (1,136,438)       (246,027)
                                                -------------- -------------- -------------- --------------- ---------------
Net income (loss).............................  $    496,646   $  2,386,303   $  5,229,715   $  (4,169,849)  $     116,535
                                                ============== ============== ============== =============== ===============
Weighted average common shares outstanding ...     1,662,944      4,000,558      8,176,803      20,210,432      28,626,979

Per share:
 Net income (loss) ...........................  $       0.30   $       0.60   $       0.64   $       (0.21)  $        0.00
 Common distributions declared and paid.......          0.27           0.89           0.96            0.99            0.99

BALANCE SHEET DATA (at end of period)
Investment in rental property.................  $ 25,549,790   $ 54,107,358   $129,696,447   $ 329,715,853   $ 329,715,853
Notes payable.................................            --      5,000,000      8,300,000      55,403,000       7,028,000
Shareholders' equity..........................    28,090,912     51,436,863    122,154,420     254,569,705     302,944,705

Common shares outstanding.....................     2,995,210      5,458,648     12,754,331      28,141,509      32,641,509

OTHER DATA
Cash provided by operating activities ........  $  1,670,406   $  3,718,086   $  9,618,956   $  20,162,776   $  26,859,202
Cash used in investing activities.............   (25,549,790)   (28,557,568)   (75,589,089)   (194,519,406)   (194,519,406)
Cash provided by financing activities ........    27,487,556     25,519,648     68,754,842     170,466,134     170,466,134

FUNDS FROM OPERATIONS
Net income (loss).............................  $    496,646   $  2,386,303   $  5,229,715   $  (4,169,849)  $     116,535
Plus: Depreciation of real estate.............       255,338      1,210,818      2,788,818       8,068,063      10,478,105
      Management contract termination (b).....            --             --             --      16,526,012      16,526,012
                                                -------------- -------------- -------------- --------------- ---------------
Funds from operations (c).....................  $    751,984   $  3,597,121   $  8,018,533   $  20,424,226   $  27,120,652
                                                ============== ============== ============== =============== ===============

OTHER INFORMATION (at end of period)
Total rental communities .....................             5              9             19              40              38
Total number of apartment units                        1,175          2,085          4,388           9,033           8,641
Economic occupancy ...........................            93%            93%            94%             93%             93%
Weighted average monthly
 revenue per apartment........................  $        398   $        433   $        463   $         488   $         496

</TABLE>
- ----------
(a)  The pro forma information  includes 19 of the 21 Properties acquired during
     1996 for which the Company had  previously  reported  the 12 month  audited
     operations  in Reports on Form 8-K and gives effect to an assumed  offering
     of  4,500,000  Shares at $11.75  per  Share,  less  estimated  underwriting
     discounts and Offering  costs,  which was assumed to pay down the Unsecured
     Line of Credit by $48,375,000.
(b)  Included  in the  1996  operating  results  is  $16,526,012  of  management
     contract  termination  expense  resulting from the Company's  conversion to
     "self-administered"  and "self-managed" status. See Note 6 to the financial
     statements included herein.
(c)  The Company considers funds from operations to be an appropriate measure of
     the performance of an equity REIT. Funds from operations ("FFO") is defined
     as income before gains (losses) on sales and debt  restructuring  (computed
     in accordance  with generally  accepted  accounting  principles)  plus real
     estate  depreciation,  and after adjustments for nonrecurring items if any.
     The Company computes FFO in accordance with the  recommendations  set forth
     in a White Paper  adopted on March 3, 1995 by the National  Association  of
     Real Estate  Investment  Trusts  ("NAREIT").  The Company  considers FFO in
     evaluating  property  acquisitions  and  its  operating  performance,   and
     believes  that  FFO  should  be  considered  along  with,  but  not  as  an
     alternative  to, net  income  and cash flows as a measure of the  Company's
     operating  performance  and liquidity.  FFO, which may not be comparable to
     other  similarly  titled  measures of other REITS,  does not represent cash
     generated from operating  activities in accordance with generally  accepted
     accounting  principles and is not necessarily  indicative of cash available
     to fund cash needs.


                                        7

<PAGE>



                          TAX STATUS OF THE COMPANY


   The  Company  elected  to be taxed as a REIT  under  Sections  856-860 of the
Internal Revenue Code of 1986, as amended (the "Code") commencing with its short
taxable year ended December 31, 1993. If the Company qualifies for taxation as a
REIT, with certain exceptions, the Company will not be subject to federal income
tax at the  Company  level on its  taxable  income  that is  distributed  to its
shareholders.  A REIT is subject to a number of  organizational  and operational
requirements,  including a requirement that it currently distribute at least 95%
of its annual  taxable  income.  Failure  to  qualify as a REIT will  render the
Company  subject to federal income tax  (including  any  applicable  alternative
minimum tax) on its taxable income at regular  corporate rates and distributions
to the holders of Common  Shares in any such year will not be  deductible by the
Company.  Although  the  Company  does not intend to  request a ruling  from the
Internal Revenue Service (the "Service") as to its REIT status, the Company will
receive at the closing of the Offering an opinion of its legal  counsel that the
Company qualifies as a REIT, which opinion will be based on certain  assumptions
and representations and will not be binding on the Service or any court. Even if
the Company  qualifies  for  taxation  as a REIT,  the Company may be subject to
certain federal,  state and local taxes on its income and property.  The Company
has adopted  the  calendar  year as its taxable  year.  In  connection  with the
Company's  election  to  be  taxed  as  a  REIT,  the  Company's  Bylaws  impose
restrictions  on the  transfer of Common  Shares.  See "Risk  Factors -- Federal
Income Tax Risks" and  "Limits  on Change of Control  Resulting  from  Ownership
Limitation,   Staggered   Board  and  Virginia  Law"  and  "Federal  Income  Tax
Considerations -- Federal Income Taxation of the Company."

     This  Prospectus  and documents  incorporated  herein by reference  contain
forward-looking  statements  within the meaning of Section 27A of the Securities
Act  of  1933,  as  amended  (the  "Securities  Act"),  and  Section  21E of the
Securities  Exchange  Act  of  1934,  as  amended  (the  "Exchange  Act").  Such
forward-looking  statements include,  without limitation,  statements concerning
anticipated lower expenses from the Company's conversion to self-administration,
anticipated  improvements  in Property  operations  from  completed  and planned
Property  renovations,  and expected  benefits from the  Company's  ownership of
shares in Apple and providing  acquisition,  disposition,  advisory and property
management  services to Apple directly or through its ownership interests in ARA
and ARMG.  Such  forward-looking  statements  involve  known and unknown  risks,
uncertainties and other factors which may cause the actual results,  performance
or  achievements  of the Company to be materially  different from the results of
operations  or plans  expressed or implied by such  forward-looking  statements.
Such  factors  include,  among  other  things,  unanticipated  adverse  business
developments affecting the Company, the Properties or Apple, as the case may be,
adverse  changes in the real estate  markets and general and local  economic and
business  conditions.  Investors  should  review  the more  detailed  risks  and
uncertainties  set forth under the caption  "Risk  Factors" in this  Prospectus.
Although   the   Company   believes   that  the   assumptions   underlying   the
forward-looking  statements contained or incorporated herein are reasonable, any
of the assumptions could be inaccurate,  and therefore there can be no assurance
that the  forward-looking  statements  included or  incorporated by reference in
this  Prospectus  will  prove  to be  accurate.  In  light  of  the  significant
uncertainties   inherent   in  the   forward-looking   statements   included  or
incorporated herein, the inclusion of such information should not be regarded as
a  representation  by the  Company  or any  other  person  that the  results  or
conditions  described in such  forward-looking  statements or the objectives and
plans of the Company will be achieved.


                                        8

<PAGE>



                                  RISK FACTORS

   In  addition  to the other  information  in this  Prospectus,  the  following
factors should be considered carefully in evaluating an investment in the Shares
offered by this Prospectus.

NO PRIOR MARKET FOR THE COMMON SHARES


   Prior to the Offering, there has been no public trading market for the Common
Shares.  Although the Company has applied for the Common  Shares,  including the
Shares, to be listed on the NYSE upon the pricing of the Offering,  there can be
no assurance  that an active  market for the Common  Shares will develop or that
the Offering  Price will be  indicative of the market price of the Common Shares
following the Offering.


COMMON SHARES AVAILABLE FOR TRADING


   Sales of a substantial  number of Common Shares,  or the perception that such
sales could occur, could adversely affect prevailing market prices of the Common
Shares,  including the Shares. Although there has been no trading market for the
Common Shares, the Company currently has approximately  12,000  shareholders who
hold approximately  28,142,000 Common Shares. These shareholders  acquired their
Common  Shares in a series of  best-efforts  public  offerings of Common  Shares
undertaken by the Company between  January 1993 and October 1996.  Approximately
1,313,000 of the Common  Shares sold in such  offerings  were sold at $10.00 per
Common Share in 1993, and the balance was  thereafter  sold at $11.00 per Common
Share. At the time of their purchase of Common Shares,  such  shareholders  were
informed that the Company would, if in the best interests of the Company and the
shareholders,  use its best efforts to cause the Common Shares to be listed on a
securities  exchange or quoted on The NASDAQ  Stock  Market.  Accordingly,  such
shareholders  purchased  their  Common  Shares  with the  expectation  that such
listing or quotation would provide ultimate liquidity for their holdings.  There
is no way to predict how many of the Company's current shareholders will seek to
dispose of their  Common  Shares when the Common  Shares are listed on the NYSE.
The Company expects that all of the Common Shares, including the Shares, will be
listed  immediately  after the  pricing  of the  Offering,  and that the  Common
Shares,  including the Shares, will begin trading at the same time. Furthermore,
there can be no assurance that the possibility of a large number of shareholders
seeking to sell their Common Shares will not lower the price at which the Common
Shares are traded.


PURCHASE OF FORMER ADVISOR'S AND FORMER MANAGER'S RIGHTS NOT AT ARM'S-LENGTH


   On October 1, 1996, the Company became a  self-administered  and self-managed
REIT when it acquired the advisory rights of Cornerstone Advisors,  Inc. and the
management  rights of Cornerstone  Management Group, Inc. for $100 in cash and a
total of 1,400,000 Common Shares,  respectively.  In addition,  the Company paid
Cornerstone  Realty  Group,  Inc.  $1,325,000  cash for its rights in a property
acquisition agreement. Cornerstone Advisors, Inc., Cornerstone Management Group,
Inc. and Cornerstone  Realty,  Inc. were each  wholly-owned  by Mr. Knight.  Mr.
Knight,  however, held a portion of the shares in such companies for the benefit
of Debra A. Jones and Stanley J.  Olander,  Jr., the Company's  Chief  Operating
Officer  and Chief  Financial  Officer,  respectively.  Mr.  Knight  transferred
109,091  Common  Shares and $100,000 in cash to each of these  officers from the
proceeds of these  transactions.  In connection with becoming  self-administered
and self-managed,  the Company executed  employment  agreements with Mr. Knight,
Ms.  Jones  and Mr.  Olander.  See  "Management-Officer  Compensation-Employment
Agreements."

   In addition, the Company purchased the building housing its headquarters from
Mr.  Knight for  $350,000 in cash and  purchased  essentially  all the  personal
property in that building and seven  automobiles from Cornerstone  Realty Group,
Inc. for $100,000 in cash and the repayment of $138,000 in debt.

   Although the foregoing  transactions  involving the Company were  unanimously
approved by the Company's  board of  directors,  the  transactions  were not the
result of arm's-length  negotiations.  The Company did obtain a fairness opinion
regarding  these  transactions  from Arthur  Andersen LLP, but it did not obtain
independent  valuations or  appraisals of the rights and assets  acquired by the
Company. See "Certain Transactions -- Conversion to Self-Administration."

                                        9


<PAGE>




ACQUISITION OF ASSETS OF APPLE REALTY GROUP, INC. NOT AT ARM'S-LENGTH

   On or before the closing of the Offering, the Company will acquire all of the
assets of Apple Realty Group,  Inc. ("ARG") in exchange for $350,000 in cash and
Common Shares valued at  $1,650,000.  The number of Common Shares issued will be
based upon the Offering Price,  net of underwriting  discounts and  commissions.
Assuming that the Offering  Price is $11.75 per Share (the midpoint of the price
range set  forth on the  cover  page of the  Prospectus),  the  number of Common
Shares to be issued to Mr. Knight would be 150,995.  The sole material  asset of
ARG is its Property  Acquisition/Disposition  Agreement with Apple.  The Company
will  succeed  by  assignment  to  the  rights,  powers,  benefits,  duties  and
obligations of ARG under the Property  Acquisition/Disposition  Agreement and in
such regard will provide property  acquisition and disposition services to Apple
in exchange for certain fees.  See "Certain  Transactions  -- Apple  Residential
Income  Trust --  Acquisition,  Advisory  and  Property  Management  Services --
Acquisition Services."

   Although the acquisition of the assets of ARG was unanimously approved by the
Company's board of directors, the transaction was not the result of arm's-length
negotiations.  Further,  although  the  board of  directors,  in the  course  of
determining  the  consideration  to be issued in exchange for the assets of ARG,
evaluated certain information concerning the anticipated benefits to be realized
by the Company under the Property Acquisition/Disposition Agreement, many of the
factors  that  will  ultimately  affect  such  value  are not now  determinable.
Accordingly, there can be no assurance either that the acquisition price for the
assets  of  ARG  is  as  favorable  as  would  be  determined  by   arm's-length
negotiations,  or that  such  acquisition  price  will  ultimately  reflect  the
realized value to the Company of the Property Acquisition/Disposition  Agreement
to which it has succeeded.

CONFLICT OF INTEREST IN CONTINUATION OR ENFORCEMENT OF ADVISORY AGREEMENT AND
PROPERTY MANAGEMENT AGREEMENTS

   Mr. Knight owns 170,000 class B convertible  shares of Apple.  Ms. Jones (the
Company's  Chief  Operating  Officer)  and  Mr.  Olander  (the  Company's  Chief
Financial  Officer) each own 15,000 class B convertible  shares of Apple,  which
they purchased from Mr. Knight.  In the event that all of Apple's stock,  assets
or  business  are  transferred  or  acquired by another  entity  (including  the
Company) or that Apple terminates or does not renew the advisory  agreement with
Apple Realty Advisors,  Inc. ("ARA") (the "Advisory Agreement") or ceases to use
Apple Residential Management Group, Inc. ("ARMG") to provide property management
services,  each of the class B convertible  shares of Apple will be  convertible
into a number of common shares of Apple  ranging from one to eight  depending on
the gross  proceeds  raised from sales of Apple common shares  (ranging from $50
million to $250 million) as of such time.  Because Mr. Knight, Ms. Jones and Mr.
Olander would realize a substantial economic benefit upon the non-renewal of the
Advisory Agreement or ARMG's cessation of property management services from ARMG
to Apple,  Mr.  Knight  could  experience  a conflict  of  interest  in making a
decision  to  continue,  terminate  or execute  the  Advisory  Agreement  or any
Property  Management  Agreement.  See "The Company -- Apple  Residential  Income
Trust." In  addition,  because  the number of common  shares of Apple into which
each  class B  convertible  share is  convertible  depends  upon the  amount  of
proceeds raised from sales of Apple common shares, and the sales of Apple common
shares would cease upon  acquisition  of Apple by the Company,  Mr. Knight could
experience a conflict of interest in considering a proposed acquisition of Apple
by the Company.

   In addition,  because Mr.  Knight serves as President of each of the Company,
Apple, ARA and ARMG, he could experience a conflict of interest in enforcing the
terms of the Advisory  Agreement,  the Property  Management  Agreements  and the
related subcontracts.

CONFLICT REGARDING CONTINUATION OF PROPERTY ACQUISITION/DISPOSITION AGREEMENT

   As described  above under "--  Acquisition  of Assets of Apple Realty  Group,
Inc. Not at  Arm's-Length"  and in "Certain  Transactions  -- Apple  Residential
Income  Trust --  Acquisition,  Advisory  and  Property  Management  Services --
Acquisition   Services,"   the  Company  has   acquired   from  ARG  a  Property
Acquisition/Disposition Agreement, which is expected to result in the payment of
fees for services to the Company during the entire period Apple sells its common
shares and invests the net proceeds of such sales in properties.  If the Company
acquires Apple (which acquisition the Company intends to evaluate by

                                10


<PAGE>




the end of 1997), the fees under the Property Acquisition/Disposition  Agreement
would  cease  at the time of such  acquisition  of  Apple.  Thus,  unless  Apple
completes the sale of its common  shares and the  investment of the net proceeds
from such sales in properties  before the Company  considers the  acquisition of
Apple,  the Company  could face a conflict in deciding  between  acquisition  of
Apple or receiving fees under the Property Acquisition/Disposition Agreement.


DEPENDENCE ON KEY PERSONNEL


   The  Company  is  dependent  on  the  efforts  of  its  executive   officers,
particularly Mr. Knight,  Ms. Jones and Mr. Olander.  While the Company believes
that it could find replacements for these key personnel, if necessary,  the loss
of their services could have an adverse effect on the operations of the Company.
Messrs. Knight and Olander and Ms. Jones have entered into employment agreements
with the Company.  See  "Management  --  Compensation  of Officers -- Employment
Agreements."


   Under the terms of his employment agreement, Mr. Knight, who is the Company's
Chief  Executive  Officer,  is not  required  to  devote  all of his time to the
Company. Mr. Knight also serves as Chairman of the Board and President of Apple.
Accordingly, Mr. Knight could have a conflict of interest in allocating his time
between the Company, Apple and other ventures in which he is or may be involved.


RAPID GROWTH

   The Company began  operations in 1993, at which time it had no assets.  As of
February 28, 1997,  the Company had raised  approximately  $300 million in gross
proceeds  through  best-efforts  public  offerings  of  Common  Shares,  and had
acquired 42 apartment  communities  containing  an aggregate of 9,613  apartment
units. Although, as described under "The Company," the Company plans to continue
to expand  operations  through the acquisition of additional  properties and, if
appropriate,  property  portfolios  and other REIT's,  there can be no assurance
that the Company will continue to grow at the rate experienced  during its first
four years of operations.

   As part of its rapid growth, the Company has instituted  management,  leasing
and  renovation  programs  that have had the effect of improving  net  operating
income at the  Properties.  There can be no  assurance  that the Company will be
able to continue to achieve net operating income growth at rates  experienced in
the past.


PRIOR PERFORMANCE DIFFICULTIES OF CERTAIN AFFILIATES


   Certain private  partnerships  organized by affiliates of Mr. Knight prior to
1987  have  experienced   certain   operating   difficulties.   These  operating
difficulties led to (i) filings by seven partnerships for  reorganization  under
Chapter 11 of the United States  Bankruptcy Code, some of which filings ended in
the  partnership  property being  conveyed back to the lender,  and (ii) certain
other  partnerships  consenting to negotiated  foreclosures on their properties.
Management of the Company believes that these partnerships experienced financial
difficulties due to a combination of factors,  including high leverage,  changes
in tax laws, a general downturn in economic conditions and the unavailability of
favorable financing.

RISKS ASSOCIATED WITH ACQUISITION, RENOVATION, DEVELOPMENT AND CONSTRUCTION

   The Company intends to acquire apartment  communities to the extent that they
can be  acquired  on  advantageous  terms  and  meet  the  Company's  investment
criteria.  See "The  Company -- Growth  through  Acquisitions,  Renovations  and
Expansion."  Acquisitions of apartment communities entail risks that investments
will fail to perform in accordance with expectations.  Estimates of the costs of
improvements to bring an acquired  property up to standards  established for the
market position  intended for that property may prove  inaccurate.  In addition,
there  are  general  investment  risks  associated  with  any  new  real  estate
investment.

   The Company  intends to continue  redevelopment  and possibly  development of
apartment communities in accordance with the Company's growth policies. See "The
Company  -- Growth  through  Acquisitions,  Renovations  and  Expansion."  Risks
associated with the Company's renovation and possible development activities may
include:    abandonment   of   redevelopment   or   development   opportunities;
construction


                                       11

<PAGE>




costs of a property exceeding original  estimates,  possibly making the property
uneconomical;  occupancy  rates  and  rents at a newly  renovated  or  completed
property may not be  sufficient to make the property  profitable;  financing may
not be  available on  favorable  terms for  redevelopment  or  development  of a
property;  and permanent  financing  may not be available on favorable  terms to
replace a short-term  construction loan and construction and lease-up may not be
completed  on  schedule,   resulting  in  increased  debt  service  expense  and
construction  costs.  In addition,  new  renovation or  development  activities,
regardless  of  whether  they are  ultimately  successful,  typically  require a
substantial   portion  of  management's   time  and  attention.   Renovation  or
development  activities  are also subject to risks  relating to the inability to
obtain,  or delays in  obtaining,  all  necessary  zoning,  land-use,  building,
occupancy and other required governmental permits and authorizations.


FINANCING RISKS


   Potential  Adverse  Effects on Cash Flow.  The Company  generally  intends to
purchase  properties  either on an all-cash basis or using the Unsecured Line of
Credit  or  other  interim   borrowings  of  the  type   described   under  "The
Company-Financing  Policy."  The  Company  will  endeavor  to repay any  interim
borrowing with proceeds from the sale of Common Shares. However, there can be no
assurance  that the Company  will be able to sell  sufficient  Common  Shares to
repay interim borrowings it may make from time to time.

   For the purpose of flexibility in operations, the Company also has the right,
subject to the  approval of the board of  directors,  to borrow on other than an
interim  basis.  One  purpose  of  borrowing  could be to permit  the  Company's
acquisition of additional  properties  through the "leveraging" of shareholders'
equity  contributions.  Alternatively,  the Company  might find it  necessary to
borrow to permit the payment of operating  deficits at properties already owned.
There can be no assurance  that the Company would be able to borrow on favorable
terms, if at all, if borrowing became necessary or desirable.

   Rising Interest Rates. The Company's  Unsecured Line of Credit bears interest
at a variable  rate equal to one-month  LIBOR plus 160 basis  points  (currently
approximately  7.2% per annum).  In addition,  the Company may incur  additional
indebtedness  in the  future  that also  bears  interest  at  variable  rates of
interest.  Variable rate debt creates higher debt service requirements if market
interest rates increase,  which would  adversely  affect the Company's cash flow
and the amounts available for distribution to its shareholders.


   Risks   of   Default.    The   Company    might   obtain    financing    with
"due-on-encumbrance"  or  "due-on-sale"  clauses in which future  refinancing or
sale of  properties  could  cause  the  maturity  dates of the  mortgages  to be
accelerated and the financing to become due immediately. Thus, the Company could
be required to sell its properties on an all-cash  basis or the purchaser  might
be required to obtain new  financing in  connection  with the sale.  The Company
might obtain  mortgages that involve balloon  payments.  Such mortgages  involve
greater risks than mortgages with principal  amounts  amortized over the term of
the loan since the  ability of the  Company to repay the  outstanding  principal
amount at  maturity  may  depend on the  Company's  ability  to obtain  adequate
refinancing  or to sell the  property,  which  will in turn  depend on  economic
conditions in general and the value of the underlying  properties in particular.
There can be no assurance  that the Company  would be able to refinance or repay
any such mortgages at maturity.  Further, a significant  decline in the value of
the  underlying  property  could result in a loss of the property by the Company
through foreclosure.

LACK OF GEOGRAPHIC DIVERSIFICATION

   All of the  Company's  Properties  are located in Virginia,  North  Carolina,
South Carolina,  and Georgia. The operations of the Properties and therefore the
profitability  of the Company  may be  adversely  impacted  by adverse  economic
developments in this region. The concentration of Properties in a limited number
of states and in a limited  number of markets within those states may expose the
Company to risks of adverse  economic  developments  which are greater  than the
risks if the Company owned properties in more states and markets.  The Company's
revenues and the value of its Properties may be affected by a number of factors,
including  the local  economic  climate  (which  may be  adversely  impacted  by
business

                                12

<PAGE>



layoffs,  downsizing or industry  slowdowns),  changing  demographics  and other
factors.  There can be no assurance as to the continued  growth of the Virginia,
North Carolina, South Carolina or Georgia economies or the future growth rate of
the Company.


LIMITS ON CHANGES IN CONTROL RESULTING FROM OWNERSHIP LIMITATION, STAGGERED
BOARD AND VIRGINIA LAW

   Potential  Effect of Ownership  Limitation.  The  Company's  Bylaws  prohibit
direct or  indirect  ownership  of more than 9.8% of the  Company's  outstanding
Common Shares by one investor.  That  restriction is designed to ensure that the
Company does not violate certain share accumulation  restrictions imposed by the
Code on  REITs.  The  provisions  restricting  concentrations  of  Common  Share
ownership also may have the effect of deterring the  acquisition of, or a change
of control in, the Company.

   Potential Effect of Staggered Board. In addition to the foregoing,  the board
of directors of the Company has three classes of  directors,  and only one class
is elected each year for a three-year  term.  Staggered  terms for directors may
affect the  shareholders'  ability to change  control of the  Company  even if a
change of control were in the shareholders' interests.

   Potential Effect of Virginia Law. The Virginia Stock Corporation Act ("VSCA")
contains  provisions  governing  "Affiliated  Transactions"  designed  to  deter
uninvited  takeovers of Virginia  corporations.  These provisions,  with several
exceptions  discussed below,  generally require approval of material acquisition
transactions  between a Virginia  corporation and any holder of more than 10% of
any class of its outstanding voting shares (an "Interested  Shareholder") by the
holders of at least two-thirds of the remaining  voting shares.  For three years
following the time that a person becomes an Interested  Shareholder,  a Virginia
corporation  cannot engage in an  Affiliated  Transaction  with such  Interested
Shareholder without approval of two-thirds of the voting shares other than those
shares  beneficially  owned by the  Interested  Shareholder,  and  approval of a
majority of the corporation's "Disinterested Directors." After expiration of the
three-year period,  the statute requires approval of Affiliated  Transactions by
two-thirds  of the voting  shares  other than  those  beneficially  owned by the
Interested  Shareholder  absent an exception.  The  principal  exceptions to the
special voting requirements apply to transactions  proposed after the three-year
period has  expired and require  either  that the  transaction  be approved by a
majority of the  corporation's  Disinterested  Directors or that the transaction
satisfy the  fair-price  requirements  of the law. The VSCA also  provides  that
shares acquired in a transaction that would cause the acquiring  person's voting
strength  to cross  any of three  thresholds  (20%,  33% or 50%)  have no voting
rights  unless  granted by a majority  vote of shares not owned by the acquiring
person or any officer or  employee-director  of the Company. An acquiring person
may require the Company to hold a special  meeting of  shareholders  to consider
the matter within 50 days of its receipt of the request by such acquiring person
to hold such meeting.  The provisions of the VSCA described above may discourage
a third  party from  making an  acquisition  proposal  for the  Company  and may
inhibit a change in control under  circumstances  that could  otherwise give the
holders of the Company's Common Shares the opportunity to realize a premium over
then prevailing market prices.


RISKS OF CONCENTRATION IN APARTMENTS


   The Company's  concentration  on equity real estate  investments in apartment
properties  will tend to limit the ability of the Company to vary its  portfolio
promptly  in  response  to changing  economic,  financial  and other  investment
conditions.  If the  Company  does  not  operate  profitably  and  exhausts  its
reserves,  it  might be  required  to  borrow  funds  or  liquidate  some of its
investments to pay fixed expenses of the Company which are not reduced by events
which reduce income.


RISKS ASSOCIATED WITH ILLIQUIDITY OF REAL ESTATE


   Equity real estate investments are relatively illiquid. Such illiquidity will
tend to limit the  ability of the  Company  to vary its  portfolio  promptly  in
response to changes in economic,  financial and other investment conditions.  In
addition,  the Code  limits the  ability of a REIT to sell  properties  held for
fewer than four years, which may affect the Company's ability to sell properties
without adversely affecting returns to its shareholders.


                                       13

<PAGE>



COMPETITION FOR PROPERTIES


   The results of operations of the Company will depend upon the availability of
suitable  opportunities for investment of its funds,  which in turn depends to a
large extent on the type of investment involved,  the condition of the financial
markets, the nature and geographical  location of the properties to be acquired,
and other factors,  none of which can be predicted with  certainty.  The Company
will be competing for acceptable investments with other financial  institutions,
including insurance companies, pension funds and other institutions, real estate
investment  trusts,  and limited  partnerships  that have investment  objectives
similar  to  those  of the  Company.  Many of  these  competitors  have  greater
resources and more experience than the Company.


ADVERSE EFFECT OF INCREASE IN MARKET INTEREST RATES ON PRICE OF SHARES

   An increase in market interest rates may lead  prospective  purchasers of the
Common  Shares to demand a higher  annual  yield from  future  dividends  on the
Common  Shares.  Such an increase in the required  dividend  yield may adversely
affect the market price of the Common Shares.

RISK OF INSUFFICIENT CASH AVAILABLE FOR DISTRIBUTION


   If the Company were to incur significant unanticipated cash expenditures, the
amount of cash available for  distribution to its  shareholders  would decrease.
Furthermore, there can be no assurance that the Company will continue to acquire
properties  that will  generate  sufficient  cash from  operations to enable the
Company  to  maintain  distributions  at the  current  rate.  See the other risk
factors in this  section  for a  discussion  of factors  which  could  result in
unanticipated cash  expenditures,  or which could otherwise affect the Company's
ability to make cash  distributions to  shareholders.  There can be no assurance
that  the  Company  will  maintain  any  specific  level  of   distributions  to
shareholders.


UNCERTAINTY REGARDING REVENUES AND EXPENSES


   The  Company's  success  depends upon  maximizing  revenues  (primarily  rent
payments) while minimizing  Company and property  operating  expenses,  which in
turn will be affected by property  selection,  property and Company  management,
property  location  and local and general  economic  conditions.  The  Company's
investment in residential  apartment  communities  involves many potential risks
bearing on  potential  revenues and  expenses,  including  high  vacancy  rates,
competition for tenants,  expenses (including those related to taxes,  insurance
and property maintenance) exceeding income (which could necessitate borrowing to
fund deficits),  on-site environmental  problems, and possible uninsured losses.
Although  the Company will seek to minimize the effect of factors such as these,
some of these  factors  are beyond the control of the  Company.  There can be no
assurance that the Company's  Properties will operate profitably,  appreciate in
value or generate cash for distribution.

RISKS ASSOCIATED WITH EXPENSES OF APPLE

   As described in "The Company -- Apple Residential  Income Trust," the Company
will provide certain  advisory  services to Apple under a contract that requires
the Company to bear certain of Apple's  operating  expenses and organization and
offering expenses if they exceed certain limits. It is possible that the Company
could be  required  to fund  such  expenses  and that  the  Company's  liability
therefor could exceed the fees it receives under the contract.


FEDERAL INCOME TAX RISKS


   The Company has conducted  and intends to continue to conduct its  operations
in a manner  that will  permit it to  qualify as a REIT for  federal  income tax
purposes. The Company elected to be treated as a REIT under Sections 856 through
860 of the Code,  beginning  with its taxable year ended  December 31, 1993. The
Company has not  requested,  and does not expect to  request,  a ruling from the
Service  that it has and will  continue to qualify as a REIT.  However,  it will
receive at the  closing of the  Offering  an  opinion of its  counsel,  McGuire,
Woods, Battle & Boothe, L.L.P. that, based upon certain  representations made by
the Company and assumptions described in "Federal Income Tax Considerations," it
does so  qualify.  Investors  should be aware that  opinions  of counsel are not
binding upon the Service. Furthermore,


                                14

<PAGE>



both the validity of the opinion and the continued  qualification of the Company
as a REIT will depend on its  continuing  ability to meet  various  requirements
concerning,  among other things,  the ownership of its Common Shares, the nature
of its assets,  the sources of its income and the amount of its distributions to
shareholders.  Failure  to  meet  any of such  requirements  with  respect  to a
particular taxable year could result in the revocation of the Company's election
to be a REIT,  effective  for the year of such  failure and the four  succeeding
taxable years.


   In any year for which the Company  failed to qualify as a REIT,  it generally
would be subject  to federal  income  taxation  in the same  manner as a regular
corporation.  In such event,  the Company  would not be allowed a deduction  for
earnings  distributed to the shareholders,  thereby subjecting income (including
gains from sales of Properties) to taxation at both the Company and  shareholder
levels.  The resulting  tax liability of the Company would reduce  substantially
the amount of Company  cash  available  for  distribution  to the  shareholders.
Future  distributions  by the Company will be at the  discretion of the board of
directors  and will depend on the actual funds from  operations  of the Company,
its  financial  condition,   capital   requirements,   the  annual  distribution
requirements  under the REIT  provisions  of the Code (see  "Federal  Income Tax
Considerations  -- Requirements for  Qualification  as a REIT"),  and such other
factors as the board of directors deems relevant.  Although the Company would be
eligible to re-elect REIT status after five years, the burden of double taxation
might cause the Company to liquidate  before that time. See "Federal  Income Tax
Considerations  -- Federal Income Taxation of the Company" and "--  Requirements
for Qualification as a REIT."

   The absence of Treasury Regulations and other administrative  interpretations
with respect to many provisions of the Code,  combined with the highly technical
and  complex  nature of the rules  governing  REITs,  gives rise to  uncertainty
concerning various tax aspects of REITs generally and the tax consequences of an
investment in the Company in particular. Furthermore, the Company cannot predict
whether or what legislative, administrative, or judicial changes or developments
may take place in the future,  any of which might impact the Company  adversely,
and perhaps retroactively. Potential investors should consult their tax advisors
concerning the potential  impact of any such changes or developments  upon their
particular situations.


REIT MINIMUM DISTRIBUTION REQUIREMENTS


   In order to qualify as a REIT, the Company generally is required each year to
distribute to its shareholders at least 95% of its net taxable income (excluding
any net capital gain). In addition, the Company is subject to a 4% nondeductible
excise tax on the amount, if any, by which certain distributions paid by it with
respect to any  calendar  year are less than the sum of (i) 85% of its  ordinary
income for that year, (ii) 95% of its capital gain net income for that year, and
(iii) 100% of its  undistributed  taxable income from prior years.  See "Federal
Income Tax Considerations -- Requirements for Qualification as a REIT."

   The Company has made, and intends to continue to make,  distributions  to its
shareholders  to comply with the 95%  distribution  requirement and to avoid the
nondeductible excise tax. The requirement to distribute a substantial portion of
the Company's net taxable  income could cause the Company to distribute  amounts
that would  otherwise  be spent on future  acquisitions,  unanticipated  capital
expenditures  or  repayment of debt,  which could  require the Company to borrow
funds or sell assets to fund the costs of such items.


POSSIBLE ENVIRONMENTAL LIABILITIES


   Under various federal,  state, and local environmental  laws,  ordinances and
regulations,  a current or previous  owner or operator of real  property  may be
liable for the costs of removal or remediation of hazardous or toxic  substances
on, under or in such property.  Such laws often impose liability  whether or not
the owner or operator  knew of, or was  responsible  for,  the  presence of such
hazardous or toxic substances.  In addition,  the presence of hazardous or toxic
substances,  or the failure to remediate such property  properly,  may adversely
affect the owner's  ability to borrow  using such real  property as  collateral.
Persons  who  arrange  for the  disposal  or  treatment  of  hazardous  or toxic
substances  may  also be  liable  for the  cost of  removal  or  remediation  of
hazardous substances at the disposal or treatment facility,  whether or not such
facility is or ever was owned or operated by such person.  Certain environmental
laws and common law principles  could be used to impose liability for release of
and exposure to hazardous substances,  including  asbestos-containing  materials
("ACMs")  into the air,  and third  parties  may seek  recovery  from  owners or
operators of real properties for personal  injury or property damage  associated
with


                                15

<PAGE>



exposure to released hazardous  substances,  including ACMs. As the owner of the
Properties,  the Company may be potentially liable for any such costs. Operating
costs and the value of the  Properties  may be affected by the obligation to pay
for the cost of complying  with  existing  environmental  laws,  ordinances  and
regulations,  as well as the cost of future  legislation.  Phase I environmental
site  assessments  ("ESAs")  have been  obtained on all of the  Properties.  The
purpose of Phase I ESAs is to identify  potential  sources of contamination  for
which the Company may be responsible  and to assess the status of  environmental
regulatory compliance.  The ESAs have not revealed any environmental  condition,
liability or compliance  concern that the Company believes would have a material
adverse affect on the Company's business,  assets or results of operations,  nor
is the Company aware of any such condition, liability or concern. However, it is
possible that the ESAs  relating to any one of the  Properties do not reveal all
environmental  conditions,  liabilities or compliance concerns or that there are
material environmental conditions, liabilities or compliance concerns that arose
at a property after the related ESA report was completed of which the Company is
otherwise unaware.

UNINSURED LOSS


   The Company currently  carries  comprehensive  liability,  fire, flood (where
appropriate),  workers' compensation extended coverage and rental loss insurance
with  respect  to  its  properties  with  policy   specifications,   limits  and
deductibles  customarily  carried for similar  properties.  There are,  however,
certain types of losses (such as from wars,  hurricanes or earthquakes) that may
be either uninsurable or not economically insurable. Should an uninsured loss or
a loss in excess of  insured  limits  occur,  the  Company  could  lose both its
capital invested in a property,  as well as the anticipated  future revenue from
such property.  Any such loss would adversely affect the business of the Company
and its financial condition and results of operations.


POSSIBLE CHANGES IN CERTAIN POLICIES MAY NOT SERVE THE INTERESTS OF CERTAIN
SHAREHOLDERS


   Subject to limited  restrictions  in the  Company's  Bylaws,  the Articles of
Incorporation  and  applicable  law,  the  board of  directors  has  significant
discretion to modify the investment  objectives and policies of the Company. The
exercise of such  discretion  could  result in the Company  adopting new certain
objectives and policies  which differ  materially  from those  described in this
Prospectus.


RESPONSIBILITIES OF DIRECTORS AND OFFICERS -- POSSIBLE INADEQUACY OF
REMEDIES; DIRECTORS AND OFFICERS BENEFIT FROM EXCULPATION AND INDEMNIFICATION
PROVISIONS

   The directors and officers of the Company are  accountable to the Company and
its  shareholders as fiduciaries and  consequently  must exercise good faith and
integrity in handling the Company's  affairs.  Virginia  corporation law and the
Articles of Incorporation of the Company  exculpate each director and officer in
certain  actions by or in the right of the  Company  from  liability  unless the
director or officer has engaged in willful  misconduct or a knowing violation of
the criminal  law or of any federal or state  securities  laws.  The Articles of
Incorporation  also provide that the Company shall indemnify a present or former
director or officer  against  expense or liability in an action if the directors
(other than the indemnified party) determine in good faith that the person to be
indemnified  was acting in good faith within what he  reasonably  believed to be
the scope of his authority and for a purpose which he reasonably  believed to be
in the best interests of the Company or its shareholders and that such liability
was not the result of misconduct,  bad faith, negligence,  reckless disregard of
duties  or  violation  of the  criminal  law on the  part  of the  person  to be
indemnified.  As a result of the exculpation and  indemnification  provisions of
the Company's  Articles of Incorporation,  a shareholder may have a more limited
right of action than such shareholder would otherwise have had in the absence of
such provisions.

   The   exculpation   and   indemnification   provisions  in  the  Articles  of
Incorporation  have  been  adopted  to help  induce  the  beneficiaries  of such
provisions  to agree to serve on behalf of the Company by  providing a degree of
protection  from liability for alleged  mistakes in making  decisions and taking
actions.  Such exculpation and indemnification  provisions have been adopted, in
part, in response to a perceived increase generally in shareholders'  litigation
alleging director and officer misconduct.

                                16

<PAGE>



EFFECT OF AMERICANS WITH DISABILITIES ACT COMPLIANCE ON CASH FLOW AND
DISTRIBUTIONS

   Under the Americans  with  Disabilities  Act of 1990 (the "ADA"),  all public
accommodations  and commercial  facilities are required to meet certain  federal
requirements related to access and use by disabled persons.  Compliance with the
ADA  requirements  could require removal of access  barriers and  non-compliance
could  result  in  imposition  of fines by the  U.S.  government  or an award of
damages to private litigants.  Although the Company believes that the Properties
are substantially in compliance with these  requirements,  a determination  that
the Company is not in compliance  with the ADA could result in the imposition of
fines or an award of damages to private litigants.  If the Company were required
to make  unanticipated  expenditures  to comply with the ADA, the Company's cash
flow and the amounts  available for  distributions  to its  shareholders  may be
adversely affected.

                                17

<PAGE>



                                 THE COMPANY


   Cornerstone Realty Income Trust, Inc., a  self-administered  and self-managed
equity REIT  headquartered  in Richmond,  Virginia,  is a fully  integrated real
estate organization with expertise in the management, acquisition and renovation
of  apartment  communities.  The Company  focuses on the  ownership of apartment
communities  located  in growing  markets in  Virginia,  North  Carolina,  South
Carolina and Georgia.  On February 28, 1997, the Company owned the 42 Properties
comprising 9,613 apartment units with an aggregate economic occupancy of 91% and
an average  monthly rent of $556 per unit as compared to February 28, 1996, when
the  Company  owned 20  Properties  comprising  4,565  apartment  units  with an
aggregate  economic  occupancy  of 88% and an average  monthly  rent of $510 per
unit.  The  Company's  strategy is to own  apartment  communities  that cater to
tenants with incomes equal to 90% to 115% of the average local household income.

   The Company maintains an intense focus on the operations of its Properties to
generate consistent, sustained growth in net operating income, which it believes
is the key to growing  funds from  operations  per Common  Share.  Net operating
income  growth is evidenced  by the 1996  operating  performance  of the Initial
Properties.  For the year ended  December 31, 1996 as compared to the year ended
December 31, 1995, the Initial Properties  achieved 8.8% growth in net operating
income.  See  "Management's  Discussion and Analysis of Financial  Condition and
Results of Operations  --  Comparison  of the Years Ended  December 13, 1996 and
December 31, 1995 -- Comparable Property Results."

   The  Company's  objective is to increase  distributable  cash flow and Common
Share value by:

    o Increasing  rental rates,  maintaining high economic  occupancy rates, and
      controlling costs at the Properties

    o Acquiring  additional  properties  at  attractive  prices that provide the
      opportunity to improve  operating  performance  through the application of
      the Company's management, marketing, and renovation programs

   The  Company  has  six  regional  property  management  offices,  located  in
Blacksburg and Virginia  Beach,  Virginia;  Raleigh,  Charlotte and  Wilmington,
North  Carolina;  and  Columbia,  South  Carolina.  The  Company  currently  has
approximately 300 employees,  including specialists in acquisition,  management,
marketing,  leasing,  development,   accounting  and  information  systems.  The
Company's   executive  officers  have  substantial   experience  with  apartment
properties,  having  been  responsible  for  the  management,   acquisition  and
renovation of more than 20,000  apartment units over the last 24 years using the
strategies and techniques described below.

   Glade  M.  Knight,  the  Company's  Chairman  and  Chief  Executive  Officer,
currently owns approximately 4% of the outstanding Common Shares.  Collectively,
the officers and directors of the Company  currently own approximately 5% of the
outstanding Common Shares.

GROWTH THROUGH MANAGEMENT AND LEASING

   The  Company  plans to grow net  operating  income  through  active  property
management,  which  includes  keeping  rental rates at or above  market  levels,
maintaining  high  economic  occupancy  through  tenant  retention,  creating  a
property  identity and  effectively  marketing  each property,  and  controlling
operating expenses at the property level. The Company's  commitment to growth is
evidenced  by the 15%  increase  in net  operating  income at the 19  Properties
acquired before January 1, 1996 from their dates of acquisition through December
31, 1996.

   Management  develops the overall  management and leasing strategy,  including
goals and  budgets,  for each  Property.  In order to  achieve  each  Property's
objectives,  management delegates significant decision-making  responsibility to
regional and on-site  employees,  thereby instilling in its employees a sense of
ownership  of their  Property.  Management  believes  that this  strategy  is an
effective way to maximize each Property's potential. In order to achieve desired
results,  the Company  emphasizes  training for its on-site employees as well as
raising  rents to be at or above  the  market  for  comparable  properties.  The
Company  also ties  on-site  employees'  bonuses  to both net  operating  income
targets  established for their respective  Properties and the Company's  overall
financial performance.

                                       18


<PAGE>
   Management  believes  that tenant  retention  is critical to  generating  net
operating  income  growth.  Tenant  retention  maintains or  increases  economic
occupancy and minimizes the costs  associated with preparing  apartments for new
occupants.  The Company  employs one person at each  Property  who has a primary
focus on tenant  retention.  The tenant retention  specialist's  objective is to
make tenants feel at home in the community  through  personal  attention,  which
includes  organizing  social  functions  and  activities  as well as  responding
promptly to any tenant problems that may arise in conjunction with the apartment
or community.  The Company's philosophy is to market its Properties  continually
to  existing  tenants  in order to  achieve a low  turnover  rate.  The  Company
believes that the turnover rate at its Properties is below the average  turnover
rate for comparable apartment communities.

   The  Company  seeks  to  create  a  unique  identity  for  each  Property  by
emphasizing curb appeal,  signage, and attractive common area facilities such as
clubhouses and swimming pools. The Company has upgraded or renovated many of the
Properties' common area facilities after acquisition.  Each Property is marketed
as a "Cornerstone  Community" but typically has an individual Property name tied
to a local theme.  Each Property has a dedicated  on-site marketing person whose
responsibility is to position and market the Property within the local community
through such activities as media  advertising,  on-site  promotional  events and
personal calls to local businesses.

   Operating  expenses are controlled at each Property by setting budgets at the
corporate  level and  requiring  that any  expense  over budget at a Property be
approved by  management.  Purchase  discounts  are sought at both the  corporate
level and locally in those areas where the Company has a  significant  presence.
All contracts for goods and services are re-bid  annually to ensure  competitive
pricing.  The Company has a  preventive  maintenance  program and the ability to
perform work using in-house personnel which helps the Company to reduce expenses
at the  Properties.  For example,  the  maintenance  manager at each Property is
qualified to perform HVAC and plumbing work which  otherwise would be contracted
outside the Company.

   An example of the success of the Company's active management  strategy is the
Tradewinds Apartments in Hampton, Virginia. Upon acquisition, the Company's goal
was to increase net operating income by: (i) raising rents to prevailing  market
rates;  (ii)  increasing  economic  occupancy;   and  (iii)  reducing  operating
expenses.  The Company  re-oriented the tenant mix toward private sector tenants
by reducing the Property's  reliance on military personnel as tenants,  improved
tenant screening, reduced on-site management personnel, implemented a program of
preventive maintenance,  and changed the Property's marketing from newspapers to
apartment  guides.  The  result  was an  increase  in net  operating  income  to
$1,214,000 from $968,000 (25.4%) over the first twelve months.  The increase was
the result of a 3% rental increase, an 8% increase in economic occupancy,  and a
9% decrease in operating expenses.


GROWTH THROUGH ACQUISITIONS, RENOVATIONS AND EXPANSION


   The Company also plans to generate  growth in net  operating  income  through
acquistions by: (i) acquiring  under-performing  assets at less than replacement
cost; (ii) correcting  operational problems;  (iii) making selected renovations;
(iv) increasing economic occupancy;  (v) raising rental rates; (vi) implementing
cost controls; and (vii) providing enhanced property and centralized management.
In markets that it targets for acquisition  opportunities,  the Company attempts
to gain a significant local presence in order to achieve operating efficiencies.
In analyzing acquisition  opportunities,  the Company considers  acquisitions of
property portfolios as well as individual properties.


   The Company has  demonstrated  an ability to grow through  acquisitions.  The
Company's first two Properties  were acquired in June of 1993.  Since that time,
the Company has acquired 40 additional Properties.  Twenty-one of the Properties
were acquired in 1996.


   The  Company  analyzes  specific  criteria  in  connection  with  a  proposed
acquisition.  These  criteria  include:  (i) the market in which a  property  is
located and whether it has a diversified  economy,  stable  employment  base and
increasing  average household income;  (ii) the property's current and projected
cash flow and the ability to increase net operating income;  (iii) the condition
and design of the property and


                                       19

<PAGE>



whether the property can benefit from renovations; (iv) historical and projected
occupancy   rates;   (v)   geographic   location  in  light  of  the   Company's
diversification  objectives;  and (vi) the purchase price of the property as its
relates to the cost of new construction.


   The  Company  believes it will be able to  purchase  properties  at less than
replacement  cost  because of the presence of deferred  maintenance,  management
neglect,  or prior owner's financial  distress.  Upon  acquisition,  the Company
seeks to improve both operating results and property identity through a 24-month
renovation  policy which includes  selective  renovations such as new roofs, new
exterior siding, exterior painting,  clubhouse renovation and construction,  and
interior  refurbishment.   The  Company  has  invested  in  renovations  to  its
Properties  approximately $19.0 million on 36 communities in 1996, approximately
$7.1 million on 16 communities in 1995 and  approximately  $6.1 million on eight
communities  in  1994.   Approximately   $8.0  million  of  additional   capital
improvements  on the  Properties  are budgeted for 1997. To date,  these actions
have  permitted  the  Company to  increase  rental  rates and  improve  economic
occupancy rates at the Properties.

   Because  the  Company   has  grown  and  plans  to  grow   through   property
acquisitions,  management has created a system establishing  "Takeover Teams" to
provide immediate transitional management and leasing services to newly-acquired
properties and to implement  quickly the Company's  operations  and policies.  A
Takeover  Team  consists  of senior  property  management  personnel  as well as
marketing  and  maintenance  specialists  from  other  communities  owned by the
Company.  The Takeover Team remains at a property until the Company's management
and leasing  programs  have been  installed  and the new  on-site  team is fully
operational. Typically, this process takes two to four weeks to complete.

   An  example  of the  Company's  acquisition  strategy  is the  Chase  Mooring
Apartments,  a  224-unit  apartment  community  located  in  Wilmington,   North
Carolina. This community was purchased in August 1994 for $3,594,000, or $16,045
per apartment unit. Although the community is well located,  the Property lacked
curb appeal, did not have a clubhouse,  and had been managed and maintained on a
marginal basis by the original owner. After acquiring the Property,  the Company
spent  approximately $1.2 million,  or $5,414 per unit, on various  renovations,
including  the  addition  of a clubhouse  and rental  center that has become the
focus of the Property's community activity. At acquisition,  the average monthly
rent at the Property  was $382 per  apartment  unit.  As of December  1996,  the
average monthly rent at the property was $513 per unit,  representing an average
annual increase of 14.2%. See "Risk Factors -- Rapid Growth."

   The  Company  has also made,  and may in the  future  make,  acquisitions  of
established apartment communities involved in foreclosure  proceedings.  In this
situation,  the Company seeks  properties  that have below  market-rate  leases,
correctable  vacancy problems or inefficient  property  management.  The Company
also  may  make  acquisitions  of  properties  from  over-leveraged   owners  of
properties,  governmental regulatory authorities, lending institutions that have
taken  control  of  such  properties,  mortgagees-in-possession  and,  possibly,
through bankruptcy reorganization proceedings.

   If  sufficient  tenant  demand  exists and suitable  land is  available,  the
Company may construct  Expansion  Units on land adjacent to certain  Properties.
The Company believes that its successful  experience with  large-scale  property
renovation will also permit strategic and cost-effective  property expansion. It
is the Company's policy to acquire  Expansion Units on a "turn-key" basis from a
third party contractor,  thereby  minimizing the risks normally  associated with
development and lease-up.

   Currently,  the Company  has  planned  expansion  projects  for two  existing
Properties:  Glen Eagles and The  Meadows.  Glen Eagles is a 166-unit  apartment
community  located in  Winston-Salem,  North Carolina.  The land adjacent to the
community will accommodate approximately 220 Expansion Units which can be served
by existing amenities. At The Meadows, a 176-unit community in Asheville,  North
Carolina there is additional land for  approximately  250 Expansion  Units.  The
Company has  acquired  these  parcels and  transferred  them to a developer  for
construction  and lease-up of the Expansion  Units with the  agreement  that the
developer will transfer the completed  Expansion Units back to the Company.  The
Company does not have interests in any land adjacent to any other  Properties it
now owns,  but may acquire land or options to acquire land of this type adjacent
to other properties it may acquire in the future.

                                       20


<PAGE>




APPLE RESIDENTIAL INCOME TRUST

   In August  1996,  Mr.  Knight  organized  Apple for the purpose of  acquiring
apartment  communities in Texas.  Apple plans to elect to be taxed as a REIT for
its taxable year ended  December 31, 1996.  Mr.  Knight is Apple's  Chairman and
Chief Executive Officer. Mr. Knight formed Apple as a separate corporation in an
attempt  to  insulate  the  Company  from the risks  associated  with a start-up
company.  The Company will  participate  in Apple's growth through its direct or
indirect  receipt of  acquisition,  disposition,  management  and advisory fees,
ownership of Apple common shares and possible future acquisition of Apple. As of
February  28,  1997,  Apple had raised  gross  proceeds of  approximately  $39.6
million in gross  proceeds in an ongoing  best-efforts  equity  offering and had
acquired four properties in the Dallas, Texas area.

   The Company has a continuing  right to own up to 9.8% of the common shares of
Apple.  The purchase price under the option equals the public offering price for
the common shares of Apple (currently  $10.00 per common share) less the related
selling  commissions  (currently  $1.00  per  common  share).  The  Company  has
committed to purchase at or before the closing of the Offering sufficient common
shares  of Apple  so that it will own  approximately  9.5% of the  total  common
shares  of Apple  outstanding  as of  March 1,  1997.  Thereafter,  the  Company
intends,  if the board of directors of the Company  determines it is in the best
interest of the  Company and its  shareholders,  to purchase  additional  common
shares  of Apple  at the end of each  calendar  quarter  so as to  maintain  its
ownership of approximately 9.5% of the outstanding common shares of Apple.

   The Company also has a right of first refusal to purchase the  properties and
business of Apple.  In addition,  by the end of 1997,  the Company will evaluate
the  acquisition  of  Apple  and,  if the  board  of  directors  of the  Company
determines  it is in the best  interests  of the Company  and its  shareholders,
offer to acquire  Apple or its assets.  Any  decision to combine the Company and
Apple can be made only by the respective  boards of directors,  and depending on
the  structure  of the  transaction,  the  respective  shareholders,  of the two
companies.  It is the current intent of Mr. Knight and the board of directors of
the Company to seek to acquire  Apple and expand the  geographic  diversity  and
size of the  Company's  portfolio of properties if the board of directors of the
Company  determines  that such an  acquisition  is in the best  interests of the
Company.

   The Company will provide advisory, property management and brokerage services
to Apple in exchange for fees and expense  reimbursements  under a contract with
Apple and subcontracts with Apple Residential  Advisors,  Inc. ("ARA") and Apple
Residential  Management  Group,  Inc.  ("ARMG"),  the companies that  originally
contracted  with  Apple  for such  services.  The  Company  also owns all of the
nonvoting  preferred  shares of ARA and  ARMG,  which  entitle  it to 95% of the
economic benefits of such corporations.


FINANCING POLICY


   The Company's  objective is to seek capital as needed at the lowest  possible
cost. In addition to obtaining  capital from future sales of Common Shares,  the
Company may obtain lines of credit or other unsecured borrowings. The Company is
also not  precluded  from engaging in secured  borrowings,  although its current
policy is to hold its Properties on an unmortgaged  basis, and as of the date of
this Prospectus, it has no secured debt. The Company may also seek eventually to
issue  investment-grade  debt,  although  there is no  assurance  that this will
occur.

   On February 14, 1997, the Company obtained the $100 million Unsecured Line of
Credit from a consortium  of three banks headed by First Union  National Bank of
Virginia.  The  Unsecured  Line of  Credit  replaced,  and was used to repay the
outstanding  balance  on, an $85  million  unsecured  line of credit  previously
obtained  from First Union  National  Bank of Virginia.  The  Unsecured  Line of
Credit may be used only for property acquisitions.

   The Unsecured  Line of Credit bears  interest  equal to the one-month  London
interbank  offered rate  ("LIBOR") plus 1.60% (subject to certain other possible
adjustments). The interest rate is adjusted monthly. In addition, the Company is
obligated to pay the lenders a quarterly commitment fee equal to 0.25% per annum
of the  unused  portion  of the  loan  commitment.  The  entire  balance  of the
Unsecured  Line of  Credit  is due on March  31,  1998.  On March 1,  1997,  the
interest rate on the  Unsecured  Line of Credit was 7.03%,  and the  outstanding
balance was approximately $75.2 million.

                                       21

<PAGE>

   The Company has also  obtained  from First Union  National Bank of Virginia a
$7.5 million unsecured line of credit for general corporate purposes.  This line
of credit also bears interest at LIBOR plus 1.60%,  adjusted monthly, and is due
on March 31, 1998. On March 1, 1997,  the  outstanding  balance on this loan was
approximately  $1.7  million.  The  Company  intends to use  approximately  $3.8
million of proceeds borrowed under this line of credit to purchase common shares
of Apple prior to or contemporaneous with the closing of the Offering.

   In connection  with the  acquisition of the Trolley Square East Apartments in
1996, the Company issued the seller a $5.5 million  unsecured  promissory  note,
which bears  interest at an effective rate of 6.65% per annum and is due on June
1, 1999. This promissory  note will remain  outstanding  after the completion of
the Offering.

   The  Company  intends to  maintain  a debt  policy  (the  "Debt  Limitation")
limiting the Company's  total combined  indebtedness  plus its pro rata share of
indebtedness of any unconsolidated  investments ("Joint Venture Debt") to 40% of
the Company's total equity market  capitalization plus its combined indebtedness
(including   its  pro  rata  share  of  Joint  Venture   Debt)  ("Total   Market
Capitalization").  At the  closing  of  the  Offering,  the  Company  will  have
outstanding  indebtedness of approximately  $37.8 million or approximately 8% of
Total Market  Capitalization  based on the midpoint of the Offering  Price range
set forth in this Prospectus.


COMPANY HISTORY


   The Company was formed in 1993 to continue and expand the apartment community
acquisition,  renovation  and  management  strategies  of Glade M.  Knight,  the
Company's  Chairman and President.  From January 1993 through  October 1996, the
Company  raised  approximately  $300  million  in  equity  through  a series  of
best-efforts  public offerings of its Common Shares. A total of 1,312,794 Common
Shares was sold at $10.00 per Common Share in 1993 and the remaining  amount was
sold  thereafter  at  $11.00  per  Common  Share.  The  last  in the  series  of
best-efforts   offerings   was   completed   on  October  21,  1996  and  raised
approximately $50 million  (4,545,455 Common Shares at $11.00 per Common Share).
From time to time, the Company has also utilized short-term unsecured borrowings
to fund property acquisitions.


   During  his  career,  Mr.  Knight  has been  involved  in the  ownership  and
management of over 20,000  apartment  units,  mainly located in the mid-Atlantic
region of the United States. See "Risk Factors -- Prior Performance Difficulties
of Certain Affiliates." Senior management of the Company,  which consists of Mr.
Knight,  Debra A. Jones, Chief Operating Officer,  and Stanley J. Olander,  Jr.,
Chief  Financial  Officer,  has worked  together,  in the same  business  as the
Company,  for  more  than 16  years.  Management  believes  that  its  long-term
operating  experience  is  invaluable  in  enabling  the  Company to operate its
Properties efficiently and to identify and act upon acquisition opportunities.


   Glade  M.  Knight,  the  Company's  Chairman  and  Chief  Executive  Officer,
currently owns  approximately 4% of the outstanding  Common Shares. The combined
Common Share current  ownership of senior  management is approximately 5% of the
outstanding Common Shares.

   The  Company's  executive  offices  are  located  at 306  East  Main  Street,
Richmond, Virginia 23219 and its telephone number is (804) 643-1761.


                                22

<PAGE>
                                  PROPERTIES

PROPERTY DESCRIPTIONS AND CHARACTERISTICS

   As  of  February  28,  1997,  the  Company  owned  42  apartment  communities
comprising  9,613 apartment  units. The Properties are located in North Carolina
(22 communities),  Virginia (12  communities),  South Carolina (six communities)
and Georgia (two communities).

   The  following  table sets forth the  Company's  Properties in each of its 15
metropolitan markets as of February 28, 1997:


<TABLE>
<CAPTION>
                                                                           PERCENT OF
                                                                              TOTAL
                           NUMBER OF       NUMBER OF     CARRYING COST      PORTFOLIO
                          COMMUNITIES   APARTMENT UNITS    AT 2-28-97     CARRYING COST
                          ------------ ---------------- --------------- ----------------
<S>                            <C>           <C>         <C>                  <C> 
Georgia                                                            
- -------                                                            
 Augusta...............         2              621       $ 16,630,320           5%

North Carolina                                                            
- --------------                                                            
 Asheville.............         1              176          6,952,362           2 
 Charlotte.............         8            1,873         75,844,241          21 
 Greenville............         1              171          5,994,281           2 
 Raleigh/Durham........         6            1,390         64,325,186          18 
 Wilmington............         3              592         16,446,131           5 
 Winston Salem/                                                                         
 Greensboro............         3              685         26,597,379           8 

South Carolina                                                           
- --------------                                                           
 Charleston............         1              352         11,014,351           3 
 Columbia..............         2              419         16,357,294           5 
 Greenville............         3              813         19,770,026           6 

Virginia                                                           
- --------                                                           
 Charlottesville.......         1              185          5,278,053           1 
 Fredericksburg........         1              258         11,315,775           3 
 Lynchburg.............         1              180          5,156,673           1 
 Richmond..............         4              829         35,885,593          10 
 Virginia Beach........         5            1,069         36,414,536          10 

Total..................        42            9,613       $353,982,201         100%
</TABLE>                                                                


   Typically,  the Company acquires apartment  communities that have between 150
and 400 units. The current  Properties have an average of 229 units. The average
unit  size is  approximately  857  square  feet.  The unit mix of each  property
acquisition  candidate is evaluated relative to the Company's  assessment of the
needs of the  local  tenant  market.  The  current  Properties  have an  average
acquisition  cost of $32,692 per unit  (approximately  $38 per square  foot) and
average monthly rent of $556 per unit.

   Typically,  the Company's  apartment communities consist of multiple two- and
three-story garden-style buildings on a site. In addition, the Company also owns
three high-rise  apartment  buildings.  The Properties  generally feature mature
landscaping,  paved  parking  areas and  walkways,  and various  amenities.  The
amenities  for a typical  Property  include an  outdoor  swimming  pool,  tennis
courts, a clubhouse,  an exercise  facility,  laundry rooms and a play area. The
Company looks for properties that are in close proximity to employment  centers,
shopping  areas and  entertainment.  Most of the  Properties  were  built in the
1970's and 1980's.

   The Properties  generally consist of wood-frame  structures on concrete slabs
with pitched roofs covered with asphalt or composition  shingles.  Interiors are
generally unfurnished, except for modern kitchen appliances. All kitchens have a
refrigerator,  stove and garbage  disposal.  Most also have a  dishwasher.  Some
Properties include  individual  washers and dryers or washer/dryer  connections.
Units are generally  individually  metered for electric and gas service and have
individually-controlled  heating and  air-conditioning  systems.  The Properties
consist of  approximately  42%  one-bedroom  units,  49%  two-bedroom  units, 8%
three-bedroom units, and 1% units of other types.

   The Company acquires and operates apartment communities that cater to tenants
who have incomes equal to 90% to 115% of the average local household income. The
Company believes that residents in this category are value-driven, but also look
for certain amenities,  such as swimming pools, clubhouses,  exercise facilities
and tennis courts.  Tenants  include young  professionals,  manager-level  white
collar workers,  medical personnel,  members of the military, young families and
single parents.  Generally, the residents at a Property are employed by a mix of
employers.

   The Company  believes  that tenant  demand for the  Properties  is  primarily
dependent  on the general  condition  of each  market's  economy and  employment
climate,  as well as the rate of household formation and the number of available
apartment  units in that market.  In evaluating a  prospective  property and its
market,  the Company  intensively  studies  and  analyzes  the area's  economic,
demographic and employment  conditions and expected  future trends.  The Company
also  analyzes the expected  growth in  population  and number of  households in
relation to existing and planned competing apartment communities.

                                23


<PAGE>




   The following table sets forth specific information regarding the Properties:


<TABLE>
<CAPTION>
                                                                                                       CARRYING  AVERAGE  
                                                                                                         COST      UNIT   
                                                                       INITIAL     CARRYING    NUMBER     PER      SIZE   
                                             YEAR       DATE OF      ACQUISITION    COST AT      OF     UNIT AT  (SQUARE  
        PROPERTY              LOCATION    COMPLETED   ACQUISITION       COST      2-28-97 (1)   UNITS   2-28-97   FEET)   
- -------------------------------------------------------------------------------------------------------------------------   



<S>                       <C>             <C>       <C>             <C>          <C>              <C>  <C>      <C>       
Georgia                                                                                               
- -----------                                                                                           
 Savannah West..........  Augusta            1976   July  1996      $ 9,843,620  $11,059,252      456  $24,253    877     
 West Eagle Greens......  Augusta            1974   March  1996       4,020,000    5,571,068      165   33,764    796     

North Carolina                                                                                        
- -----------                                                                                           
 The Meadows............  Asheville          1974   January  1996     6,200,000    6,952,362      176   39,502  1,068     
 Highland Hills(3)......  Carrboro           1987   September 1996   12,100,000   12,826,027      264   48,583  1,000     
 Beacon Hill............  Charlotte          1985   May  1996        13,579,203   14,173,343      349   40,611    734     
 Bridgetown Bay.........  Charlotte          1986   April 1996        5,025,000    5,526,261      120   46,052    867     
 Hanover Landing........  Charlotte          1972   August 1995       5,725,000    7,032,279      192   36,626    832     
 Heatherwood............  Charlotte          1980   September 1996   10,205,457   10,379,553      272   38,160    699     
 Meadow Creek...........  Charlotte          1984   May  1996        11,100,000   11,748,118      250   46,992    860     
 Paces Glen.............  Charlotte          1986   July  1996        7,425,000    7,730,487      172   44,945    907     
 Sailboat Bay...........  Charlotte          1973   November  1995    9,100,000   12,727,982      358   35,553    906     
 Summerwalk.............  Concord            1983   May  1996         5,660,000    6,526,218      160   40,789    963     
 Deerfield..............  Durham             1985   November  1996   10,675,000   10,776,378      204   52,825    888     
 The Landing............  Durham             1984   May  1996         8,345,000    9,318,561      200   46,593    960     
 Parkside at Woodlake...  Durham             1996   September 1996   14,663,886   14,698,093      266   55,256    865     
 Wind Lake..............  Greensboro         1985   April  1995       8,760,000    9,599,748      299   32,106    727     
 Signature Place........  Greenville         1981   August  1996      5,462,948    5,994,281      171   35,054  1,037     
 The Hollows............  Raleigh            1974   June  1993        4,200,000    5,454,234      176   30,990    903     
 The Trestles...........  Raleigh            1987   December  1994   10,350,000   11,251,893      280   40,185    776     
 Chase Mooring..........  Wilmington         1968   August  1994      3,594,000    4,999,181      224   22,318    867     
 Osprey Landing.........  Wilmington         1973   November  1995    4,375,000    6,152,147      176   34,955    981     
 Wimbledon Chase........  Wilmington         1976   February  1994    3,300,000    5,294,803      192   27,577    818     
 Glen Eagles............  Winston Salem      1986   October  1995     7,300,000    7,853,256      166   47,309    952     
 Mill Creek.............  Winston Salem      1984   September 1995    8,550,000    9,144,375      220   41,565    897     
                                                                                                  

<CAPTION>

                                   FEBRUARY STATISTICS        
                               AVERAGE            ECONOMIC    
                            RENT PER MONTH       OCCUPANCY    
                          --------------------   -------------
                          1996 (2)     1997   1996 (2)  1997  
                          --------    ------  -------- -------
                                                              
                                                              
                                                              
<S>                        <C>        <C>     <C>       <C>   
Georgia                                                       
- -----------                                                   
 Savannah West..........    --        $456     --       88%   
 West Eagle Greens......    --         451     --       83%   

North Carolina                                                
- --------------                                                
 The Meadows............   $558        585    90%       94%   
 Highland Hills(3)......    --         692     --       99%   
 Beacon Hill............    --         555     --       96%   
 Bridgetown Bay.........    --         589     --       92%
 Hanover Landing........   472         504    91%       93%   
 Heatherwood............    --         546     --       88%    
 Meadow Creek...........    --         596     --       89%    
 Paces Glen.............    --         616     --       86%    
 Sailboat Bay...........   508         539    82%       83%    
 Summerwalk.............    --         532     --       92%    
 Deerfield..............    --         739     --       90%    
 The Landing............    --         582     --       98%    
 Parkside at Woodlake...    --         709     --       88%    
 Wind Lake..............   494         506    84%       84%    
 Signature Place........    --         492     --       92%    
 The Hollows............   559         608    99%       88%    
 The Trestles...........   545         570    95%       92%    
 Chase Mooring..........   484         517    73%       88%    
 Osprey Landing.........   458         540    85%       95%    
 Wimbledon Chase........   482         539    89%       97%    
 Glen Eagles............   604         631    92%       91%    
 Mill Creek.............   526         560    88%       84%    
                         

                                       24
<PAGE>


                                                                        
                                                                                                              CARRYING  AVERAGE   
                                                                                                                COST      UNIT    
                                                                             INITIAL     CARRYING    NUMBER     PER      SIZE    
                                             YEAR             DATE OF      ACQUISITION    COST AT      OF     UNIT AT  (SQUARE    
         PROPERTY              LOCATION    COMPLETED         ACQUISITION       COST      2-28-97 (1)   UNITS   2-28-97   FEET)    
         ---------             ---------   ---------        ------------- -----------   ----------  -------  --------  ------    

<S>                       <C>             <C>                <C>             <C>          <C>            <C>    <C>        <C>  
South Carolina
- ------------------------
 Westchase(3)...........  Charleston      1985               January 1997   $ 11,000,000 $ 11,014,351   352    $31,291    706       
 Arbors at Windsor
  Lake(3)...............  Columbia        1991               January 1997     10,875,000   10,875,000   228     47,697    948       
 Stone Ridge............  Columbia        1975               December 1993     3,325,000    5,482,294   191     28,703  1,047       
 Breckinridge...........  Greenville      1973               June 1995         5,600,000    6,504,753   236     27,563    726       
 Magnolia Run...........  Greenville      1972               June 1995         5,500,000    6,586,150   212     31,067    993       
 Polo Club..............  Greenville      1972               June 1993         4,300,000    6,679,123   365     18,299    807       

Virginia
- -----------   
 Trophy Chase...........  Charlottesville 1970               April 1996        3,710,000    5,278,053   185     28,530    803       
 Greenbrier.............  Fredericksburg  1970 and 1990      October 1996     11,099,525   11,315,775   258     43,860    851       
 Tradewinds.............  Hampton         1988               November 1995    10,200,000   10,752,883   284     37,862    930       
 County Green...........  Lynchburg       1976               December 1993     3,800,000    5,156,673   180     28,648  1,000       
 Ashley Park............  Richmond        1988               March 1996       12,205,000   12,771,523   272     46,954    765       
 Hampton Glen...........  Richmond        1986               August 1996      11,599,931   12,074,674   232     52,046    788       
 Trolley Square East....  Richmond        1968               June 1996         6,000,000    6,657,892   197     33,796    606       
 Trolley Square West(3).  Richmond        1964               December 1996     4,242,575    4,381,504   128     34,231    571       
 Arbor Trace............  Virginia Beach  1985               March 1996        5,000,000    5,658,916   148     38,236    850       
 Bay Watch Pointe.......  Virginia Beach  1972               July 1995         3,372,525    4,750,121   160     29,688    911       
 Harbour Club...........  Virginia Beach  1988               May 1994          5,250,000    5,873,957   214     27,448    813       
 Mayflower Seaside......  Virginia Beach  1950               October 1993      7,634,144    9,378,659   263     35,660    698       
                                                                            ------------ ------------ -------- -------- ---------   

Total/Average...........                                                    $314,272,814 $353,982,201 9,613    $36,823    857       
                                                                            ============ ============ ======== ======== =========   

<CAPTION>

                         
                                FEBRUARY STATISTICS        
                            AVERAGE           ECONOMIC     
                          RENT PER MONTH      OCCUPANCY    
                          ---------------   -------------- 
                         1996(2)   1997     1996(2)   1997 
                         ------    ----     -------   ---- 
                                                           
<S>                       <C>      <C>        <C>     <C>  
South Carolina                                             
- ------------------------                                   
 Westchase(3)...........    --     $493        --      93%  
 Arbors at Windsor                                         
  Lake(3)...............    --      641        --      81%  
 Stone Ridge............  $503      513       88%      91%  
 Breckinridge...........   406      433       93%      92%  
 Magnolia Run...........   471      513       98%      95%  
 Polo Club..............   382      407       92%      88%  
                                                           
Virginia                                                   
- -----------                                       
 Trophy Chase...........    --      484        --      87%  
 Greenbrier.............    --      591        --      93%  
 Tradewinds.............   558      571       80%      92%  
 County Green...........   475      495       90%      95%  
 Ashley Park............    --      572        --      96%  
 Hampton Glen...........    --      646        --      94%  
 Trolley Square East....    --      514        --      95%  
 Trolley Square West(3).    --      488        --      93%  
 Arbor Trace............    --      530        --      95%  
 Bay Watch Pointe.......   556      578       79%      91%  
 Harbour Club...........   527      552       83%      91%  
 Mayflower Seaside......   637      674       91%      93%  
                         ------    -----    -----   ------
                                                           
Total/Average...........  $510     $556       88%      91%  
                         ======    =====    =====   ======
                                           
</TABLE>
   Notes to Table of Properties:

   (1)  "Carrying  Cost"  includes the purchase  price of the Property plus real
estate commissions, closing costs and improvements capitalized since the date of
acquisition.

   (2) An open item denotes that the Company did not own the Property during the
month indicated.

   (3) The results of  operations  of the  Westchase  and Arbors at Windsor Lake
Apartments  (which were purchased in January,  1997) and the Trolley Square West
and Highland Hills Apartments (for which audited  financial  statements were not
available at the time of purchase) are not reflected in the pro forma statements
of operations.


                                25

<PAGE>




MULTIFAMILY PROPERTIES IN THE COMPANY'S PRINCIPAL MARKETS

   Market  Demographics.  The Company believes that the demographic and economic
trends and conditions in the Company's  principal  markets  indicate a potential
for long term  growth  in funds  from  operations.  While  the  Company  owns 42
Properties  in 15 markets,  the majority of the  Properties  are located in five
metropolitan  areas.  Based on a survey  conducted by M/PF  Research,  Inc., the
average  physical  occupancy  rate for  multifamily  properties in the Company's
principal  markets  equaled 92% for the fourth  quarter of 1996.  The  following
table illustrates the Company's presence in each of its five principal markets:


<TABLE>
<CAPTION>
                                                            PERCENT OF
                                             NUMBER OF         TOTAL          MARKET       COMPANY
                                          APARTMENT UNITS    APARTMENT       PHYSICAL      PHYSICAL
                             NUMBER OF     OWNED BY THE     UNITS OWNED     OCCUPANCY     OCCUPANCY
    METROPOLITAN AREA       COMMUNITIES       COMPANY      BY THE COMPANY 4th qtr.1996  4th qtr.1996
- -------------------------  ------------- ---------------- --------------- ----------- -----------
<S>                        <C>           <C>              <C>             <C>         <C>
Charlotte, NC............  8             1,873            19%               93%           92%
Raleigh/Durham, NC.......  6             1,390            14                96            95
Virginia Beach, VA.......  5             1,069            11                89            93
Richmond, VA.............  4               829             9                94            96
Greenville, SC ..........  3               813             8                89            93
      Total/Average...... 26             5,974            61%               92%           94%

</TABLE>


   Each of these metropolitan areas is characterized by a diverse economic base,
as indicated below:


<TABLE>
<CAPTION>
                      ESTIMATED 
  METROPOLITAN           1996                         KEY ECONOMIC 
       AREA           POPULATION                     CHARACTERISTICS 
- --------------------------------------------------------------------------------
<S>                <C>             <C>
- --------------------------------------------------------------------------------
 Charlotte, NC     1,758,000    o  regional/national/international business 
                                   center 
                                o  3rd largest banking center in the U.S. 
                                o  42nd largest metropolitan area 
                                o  6th largest wholesale center in the U.S. 
                                o  11th largest distribution center in the U.S. 
- --------------------------------------------------------------------------------
Raleigh/Durham,    1,025,000    o  Capital of North Carolina 
  NC                            o  home to three major universities: 
                                     Duke University 
                                     University of North Carolina 
                                     North Carolina State University 
                                o  high tech industries in the Research Triangle
- --------------------------------------------------------------------------------
Virginia Beach,    1,430,000    o  largest and fastest growing city in Virginia 
  VA                            o  federal government employment 
                                o  wholesale trade/warehousing 
                                o  high tech/electronics manufacturing 
                                o  transportation equipment manufacturing 
 -------------------------------------------------------------------------------
 Richmond, VA        942,000    o  Capital of Virginia 
                                o  Federal Reserve Bank's Fifth District 
                                o  diverse economy with 14 Fortune 500 companies
                                o  home to two major universities 
                                      Virginia Commonwealth University/Medical 
                                       College of Virginia 
                                      University of Richmond 
 -------------------------------------------------------------------------------
 Greenville, SC      860,000    o  highest per capita foreign investment of any 
                                   MSA in the nation 
                                o  manufacturing 
                                o  textiles 
                                o  automobiles and automobile parts (Michelin, 
                                   BMW) 
                                o  distribution (regional and national) 
 -------------------------------------------------------------------------------
</TABLE>



                                26


<PAGE>




   The  Company's  belief in the growth  potential of its  principal  markets is
based  on a  multifamily  investment  environment  characterized  by  increasing
demand,  limited new supply and steady job and  population  growth.  The Company
also  believes  that its growing  market  share in these  markets  will  further
enhance the Company's growth opportunities.

   Demand for Multifamily  Housing.  The Company  believes that there will be an
increase in demand for multifamily  housing in its principal  markets during the
next decade due to the estimated employment,  population and household formation
growth in these  markets.  During the period  from 1985 to 1996,  the  Company's
principal markets  experienced growth in these three areas in excess of national
averages.  According to U.S. Department of Commerce statistics,  job, population
and household  formation growth in the Company's principal markets are projected
to continue to be greater than national averages.  Based on calculations derived
from data  tabulated  by the U.S.  Department  of  Commerce,  Bureau of Economic
Analysis,  the  percentage  change  in  employment,  population,  and  household
formation growth for the Company's principal markets for the period from 1996 to
2005 is  estimated  to be 17.1%,  11.6% and  14.8%,  respectively.  All of these
statistics are greater than the national average estimated for each category for
the period 1996 through 2005.


                               [GRAPHIC OMMITTED]


<TABLE>
<CAPTION>
                                         1985-1996                             1996-2005
                           ------------------------------------- -------------------------------------
                                                                                            PROJECTED
                                                      HOUSEHOLD    PROJECTED    PROJECTED   HOUSEHOLD
                            EMPLOYMENT   POPULATION   FORMATION   EMPLOYMENT   POPULATION   FORMATION
    METROPOLITAN AREA         GROWTH       GROWTH       GROWTH      GROWTH       GROWTH       GROWTH
- -------------------------  ------------ ------------ ----------- ------------ ------------ -----------
<S>                        <C>          <C>          <C>         <C>          <C>          <C>
Charlotte, NC............  34.5%        23.5%        28.1%       18.1%        12.7%        15.9%
Raleigh/Durham, NC.......  45.4         35.4         40.8        24.5         18.5         21.9
Virginia Beach, VA ......  15.4         18.1         22.4        13.5          8.9         12.0
Richmond, VA.............  23.5         17.3         22.3        13.7          8.7         11.3
Greenville, SC...........  27.9         13.9         20.5        15.6          9.9         13.1

 Company's Principal
  Markets................  28.2%        21.2%        26.4%       17.1%        11.6%        14.8%
 United States Total.....  22.8%        11.6%        15.6%       11.8%         7.9%         9.0%
</TABLE>



   Source: M/PF Research, Inc. (calculations based on data from NPA Data
Services, Inc.).

                                27


<PAGE>




   Supply of Multifamily Housing. Construction of new multifamily apartments has
declined  significantly since the mid-1980's in both the United States generally
and the  Company's  principal  markets.  The number of  multifamily  residential
building  permits  granted in the  Company's  principal  markets  for the period
1991-1996  decreased by 50.8% (43,794 permits) as compared to the earlier period
of 1985-1990 (88,652 permits).

               MULTIFAMILY RESIDENTIAL BUILDING PERMITS GRANTED

          
              METROPOLITAN AREA       1985-1990   1991-1996   % CHANGE 
          -------------------------  ----------- ----------- ----------
          Charlotte, NC............  27,145      15,747      -42.0%    
          Raleigh/Durham, NC.......  18,719      13,707      -26.8     
          Virginia Beach, VA.......  25,234       7,864      -68.8     
          Richmond, VA.............   9,304       2,215      -76.2     
          Greenville, SC...........   8,250       4,261      -50.2     

           Company's Principal                                         
            Markets................  88,652      43,794      -50.8%    
          

   Source: M/PF Research, Inc. (calculations based on data from U.S. Dept. of
Commerce, Bureau of the Census).

   As compared to the building  permit peak in 1985 of 26,373  apartment  units,
the  Company's   principal   markets  are  experiencing   moderate   multifamily
construction  levels with 1996  building  permits for apartment  units  (11,931)
being less than one-half of the peak level  experienced in the 1985. At the same
time,  renter  household  growth in these  markets has remained  positive,  thus
creating a favorable supply/demand relationship.

   Other Factors. In addition to the foregoing  demographic factors, the Company
believes that demand for  multifamily  housing in its principal  markets will be
positively affected by the following trends: (i) a growing percentage of renters
in the median income  brackets whose  decision to rent is a lifestyle  choice as
well as a financial  choice;  and (ii) initial high cash costs of home ownership
due to  downpayments  and closing costs making home ownership a less  attractive
housing  alternative for an increasing  number of people.  The Company  believes
that these  trends will offset to some extent the general  trend of a decline in
the growth rate of the adult  population in the primary rental  population of 20
to 35 year olds and the effect of current low interest rates for home mortgages.

   The Company believes that the trends discussed above will keep the demand for
multifamily  housing  growing  at a faster  rate than the  supply of  apartments
during the next several  years.  However,  there can be no  assurances  that any
projected  future  conditions  will be  achieved  or realized or that the trends
discussed above will continue.

ENVIRONMENTAL MATTERS

   It is the  Company's  policy  to  obtain  a  Phase  I ESA  from  a  qualified
environmental  engineer  before the  acquisition  of any  property  to  identify
potential  sources of  contamination  for which the owner of the property may be
responsible, and to assess the status of environmental regulatory compliance.

   The Phase I ESA's include a historical review of a subject property,  reviews
of  certain  public  records,  preliminary  investigations  of  the  surrounding
properties, screening for the presence of asbestos, PCBs and underground storage
tanks,  and the preparation and issuance of a written report.  The Phase I ESA's
do not  include  invasive  procedures  such as soil  sampling  or  ground  water
analysis.  The Phase I ESA's for the Properties  have not revealed any condition
that could have a material adverse effect on the Company's  business,  assets or
results of operations nor is the Company aware of any such condition,  liability
or  concern.  It is  possible  that the Phase I ESA's  related to any one of the
Properties do not reveal all environmental conditions, liabilities or compliance
concerns or that there are material  environmental  conditions,  liabilities  or
compliance  concerns  that arose at a Property  after the related  Phase I ESA's
report was  completed  of which the Company is  otherwise  unaware.  The Company
believes that the Properties are in compliance in all material respects with all
federal, state and local laws, ordinances and regulations regarding hazardous or
toxic  substances  and other  environmental  matters.  The  Company has not been
notified


                                28

<PAGE>




by any governmental authority of any material noncompliance,  liability or claim
relating to hazardous or toxic substances or other  environmental  substances in
connection  with  any  of  the   Properties.   See  "Risk  Factors  --  Possible
Environmental Liabilities."

INSURANCE

   The Company currently  carries  comprehensive  liability,  fire, flood (where
appropriate),   worker's   compensation,   extended  coverage  and  rental  loss
insurance,  with  policy  specifications,  limits  and  deductibles  customarily
carried for similar properties. Certain types of losses, however (generally of a
catastrophic  nature such as acts of war,  hurricane  coverage in certain areas,
and earthquakes) are either uninsurable or are not economically  insurable.  See
"Risk  Factors-Uninsured   Loss."  The  Company  believes,   however,  that  the
Properties are adequately insured in accordance with industry standards.


LEGAL PROCEEDINGS


   Neither the Company nor the Properties are presently  subject to any material
litigation  nor,  to  the  Company's  knowledge,   is  any  material  litigation
threatened against the Company or the Properties,  other than routine litigation
arising in the  ordinary  course of business and which is expected to be covered
by liability insurance.


                                29

<PAGE>



                               USE OF PROCEEDS


   The net proceeds to the Company from the sale of Shares offered hereby, after
payment of all expenses of the Offering,  are expected to be approximately $48.4
million ($55.8 million if the Underwriters'  over-allotment  option is exercised
in full).  The net cash  proceeds of the Offering  will be used for repayment of
indebtedness under the Company's Unsecured Line of Credit. The Unsecured Line of
Credit  is used to fund the  acquisition  of  apartment  communities.  After the
completion of the Offering,  the  outstanding  balance on the Unsecured  Line of
Credit is estimated to be approximately  $26.8 million. As of March 1, 1997, the
outstanding  balance under the Unsecured Line of Credit was approximately  $75.2
million  and the  interest  rate was 7.03%.  The current  maturity  date for the
Unsecured Line of Credit is March 31, 1998.

   To the  extent  that the  Underwriters'  over-allotment  option  to  purchase
675,000  Common  Shares is  exercised  in full,  the Company  expects to use the
additional  net proceeds of up to  approximately  $7.4 million for  repayment of
indebtedness under the Company's  Unsecured Line of Credit. If the Underwriter's
over-allotment  option is exercised in full and the proceeds  therefrom are used
to repay outstanding indebtedness, the outstanding balance on the Unsecured Line
of Credit  would be  approximately  $19.4  million  and the  Company  would have
approximately  $80.6  million of available  credit under the  Unsecured  Line of
Credit.


                             DISTRIBUTION POLICY


   The  Company has in the past made,  and intends to continue to make,  regular
quarterly  distributions  to  its  shareholders.   The  timing  and  amounts  of
distributions  to  shareholders  are  within  the  discretion  of the  board  of
directors.

   Prior to this  Offering,  the Common  Shares have not been  publicly  traded.
Application has been made to list the Common Shares on the NYSE under the symbol
"TCR."  The  following  table  sets  forth for the  indicated  periods  the cash
distributions declared and paid per Common Share:


                                     CASH
                                  DISTRIBUTION
                                PER COMMON SHARE
                                -----------------

                          1994                     
                          -------                  
                           First Quarter   $0.2205 
                           Second Quarter   0.2210 
                           Third Quarter    0.2215 
                           Fourth Quarter   0.2225 

                          1995                     
                          -------                  
                           First Quarter   $0.2300 
                           Second Quarter   0.2400 
                           Third Quarter    0.2425 
                           Fourth Quarter   0.2450
 
                          1996                     
                          -------                  
                           First Quarter   $0.2475 
                           Second Quarter   0.2480 
                           Third Quarter    0.2485 
                           Fourth Quarter   0.2490 

                          1997                     
                          -------                  
                           First Quarter   $0.2500 
                                        

   As of February 28, 1997, the Company had approximately 12,000 shareholders.

   The first  quarter  1997  distribution  represents  a $1.00 per Common  Share
annual  distribution rate. For 1997 and subsequent years, the Company intends to
examine and, as  appropriate,  adjust its per Common Share  dividend  rate on an
annual rather than a quarterly basis. Future distributions will depend on the


                                30

<PAGE>



Company's results of operations, cash flow from operations,  economic conditions
and other factors,  such as working capital, cash requirements to fund investing
and  financing   activities,   capital   expenditure   requirements,   including
improvements  to and expansions of properties and the  acquisition of additional
properties,  as well as the distribution  requirements  under federal income tax
provisions for qualification as a REIT.

   For federal  income tax  purposes,  distributions  paid to  shareholders  may
consist of ordinary income,  capital gains distributions,  non-taxable return of
capital,  or a  combination  thereof.  Distributions  which exceed the Company's
current and  accumulated  earnings  and profits  constitute  a return of capital
rather  than a  dividend  to the extent of a  shareholders'  basis in his Common
Shares and reduce the  shareholder's  basis in the Common Shares.  Distributions
constitute   ordinary  income  to  the  extent  of  the  Company's  current  and
accumulated earnings and profits. To the extent that a distribution exceeds both
current and accumulated  earnings and profits and the shareholder's basis in his
Common Shares, it is generally treated as gain from the sale or exchange of that
shareholder's  Common Shares. The Company notifies  shareholders  annually as to
the  taxability  of  distributions  paid  during the  preceding  year.  In 1996,
approximately  14% of  distributions  represented  a return of capital,  and the
balance represented ordinary income.

   The Company has adopted a Dividend Reinvestment and Share Purchase Plan under
which any record  holder of Common  Shares may reinvest  cash  dividends and may
invest voluntary cash payments of up to $15,000 per quarter in additional Common
Shares.

                                31

<PAGE>



                                CAPITALIZATION


   The  following  table  sets  forth the  capitalization  of the  Company as of
December 31, 1996 on a historical  basis, and as adjusted to reflect the receipt
of net proceeds from the sale of 4,500,000  Shares  pursuant to this Offering at
the  assumed  Offering  Price of $11.75  per share  and the  application  of the
estimated net proceeds  (after  offering  expenses and discounts and fees to the
underwriters estimated at $4,500,000) of $48,375,000 therefrom.  The information
set  forth  in the  following  table  should  be read in  conjunction  with  the
consolidated  financial statements and notes thereto and the pro forma financial
information and notes thereto  included  elsewhere in this  Prospectus,  and the
discussions under  "Management's  Discussion and Analysis of Financial Condition
and Results of Operations."


<TABLE>
<CAPTION>
                                                                DECEMBER 31, 1996
                                                           --------------------------
                                                            HISTORICAL   AS ADJUSTED
                                                           ------------ -------------
                                                                 (IN THOUSANDS)
<S>                                                        <C>          <C>
Notes payable (1)........................................  $ 55,403     $  7,028

Shareholders' Equity:

Common Shares, no par value, 50,000,000 Common Shares
  authorized; 28,141,509 Common Shares issued and
  outstanding (32,641,509 as adjusted)...................   276,270      324,645

Distributions less (greater) than net income, net .......   (21,700)     (21,700)
                                                                        -------------
Total shareholders' equity ..............................   254,570      302,945
                                                           ------------ -------------
Total capitalization.....................................  $309,973     $309,973
                                                                        =============
</TABLE>


   (1) Consisting of the Unsecured Line of Credit, which had an outstanding
balance of $49,903,000 at December 31, 1996, and the note issued to the
seller of the Trolley Square East Apartments, which had an outstanding
balance of $5,500,000 at December 31, 1996. See "The Company -- Financing
Policy."

                                32


<PAGE>
                SELECTED PRO FORMA AND HISTORICAL INFORMATION

   The following table sets forth selected historical financial  information for
the  Company  from  its  inception  on June 1,  1993,  and  selected  pro  forma
information  as of and for the year  ended  December  31,  1996.  The  unaudited
selected pro forma  information is presented as if: (i) the Company had owned 38
of the 42 Properties  on January 1, 1996;  and (ii) the Offering had occurred on
January  1,  1996 and the net  proceeds  therefrom  had been  used as  described
herein. The following unaudited selected pro forma information should be read in
conjunction with the unaudited pro forma financial statements included elsewhere
in this Prospectus.  The following selected financial information should be read
in conjunction  with the discussion  set forth in  "Management's  Discussion and
Analysis  of  Financial  Condition  and Results of  Operations,"  and all of the
financial  statements and notes thereto  included  elsewhere in or  incorporated
into this  Prospectus.  The pro forma  financial  information is not necessarily
indicative of what the actual financial position or results of operations of the
Company would have been as of and for the period presented,  nor does it purport
to represent the Company's future financial position or results of operation.
<TABLE>
<CAPTION>
                                                                 YEARS ENDED DECEMBER 31,                      PRO FORMA
                                               ------------------------------------------------------------     1996 (A)
                                                    1993           1994           1995            1996
                                               -------------- -------------- -------------- ---------------
<S>                                            <C>            <C>            <C>            <C>             <C>
OPERATING DATA
Revenues from rental properties..............  $  1,784,868   $  8,177,576   $ 16,300,821   $  40,352,955   $  51,430,900
Operating expenses...........................     1,334,855      5,901,759     11,005,558      26,860,354      34,542,326
Management contract termination expense (b) .            --             --             --      16,526,012      16,526,012
                                               -------------- -------------- -------------- --------------- ---------------
Income (loss) before interest income
 (expense)...................................       450,013      2,275,817      5,295,263      (3,033,411)        362,562
Interest income..............................        46,633        110,486        226,555         287,344         287,344
Interest expense.............................            --             --       (292,103)     (1,423,782)       (533,371)
                                               -------------- -------------- -------------- --------------- ---------------
Net income (loss)............................  $    496,646   $  2,386,303   $  5,229,715   $  (4,169,849)  $     116,535
                                               ============== ============== ============== =============== ===============
Weighted average common shares outstanding ..     1,662,944      4,000,558      8,176,803      20,210,432      28,626,979

Per share:
 Net income (loss) ..........................  $       0.30   $       0.60   $       0.64   $       (0.21)  $        0.00
 Common distributions declared and paid......          0.27           0.89           0.96            0.99            0.99

BALANCE SHEET DATA (at end of period)
Investment in rental property................  $ 25,549,790   $ 54,107,358   $129,696,447   $ 329,715,853   $ 329,715,853
Accumulated depreciation.....................       255,338      1,466,156      4,254,974      12,323,037      12,323,037
Total assets.................................    29,199,079     57,257,950    133,181,032     322,870,574     322,870,574
Notes payable................................            --      5,000,000      8,300,000      55,403,000       7,028,000
Shareholders' equity.........................    28,090,912     51,436,863    122,154,420     254,569,705     302,944,705

Common shares outstanding....................     2,995,210      5,458,648     12,754,331      28,141,509      32,641,509

OTHER DATA
Cash provided by operating activities .......  $  1,670,406   $  3,718,086   $  9,618,956   $  20,162,776   $  26,859,202
Cash used in investing activities............   (25,549,790)   (28,557,568)   (75,589,089)   (194,519,406)   (194,519,406)
Cash provided by financing activities .......    27,487,556     25,519,648     68,754,842     170,466,134     170,466,134

FUNDS FROM OPERATIONS
Net income (loss)............................  $    496,646   $  2,386,303   $  5,229,715   $  (4,169,849)  $     116,535
Plus: Depreciation of real estate............       255,338      1,210,818      2,788,818       8,068,063      10,478,105
      Management contract termination (b)....            --             --             --      16,526,012      16,526,012
                                               -------------- -------------- -------------- --------------- ---------------
Funds from operations (c)....................  $    751,984   $  3,597,121   $  8,018,533   $  20,424,226   $  27,120,652
                                               ============== ============== ============== =============== ===============
OTHER INFORMATION (at end of period)
Total rental communities ....................             5              9             19              40              38
Total number of apartment units                       1,175          2,085          4,388           9,033           8,641
Economic occupancy ..........................            93%            93%            94%             93%             93%
Weighted average monthly
 revenue per apartment.......................  $        398   $        433   $        463   $         488   $         496

</TABLE>
- ----------
(a)  The pro forma information  includes 19 of the 21 Properties acquired during
     1996 for which the Company had  previously  reported  the 12 month  audited
     operations  in Reports on Form 8-K and gives effect to an assumed  offering
     of  4,500,000  Shares at $11.75  per  Share,  less  estimated  underwriting
     discounts and Offering  costs,  which was assumed to pay down the Unsecured
     Line of Credit by $48,375,000.
(b)  Included  in the  1996  operating  results  is  $16,526,012  of  management
     contract  termination  expense  resulting from the Company's  conversion to
     "self-administered"  and "self-managed" status. See Note 6 to the financial
     statements included herein.
(c)  The Company considers funds from operations to be an appropriate measure of
     the performance of an equity REIT. Funds from operations ("FFO") is defined
     as income before gains (losses) on sales and debt  restructuring  (computed
     in accordance  with generally  accepted  accounting  principles)  plus real
     estate  depreciation,  and after adjustments for nonrecurring items if any.
     The Company computes FFO in accordance with the  recommendations  set forth
     in a White Paper  adopted on March 3, 1995 by the National  Association  of
     Real Estate  Investment  Trusts  ("NAREIT").  The Company  considers FFO in
     evaluating  property  acquisitions  and  its  operating  performance,   and
     believes  that  FFO  should  be  considered  along  with,  but  not  as  an
     alternative  to, net  income  and cash flows as a measure of the  Company's
     operating  performance  and liquidity.  FFO, which may not be comparable to
     other  similarly  titled  measures of other REITS,  does not represent cash
     generated from operating  activities in accordance with generally  accepted
     accounting  principles and is not necessarily  indicative of cash available
     to fund cash needs.


                                33

<PAGE>



                     MANAGEMENT'S DISCUSSION AND ANALYSIS
               OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


   The following  discussion is based on the financial statements of the Company
as of December  31,  1996,  1995 and 1994.  This  information  should be read in
conjunction with the selected financial data, the Company's financial statements
and notes thereto and the pro forma  financial  statements  and notes thereto of
the Company included  elsewhere in this Prospectus.  The Company is operated and
has elected to be treated as a REIT for federal income tax purposes.

RESULTS OF OPERATIONS

COMPARISON  OF  PRO  FORMA  RESULTS  OF  OPERATIONS  TO  HISTORICAL  RESULTS  OF
OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1996.

   The pro forma  statement of operations  for the year ended  December 31, 1996
assumes 19 of the 21 Properties acquired during 1996 were acquired as of January
1, 1996.  Two  Properties  were  acquired  during  1996 for which  1996  audited
financial  statements  were not available for the period of time the  Properties
were not  owned by the  Company.  The pro forma  statement  of  operations  also
assumes the  Offering had occurred on January 1, 1996.  The  historical  and pro
forma  statements  of operations  include  $16,526,012  of  management  contract
termination    expense    associated   with   the   Company's    conversion   to
"self-administered" and "self-managed" status on October 1, 1996.

   On a pro forma basis,  rental income  increased by  $11,077,945 or 27.4% over
historical  rental income for the year ended December 31, 1996. This increase is
attributable to rental revenues from the 19 Properties acquired during 1996, all
of which were  assumed to have been  acquired on January 1, 1996 for purposes of
the pro forma statement of operations.  Average  revenues per unit per month for
1996 was $496 on a pro forma  basis  versus  $488 on a  historical  basis.  This
increase is attributable to the higher average rents for Properties  acquired in
1996, offset in part by lower occupancy at these Properties during the period of
time that the Properties were not owned by the Company.

   Total expenses,  exclusive of depreciation of rental  property,  amortization
and the management contract termination expense,  increased by $5,271,930 or 28%
from $18,745,158 on a historical basis to $24,017,088 on a pro forma basis. This
increase is attributable to expenses from the 19 Properties acquired in 1996 for
the period of time they were not owned by the  Company.  On a  weighted  average
apartment unit basis,  monthly pro forma total  expenses per unit,  exclusive of
depreciation  of  rental   property,   amortization   and  management   contract
termination  expense  increased  to $232 on a pro forma  basis  versus $227 on a
historical  basis.  This  increase is  consistent  with the  increase in average
monthly rental income per unit and the Company's experience in reducing costs at
newly acquired Properties.

   On a pro  forma  basis,  depreciation  or  real  estate  owned  increased  by
$2,410,042 or 30%. This increase is attributable  to the  depreciation of the 19
Properties acquired in 1996, as if they were acquired January 1, 1996.

   Interest expense decreased by $890,411 or 63% from $1,423,782 on a historical
basis to $533,371 on a pro forma basis.  This decrease is attributable to use of
the  estimated  net  proceeds  from  the  Offering  of   $48,375,000   to  repay
indebtedness used to acquire certain of the 19 Properties.

   As a result of the  foregoing,  the pro forma net  income  for the year ended
December  31,  1996 was  $116,535  or $.00  per  share  compared  to net loss of
$4,169,849 or $.21 per share on a historical basis.


COMPARISON OF THE YEARS ENDED DECEMBER 31, 1996 AND DECEMBER 31, 1995

CONVERSION TO SELF ADMINISTRATION


   Effective October 1, 1996, the Company agreed with its affiliated advisor and
management  company  on a series  of  transactions,  the  effect of which was to
convert the Company into a  "self-administered"  and  "self-managed"  REIT.  The
transactions were unanimously approved by the Board of Directors of the Company.
The  conversion was approved  because it is expected to reduce future  operating
expenses compared


                                34

<PAGE>




to what those  expenses would have been under the Company's  former  "externally
managed and advised"  arrangements.  The net effect of these savings on earnings
per Common  Share will be partially  offset by the issuance of Common  Shares to
effect the transaction as described below.

   Pursuant to this  conversion,  the Company agreed to issue  1,400,000  Common
Shares,  with 700,000  Common Shares  issued in October 1996 and 700,000  Common
Shares to be issued on September 30, 1997, and paid approximately  $1,913,000 to
the various entities for several assets and various contracts.  This transaction
was accounted for as the  termination of management  contracts and resulted in a
one-time expense of $16,526,012.  The remaining amounts paid relate primarily to
fixed assets  acquired,  net of imputed  interest.  This expense was the primary
factor in the Company's net loss of $4,169,849  ($.21 per Common Share) for 1996
versus net income of $5,229,715  ($.64 per Common Share) in 1995.  See Note 6 of
the  "Notes to  Financial  Statements,"  "Risk  Factors  --  Purchase  of Former
Advisor's  and  Former  Manager's  Rights  not  at  Arm's-Length"  and  "Certain
Transactions -- Conversion to Self-Administration."


INCOME AND OCCUPANCY


   The results of the Company's Property  operations for the year ended December
31, 1996  include  the results of  operations  from the 19  Properties  acquired
before 1996 and from the 21  Properties  acquired in 1996 from their  respective
acquisition  dates. The increased  rental income and operating  expenses for the
year ended  December  31,  1996,  over the year ended  December  31,  1995,  are
primarily due to a full year of operation in 1996 of the 19 Properties  acquired
before 1996 as well as the incremental  effect of the 21 Properties  acquired in
1996.

   Substantially  all of the Company's  revenue is from the rental  operation of
its  Properties.  Rental income  increased to $40,352,955  (148 percent) in 1996
from $16,300,821 in 1995 due to the factors  described  above.  Rental income is
expected to  increase  from the impact of planned  improvements  which are being
made in an effort to improve the Properties' marketability,  improve occupancies
and increase rental rates.

   Overall  average  economic  occupancy  was 91% in 1996 and 92% in  1995.  The
average rental rate per unit for the Properties increased to $520 (9 percent) in
1996 from $479 in 1995.  This  increase  is due to a  combination  of  increased
rental  rates from new leases and the  acquisition  of  Properties  with  higher
average  rental  rates.  Management  believes  that  the  implementation  of its
property renovation program at 36 Properties was also a major factor in enabling
the Company to increase rental rates. The Properties  acquired prior to 1996 had
an average  economic  occupancy  of 90% during  1996 and 92%  during  1995.  The
decrease in  occupancy  is  partially  due to the effects of  repositioning  and
renovation  activities taking place at recently  acquired  Properties as well as
the effect of acquiring  Properties with  occupancies  below those reflective of
their respective  markets as a result of substandard  property  management.  The
Properties acquired in 1996 provided 37% of the Company's 1996 income and had an
average economic occupancy of 93% during 1996.

COMPARABLE PROPERTY RESULTS

   On a comparative basis, the nine Initial Properties,  which were owned during
all of 1996 and 1995,  provided  rental and net operating  income of $12,546,624
and $7,082,130 in 1996 and  $11,644,096  and  $6,226,431 in 1995,  respectively.
This  represents an increase from 1995 to 1996 of 7.8% and 13.7%,  respectively.
The conversion to "self management" took place in October 1996.  Therefore,  the
actual  results  for  Property  operations  contained  a full  year of  external
management expense in 1995 and a partial year of external  management expense in
1996. In order to make a meaningful comparison of net operating income for these
Properties  between  1995  and  1996,   management  believes  Property  external
management  expenses  need to be  eliminated  from both years.  This  adjustment
allows  for  a  comparison  of  the  results  of  the  Initial  Properties  on a
"self-administered"   and  "self-managed"   basis.  As  adjusted,   the  Initial
Properties  would have provided net  operating  income of $7,537,707 in 1996 and
$6,928,227 in 1995. This represents a net operating income increase of 8.8%. The
eliminated  expenses include management fees of $553,471 in 1995 and $414,505 in
1996.  In  addition,  other  expenses  related to the  management  contracts  of
$148,325 in 1995 and $41,072 in 1996 were also eliminated.


                                35

<PAGE>



EXPENSES


   Total Property expenses,  excluding  management contract termination expense,
increased to  $26,860,354  (144 percent) in 1996 from  $11,005,558  in 1995, due
largely to the increase in the number of  apartments  owned by the Company.  The
operating expense ratio (the ratio of operating expenses, excluding depreciation
and amortization, to rental income) was 43% in 1996 and 46% in 1995. The decline
in the operating expense ratio is attributable to increasing  economies of scale
based on the Company's  growing  portfolio of Properties and the  elimination of
management and advisory fees in the fourth quarter of 1996.

   General and administrative expenses totaled 3.7% of revenues in both 1996 and
1995.  These expenses  represent the  administrative  expenses of the Company as
distinguished  from the operations of the  Properties.  In 1996, the Company has
continued to expand its internal administrative infrastructure to keep pace with
its rapid growth.

   Depreciation  of real estate  increased to $8,068,063 from $2,788,818 in 1995
and is directly attributable to the acquisition of additional Properties.


INTEREST INCOME AND EXPENSE


   The Company's  other source of income is from the  investment of its cash and
cash  reserves.  Interest  income was $287,344 in 1996 and $226,555 in 1995. The
Company  incurred  $1,272,530 and $292,103 of interest expense in 1996 and 1995,
respectively,  associated with short-term  borrowings  under its line of credit.
The Company also incurred  $151,252 of interest  expense in 1996 associated with
an unsecured  promissory note held by a seller of one Property.  The increase in
interest expense associated with the line of credit is a result of the increased
use of its line of credit to fund  acquisitions.  The weighted  average interest
rate on the line of credit during 1996 was 7.2% compared to 7.8% in 1995.


CHANGES IN ACCOUNTING POLICIES

   During the first quarter of 1996, the Company  adopted the provisions of FASB
No 121  "Accounting  for the Impairment of Long-Lived  Assets and for Long-Lived
Assets to be Disposed Of." The adoption of this statement did not have an impact
on the Company's financial statements (See Note 1 to the financial statements).


COMPARISON OF THE YEARS ENDED DECEMBER 31, 1995 AND DECEMBER 31, 1994

INCOME AND OCCUPANCY

   The Company had increased rental income,  expenses and net income in 1995 and
1994 due to the full year of  operations  from the four  Properties  acquired in
1994 and the five  Properties  acquired  in 1993,  respectively,  as well as the
effect of the  operations  of the ten  Properties  acquired in 1995 and the four
Properties acquired in 1994 from their respective acquisition dates.

   Rental income in 1995 increased to $16,300,821 (99 percent),  from $8,177,576
in 1994, due to the factors  described  above.  The Company's  Properties had an
average economic  occupancy of 92% during 1995 and 90% in 1994. On a comparative
basis, the five Properties owned during all of 1995 and 1994 provided rental and
operating  income  of  $6,681,121  and  $3,567,290,  respectively,  in 1995  and
$6,175,925 and $3,202,454 in 1994. This represents an increase from 1994 to 1995
of 8% and 11%, respectively.

   The ten  Properties  acquired in 1995 had an average  occupancy of 92% during
1995.  As  noted,  the nine  Properties  acquired  prior to 1995 had an  average
occupancy of 92% in 1995.

   Overall,  average  rental rates for the  Properties  increased  from $450 per
month in 1994 to $479 per month (6 percent) in 1995.  This increase was due to a
combination  of increased  rental rates from new leases and the  acquisition  of
Properties  with higher  average  rental  rates.  Management  believes  that the
implementation of its property renovation programs at its various Properties was
a major factor in enabling the Company to increase rental rates.


EXPENSES


   Total expenses  increased to $11,005,558 (86 percent) in 1995 from $5,901,759
in 1994 due largely to the increased number of Properties. The operating expense
ratio (the ratio of operating expenses to rental income) was 46% in 1995 and 48%
for 1994. General and  administrative  expenses totaled 3.7% of revenues in 1995
and 8.8% in 1994.  The decline in operating  expense ratio was  attributable  to
increasing  economics  of scale  based on the  Company's  growing  portfolio  of
Properties.


                                36

<PAGE>



INTEREST INCOME AND EXPENSE

   Interest  income was  $226,555  in 1995 and  $110,486  in 1994.  The  Company
incurred  $292,103  of  interest  expense  in 1995  associated  with  short-term
borrowings under its line of credit for acquisitions. The Company did not borrow
any funds and, thus, had no interest expense in 1994.

LIQUIDITY AND CAPITAL RESOURCES

EQUITY


   There was a  significant  change in the Company's  liquidity  during the year
ended  December  31, 1996 as the Company  continued to grow.  During  1996,  the
Company sold  14,687,178  of its Common  Shares to investors  bringing the total
number of Common Shares outstanding to 28,141,509. The total gross proceeds from
the Common Shares sold in 1996 was  $161,558,958,  which netted  $144,798,035 to
the  Company  after the  payment of  brokerage  fees and other  offering-related
costs.  This  increased the total gross common equity raised of the Company from
$138,434,847 at December 31, 1995 to approximately  $300,000,000 at December 31,
1996.

   Using proceeds from the sale of Common Shares and  supplemented by short-term
borrowings  when  necessary,  the Company  acquired 4,645  apartment units in 21
residential rental communities during 1996. These acquisitions brought the total
number of  Properties  to 40 and the total  number of  apartment  units owned to
9,033 at year-end.


NOTES PAYABLE


   The Company  intends to acquire  additional  properties  and may seek to fund
these  acquisitions  through a  combination  of equity  offerings  and unsecured
corporate debt. To meet this objective, the Company, in February 1997, secured a
$100 million Unsecured Line of Credit through a consortium of three banks headed
by First Union  National Bank of Virginia.  The  Unsecured  Line of Credit bears
interest at the  one-month  LIBOR rate plus 160 basis points and is due on March
31,  1998.  The  Unsecured  Line  of  Credit  may  be  used  only  for  property
acquisitions.  The Company  anticipates  curtailing the Unsecured Line of Credit
with the proceeds of offerings of Common Shares.

   At year-end,  the Company had an  outstanding  balance of  $49,903,000 on its
previous line of credit. This line of credit was fully repaid with proceeds from
the Unsecured  Line of Credit in February  1997. In addition,  the Company had a
$5,500,000 unsecured promissory note bearing an effective interest rate of 6.65%
per annum. This debt is to a private lender and is due in June 1999.

   In January 1997, the Company  acquired the Arbors at Windsor Lake Apartments,
a  228-unit  apartment  community  located  in  Columbia,   South  Carolina  for
$10,875,000 and the Westchase Apartments, a 352-unit apartment community located
in Charleston,  South Carolina for  $11,000,000.  The Company used its unsecured
line of credit to effect these acquisitions.  Not adjusting for the intended use
of  proceeds  of  this  Offering  (See  "Use  of  Proceeds"),  the  Company  has
approximately $25 million of currently  available  borrowing capacity for future
acquisitions.  Upon  completion  of the Offering and after giving  effect to the
intended  use  of  proceeds  of  the  Offering,  the  Company  expects  to  have
approximately  $73.2  million of available  credit under the  Unsecured  Line of
Credit.

   The Company also has a $7.5 million  unsecured  revolving  line of credit for
general  corporate  purposes.  This line of credit  also bears  interest  at the
one-month  LIBOR  rate plus 160 basis  points and is due on March 31,  1998.  On
March 1, 1997, the outstanding balance on this loan was $1,735,000.  The Company
intends to use $3.8  million of proceeds  borrowed  under this line of credit to
purchase common shares of Apple at or before the closing of the Offering.


CAPITAL REQUIREMENTS

   The  Company  has  ongoing  capital  expenditure   commitments  to  fund  its
renovation programs for recently acquired Properties.  In addition,  the Company
expects to acquire new properties during the year. The Company  anticipates that
it will  continue  to operate as it did in 1996 and fund these cash needs from a
variety of sources including equity, cash reserves and debt provided by its line
of credit.

                                37

<PAGE>




   The Company  continues to renovate its  Properties.  In connection with these
renovations,  the Company capitalized  improvements of approximately $19 million
in 1996.  Approximately  $8  million  of  additional  capital  improvements  are
budgeted for 1997 on the existing  Property  portfolio.  The Company's  budgeted
capital  improvements  are  expected  to be funded  through  cash  reserves  and
dividend reinvestment.

   Historically,  the rental income  generated  from the Properties has provided
ample cash to provide for the payment of  operating  expenses and the payment of
distributions.

   The Company is  operated  as, and has made an election to be taxed as, a REIT
under the Code.  As a result,  the Company has no provision for income taxes and
thus there is no effect on the Company's liquidity from income taxes.

   Capital  resources  are  expected  to grow with the future sale of its Common
Shares  and  from  cash  flow  from  operations.  Approximately  60% of all 1996
distributions  were  reinvested in additional  Common  Shares.  In general,  the
Company's  liquidity and capital resources are believed to be more than adequate
to meet its cash requirements during 1997.

DEBT LIMITATION

   Pursuant to the Debt Limitation,  the Company's  outstanding  indebtedness is
limited so that at the time such debt is incurred, it does not exceed 40% of the
Company's Total Market Capitalization. After the completion of the Offering, the
Company  expects to have a total of  approximately  $37.8 million in outstanding
indebtedness which will represent approximately 8% of the Company's Total Market
Capitalization  based on the midpoint of the  Offering  Price range set forth in
this Prospectus.


IMPACT OF INFLATION


   The Company does not believe that  inflation  had any  significant  impact on
it's operations in 1996. Future inflation,  if any, would likely cause increased
operating expenses, but the Company believes that increases in expenses would be
more than offset by increases in rental revenues.


                                38

<PAGE>
                                  MANAGEMENT


   The executive officers and directors of the Company are:

          NAME            AGE                      POSITION
- -----------------------  ----- -----------------------------------------------
Glade M. Knight........  53    Chairman, Chief Executive Officer and President
Debra A. Jones.........  41    Chief Operating Officer
Stanley J. Olander, Jr.  42    Director, Chief Financial Officer and Secretary
Glenn W. Bunting, Jr...  52    Director
Leslie A. Grandis......  52    Director
Penelope W. Kyle.......  49    Director
Harry S. Taubenfeld ...  67    Director
Martin Zuckerbrod......  66    Director

   GLADE M.  KNIGHT.  Mr.  Knight  is  Chairman,  Chief  Executive  Officer  and
President of the Company.  Mr. Knight is also a Director,  Chairman of the Board
and President of Apple.  See "The Company -- Apple  Residential  Income  Trust."
Since 1972, Mr. Knight has held executive and/or ownership  positions in several
corporations  involved in the management of and  investment in real estate,  and
has  served,  directly  or  indirectly,  as a general or  limited  partner of 71
limited  partnerships  owning 80  properties  comprising  over 13,000  apartment
units.  See  "Risk  Factors  --  Prior   Performance   Difficulties  of  Certain
Affiliates."  Mr.  Knight is  Chairman  of the  Board of  Trustees  of  Southern
Virginia  College in Buena Vista,  Virginia.  Mr. Knight is also a member of the
advisory board to the Graduate School of Real Estate and Urban Land  Development
at Virginia Commonwealth University.

   DEBRA A. JONES. Ms. Jones is the Chief Operating Officer of the Company. From
June 1991 through  August 1996,  Ms.  Jones was employed by  Cornerstone  Realty
Group,  Inc. Through  Cornerstone  Realty Group,  Inc.,  Cornerstone  Management
Group,  Inc. and  Cornerstone  Advisors,  Inc.,  which had  contracts to provide
management and  administration  services to the Company,  Ms. Jones provided the
same  general  types of services  as she now  provides  as the  Company's  Chief
Operating  Officer.  Ms.  Jones  has held  executive  positions  in real  estate
companies  organized by Mr.  Knight since 1979.  Ms. Jones is licensed as a real
estate agent in the Commonwealth of Virginia, and is recognized by the Institute
of Real Estate  Management as a Certified  Property  Manager and by the National
Association of Real Estate Appraisers as a Certified Real Estate Appraiser.

   STANLEY J. OLANDER,  Jr. Mr. Olander is Chief Financial Officer and Secretary
of the Company.  From June 1991 through August 1996, Mr. Olander was employed by
Cornerstone   Realty  Group,  Inc.  Through   Cornerstone  Realty  Group,  Inc.,
Cornerstone  Management  Group, Inc. and Cornerstone  Advisors,  Inc., which had
contracts to provide management and administration  services to the Company, Mr.
Olander  provided the same  general  types of services as he now provides as the
Company's  Chief  Financial  Officer.  Mr.  Olander has held  various  executive
positions  in real estate  companies  organized by Mr.  Knight  since 1981.  Mr.
Olander is a licensed  real estate agent in the  Commonwealth  of Virginia and a
member of the Richmond  Board of Realtors.  Mr.  Olander  serves as Secretary of
Apple, but his time commitment to such position is expected to be immaterial.

   GLENN  W.  BUNTING,  JR.  Mr.  Bunting  has been  President  of  American  KB
Properties,  Inc., which develops and manages shopping  centers,  since 1985. He
has been President of G.B. Realty  Corporation,  which brokers  shopping centers
and apartment communities, since 1980.

   LESLIE A. GRANDIS. Mr. Grandis has been a partner in the law firm of McGuire,
Woods,  Battle & Boothe,  L.L.P.  in Richmond,  Virginia since 1974. Mr. Grandis
concentrates his practice in the areas of corporate  finance and securities law.
He is a director of Markel Corporation and CSX Trade Receivables Corporation.


                                39

<PAGE>

   PENELOPE  W. KYLE.  Ms.  Kyle  became  director  of the  Virginia  Lottery on
September 1, 1994. Ms. Kyle had worked in various capacities for CSX Corporation
and its  affiliated  companies  from 1981 until August 1994.  She served as Vice
President, Administration and Finance for CSX Realty, Inc. beginning in 1991, as
Vice President,  Administration  for CSX Realty,  Inc. from 1989 to 1991, and as
Assistant  Vice  President and  Assistant to the President for CSX Realty,  Inc.
from 1987 to 1989. Ms. Kyle is also a director of Apple.

   HARRY S. TAUBENFELD.  Mr.  Taubenfeld has practiced law, and been involved in
mortgage  and real estate  investment  activities,  in the firm of  Zuckerbrod &
Taubenfeld of Cedarhurst, New York since 1959, and has practiced law since 1956.
Mr. Taubenfeld  specializes in real estate and commercial law. Mr. Taubenfeld is
a Trustee of the Village of Cedarhurst and a past President of the Nassau County
Village Officials.

   MARTIN  ZUCKERBROD.  Mr.  Zuckerbrod  has practiced law, and been involved in
mortgage  and real estate  investment  activities,  in the firm of  Zuckerbrod &
Taubenfeld of Cedarhurst, New York since 1959, and has practiced law since 1956.
Mr.  Zuckerbrod's  areas  of  professional  concentration  are real  estate  and
commercial  law.  Mr.  Zuckerbrod  also  serves  as a judge  in the  Village  of
Cedarhurst.

OFFICER COMPENSATION

   GENERAL.  The Company did not pay  salaries  to its  officers  for the period
before September 1, 1996.  During such prior period,  the Company operated as an
"externally-advised"  and  "externally-managed"  REIT. Effective October 1, 1996
the Company has converted to "self-administered"  and "self-managed" status. See
"Certain Transactions." In connection with this change, the Company entered into
employment  agreements  with Messrs.  Knight and Olander and Ms. Jones,  each of
whom had previously served as the principal  executive  officers of the advisory
and management companies.

                                40


<PAGE>




   The  following  table sets forth the  compensation  awarded to the  Company's
Chief Executive  Officer,  Chief Operating  Officer and Chief Financial  Officer
during the  fiscal  year  ending  December  31,  1996  (collectively  the "Named
Executive Officers").

                          SUMMARY COMPENSATION TABLE


<TABLE>
<CAPTION>
                                                                            LONG-TERM
                                      ANNUAL COMPENSATION              COMPENSATION AWARDS
                            -------------------------------------- --------------------------
                                                                     RESTRICTED
                                                     OTHER ANNUAL      SHARE      SECURITIES
    NAME AND PRINCIPAL         SALARY      BONUS     COMPENSATION      AWARDS     UNDERLYING
         POSITION              ($)(1)      ($)(2)        (3)           ($)(4)     OPTIONS (#)
- --------------------------  ------------ --------- --------------- ------------- ------------
<S>                         <C>          <C>       <C>             <C>           <C>
Glade M. Knight
 Chairman and Chief
 Executive Officer........  70,000 (5)   --        --              --            80,440
Debra A. Jones
 Chief Operating Officer..  40,000 (6)   --        --              --            44,310
Stanley J. Olander, Jr.
 Chief Financial Officer..  40,000 (6)   --        --              --            44,310
</TABLE>
- ----------
(1)  Amounts  given are for the period  September 1, 1996  through  December 31,
     1996.

(2)  Bonuses may be awarded in 1997 and in future years in the discretion of the
     board of directors.

(3)  The Company  provides  each of the Named  Executive  Officers with use of a
     Company automobile,  and pays premiums for term life, disability and health
     insurance  for the Named  Executive  Officers.  The value of such items was
     less than the lesser of either $50,000 or 10% of the total salary and bonus
     of the Named Executive Officer in 1996.

(4)  At December 31, 1996, Mr. Knight held 5,000 restricted Common Shares issued
     under the Incentive Plan (as defined  herein) and each of Ms. Jones and Mr.
     Olander held 2,500  restricted  Common  Shares  issued under the  Incentive
     Plan. All of these restricted Common Shares were issued on July 1, 1995 and
     vest in equal 1/5 portions on July 1 of each year from 1995  through  1999,
     inclusive.  If the holder of such  restricted  Common  Shares  ceases to be
     either an officer or  employee  of the  Company  for any reason  other than
     death or permanent  disability,  the unvested restricted Common Shares will
     revert to the Company. Distributions are payable on all of these restricted
     Common Shares, both vested and unvested.  Prior to this Offering, there has
     been no  public  market  for the  Common  Shares.  Thus,  the  value of the
     restricted  Common Shares  awarded  under the Incentive  Plan at the end of
     1996 is indeterminate.  Assuming the Shares had a value of $11.75 per Share
     (the  midpoint  of the  price  range  set  forth on the  cover  page of the
     Prospectus), the value of Mr. Knight's 5,000 restricted Common Shares would
     be $58,750,  and the value of the 2,500  restricted  Common Shares owned by
     each of Ms. Jones and Mr. Olander would be $29,375.

(5)  Annualized salary of $210,000.

(6)  Annualized salary of $120,000.

   The  following  table  sets  forth  the  information   with  respect  to  the
exercisability of the Common Share options held by the Named Executive  Officers
during the year ended December 31, 1996.

                     AGGREGATED OPTION EXERCISES IN 1996
                       AND 1996 YEAR-END OPTIONS VALUES


<TABLE>
<CAPTION>
                                                         NUMBER OF SECURITIES
                              SHARES                          UNDERLYING
                             ACQUIRED       VALUE       UNEXERCISED OPTIONS AT          VALUE OF UNEXERCISED
          NAME             ON EXERCISE    REALIZED             YEAR-END                OPTIONS AT YEAR END $
- -----------------------  --------------- ---------- ----------------------------- -------------------------------
                                                     EXERCISABLE   UNEXERCISABLE  EXERCISABLE(1) UNEXERCISABLE(1)
                                                    ------------- --------------- -------------- ----------------
<S>                      <C>             <C>        <C>           <C>             <C>            <C>
Glade M. Knight........  --                --       54,264        26,176          --             --
Debra A. Jones.........  --                --       29,586        14,724          --             --
Stanley J. Olander,
Jr.....................  --                --       29,586        14,724          --             --
</TABLE>
- ----------
(1)  The exercise price of each  exercisable  option referred to in the table is
     $11.00  per  Common  Share.   The  exercise   price  of  one  half  of  the
     unexercisable  options  referred to in the table will equal the fair market
     value of the Common Shares on September 8, 1997,  and the exercise price of
     the other one-half of the  unexercisable  options  referred to in the table
     will equal the fair market value of the Common Shares on September 9, 1997.
     Prior to this  Offering,  there has been no public  market  for the  Common
     Shares. Thus, the value of the options at the end of 1996 is indeterminate.
     Assuming  the  Shares  had a value of $11.75  per  Share,  the value of Mr.
     Knight's  exercisable  and  unexercisable  options  would  be  $40,698  and
     $19,632,  respectively,  and  the  value  of  each  of Ms.  Jones'  and Mr.
     Olander's  exercisable  and  unexercisable  options  would be  $22,190  and
     $11,043, respectively.

                                41


<PAGE>


   EMPLOYMENT  AGREEMENTS.  Each of Glade M. Knight, Stanley J. Olander, Jr. and
Debra A. Jones has,  effective  September 1, 1996,  entered  into an  employment
agreement with the Company.  Mr. Knight's employment agreement has a term of one
year,  but may be extended by the  Company  for up to four  additional  one-year
terms.  The employment  agreements with Ms. Jones and Mr. Olander have five year
terms ending on August 31,  2001.  Mr.  Olander and Ms.  Jones are  obligated to
devote all of their  business  time to the Company.  Mr. Knight is not similarly
restricted,  although  he has  agreed  to devote  as much of his  attention  and
energies  to the  business  of the  Company  as is  reasonably  required  in the
judgment of him and the board of directors.

STOCK INCENTIVE PLANS

   The  Company  has adopted  two stock  incentive  plans (the "Stock  Incentive
Plans"). The aggregate number of Common Shares underlying issuable options under
the two stock incentive plans is 1,771,017 Common Shares plus 6.2% of the number
of Common Shares sold in this Offering and additional  offerings through July 7,
1999.

   The Incentive Plan. Under one plan (the "Incentive  Plan"),  incentive awards
may be granted to certain  employees  (including  officers and directors who are
employees)  of  the  Company.   Mr.  Knight,  Ms.  Jones  and  Mr.  Olander  are
participants in the Incentive Plan. Such incentive  awards may be in the form of
stock options or restricted stock. The exercise price of the options will be not
less than 100% of the fair market  value of the Common  Shares as of the date of
grant of the  option.  Under the  Incentive  Plan,  the number of Common  Shares
underlying  issuable  options is 1,237,470 Common Shares plus 4.4% of the number
of Common  Shares sold in this Offering and any  additional  offerings of Common
Shares  through  July 7, 1999.  If an option is canceled,  terminates  or lapses
unexercised,  any unissued Common Shares  allocable to such option are available
for future incentive awards.

   The purpose of the  Incentive  Plan is to attract and retain the  services of
experienced and qualified employees who are acting on behalf of the Company in a
way that aligns the  identification  of such employees'  interests with those of
the shareholders.

   As of December 31, 1996, the Company had outstanding under the Incentive Plan
options to purchase an  aggregate  of 271,500  Common  Shares to 18 officers and
employees and an aggregate of 10,000 restricted Common Shares to three officers.
The exercise price of each option outstanding under the Incentive Plan is $11.00
per Common Share,  except that the exercise price of options to purchase  40,900
Common Shares will be the fair market value of the Common Shares on September 8,
1997, and the exercise price of options to purchase an additional  40,900 Common
Shares will be the fair market value of the Common  Shares on September 8, 1998.
As of the date of this Prospectus, no options under the Incentive Plan have been
exercised.

   Directors'  Plan.  The  Company  has also  adopted  a stock  option  plan for
directors of the Company who are not  employees of the Company (the  "Directors'
Plan").  Under the  Directors'  Plan,  the  number of Common  Shares  underlying
issuable  options is  533,547  Common  Shares  plus 1.8% of the number of Common
Shares sold in this  Offering  and any  additional  offerings  of Common  Shares
through July 7, 1999.

   A director is eligible to receive an option under the Directors'  Plan if the
director is not  otherwise an employee of the Company or any  subsidiary  of the
Company and was not an employee of any of such entities for a period of at least
one year before the date of grant of an option  under the Plan.  Five members of
the board (all of the directors  except  Messrs.  Knight and Olander)  currently
qualify to receive options under the Directors' Plan.

   The Directors' Plan is administered by the board.  Grants of stock options to
eligible  directors  under the Plan are  automatic.  The exercise price for each
option granted under the Directors' Plan is 100% of the fair market value on the
date of grant; no  consideration  is paid to the Company for the granting of the
option.

   As of December 31, 1996,  the Company had  outstanding  under the  Directors'
Plan options to purchase an aggregate of 99,756  Common Shares at $11 per Common
Share and 3,773 Common  Shares at $10 per Common  Share.  As of the date of this
Prospectus, no options under the Directors' Plan have been exercised.


                                42

<PAGE>



                             CERTAIN TRANSACTIONS

CONVERSION TO SELF-ADMINISTRATION


   Before October 1, 1996, the Company operated as an  "externally-advised"  and
"externally-managed"  REIT. Cornerstone Advisors,  Inc. served as the advisor to
the Company,  Cornerstone  Management  Group,  Inc. served as the manager of the
Properties,  and property  acquisition  services were provided to the Company by
Cornerstone  Realty Group,  Inc. Glade M. Knight,  Chairman and Chief  Executive
Officer of the Company,  owned all of the stock of Cornerstone  Advisors,  Inc.,
Cornerstone   Management  Group,   Inc.  and  Cornerstone   Realty  Group,  Inc.
(collectively, the "External Companies"). By agreement among Mr. Knight, Stanley
J.  Olander,  Jr.  (Chief  Financial  Officer of the Company) and Debra A. Jones
(Chief Operating Officer of the Company), Mr. Knight held part of the beneficial
ownership of the External  Companies for the account and interest of each of Mr.
Olander and Ms. Jones.

   Before  October 1,  1996,  the  Company  entered  into a separate  management
contract with Cornerstone  Management  Group, Inc. with respect to each Property
acquired. Under the terms of these agreements,  the Company was obligated to pay
Cornerstone  Management Group, Inc. a management fee equal to 5% of gross rental
income from the related Property plus certain  expenses.  Under the terms of the
advisory agreement with Cornerstone Advisors, Inc., the Company was obligated to
pay to Cornerstone  Advisors,  Inc. an annual advisory fee of up to 0.25% of the
Company's assets based on certain performance  criteria.  Under the terms of the
acquisition  agreement  with  Cornerstone  Realty Group,  Inc.,  the Company was
obligated to pay Cornerstone Realty Group, Inc. a brokerage  commission of 2% of
the gross purchase price of each Property acquired.

   As of September 1, 1996, the Company agreed with the External  Companies on a
series of related  transactions,  the effect of which was to convert the Company
into a  "self-administered"  and "self-managed"  REIT effective October 1, 1996.
The  transactions  were  unanimously  approved by the board of directors,  which
relied in part upon a "fairness  opinion"  issued by Arthur  Andersen  LLP.  The
conversion  was approved by the board of directors  because it was determined to
be in the best  interests  of the  Company  and the  shareholders  for  property
acquisition,  property management and Company  administration to be performed by
the Company's own officers and employees, rather than through contracts with the
External Companies.

   To effect the conversion, the Company agreed to issue 1,400,000 Common Shares
to  Cornerstone  Management  Group,  Inc. in exchange for the assignment by such
company  of all of its  rights  and  interests  in, to and under its  management
agreements  with the Company.  On October 1, 1996,  the Company  issued  700,000
Common Shares, and the balance of such Common Shares will be issued on September
30, 1997.  No  distributions  are payable  with respect to the 700,000  unissued
Common  Shares until they are issued.  However,  there are no  conditions to the
issuance of the deferred Common Shares other than the passage of time.

   In  addition,  the  Company  paid  to  Cornerstone  Realty  Group,  Inc.  and
Cornerstone  Advisors,  Inc. an  aggregate  of  $1,325,000  in exchange  for the
assignment  by  them  of all of  their  rights  and  interests  in the  property
acquisition  agreement  and advisory  agreement  with the Company.  Also on such
date, the Company paid to Cornerstone  Realty Group,  Inc.  $100,000 and paid to
Glade M. Knight $350,000 for the personal  property and building,  respectively,
located at 306 East Main Street, Richmond, Virginia, which previously had served
as the  principal  executive  office of the External  Companies.  This space now
serves as the principal  executive office of the Company.  Finally,  the Company
paid approximately $138,000 to certain lenders, representing the balance owed by
Cornerstone  Realty Group, Inc. on certain automobile loans, in exchange for the
conveyance of seven automobiles by it to the Company.

   Mr.  Knight  owned all of the shares of each of the External  Companies.  Mr.
Knight,  however, held a portion of the shares in such companies for the benefit
of Ms. Jones and Mr. Olander.  Mr. Knight transferred  109,091 Common Shares and
$100,000 cash to each of these  officers  from the proceeds of the  transactions
described above.

   Immediately following the assignment by each of the External Companies of its
rights and interests in its respective  agreement with the Company,  the Company
terminated  each such  agreement.  Furthermore,  as of  September  1, 1996,  the
Company entered into employment  agreements with Mr. Knight, Mr. Olander and Ms.
Jones. See "Management -- Compensation of Officers -- Employment Agreements."

                                43

<PAGE>




   Although  all  of the  foregoing  transactions  involving  the  Company  were
unanimously approved by the Company's board of directors,  the transactions were
not the result of arm's-length negotiations. Although the Company did obtain the
fairness opinion described above, it did not obtain  independent  evaluations or
appraisals of the rights and assets  acquired by the Company.  See "Risk Factors
- --  Purchase  of  Former   Advisor's   and  Former   Manager's   Rights  not  at
Arm's-Length."

APPLE RESIDENTIAL INCOME TRUST

PURCHASE OF COMMON SHARES OF APPLE

   The Company has a continuing  right to own up to 9.8% of the common shares of
Apple.  The  Company has  committed  to purchase at or before the closing of the
Offering  sufficient  common  shares of Apple so that it will own  approximately
9.5% of the  total  common  shares  of Apple  outstanding  as of March 1,  1997.
Thereafter,  the  Company  intends,  if the board of  directors  of the  Company
determines  it is in the best interest of the Company and its  shareholders,  to
purchase  additional  common  shares  of  Apple  as of the end of each  calendar
quarter so as to maintain its ownership of approximately 9.5% of the outstanding
common shares of Apple.

POSSIBLE ACQUISITION OF APPLE

   The  Company  has a right of first  refusal to purchase  the  properties  and
business of Apple.  In addition,  by the end of 1997,  the Company will evaluate
the  acquisition  of  Apple  and,  if the  board  of  directors  of the  Company
determines  it is in the best  interests  of the Company  and its  shareholders,
offer to acquire Apple or its assets.  While any decision to combine the Company
and Apple can be made only by the respective boards of directors,  and depending
on the structure of the  transaction,  the respective  shareholders,  of the two
companies, it is the current  intent of Mr. Knight and the board of directors of
the Company to seek to acquire Apple if the board of directors  determines  such
an  acquisition  is in the best  interests of the Company.  See "Risk Factors --
Conflict of Interest in  Continuation  or Enforcement of Advisory  Agreement and
Property Management Agreements."

ACQUISITION, DISPOSITION, ADVISORY AND PROPERTY MANAGEMENT SERVICES

   Summary.  On or before the closing of the Offering,  the Company will acquire
from Mr.  Knight all of the assets of ARG in exchange  for  $350,000 in cash and
Common Shares valued at  $1,650,000.  The number of Common Shares issued will be
based upon the Offering Price,  net of underwriting  discounts and  commissions.
The sole material asset of ARG is its Property Acquisition/Disposition Agreement
with Apple and the Company will  succeed by  assignment  to the rights,  powers,
benefits,    duties    and    obligations    of   ARG   under    the    Property
Acquisition/Disposition Agreement. See "Risk Factors -- Acquisition of Assets of
Apple Realty Group, Inc. Not at Arm's-Length."

   ARA and ARMG provide advisory and property management services, respectively,
to Apple  under  an  Advisory  Agreement  and a series  of  Property  Management
Agreements.  Pursuant  to  subcontract  agreements,  each  of ARA and  ARMG  has
delegated  its  duties and  obligations  and  assigned  its  rights,  powers and
benefits  under the  agreements  with Apple to the Company,  and the Company has
agreed to  perform  all such  services  for Apple in  exchange  for all fees and
expense  reimbursements  payable under the agreements  between Apple and ARA and
ARMG.

   Acquisition     and    Disposition     Services.     Under    the    Property
Acquisition/Disposition Agreement, the Company will be entitled to a real estate
commission  equal to 2% of the gross purchase prices of Apple's  properties (net
of  acquisition  debt),  payable  by  Apple in  connection  with  each  property
acquisition  on or after March 1, 1997.  The Company  will also be entitled to a
real  estate  commission  equal  to 2% of the  gross  sales  prices  of  Apple's
properties,  payable by Apple in connection with each property sale if, but only
if, any such property is sold and the sales price exceeds the sum of (1) Apple's
cost basis in the property plus (2) 10% of such cost basis. The Company will not
be entitled to any  disposition  fee in connection  with a sale of a property by
Apple to the Company or any affiliate of Mr. Knight but the

                                44


<PAGE>




Company  will,  in such  case,  be  entitled  to  payment  by Apple of its costs
incurred upon such disposition. The Property  Acquisition/Disposition  Agreement
has an initial  term of five  years  ending  October  31,  2001,  and will renew
automatically  for  successive  terms of five years  unless  either party to the
agreement elects not to renew.

   Advisory  Services.  Pursuant to the subcontract  between ARA and the Company
pertaining  to the Advisory  Agreement  between ARA and Apple,  the Company will
seek  to  obtain,  investigate,   evaluate  and  recommend  property  investment
opportunities for Apple, serve as property  investment advisor and consultant in
connection with investment  policy decisions made by the directors of Apple, and
subject to the  direction of the directors of Apple,  supervise  the  day-to-day
operations of Apple. The current  Advisory  Agreement has a one-year term ending
October 31, 1997, and is renewable annually by the directors of Apple. See "Risk
Factors --  Conflict  of Interest in  Continuation  or  Enforcement  of Advisory
Agreement and Property  Management  Agreements." The Advisory Agreement provides
that it may be terminated at any time by a majority of the independent directors
of Apple upon 60 days written  notice,  and upon shorter or no notice for cause,
as defined in the agreement.

   Pursuant to the subcontract pertaining to the Advisory Agreement, the Company
will be entitled to an annual asset management fee (the "Asset Management Fee").
The Asset  Management  Fee is payable  quarterly  in arrears.  The amount of the
Asset  Management Fee is a percentage of the gross  offering  proceeds that have
been  received  from time to time by Apple  from the sale of its  common  shares
("Total  Contributions").  The applicable percentage used to calculate the Asset
Management  Fee is based on the ratio of Apple's funds from  operations to Total
Contributions  (such  ratio,  the  "Return  Ratio") for the  preceding  calendar
quarter.  The per annum  Asset  Management  Fee is equal to the  following  with
respect to each  calendar  quarter:  0.1% of Total  Contributions  if the Return
Ratio  for  the  preceding  calendar  quarter  is 6% or  less;  0.15%  of  Total
Contributions  if the Return Ratio for the  preceding  calendar  quarter is more
than 6%,  but not more than 8%; and 0.25% of Total  Contributions  if the Return
Ratio for the  preceding  calendar  quarter is above 8%. At February  28,  1997,
Apple's  Total  Contributions  were  approximately  $39.6  million.  Apple began
operations  in January  1997,  and therefore has not completed a full quarter of
operations. The amount of the Asset Management Fee during any subsequent term of
the Advisory Agreement may vary from the amount payable in the previous term.

   In accordance with certain state regulatory requirements applicable to Apple,
Apple's Bylaws generally prohibit Apple's operating,  general and administrative
expenses,  excluding  depreciation  and similar  non-cash  items and expenses of
raising  capital,  interest,  taxes  and  costs  related  to asset  acquisition,
operation and disposition  ("Operating Expenses") from exceeding in any year the
greater of (a) 2% of the monthly  average of the aggregate book value of Apple's
assets  invested in real estate,  before  deducting  depreciation  or (b) 25% of
Apple's  revenues  for any period,  less  expenses  other than  depreciation  or
similar non-cash items for such year. Unless the independent  directors of Apple
conclude  that a higher  level of expenses is  justified  based upon unusual and
nonrecurring  factors  which they deem  sufficient,  the advisor must  reimburse
Apple for the amount of any such excess.  Under the  subcontract  related to the
Advisory Agreement, such reimbursement will be an obligation of the Company.

   Apple's Bylaws further prohibit its total  organization and offering expenses
(including selling  commissions) from exceeding 15% of the Total  Contributions,
and  its  total  organization  and  offering  expenses,   exclusive  of  selling
commissions, from exceeding 3% of Total Contributions. Furthermore, the total of
all acquisition  fees and acquisition  expenses paid by Apple in connection with
the  purchase  of a property  by Apple must be  reasonable  and must in no event
exceed an amount equal to 6% of the contract  price for the  property,  unless a
majority  of  Apple's  directors   (including  a  majority  of  the  independent
directors) not otherwise  interested in the transaction approves the transaction
as  being   commercially   competitive,   fair  and  reasonable  to  Apple.  Any
organizational  and  offering  expenses  or  acquisition  fees  and  acquisition
expenses  incurred by Apple in excess of the permitted limits are payable by the
Company immediately upon the demand of Apple.

   Property  Management  Services.  It is expected  that Apple will enter into a
Property  Management  Agreement  with  ARMG  with  respect  to each  of  Apple's
residential  properties  at the time Apple  acquires each such  property.  As of
February 28, 1997, Apple and ARMG had entered into Property Management

                                45


<PAGE>




Agreements for four  properties  totaling  1,140  apartment  units.  The duties,
obligations,  rights,  powers and benefits  under  existing and future  Property
Management  Agreements have been delegated and assigned to the Company  pursuant
to a subcontract agreement.

   For its services,  the Company will receive a monthly Property Management Fee
equal to 5% of the monthly gross revenues of the Apple  properties.  The Company
will  also  be  responsible   for  the   accounting   and  financial   reporting
responsibilities for each of the properties.  The Company will be reimbursed for
expenses, including salaries and related overhead expenses, associated with such
accounting and financial  reporting  responsibilities.  It is expected that each
Property  Management  Agreement  will  have an  initial  term of two  years  and
thereafter  will be renewed  automatically  for successive  two-year terms until
terminated as provided therein or until the property is sold.

COMPANY OWNERSHIP OF PREFERRED SHARES

   The Company also owns 100% of the nonvoting preferred shares of ARA and ARMG.
As  holder  of such  preferred  shares,  the  Company  owns 95% of the  economic
benefits of such  companies.  Mr.  Knight owns all of the common  shares of such
companies  and is entitled to 5% of the  economic  benefits of these  companies.
Because  all of the  revenues  of ARA and  ARMG are  expected  to be paid to the
Company under the  subcontract  agreements  described  above, it is not expected
that ARA or ARMG will pay any dividends to its  shareholders.  However,  because
the  Company,  as a REIT,  is limited in the amount of fee income it can receive
(see "Federal Income Tax  Considerations  -- Requirements for Qualification as a
REIT"), it has the right, by notice to ARA or ARMG, to terminate its subcontract
relationship  with either or both of such  companies at any time.  To the extent
such subcontract relationship is terminated,  fees payable by Apple will be paid
to ARA or  ARMG,  as the  case  may be,  and net  amounts  remaining  from  such
payments,  after  the  payment  of  expenses  of  ARA  or  ARMG,  including  tax
liabilities  of such  corporations,  will be available for  distribution  to the
shareholders  of ARA or ARMG. As noted,  the Company would be entitled to 95% of
any such distributions.

   The  Company's  anticipated  ownership  of the  common  shares  in Apple  and
agreements to provide acquisition,  advisory and property management services to
Apple are  intended to enable the Company to benefit from Mr.  Knight's  efforts
with respect to Apple and realize  benefits from  investment  in another  market
area.


OTHER RELATIONSHIPS


   Leslie A. Grandis,  a director of the Company,  is also a partner in McGuire,
Woods,  Battle & Boothe,  L.L.P.,  which serves as counsel to the  Company.  See
"Certain Legal Matters." Martin Zuckerbrod and Harry S. Taubenfeld, directors of
the Company,  have in the past and will in the future  provide real estate legal
services to the Company.


                                46

<PAGE>



                      FEDERAL INCOME TAX CONSIDERATIONS

   The  following  summary of all  material  United  States  federal  income tax
considerations  applicable  to the  Company and its  shareholders  is based upon
current law which is subject to change,  that may be  retroactively  applied and
alter  significantly  the tax  considerations  described  herein.  The following
discussion  is not  exhaustive of all possible tax  considerations  and does not
give a detailed  discussion of any state,  local or foreign tax  considerations.
Nor does it discuss all of the aspects of federal  income  taxation  that may be
relevant  to a  prospective  shareholder  in  light  of his  or  her  particular
circumstances  or  to  certain  types  of  shareholders   (including   insurance
companies,   tax-exempt  entities,  financial  institutions  or  broker-dealers,
foreign  corporations,  and persons who are not  citizens  or  residents  of the
United States) who are subject to special treatment under the federal income tax
laws.

   EACH  PROSPECTIVE  PURCHASER  IS ADVISED  TO CONSULT  WITH HIS OR HER OWN TAX
ADVISOR  REGARDING  THE  SPECIFIC  TAX  CONSEQUENCES  TO SUCH  PURCHASER  OF THE
PURCHASE,  OWNERSHIP, AND SALE OF SHARES OF THE COMPANY,  INCLUDING THE FEDERAL,
STATE, LOCAL,  FOREIGN,  AND OTHER TAX CONSEQUENCES OF SUCH PURCHASE,  OWNERSHIP
AND SALE, AND WITH RESPECT TO POTENTIAL CHANGES IN APPLICABLE TAX LAWS.

FEDERAL INCOME TAXATION OF THE COMPANY

   The Company has  elected to be treated for federal  income tax  purposes as a
REIT and  intends to conduct its  operations  in a manner that will permit it to
continue  so to  qualify.  While the  Board of  Directors  intends  to cause the
Company  to  operate  in a manner  that will  enable it to comply  with the REIT
requirements,  there can be no certainty  that such  intention will be realized.
Moreover,  relevant law may change so as to make  compliance with one or more of
the REIT  requirements  difficult or  impracticable.  Failure to meet any of the
REIT  requirements  with  respect to a  particular  taxable year could result in
termination  of the Company's  election to be a REIT,  effective for the year of
such failure and at least the four succeeding taxable years.

   The Company has not requested,  and does not intend to request, a ruling from
the Service that it will qualify as a REIT. However, the Company will receive at
the closing of the Offering an opinion of its counsel,  McGuire, Woods, Battle &
Boothe, L.L.P., that, based upon various assumptions and certain representations
made by the Company as to factual matters, the Company has qualified,  since its
formation in 1993, currently  qualifies,  and will continue to qualify as a REIT
if it conducts its operations in the manner assumed therein. However,  investors
should be aware that  opinions  of counsel  are not  binding  upon the  Service.
Furthermore, both the validity of the opinion and the continued qualification of
the Company as a REIT will depend on its continuing to meet various requirements
concerning,  among other things,  the ownership of its Common Shares, the nature
of its assets,  the sources of its income and the amount of its distributions to
shareholders. McGuire, Woods, Battle & Boothe, L.L.P. will not review the actual
annual operating results of the Company.  Accordingly, no assurance can be given
that the actual  results of the  Company's  operation  for any taxable year will
satisfy the REIT requirements.

   As long as the Company  qualifies as a REIT for federal  income tax purposes,
it  generally  will not be subject  to federal  income tax on any income or gain
that is distributed currently to shareholders. However, any undistributed income
or gain will be taxed to the Company at regular  corporate  rates.  In addition,
the Company may be subject to additional taxes, including but not limited to (i)
a 100% tax on certain income from any "prohibited  transactions" (i.e., sales or
other dispositions of property (other than foreclosure property and certain real
estate assets held not less than four years) that is stock in trade,  inventory,
or held  primarily  for sale to customers in the ordinary  course of  business),
(ii) a 100% tax on the greater of the amount,  if any, by which it fails the 75%
income test or the 95% income test  described  below,  multiplied  by a fraction
intended  to  reflect  the  REIT's  profitability,  (iii)  a tax at the  highest
corporate rate on any net income relating to "dealer" activities with respect to
foreclosure  property,  (iv) a 4% excise tax on a portion  of any  undistributed
income,  (v)  an  alternative  minimum  tax on any  undistributed  items  of tax
preference,  and  (vi) a tax at the  highest  corporate  rate  (as  provided  in
Treasury  Regulations that have not yet been promulgated) on the "built-in-gain"
(i.e.,  the excess of the fair market  value at the time of  acquisition  by the
Company  over  the  adjusted  basis at such  time)  associated  with a  Property
acquired by the Company from a C  corporation  (i.e.,  a  corporation  generally
subject to full corporate-level tax) in a

                                47

<PAGE>



transaction  in  which  the  basis of the  Property  in the  Company's  hands is
determined  by  reference  to the basis of the asset (or any other asset) in the
hands of the C corporation and the Company recognizes gain on the disposition of
such  Property  during the 10-year  period  beginning  on the date on which such
Property was acquired by the Company.  The results  described above with respect
to the  recognition  of  "built-in-gain"  assume that the Company  would make an
election pursuant to IRS Notice 88-19 if it were to make any such acquisition.

REQUIREMENTS FOR QUALIFICATION AS A REIT

   In order to qualify as a REIT,  the Company  must  satisfy a variety of tests
relating  to its  organization,  Common  Share  ownership,  assets,  income  and
distributions. Those tests are summarized below.


   Organizational  Requirements.  A REIT  is  defined  in  the  Code  as:  (1) a
corporation, trust or association; (2) which is managed by one or more directors
or trustees;  (3) the beneficial ownership of which is evidenced by transferable
shares or by transferable  certificates of beneficial interest;  (4) which would
be taxable as a domestic  corporation,  but for  Sections 856 through 860 of the
Code;  (5) which is neither a financial  institution  nor an  insurance  company
subject to certain provisions of the Code; (6) the beneficial ownership of which
is held by 100 or more  persons;  and (7) not  more  than  50% in  value  of the
outstanding  stock of which is owned during the last half of each taxable  year,
directly or indirectly,  by or for five or fewer  individuals (as defined in the
Code to include  certain  entities).  In addition,  the  organization  must meet
certain  income  and  asset  tests  described  below.  Conditions  (1)  to  (5),
inclusive,  must be met during the entire taxable year and condition (6) must be
met  during  at least  335 days of a  taxable  year of 12  months,  or  during a
proportionate part of a taxable year of less than 12 months.


   In addition,  a corporation may not elect to become a REIT unless its taxable
year is the calendar year. The Company's taxable year is the calendar year.


   As a  Virginia  corporation,  the  Company  satisfies  the first  and  fourth
requirements.  The Company also is managed by a board of directors.  The Company
has  transferable  shares  and  does  not  intend  to  operate  as  a  financial
institution or insurance  company.  Additionally,  the Company has more than 100
shareholders. To assure continued compliance with the 50% diversity of ownership
requirement,  the Company's Bylaws prohibit any individual investor from owning,
directly  or  indirectly,  more than 9.8% (by value) of the  outstanding  Common
Shares  and  provide  restrictions  regarding  the  transfer  of Common  Shares.
Treasury  Regulations  require  the  Company to  maintain  records of the actual
ownership of its Common Shares. In accordance with those regulations,  each year
the Company  must demand from certain  record  shareholders  written  statements
which disclose information concerning the actual ownership of the Common Shares.
Any  record   shareholder  who  does  not  provide  the  Company  with  required
information  concerning  actual  ownership  of the Common  Shares is required to
include certain specified information relating thereto in his income tax return.


   Income Tests. To maintain qualification as a REIT for any taxable year, three
gross income requirements must be met annually:  the "75% income test," the "95%
income  test," and the "30% income  test." The 75% income test requires that the
Company  derive,  directly  or  indirectly,  at least  75% of its  gross  income
(excluding gross income from prohibited  transactions)  from certain real estate
related  sources,  which  include,  but are not limited to: (i) certain types of
"rents from real property," (ii) "interest" on obligations  secured by mortgages
on real property or interests in real  property,  (iii) income or gain from real
property acquired through  foreclosure or similar  proceedings,  (iv) gains from
the sale or other  disposition  of certain  real  property or  interests in real
property that is not "dealer  property" (i.e.,  property that is stock in trade,
inventory,  or held  primarily  for sale to customers in the ordinary  course of
business),  (v) commitment fees with respect to mortgage loans, (vi) income from
stock or debt  instruments  that were acquired as a temporary  investment of new
capital,  if such income is received or accrued  during the first year after the
Company  receives the new capital  ("qualified  temporary  investment  income"),
(vii)  dividends  or other  distributions  on shares of other  qualified  REITs,
(viii) abatements and refunds of taxes on real property, and (ix) gains from the
sale or disposition of real estate assets which is not a prohibited  transaction
solely by reason of Section  857(b)(6) of the Code. The 95% income test requires
that at least an additional  20% of the  Company's  gross income for the taxable
year  consist  either of income  that  qualifies  under the 75%  income  test or
certain types of passive income, which include, but are not limited to: (i)

                                48

<PAGE>



dividends from companies other than REITs, (ii) interest on obligations that are
not  secured by  interests  in real  property,  and (iii) gains from the sale or
other disposition of stock, securities, or real property, if such assets are not
dealer property. The 30% income test, unlike the other income tests,  prescribes
a ceiling for certain types of income.  The Company may not derive more than 30%
of its  gross  income  from  the  sale or  other  disposition  of (i)  stock  or
securities held for less than one year, (ii) property in a transaction  which is
a prohibited  transaction,  and (iii) real property (including interests in real
property and interests in real property mortgages) held for less than four years
other than property  compulsorily or involuntarily  converted within the meaning
of Section 1033 of the Code or foreclosure property.

   The  Company  expects  that  substantially  all its  gross  income  from  its
Properties will be considered  "rents from real property." Rents received by the
Company will qualify as "rents from real  property"  for purposes of  satisfying
the income tests described above only if several  conditions are met. First, the
amount of rent must not be based in whole or in part on the income or profits of
any person although rents generally will not be excluded merely because they are
based on a fixed  percentage or  percentages  of receipts or sales.  None of the
rents from  Properties  held by the  Company are based on income or profits of a
kind that would  disqualify  such  rents  from being  treated as rents from real
property.  Second,  rents  received from a tenant will not qualify as rents from
real property if the REIT,  or an owner of 10% or more of the REIT,  directly or
constructively  owns 10% or more of such tenant (a "Related Party Tenant").  The
Company currently does not receive rent from a Related Party Tenant and does not
anticipate receiving any rents from Related Party Tenants in the future.  Third,
if rent  attributable  to personal  property that is leased in connection with a
lease of real property is greater than 15% of the total rent received  under the
lease,  then the portion of rent attributable to such personal property will not
qualify as rents from real property.  The Company currently does not receive and
does not anticipate  receiving any rent attributable to personal property leased
in connection with a lease of real property that is or would be greater than 15%
of the total rent  received  under the lease.  Finally,  for rents to qualify as
rents from real  property,  the REIT  generally  must not  operate or manage the
property or furnish or render  services to the tenants of such  property,  other
than through an independent  contractor who is adequately  compensated  and from
whom the REIT derives no income.  However,  a REIT may perform  directly certain
services  customary in the geographic  markets in which it operates the property
and  customary  to the  type and  class of such  property,  provided  that  such
services are not services  which are  considered  rendered to an occupant of the
property.  The Company does not and does not expect in the future to perform any
services for its tenants other than services  customary in the geographic market
and to the type and class of its properties.


   The Company will provide certain advisory and property management services to
Apple  pursuant  to  subcontracts  between  the  Company  and ARA and  ARMG.  In
addition, the Company will provide property acquisition and disposition services
to Apple under a direct agreement  between the Company and Apple in exchange for
certain  brokerage fees. Fees received by the Company for any such services will
be nonqualifying  income for purposes of the 75% and 95% gross income tests. Any
dividends received by the Company with respect to its stock in ARA and ARMG will
be qualifying  income for purposes of the 95% gross income test, but not the 75%
gross income test. In addition,  each of the companies  pays federal,  state and
local  income  taxes on its  taxable  income.  Any  such  taxes  reduce  amounts
available for  distribution  by such companies  which in turn,  reduces  amounts
available for distribution to the Company's shareholders.


   The term  "interest"  generally  does not include any amount  determined,  in
whole or in part,  on the income or profits of any  person,  although  an amount
generally will not be excluded from the term interest  solely by reason of being
based on a fixed percentage or percentages of receipts or sales.

   Any gross income derived from a prohibited  transaction is taken into account
in  applying  the 30% income  test  necessary  to qualify as a REIT (and the net
income from that  transaction  is subject to a 100% tax).  The term  "prohibited
transaction"  generally  includes a sale or other disposition of property (other
than  foreclosure  property) that is held primarily for sale to customers in the
ordinary  course of a trade or business.  The Company  believes that none of its
assets is held for sale to customers  and that the sale of any Property will not
be in the ordinary course of business of the Company.  Whether  property is held
"primarily for sale to customers in the ordinary  course of a trade or business"
depends,  however,  on the facts and  circumstances in effect from time to time,
including those related to a particular property. Nevertheless,

                                49

<PAGE>



the Company will attempt to comply with the terms of  safe-harbor  provisions in
the Code  prescribing  when asset sales will not be  characterized as prohibited
transactions.  Complete assurance cannot be given, however, that the Company can
comply with the safe-harbor provisions of the Code or avoid owning Property that
may be  characterized  as property held  "primarily for sale to customers in the
ordinary course of business."

   Asset Tests.  At the close of each quarter of its taxable  year,  the Company
also must satisfy  several tests relating to the nature and  diversification  of
its assets.  First, at least 75% of the value of the Company's total assets must
be represented by real estate assets,  cash, cash items  (including  receivables
arising in the  ordinary  course of the  Company's  operations)  and  government
securities.  Second,  not more than 25% of the  Company's  total  assets  may be
represented  by securities  other than those  includible in the 75% asset class.
Third, of the investments  included in the 25% asset class, the value of any one
issuer's  securities  owned by the  Company  may not exceed 5% of the  Company's
total assets.  Finally, of the investments  included in the 25% asset class, the
Company  may not  own  more  than  10% of any one  issuer's  outstanding  voting
securities.  The  properties  in which the Company has invested and in which the
Company  proposes to invest  generally will qualify  largely or entirely as real
estate assets under the 75% requirement described above.


   The  Company  owns  100% of the  nonvoting  shares  and  none  of the  voting
securities  of each of ARG,  ARA and ARMG.  As noted  above,  for the Company to
qualify  as a REIT the  value of the  shares of each  such  company  held by the
Company may not exceed 5% of the Company's  total assets.  The Company  believes
that the value of its shares of each such  company  held by the Company does not
exceed 5% of the total value of the  Company's  assets.  If the Service  were to
successfully  challenge this  determination,  however,  the Company likely would
fail to qualify as a REIT.


   Annual  Distribution  Requirement.  To  qualify  as a REIT,  the  Company  is
required  to make  distributions  (other than  capital  gain  dividends)  to its
shareholders  in an  amount  at  least  equal  to (A)  the sum of (i) 95% of the
Company's "REIT taxable income"  (computed  without regard to the dividends paid
deduction  and the Company's net capital gain) and (ii) 95% of the after-tax net
income, if any, from foreclosure property, minus (B) the sum of certain items of
non-cash income.  Such  distributions  must be paid in the taxable year to which
they relate,  or in the  following  taxable year if declared  before the Company
timely  files its tax  return  for such year and if paid on or before  the first
regular  distribution  date  after  such  declaration.   "REIT  taxable  income"
generally  is  computed  in the  same  manner  as  taxable  income  of  ordinary
corporations,  with several adjustments,  which include, but are not limited to,
the deduction allowed for dividends paid, but not for dividends received. To the
extent  that the Company  does not  distribute  all of its net  capital  gain or
distributes  at least 95%, but less than 100%,  of its REIT taxable  income,  as
adjusted, it will be subject to tax thereon at regular capital gains or ordinary
corporate tax rates.  Finally, as discussed above, the Company may be subject to
an excise tax if it fails to meet certain other distribution requirements.

   Failure to Qualify as a REIT.  If the Company  fails to qualify as a REIT for
any taxable year, and certain relief provisions do not apply, it will be subject
to federal  income tax (including  any  applicable  alternative  minimum tax) at
regular corporate rates and will not receive  deductions for distributions  paid
to shareholders.  As a result,  the amount of after-tax  earnings  available for
distribution to shareholders would decrease substantially.  All distributions to
shareholders  would be taxable as  ordinary  income to the extent of current and
accumulated  earnings  and  profits  and  distributions  received  by  corporate
shareholders may be eligible for a  dividends-received  deduction.  In addition,
the Company  would not be eligible to elect REIT status for the four  subsequent
taxable years, unless its failure to qualify was due to reasonable cause and not
to willful neglect,  and certain other requirements were satisfied.  In order to
renew its REIT  qualification at the end of such a four-year period, the Company
would be required to distribute all of its current and accumulated  earnings and
profits before the end of the period. Any such distributions would be taxable as
ordinary income to shareholders.  In addition, the Company would be subjected to
taxation on any  unrealized  gain  inherent  in its assets at such time.  If the
Company were to lose REIT status,  however,  it expects that it would  liquidate
over the four-year  period in the manner that the Board of Directors deems to be
in the best interest of the shareholders,  and such liquidation  likely would be
completed before the Company would be eligible to re-elect REIT status.

                                50

<PAGE>



FEDERAL INCOME TAXATION OF U.S. SHAREHOLDERS

   While the Company qualifies for taxation as a REIT, distributions made to the
Company's shareholders from current or accumulated earnings and profits (and not
designated as capital gain dividends) will be includible by U.S. Shareholders as
ordinary income for federal income tax purposes.  A "U.S.  Shareholder"  means a
holder of Common Shares that (for United States  federal income tax purposes) is
(i) a citizen or resident of the United States, (ii) a corporation,  partnership
or other entity  created or organized in or under the laws of the United  States
or of any political subdivision thereof, or (iii) an estate or trust, the income
of which is subject to United States federal income  taxation  regardless of its
source  (except,  with  respect to the tax year of any trust that  begins  after
December  31,  1996,  a trust  whose  administration  is subject to the  primary
supervision  of a United  States  court and which has one or more United  States
fiduciaries  who have  authority  to control all  substantial  decisions  of the
trust). None of these distributions will be eligible for the  dividends-received
deduction  for  corporate  shareholders.  Distributions  that are  designated as
capital gain dividends  will be taxed as long-term  capital gains (to the extent
they do not exceed the  Company's  actual net capital gain for the taxable year)
without  regard to the  period  for which  the  shareholder  has held his or her
Shares in the Company. Corporate shareholders, however, may be required to treat
up to 20% of certain capital gain dividends as ordinary income.

   Distributions in excess of current and accumulated  earnings and profits will
not be taxable to a U.S.  Shareholder  to the extent that they do not exceed the
adjusted basis of the  shareholder's  Common Shares.  U.S.  Shareholders will be
required  to  reduce  the tax  basis  of  their  Shares  by the  amount  of such
distributions  until  such  basis has been  reduced  to zero,  after  which such
distributions  will be taxable as capital gain (ordinary income in the case of a
shareholder who holds its Shares as a dealer).  The tax basis as so reduced will
be used in computing the capital gain or loss, if any, realized upon sale of the
Common Shares. Any loss upon a sale or exchange of Shares by a U.S.  Shareholder
who held such  Common  Shares for six  months or less  (after  applying  certain
holding period rules)  generally will be treated as a long-term  capital loss to
the extent that such shareholder  previously received capital gain distributions
with  respect  to such  Shares.  All or a portion  of any loss  realized  upon a
taxable  disposition  of Common Shares of the Company may be disallowed if other
Common Shares of the Company are purchased (under a dividend  reinvestment  plan
or otherwise) within 30 days before or after the disposition.

   Shareholders may not include in their  individual  federal income tax returns
any net  operating  losses or capital  losses of the Company.  In addition,  any
distribution  declared by the Company in October,  November,  or December of any
year and  payable to a  shareholder  of record on a  specified  date in any such
month  shall  be  treated  as  both  paid by the  Company  and  received  by the
shareholder  on  December 31 of such year,  provided  that the  distribution  is
actually paid by the Company no later than January 31 of the following year. The
Company may be required to withhold a portion of capital gain  distributions  to
any shareholders who fail to certify their non-foreign status to the Company.

INVESTMENT BY TAX-EXEMPT ENTITIES

   Tax-exempt entities,  including qualified employee pension and profit sharing
trusts,   Keogh  Plan  trusts  and  individual   retirement   accounts  ("Exempt
Organizations"),  generally are exempt from federal  income  taxation.  However,
they  are  subject  to  taxation  on their  unrelated  business  taxable  income
("UBTI").  While many  investments in real estate generate UBTI, the Service has
ruled that  distributions  by a REIT to an exempt employee  pension trust do not
constitute  UBTI.  Based on such ruling and  assuming  the Company  conducts its
activities as a REIT as described in this Prospectus, amounts distributed by the
Company to Exempt  Organizations  generally should not constitute UBTI. However,
if an Exempt  Organization  finances the  acquisition  of its Common  Shares,  a
portion of its income  from the  Company  may  constitute  UBTI  pursuant to the
"debt-financed property" rules under Section 514 of the Code.

   Qualified  pension trusts that hold more than 10% (by value) of the shares of
a REIT may be required to treat a percentage of REIT  distributions as UBTI. The
requirement  applies only if (i) the  qualification of the REIT depends upon the
application of a  "look-through"  exception to the restriction on the holding of
REIT shares by five or fewer individuals,  including  qualified trusts, (ii) the
REIT is "predominantly  held" by qualified trusts,  and (iii) at least 5% of the
REIT's gross income is derived from an unrelated  trade or business  (determined
as if the REIT were a qualified  pension trust).  A REIT would be  predominantly
held

                                51

<PAGE>



by qualified trusts if either (i) a single qualified trust held more than 25% by
value of the interests in the REIT or (ii) one or more  qualified  trusts,  each
owning  more  than 10% by  value,  held in the  aggregate  more  than 50% of the
interests in the REIT.  The percentage of any  distribution  paid (or treated as
paid) to the  qualified  trust that will be treated as UBTI is determined by the
amount of UBTI earned by the REIT  (treating  the REIT as if it were a qualified
trust, and therefore  subject to tax on UBTI) as a percentage of the total gross
income of the REIT. For these  purposes,  a qualified trust is any trust defined
under Section 401(a) of the Code and exempt from tax under Section 501(a) of the
Code.  The Company does not  anticipate  that it will be  predominantly  held by
qualified trusts.

NON-U.S. SHAREHOLDERS

   The rules  governing  United States  federal  income  taxation of nonresident
alien individuals, foreign corporations,  foreign partnerships and other foreign
shareholders   (collectively,   "Non-U.S.   Shareholders")  are  complex.   This
discussion  does not  attempt  to  provide  more than a summary  of such  rules.
Prospective Non-U.S.  Shareholders should consult with their own tax advisors to
determine the impact of federal, state, and local income tax laws with regard to
an investment in the Common  Shares,  including any reporting  requirements,  as
well as the tax treatment of such an investment  under the laws in their country
of residence.

   Distributions  that are not  attributable  to gain from sales or exchanges by
the Company of United States real property  interests and not  designated by the
Company as capital gain dividends will be treated as dividend  distributions and
as ordinary income to the extent of current or accumulated  earnings and profits
of the Company.  Such distributions  ordinarily will be subject to a withholding
tax equal to 30% of the gross amount of the  distribution  unless an  applicable
tax  treaty  reduces  or  eliminates  that  tax.  However,  if  income  from the
investment in the Common  Shares is treated as  effectively  connected  with the
Non-U.S.  Shareholder's  conduct  of a  United  States  trade or  business,  the
Non-U.S.  Shareholder  generally will be subject to a tax at graduated rates, in
the  same  manner  as  U.S.   Shareholders   are  taxed  with  respect  to  such
distributions (and may also be subject to the 30% branch profits tax in the case
of a Shareholder that is a foreign corporation). The Company expects to withhold
United  States  income  tax at the rate of 30% on the  gross  amount of any such
distributions  paid to a Non-U.S.  Shareholder  unless (i) a lower  treaty  rate
applies and an appropriate Form 1001 has been filed with the Company or (ii) the
Non-U.S.  Shareholder  files an  Internal  Revenue  Service  Form  4224 with the
Company claiming that the distribution is effectively connected income. Proposed
Treasury  Regulations would modify the manner in which the Company complies with
the withholding regulations.  Distributions in excess of current and accumulated
earnings and profits of the Company will not be taxable to a Shareholder  to the
extent that they do not exceed the adjusted  basis of the  Shareholder's  Common
Shares but rather will reduce the adjusted basis of such Common  Shares.  To the
extent  that  such  distributions  exceed  the  adjusted  basis  of  a  Non-U.S.
Shareholder's  Common Shares,  the excess will give rise to tax liability if the
Non-U.S. Shareholder otherwise would be subject to tax on any gain from the sale
or disposition of his or her Common Shares in the Company,  as described  below.
If it cannot be  determined  at the time a  distribution  is made whether or not
such  distribution  will be in excess of current and  accumulated  earnings  and
profits,  the  distributions  will be subject to withholding at the same rate as
dividends.  However,  amounts thus withheld are refundable if it is subsequently
determined  that such  distribution  was,  in fact,  in excess  of  current  and
accumulated  earnings  and  profits  of the  Company.  The  Small  Business  Job
Protection Act of 1996 requires the Company to withhold 10% of any  distribution
in excess  of the  Company's  current  and  accumulated  earnings  and  profits.
Consequently,  to the extent that the Company does not withhold at a rate of 30%
on the entire amount of any  distribution,  any portion of any  distribution not
subject to such withholding will be subject to withholding at a rate of 10%.

   For any year in which the Company qualifies as a REIT, distributions that are
attributable  to gain from sales or  exchanges  by the Company of United  States
real  property  interests  will be taxed to a  Non-U.S.  Shareholder  under  the
provisions  of  the  Foreign  Investment  in  Real  Property  Tax  Act  of  1980
("FIRPTA").   Under  FIRPTA,   these  distributions  are  taxed  to  a  Non-U.S.
Shareholder  as if such gain were  effectively  connected  with a United  States
business. Thus, Non-U.S.  Shareholders would be taxed at the normal capital gain
rates applicable to U.S. Shareholders (subject to applicable alternative minimum
tax and a  special  alternative  minimum  tax in the case of  nonresident  alien
individuals). Also, distributions subject to

                                52

<PAGE>



FIRPTA  may be subject  to a 30%  branch  profits  tax in the hands of a foreign
corporate Shareholder not entitled to treaty exemption.  The Company is required
by applicable  Treasury  Regulations  to withhold 35% of any  distribution  that
could be  designated by the Company as a capital gain  dividend.  This amount is
creditable against the Non-U.S. Shareholder's FIRPTA tax liability.


   Gain  recognized  by a  Non-U.S.  Shareholder  upon a sale of  Common  Shares
generally  will not be taxed  under  FIRPTA if the  Company  is a  "domestically
controlled  REIT,"  defined  generally  as a REIT in which at all times during a
specified  testing  period less than 50% in value of the stock was held directly
or indirectly by foreign persons.  It is currently  anticipated that the Company
will be a "domestically  controlled REIT" and, therefore, the sale of the Common
Shares will not be subject to taxation under FIPPTA.  However,  no assurance can
be given that the Company  will be a  "domestically  controlled  REIT." Gain not
subject to FIRPTA will be taxable to a Non-U.S. Shareholder if (i) investment in
the Common  Shares is  effectively  connected  with the  Non-U.S.  Shareholder's
United States trade or business, in which case the Non-U.S.  Shareholder will be
subject to the same treatment as U.S. Shareholders with respect to such gain, or
(ii) the Non-U.S.  Shareholder is a nonresident alien individual who was present
in the United States for 183 days or more during the taxable year and has a "tax
home" in the United States,  in which case the nonresident alien individual will
be subject to a 30% tax on the  individual's  capital gains.  If the gain on the
sale of Common Shares were to be subject to taxation under FIRPTA,  the Non-U.S.
Shareholder  will be subject to the same  treatment  as U.S.  Shareholders  with
respect  to such gain  (subject  to  applicable  alternative  minimum  tax and a
special  alternative  minimum tax in the case of nonresident alien individuals),
except that the  purchaser  of such Common  Shares may be required to withhold a
portion of the proceeds against such tax liability.  In addition,  distributions
that are treated as gain from the  disposition  of Common Shares and are subject
to tax under FIRPTA may also be subject to a 30% branch profits tax when made to
a foreign corporate Shareholder that is not entitled to treaty exemptions.


   THE  FOREGOING  DISCUSSION  DOES NOT  PURPORT TO  DESCRIBE  ANY  FOREIGN  TAX
CONSEQUENCES OF AN INVESTMENT IN THE COMPANY. NON-U.S. SHAREHOLDERS ARE URGED TO
CONSULT  THEIR OWN TAX ADVISORS WITH RESPECT TO ALL TAX ASPECTS OF AN INVESTMENT
IN THE COMPANY.

BACKUP WITHHOLDING


   The Company will report to its U.S.  Shareholders  and the Service the amount
of distributions  paid during each calendar year and the amount of tax withheld,
if any.  Under the backup  withholding  rules,  a shareholder  may be subject to
backup  withholding at the rate of 31% with respect to distributions paid unless
such holder (i) is a corporation or comes within certain other exempt categories
and,  when  required,  demonstrates  this  fact or (ii) has  provided  a correct
taxpayer identification number, certifies as to no loss of exemption from backup
withholding,  and otherwise complies with applicable  requirements of the backup
withholding  rules.  A  shareholder  that does not provide  the  Company  with a
correct taxpayer  identification number may also be subject to penalties imposed
by the Service. Any amount paid as backup withholding will be creditable against
the shareholder's income tax liability. In addition, the Company may be required
to withhold a portion of capital gain distributions to any Shareholders who fail
to certify their nonforeign  status to the Company.  The Service issued proposed
regulations in April 1996 regarding the backup  withholding  rules as applied to
Non-U.S.  Shareholders.  The proposed regulations would alter the current system
of backup withholding compliance. See "- Non-U.S. Shareholders."


STATE AND LOCAL TAXES

   Even if the Company  qualifies  on a  continuing  basis as a REIT for federal
income tax purposes,  the Company and its shareholders may be subject to certain
state and local taxes. This Prospectus does not purport to describe any state or
local tax  consequences  of an  investment  in the Company.  State and local tax
treatment of the Company and the shareholders may differ  substantially from the
federal  income tax  treatment  described in this  summary.  CONSEQUENTLY,  EACH
PROSPECTIVE  SHAREHOLDER  SHOULD  CONSULT  WITH HIS OR ITS OWN TAX ADVISOR  WITH
REGARD TO THE STATE AND LOCAL TAX CONSEQUENCES OF AN INVESTMENT IN THE COMPANY.

                                53

<PAGE>



                             ERISA CONSIDERATIONS

   The Employee  Retirement  Income Security Act of 1974, as amended  ("ERISA"),
imposes certain fiduciary  responsibilities and other requirements regarding the
assets of an employee benefit plan ("Plan Assets").  For example, ERISA requires
that all Plan Assets shall be held in trust,  that the plan shall avoid  certain
prohibited  transactions  involving Plan Assets, and that investment  management
responsibilities  with respect to Plan Assets may be  delegated  only in certain
permitted  manners.  Although the matter is not entirely free from doubt,  under
the relevant Department of Labor Regulations,  the assets of the Company are not
expected  to  constitute  Plan  Assets  because,   subject  to  certain  factual
determinations,  the Shares should be treated as "publicly offered  securities,"
i.e., securities that are widely held, freely transferable, and registered under
certain federal  securities  laws. In addition,  the Company's  assets would not
constitute  Plan Assets to the extent that at least 75% of the Common Shares are
held, at all times, by investors  other than "benefit plan  investors." The term
"benefit plan investors" generally includes qualified employee pension or profit
sharing trusts and Keogh Plan trusts ("Employee Trusts"),  individual retirement
accounts ("IRAs"), and certain other entities.

   The assets of the Company are expected to be exempt from the Plan Asset rules
for the reasons set forth above.  However, this determination is based, in part,
on facts that cannot be ascertained at the present time. Consequently, there can
be no assurance that the Company's  assets will not be treated as Plan Assets at
any given time.  Nevertheless,  the Company will use its best efforts to qualify
its assets for exemption from the Plan Asset rules.

   In  considering  the  purchase  of  Shares  and the  number  of  Shares to be
purchased, a fiduciary with respect to an Employee Trust or other entity subject
to ERISA should consider,  in addition to the foregoing,  whether the investment
will satisfy:  (i) the prudence  requirement of Section  404(a)(1)(B)  of ERISA,
considering the nature of an investment in, and the  compensation  structure of,
the Company;  (ii) the  diversification  requirement of Section  404(a)(1)(C) of
ERISA;  and (iii) the requirements  that the fiduciary  provide benefits for the
Plan participants and beneficiaries and value Plan Assets annually.

   In  considering  the  purchase  of Shares,  a  fiduciary  with  respect to an
Employee Trust should consider the trust  requirement of ERISA.  In addition,  a
custodian or trustee of an IRA should  consider the Code's  prohibition  against
the  commingling  of IRA assets  with other  Property.  Section  403(a) of ERISA
generally  provides  that the assets of employee  benefit  plans must be held in
trust.  Section  408(a)(5) of the Code  provides  that an IRA must  prohibit the
commingling  of IRA assets with other  Property.  The Department of the Treasury
and the Service have not issued any rulings or regulations that provide guidance
on the  identification of the assets of an IRA for purposes of Section 408(a)(5)
of the Code.

   Shares may not be purchased with Plan Assets by an Employee Trust or IRA with
respect to which the Board of Directors or any of their affiliates (i) regularly
gives investment advice,  (ii) provides  management  services on a discretionary
basis,  (iii)  has an  agreement,  either  written  or  unwritten,  under  which
information,  recommendations, and advice used as a primary basis for investment
decisions is provided, (iv) has an agreement or understanding, either written or
unwritten,  under which  individualized  investment  advice is given,  or (v) is
otherwise a fiduciary within the meaning of Section 3(21) of ERISA.

                                54

<PAGE>



                                 UNDERWRITING


   Subject  to the terms  and  conditions  of the  Underwriting  Agreement,  the
Underwriters named below (the  "Underwriters") have severally agreed to purchase
from the  Company  the  following  respective  numbers of Shares at the  initial
public offering price less the underwriting  discounts and commissions set forth
on the cover page of this Prospectus:


<TABLE>
<CAPTION>
                                                        NUMBER OF 
              UNDERWRITER                               SHARES 
- --------------------------------------                  ----------- 
<S>                                                  <C>
Alex, Brown & Sons Incorporated  .................                             
Branch, Cabell & Co. ............................. 
Friedman, Billings, Ramsey & Co., Inc. ...........                             
Interstate/Johnson Lane Corporation  ............. 


                                                        ------------
  Total...........................................        4,500,000 
                                                        ============

</TABLE>


   The Underwriting  Agreement provides that the obligations of the Underwriters
are  subject to certain  conditions  precedent  and that the  Underwriters  will
purchase all Shares offered hereby if any such Shares are purchased.

   The  Company  has been  advised  by the  Underwriters  that the  Underwriters
propose to offer the Shares to the public at the initial  public  offering price
set forth on the cover page of this  Prospectus  and to certain  dealers at such
price less a concession not in excess of $.__ per Share.  The  Underwriters  may
allow,  and such  dealers may reallow,  a  concession  not in excess of $.__ per
Share to certain other dealers.  After the Offering,  the offering price and the
other selling terms may be changed by the Representatives of the Underwriters.

   The Company has granted to the Underwriters an option,  exercisable not later
than 30 days  after  the date of this  Prospectus,  to  purchase  up to  675,000
additional  Shares at the public offering price less the underwriting  discounts
and  commissions set forth on the cover page of this  Prospectus.  To the extent
that the Underwriters exercise such option, each of the Underwriters will have a
firm commitment to purchase  approximately the same percentage  thereof that the
number  of  Shares  to be  purchased  by it shown in the  above  table  bears to
675,000, and the Company will be obligated, pursuant to the option, to sell such
Shares to the  Underwriters.  The  Underwriters may exercise such option only to
cover over-allotments made in connection with the sale of Shares offered hereby.
If purchased,  the  Underwriters  will offer such additional  Shares on the same
terms as those on which the 675,000 Shares are being offered.

   The  Company  has  agreed  to  indemnify  the  Underwriters  against  certain
liabilities, including liabilities under the Securities Act of 1933, as amended.


   The Company and each of its executive  officers and directors have agreed not
to offer,  sell,  contract to sell or  otherwise  issue or dispose of any Common
Shares or options to purchase Common Shares (except for issuances by the Company
pursuant to the Company's Stock Incentive  Plans and Dividend  Reinvestment  and
Share  Purchase Plan and any  issuances of Common  Shares in connection  with an
acquisition of any  properties) for a period of 12 months after the date of this
Prospectus without the prior written consent of Alex. Brown & Sons Incorporated,
which consent will not be unreasonably withheld.

   The Underwriters  have advised the Company that they do not intend to confirm
sales to any account over which they exercise discretionary authority.

   Prior to the Offering, there has been no public trading market for the Common
Shares.  Consequently,  the initial public offering price has been determined by
negotiation  between  the  Company  and  the  Underwriters.  Among  the  factors
considered in such negotiations were prevailing market  conditions,  the results
of operations of the Company in recent periods, the previous best-efforts public
offering prices of the Common Shares,  dividend yields and price-earnings ratios
of publicly  traded  REITs that the Company and the  Underwriters  believe to be
comparable  to  the  Company,  estimates  of  business  potential  and  earnings
prospects of the  Company,  the current  state of the real estate  market in the
Company's primary markets, and the economy as a whole.


                                55

<PAGE>




   The  Company  has  applied  to list the  Common  Shares on the NYSE under the
proposed  symbol  "TCR." The  Company  expects  that all of the  Common  Shares,
including  the  Shares,  will be listed  immediately  after the  pricing  of the
Offering,  and that the Common Shares,  including the Shares, will begin trading
at the same time.

   Alex.  Brown & Sons  Incorporated  will be paid an aggregate  amount equal to
1.00% of the gross  Offering  proceeds  for  certain  structuring  and  advisory
services in connection with the transactions described herein.

   Until  the  distribution  of the  Common  Shares is  completed,  rules of the
Commission may limit the ability of the  Underwriters  and certain selling group
members to bid for and purchase  Common Shares.  As an exception to these rules,
the Underwriters are permitted to engage in certain  transactions that stabilize
the  price of the  Common  Shares.  Such  transactions  may  consist  of bids or
purchases  for the purpose of pegging,  fixing or  maintaining  the price of the
Common Shares.

   If the  Underwriters  create  a  short  position  in  the  Common  Shares  in
connection with the Offering (i.e., if they sell more Common Shares than are set
forth on the cover page of this  Prospectus),  the  Underwriters may reduce that
short position by purchasing Common Shares in the open market.  The Underwriters
also may elect to reduce any short  position  by  exercising  all or part of the
over-allotment option described herein.

   The  Underwriters  also may  impose a penalty  bid on certain  selling  group
members.  This means that if the Underwriters purchase Common Shares in the open
market to reduce the  Underwriters'  short position or to stabilize the price of
the Common Shares,  they may reclaim the amount of the selling  concession  from
the selling group members who sold those shares as part of the Offering.

   In general,  purchase of a security  for the purpose of  stabilization  or to
reduce a syndicate  short  position  could cause the price of the security to be
higher  than  it  might  otherwise  be in the  absence  of such  purchases.  The
imposition  of a penalty  bid might have an effect on the price of a security to
the extent that it were to  discourage  resales of the security by purchasers in
the Offering.

   Neither the Company nor any of the Underwriters  makes any  representation or
prediction as to the direction or magnitude of any effect that the  transactions
described above may have on the price of the Common Shares. In addition, neither
the  Company  nor any of the  Underwriters  makes  any  representation  that the
Underwriters  will engage in such transactions or that such  transactions,  once
commenced, will not be discontinued without notice.


                           REPORTS TO SHAREHOLDERS

   Financial  information  contained  in all  reports  to  shareholders  will be
prepared in accordance with generally accepted accounting principles. The annual
report,  which  will  contain  financial  statements  audited  by  a  nationally
recognized  accounting  firm,  will be furnished  within 120 days  following the
close of each fiscal year.

                                   EXPERTS

   The financial statements of Cornerstone Realty Income Trust, Inc. at December
31, 1996 and 1995,  and for each of the three years in the period ended December
31, 1996,  appearing in this  Prospectus  and  Registration  Statement have been
audited by Ernst & Young LLP, independent auditors, as set forth in their report
thereon  appearing  elsewhere  herein,  and are  included in reliance  upon such
report  given  upon the  authority  of such firm as experts  in  accounting  and
auditing.

   The financial statements of Cornerstone Realty Income Trust, Inc. at December
31, 1995 and 1994 and for the two years ended  December 31,  1995,  appearing in
Cornerstone  Realty Income Trust,  Inc.'s Annual Report (Form 10-K) for the year
ended  December  31, 1995,  have been audited by Ernst & Young LLP,  independent
auditors, as set forth in their report thereon included therein and incorporated
herein by  reference.  Such  financial  statements  are  incorporated  herein by
reference in reliance  upon such report given upon the authority of such firm as
experts in accounting and auditing.

                                56

<PAGE>



   The  statements  of  operations,  shareholders'  equity  and  cash  flows  of
Cornerstone  Realty Income Trust,  Inc. for the year ended December 31, 1993 and
the  historical  summary  of  operating  revenue  and  expenses  of Ashley  Park
Apartments  for the year  ended  December  31,  1995 have been  incorporated  by
reference herein and in the Registration  Statement in reliance upon the reports
of KPMG Peat Marwick LLP,  independent  auditors,  also  incorporated  herein by
reference,  and upon the  authority  of said firm as experts in  accounting  and
auditing.

   Certain  Statements of Income and Direct  Operating  Expenses of  Properties,
incorporated by reference herein,  have been incorporated  herein in reliance on
the  reports of L.P.  Martin & Company,  P.C.,  and Dixon,  Odom & Co.,  L.L.P.,
independent certified public accountants, also incorporated by reference herein,
and upon the authority of said firms as experts in accounting and auditing.

                            CERTAIN LEGAL MATTERS


   The  legality of the Shares  offered  hereby and certain  federal  income tax
matters  as set forth  under  "Risk  Factors  --  Federal  Income Tax Risks" and
"Federal  Income  Tax  Considerations"  will be passed  upon for the  Company by
McGuire,  Woods, Battle & Boothe, L.L.P.,  Richmond,  Virginia.  McGuire, Woods,
Battle & Boothe,  L.L.P.  also acts as counsel to Mr.  Knight and certain of his
affiliates.  Leslie A. Grandis,  a partner in McGuire,  Woods,  Battle & Boothe,
L.L.P.,  is a director of the Company.  As of the date of this  Prospectus,  Mr.
Grandis  owns 654 Common  Shares and holds  options to  purchase  11,762  Common
Shares.  See  "Management."  Certain  legal  matters will be passed upon for the
Underwriters by Hunton & Williams, Richmond, Virginia.


                            AVAILABLE INFORMATION


   The  Company,  with  principal  executive  offices  at 306 East Main  Street,
Richmond,  Virginia 23219,  telephone  number (804) 643-1761,  is subject to the
informational  requirements  of the Securities  Exchange Act of 1934, as amended
(the  "Exchange  Act"),  and  in  accordance  therewith  files  reports,   proxy
statements and other  information  with the  Securities and Exchange  Commission
(the "Commission"). Reports, proxy statements and other information filed by the
Company  can  be  inspected  and  copies  at  the  public  reference  facilities
maintained by the Commission at Room 1024,  Judiciary  Plaza,  450 Fifth Street,
N.W.,  Washington,  D.C.  20549,  and at the following  regional  offices of the
Commission: Seven World Trade Center, Suite 1300, New York, New York, 10048; and
500 West Madison Street,  Suite 1400,  Chicago,  Illinois 60661.  Copies of such
material  can  also  be  obtained  from  the  Public  Reference  Section  of the
Commission at Judiciary Plaza, 450 Fifth Street, N.W.,  Washington,  D.C. 20549,
at prescribed  rates.  The Company files  reports,  proxy  statements  and other
information with the Commission  electronically.  The Commission maintains a Web
site  that  contains  reports,   proxy  and  information  statements  and  other
information  regarding registrants that file electronically with the Commission.
The address of the Web site is: http://www.sec.gov.

   The  Company  has  filed  with  the  Commission,   450  Fifth  Street,  N.W.,
Washington,  D.C. 20549, a Registration Statement on Form S-3 (the "Registration
Statement")  under the Securities  Act of 1933, as amended,  with respect to the
securities offered hereby.  This Prospectus does not contain all the information
set forth in the Registration Statement, certain items of which are contained in
schedules and exhibits to the  Registration  Statement as permitted by the rules
and regulations of the Commission. For further information,  reference is hereby
made to the Registration  Statement,  including the schedules and exhibits filed
as a part thereof, which may be obtained from the Commission upon payment of the
fees prescribed by the Commission.

              INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

   The Company's Annual Report on Form 10-K for the year ended December 31, 1995
(including  Amendments  No. 1 and No. 2 thereto on Form  10-K/A),  the Company's
Quarterly  Reports on Form 10-Q for the quarters ended March 31, 1996,  June 30,
1996 and September 30, 1996,  the  Company's  Current  Reports on Form 8-K dated
January 31, 1996 (including Amendment No. 1 thereto on Form 8-K/A),

                                57


<PAGE>



April 30, 1996 (including  Amendment No. 1 thereto on Form 8-K/A), June 26, 1996
(including  Amendment  No. 1 thereto on Form  8-K/A),  and  September  26,  1996
(including   Amendment  No.  1  thereto  on  Form  8-K/A),   and  the  Company's
Registration  Statement  on Form 8-A under the Exchange  Act,  each of which has
been  filed by the  Company  with the  Commission,  are  incorporated  herein by
reference.

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

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

   THE  COMPANY  WILL  PROVIDE  WITHOUT  CHARGE  TO EACH  PERSON  TO  WHOM  THIS
PROSPECTUS IS DELIVERED,  UPON WRITTEN OR ORAL REQUEST OF SUCH PERSON, A COPY OF
ANY DOCUMENT  INCORPORATED BY REFERENCE IN THIS PROSPECTUS,  OTHER THAN EXHIBITS
TO ANY SUCH  DOCUMENT  UNLESS SUCH  EXHIBITS ARE  SPECIFICALLY  INCORPORATED  BY
REFERENCE INTO THE INFORMATION IN THIS  PROSPECTUS.  REQUESTS FOR SUCH DOCUMENTS
SHOULD BE DIRECTED TO  CORNERSTONE  REALTY  INCOME  TRUST,  INC.,  306 EAST MAIN
STREET,  RICHMOND,  VIRGINIA 23219,  ATTENTION:  INVESTOR  RELATIONS  (TELEPHONE
NUMBER (804) 643-1761).

                                58


<PAGE>

                        INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                                                    PAGE
                                                                                                 ---------
<S>                                                                                              <C>
Report of Independent Auditors.................................................................  F-1
Balance Sheets as of December 31, 1995 and December 31, 1996...................................  F-3
Statements of Operations for Years Ended December 31, 1994, December 31, 1995 and December 
  31, 1996.....................................................................................  F-4
Statements of Shareholders' Equity for Years Ended December 31, 1994, December 31, 1995 and
  December 31, 1996............................................................................  F-5
Statements of Cash Flows for Years Ended December 31, 1994, December 31, 1995 and December 
31, 1996.......................................................................................  F-6
Notes to Financial Statements..................................................................  F-7
Unaudited Pro Forma Balance Sheet as of December 31, 1996......................................  F-15
Unaudited Pro Forma Statement of Operations for Year Ended December 31, 1996 ..................  F-16
Notes to Unaudited Pro Forma Statement of Operations for Year Ended December 31, 1996 .........  F-19

</TABLE>

                               F-1

<PAGE>
                    CORNERSTONE REALTY INCOME TRUST, INC.
                         INDEPENDENT AUDITORS' REPORT

The Board of Directors and Shareholders
Cornerstone Realty Income Trust, Inc.

   We have audited the accompanying  balance sheets of Cornerstone Realty Income
Trust,  Inc. as of December  31, 1996 and 1995,  and the related  statements  of
operations,  shareholders' equity, and cash flows for each of the three years in
the  period  ended  December  31,  1996.  These  financial  statements  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

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

   In our opinion, the financial statements referred to above present fairly, in
all material  respects,  the  financial  position of  Cornerstone  Realty Income
Trust, Inc. at December 31, 1996 and 1995, and the results of its operations and
its cash flows for each of the three  years in the  period  ended  December  31,
1996, in conformity with generally accepted accounting principles.

   As  discussed  in Note 1 to the  financial  statements,  in 1996 the  company
changed  its  method of  accounting  for  impairment  of  long-lived  assets and
long-lived assets held for disposition.

                                                             Ernst & Young LLP
Richmond, Virginia
January 24, 1997


                                       F-2

<PAGE>



                    CORNERSTONE REALTY INCOME TRUST, INC.
                                BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                       AS OF DECEMBER 31,
                                                                      -------------------
                                                                      1995          1996
                                                                      ----          ----
 
<S>                                                               <C>            <C>
ASSETS

Investment in rental property

 Land...........................................................  $ 19,852,544   $ 46,980,280
 Building.......................................................    96,862,036    250,705,667
 Property improvements..........................................    10,627,687     26,640,085
 Furniture and fixtures.........................................     2,354,180      5,389,821
                                                                  -------------- --------------
                                                                   129,696,447    329,715,853
 Less accumulated depreciation..................................    (4,254,974)   (12,323,037)
                                                                  -------------- --------------
                                                                   125,441,473    317,392,816
Cash and cash equivalents.......................................     7,073,147      3,182,651
Prepaid expenses................................................       167,152        557,544
Other assets....................................................       499,260      1,737,563
                                                                  -------------- --------------
                                                                     7,739,559      5,477,758
                                                                  -------------- --------------
Total Assets....................................................  $133,181,032   $322,870,574
                                                                  ============== ==============
LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities

 Notes payable..................................................  $  8,300,000   $ 55,403,000
 Accrued payable-related party..................................            --      7,297,093
 Accounts payable...............................................       555,691      2,087,673
 Accrued expenses...............................................     1,257,231      1,366,853
 Rents received in advance......................................       129,648        491,928
 Tenant security deposits.......................................       784,042      1,654,322
                                                                  -------------- --------------
                                                                    11,026,612     68,300,869
Shareholders' Equity

Common stock, no par value, authorized 50,000,000 shares;
 issued and outstanding 12,754,331 shares (in 1995) and
 28,141,509 shares (in 1996) ...................................   123,771,504    276,269,539
Deferred compensation...........................................       (77,000)       (55,000)
Distributions greater than net income...........................    (1,540,084)   (21,644,834)
                                                                  -------------- --------------
                                                                   122,154,420    254,569,705
                                                                  -------------- --------------
Total Liabilities and Shareholders' Equity......................  $133,181,032   $322,870,574
                                                                  ============== ==============

</TABLE>

See accompanying notes to financial statements.

                                       F-3

<PAGE>



                    CORNERSTONE REALTY INCOME TRUST, INC.
                           STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                         YEARS ENDED DECEMBER 31,
                                                ------------------------------------------
                                                     1994          1995          1996
                                                ------------- ------------- --------------
<S>                                             <C>           <C>           <C>
REVENUE
 Rental income................................  $8,177,576    $16,300,821   $40,352,955

EXPENSES
 Utilities....................................     973,598      1,773,648     3,870,541
 Repairs and maintenance......................     971,376      2,042,819     4,203,180
 Taxes and insurance..........................     644,239      1,201,812     3,275,422
 Property management fees.....................     455,650        896,521     1,243,215
 Property management .........................      94,455        181,166       741,257
 Advertising..................................     189,111        378,089     1,126,295
 General and administrative...................     717,049        609,969     1,495,528
 Amortization and other depreciation..........      30,628         30,564        47,133
 Depreciation of real estate..................   1,210,818      2,788,818     8,068,063
 Other operating expenses.....................     566,228      1,020,242     2,638,183
 Other........................................      48,607         81,910       151,537
 Management contract termination..............          --             --    16,526,012
                                                ------------- ------------- --------------
Total expenses................................   5,901,759     11,005,558    43,386,366
                                                ------------- ------------- --------------
Income (loss) before interest income
 (expense)....................................   2,275,817      5,295,263    (3,033,411)
Interest income...............................     110,486        226,555       287,344
Interest expense..............................          --       (292,103)   (1,423,782)
                                                ------------- ------------- --------------
Net income (loss).............................  $2,386,303    $ 5,229,715   $(4,169,849)
                                                ============= ============= ==============
Net income (loss) per share...................  $     0.60    $      0.64   $     (0.21)
                                                ============= ============= ==============
Cash distributions per share..................  $      .89    $       .96   $       .99
                                                ============= ============= ==============
Weighted average number of shares
 outstanding..................................   4,000,558      8,176,803    20,210,432
                                                ============= ============= ==============

</TABLE>

See accompanying notes to financial statements.

                               F-4

<PAGE>



                    CORNERSTONE REALTY INCOME TRUST, INC.
                      STATEMENTS OF SHAREHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                            
                                                            COMMON STOCK                          
                                                        ------------------------                  DISTRIBUTIONS 
                                                                                                    (GREATER)        TOTAL
                                                          NUMBER                    DEFERRED       LESS THAN      SHAREHOLDERS'
                                                         OF SHARES    AMOUNT      COMPENSATION     NET INCOME        EQUITY
                                                         ---------    ------      ------------     ----------        ------
<S>                                                    <C>          <C>            <C>            <C>             <C>
Balance at December 31, 1993.........................   2,995,210   $ 27,953,693   $       --     $    137,219    $ 28,090,912
Net proceeds from the sale of shares.................   2,294,773     22,223,000           --               --      22,223,000
Net income...........................................          --             --           --        2,386,303       2,386,303
Shares issued to Cornerstone Realty Advisors, Inc. ..      40,000        440,000           --               --         440,000
Cash distributions declared and paid to shareholders
 ($.8855 per share)..................................          --             --           --       (2,977,136)     (2,977,136)
Shares issued through reinvestment of distributions .     128,665      1,273,784           --               --       1,273,784
                                                       ------------ -------------- -------------- --------------- ---------------

Balance at December 31, 1994.........................   5,458,648     51,890,477           --         (453,614)     51,436,863
Net proceeds from the sale of shares.................   6,930,567     68,255,383           --               --      68,255,383
Net income...........................................          --             --           --        5,229,715       5,229,715
Cash distributions declared and paid to shareholders
 ($.9575 per share)..................................          --             --           --       (6,316,185)     (6,316,185)
Restricted stock grant...............................      10,000        110,000     (110,000)              --              --

Amortization of deferred compensation................          --             --       33,000               --          33,000
Shares issued through reinvestment of distributions .     355,116      3,515,644           --               --       3,515,644
                                                       ------------ -------------- -------------- --------------- ---------------

Balance at December 31, 1995.........................  12,754,331    123,771,504      (77,000)      (1,540,084)    122,154,420
Net proceeds from the sale of shares.................  13,816,973    136,183,048           --               --     136,183,048
Net loss.............................................          --             --           --       (4,169,849)     (4,169,849)
Cash distributions declared and paid to shareholders
 ($.9930 per share)..................................          --             --           --      (15,934,901)    (15,934,901)
Shares issued in connection with management contract
termination .........................................     700,000      7,700,000           --               --       7,700,000
Amortization of deferred compensation................          --             --       22,000               --          22,000
Shares issued through reinvestment of distributions .     870,205      8,614,987           --               --       8,614,987
                                                       ------------ -------------- -------------- --------------- ---------------

Balance at December 31, 1996.........................  28,141,509   $276,269,539   $  (55,000)    $(21,644,834)   $254,569,705
                                                       ============ ============== ============== =============== ===============

</TABLE>

See accompanying notes to financial statements.

                               F-5

<PAGE>



                    CORNERSTONE REALTY INCOME TRUST, INC.
                           STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                    YEARS ENDED DECEMBER 31,
                                                         ----------------------------------------------
                                                               1994           1995            1996
                                                         --------------- -------------- ---------------
<S>                                                      <C>             <C>            <C>
FROM OPERATING ACTIVITIES
 Net income (loss).....................................  $  2,386,303    $  5,229,715   $  (4,169,849)
 Adjustments to reconcile net income (loss) to net cash
  provided by operating activities
 Depreciation and amortization.........................     1,241,446       2,819,382       8,115,196
 Amortization of deferred compensation.................            --          33,000          22,000
 Advisor fee...........................................       440,000              --              --
 Management contract termination.......................            --              --      14,997,093
 Changes in operating assets and liabilities:
  Prepaid expenses.....................................       (39,377)        (63,594)       (390,392)
  Other assets.........................................       (23,206)       (305,072)     (1,285,436)
  Accounts payable.....................................        42,025         342,293       1,531,982
  Accrued expenses.....................................      (387,720)      1,026,414         109,622
  Rents received in advance............................       (55,156)         63,511         362,280
  Tenant security deposits.............................       113,771         473,307         870,280
                                                         --------------- -------------- ---------------
 Net cash provided by operating activities.............     3,718,086       9,618,956      20,162,776

FROM INVESTING ACTIVITIES
 Acquisitions of rental property, net of debt assumed..   (22,494,000)    (68,482,525)   (175,471,367)
 Capital improvements..................................    (6,063,568)     (7,106,564)    (19,048,039)
                                                         --------------- -------------- ---------------
 Net cash used in investing activities.................   (28,557,568)    (75,589,089)   (194,519,406)

FROM FINANCING ACTIVITIES
 Proceeds from short-term borrowings...................     5,000,000      38,300,000     135,653,144
 Repayments of short-term borrowings...................            --     (35,000,000)    (94,050,144)
 Net proceeds from issuance of shares..................    23,496,784      71,771,027     144,798,035
 Cash distributions paid to shareholders...............    (2,977,136)     (6,316,185)    (15,934,901)
                                                         --------------- -------------- ---------------
 Net cash provided by financing activities.............    25,519,648      68,754,842     170,466,134
 Increase (decrease) in cash and cash equivalents......       680,166       2,784,709      (3,890,496)
Cash and cash equivalents, beginning of year ..........     3,608,272       4,288,438       7,073,147
                                                         --------------- -------------- ---------------
Cash and cash equivalents, end of year.................  $  4,288,438    $  7,073,147   $   3,182,651
                                                         =============== ============== ===============

</TABLE>

See accompanying notes to financial statements.

                               F-6

<PAGE>



                    CORNERSTONE REALTY INCOME TRUST, INC.

                        NOTES TO FINANCIAL STATEMENTS

NOTE 1. GENERAL INFORMATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BUSINESS

   Cornerstone   Realty  Income  Trust,   Inc.  (the   "Company"),   a  Virginia
corporation,  is an owner-operator of residential  apartment  communities in the
mid-Atlantic and southeastern regions of the United States.

CASH AND CASH EQUIVALENTS

   Cash equivalents  include highly liquid investments with original  maturities
of three  months or less.  The fair  market  value of cash and cash  equivalents
approximate their carrying value.

INVESTMENT IN RENTAL PROPERTY

   The Company adopted FASB Statement No. 121, "Accounting for the Impairment of
Long-Lived  Assets and for  Long-Lived  Assets to be  Disposed  Of" in the first
quarter of 1996. The Company records  impairment  losses on rental property used
in the operations if indicators of impairment  are present and the  undiscounted
cash flows estimated to be generated by the respective  properties are less than
their carrying amount.  Impairment losses are measured as the difference between
the  asset's  fair  value  and its  carrying  value.  There was no effect on the
Company's financial statements in 1996 as a result of the adoption.

   The  investment  in rental  property is recorded at the lower of  depreciated
cost or fair  value and  includes  real  estate  brokerage  commissions  paid to
Cornerstone  Realty Group, Inc., a related party, for purchases prior to October
1, 1996 (See Note 6).

   Repairs and  maintenance  costs are  expensed as incurred  while  significant
improvements,  renovations and  replacements  are  capitalized.  Depreciation is
computed on a straight-line basis over the estimated useful lives of the related
assets which are 27.5 years for  buildings  and major  improvements  and a range
from five to seven years for furniture and fixtures.

INCOME RECOGNITION

   Rental,  interest  and other  income are  recorded on an accrual  basis.  The
Company's  properties are leased under operating  leases that,  typically,  have
terms that do not exceed one year.

USE OF ESTIMATES

   The preparation of financial statements in accordance with generally accepted
accounting   principles  requires  management  to  make  certain  estimates  and
assumptions  that  affect  amounts  reported  in the  financial  statements  and
accompanying footnotes. Actual results may differ from those estimates.

STOCK INCENTIVE PLANS


   The Company has elected to follow Accounting Principles Board Opinion No. 25,
"Accounting for Stock Issued to Employees" (APB 25) and related  Interpretations
in  accounting  for its  employee  stock  options.  As  discussed in Note 5, the
alternative  fair value  accounting  provided for under FASB  Statement No. 123,
"Accounting for Stock-Based  Compensation" ("FASB 123"),  requires use of option
valuation  models that were developed for use in valuing employee stock options.
Under APB 25, because the exercise price of the Company's employee stock options
equals  the  market  price of the  underlying  stock on the  date of  grant,  no
compensation expense is recognized.


ADVERTISING COSTS

   Costs  incurred  for the  production  and  distribution  of  advertising  are
expensed as incurred.

                                       F-7

<PAGE>



                   CORNERSTONE REALTY INCOME TRUST, INC. -
                  Notes to Financial Statements (Continued)

INCOME PER SHARE

   Net income per share is computed  based upon the weighted  average  number of
shares  outstanding  during the year.  Potentially  dilutive  securities are not
included since their inclusion would not materially dilute net income per share.

FEDERAL INCOME TAXES


   The  Company is  operated  as, and has  elected to be taxed as, a real estate
investment  trust ("REIT")  under the Internal  Revenue Code of 1986, as amended
(the "Code").  Generally,  a REIT which complies with the provisions of the Code
and distributes at least 95% of its taxable income to its shareholders  does not
pay federal income taxes on its distributed  income.  Accordingly,  no provision
has been made for federal income taxes.

   For  income  tax  purposes,  distributions  paid to  shareholders  consist of
ordinary  income and return of capital or a combination  thereof.  Distributions
per share were 88.55,  95.75,  and 99.30 cents in the years ended  December  31,
1994, 1995 and 1996, respectively.  In 1994, of the total distribution,  79% was
taxable as ordinary income and 21% was a non-taxable return of capital. In 1995,
of the total  distribution,  83% was  taxable as  ordinary  income and 17% was a
non-taxable  return of capital.  In 1996, 86% was taxable as ordinary income and
14% was a non-taxable return of capital. 

RECLASSIFICATIONS

   Certain  previously  reported amounts have been  reclassified to conform with
the current financial statement presentation.

NOTE 2. INVESTMENT IN RENTAL PROPERTY

   The following is a summary of rental property owned at December 31, 1996.

<TABLE>
<CAPTION>
                              INITIAL
                            ACQUISITION        CARRYING      ACCUMULATED        DATE
      DESCRIPTION               COST            COST(1)     DEPRECIATION      ACQUIRED
- ----------------------  ------------------- -------------- -------------- ----------------
<S>                     <C>                 <C>            <C>            <C>
The Hollows...........  $ 4,200,000         $ 5,438,995    $577,553       June 1993
Polo Club.............    4,300,000           6,664,656     982,336       June 1993
Mayflower Seaside ....    7,634,144           9,346,121     817,276       October 1993
County Green..........    3,800,000           5,132,182     542,906       December 1993
Stone Ridge...........    3,325,000           5,460,698     637,308       December 1993
Wimbledon Chase.......    3,300,000           5,268,408     531,217       February 1994
Harbour Club..........    5,250,000           5,860,766     468,719       May 1994
Chase Mooring.........    3,594,000           4,973,568     401,020       August 1994
The Trestles..........   10,350,000          11,234,689     720,874       December 1994
Wind Lake.............    8,760,000           9,588,220     542,372       April 1995
Magnolia Run..........    5,500,000           6,555,252     360,380       June 1995
Breckinridge..........    5,600,000           6,465,850     283,408       June 1995
Bay Watch Pointe......    3,372,525           4,728,003     215,196       July 1995
Hanover Landing.......    5,725,000           7,008,174     297,335       August 1995
Mill Creek............    8,550,000           9,136,406     372,584       September 1995
Glen Eagles...........    7,300,000           7,829,058     332,935       October 1995
Sailboat Bay..........    9,100,000          12,612,632     410,372       November 1995
Tradewinds............   10,200,000          10,744,903     425,641       November 1995
Osprey Landing........    4,375,000           6,002,617     221,985       November 1995
The Meadows...........    6,200,000           6,921,730     245,086       January 1996

                               F-8

<PAGE>
<CAPTION>

                   CORNERSTONE REALTY INCOME TRUST, INC. -
                  Notes to Financial Statements (Continued)

                              INITIAL
                            ACQUISITION        CARRYING      ACCUMULATED        DATE
      DESCRIPTION               COST            COST(1)     DEPRECIATION      ACQUIRED
- ----------------------  ------------------- -------------- -------------- ----------------
<S>                     <C>                 <C>            <C>                  <C> 
West Eagle Greens ....  $  4,020,000        $  5,326,476   $   139,525    March 1996
Ashley Park...........    12,205,000          12,745,351       362,659    March 1996
Arbor Trace...........     5,000,000           5,641,816       134,044    March 1996
Bridgetown Bay........     5,025,000           5,482,705       132,870    April 1996
Trophy Chase..........     3,710,000           5,058,276       107,038    April 1996
Beacon Hill...........    13,579,203          14,140,526       268,969    May 1996
Meadow Creek..........    11,100,000          11,710,655       255,529    May 1996
Summerwalk............     5,660,000           6,448,175       114,247    May 1996
The Landing...........     8,345,000           9,145,124       191,297    May 1996
Trolley Square East  .     6,000,000           6,452,907       147,530    June 1996
Savannah West.........     9,843,620          10,958,218       183,735    July 1996
Paces Glen............     7,425,000           7,711,013        99,625    July 1996
Signature Place.......     5,462,948           5,908,018        81,704    August 1996
Hampton Glen..........    11,599,931          11,983,485       159,883    August 1996
Heatherwood...........    10,205,457          10,321,457        94,473    September 1996
Highland Hills(2) ....    12,100,000          12,697,339       146,089    September 1996
Parkside at Woodlake .    14,663,886          14,692,805       152,478    September 1996
Greenbrier............    11,099,525          11,216,833        92,571    October 1996
Deerfield.............    10,675,000          10,755,978        62,656    November 1996
Trolley Square
West(2)...............     4,242,575           4,345,768         9,612    December 1996
                        ------------------- -------------- -------------- ----------------
                        $292,397,814        $329,715,853   $12,323,037
                        =================== ============== ==============
</TABLE>


(1)     Includes  real  estate  commissions,  closing  costs,  and  improvements
        capitalized since the date of acquisition.

(2)     The results of operations of the Trolley  Square West and Highland Hills
        Apartments (for which  audited financial  statements were  not available
        at the time of purchase)  and the  Westchase and  Arbors at Windsor Lake
        Apartments (which  were purchased in  January, 1997, as described below)
        are not reflected in the pro forma information in Note 8.

        The following is a reconciliation  of the carrying amount of real estate
owned:
                                        1994           1995           1996
                                        ----           ----           ----
Balance at January 1...........   $25,549,790    $ 54,107,358   $129,696,447
Real estate purchased..........    22,494,000      68,482,525    180,971,367
Improvements...................     6,063,568       7,106,564     19,048,039
                                   -----------    ------------   ------------
Balance at December 31.........   $54,107,358    $129,696,447   $329,715,853
                                   ===========    ============   ============


   The following is a reconciliation of accumulated depreciation:

                                       1994           1995           1996
                                        ----           ----           ----
Balance at January 1 ..........   $  255,338     $1,466,156     $ 4,254,974
Depreciation expense ..........    1,210,818      2,788,818       8,068,063
                                   -----------    ------------   ------------
Balance at December 31.........   $1,466,156     $4,254,974     $12,323,037
                                   ===========    ============   ============


   On January 13,  1997,  effective  January 1, 1997,  the Company  acquired The
Arbors at Windsor  Lake,  a 228-unit  apartment  community  located in Columbia,
South  Carolina  for  $10,875,000.  On January  15, 1997, the  Company  acquired
Westchase, a 352-unit apartment community located in Charleston,  South Carolina
for $11,000,000. The operations of these two properties are not reflected in the
financial statements of the Company for the year ended December 31, 1996.

                                       F-9


<PAGE>
                   CORNERSTONE REALTY INCOME TRUST, INC. -
                  Notes to Financial Statements (Continued)

NOTE 3. NOTES PAYABLE


   In March 1996, the Company  renewed its agreement with a commercial  bank and
increased its  unsecured  revolving  line of credit to $50 million.  The line of
credit  expires in March 1997,  but is  renewable  annually by mutual  agreement
between the company and bank. On January 1, 1997, the Company increased the line
of credit to $85 million. This agreement allows the Company to finance a portion
of the purchase  price of property  acquisitions.  Borrowings  under the current
agreement  are  evidenced by an unsecured  promissory  note and bear interest at
one-month LIBOR plus 160 basis points.  At December 31, 1996,  borrowings  under
the agreement  were  $49,903,000.  The weighted  average  interest rate incurred
under the line of credit was 7.8% in 1995 and 7.2% in 1996. 

   On June 25, 1996, in connection with the acquisition of rental  property,  an
unsecured note was executed by the Company in the amount of $5,500,000. The note
bears an effective  interest rate of 6.65% per annum.  Annual interest  payments
are due on January 1, 1997,  1998, and 1999 and the principal  balance is due in
June 1999 if not prepaid. The note is prepayable at any time, without penalty.

   In October 1995, the Company  purchased Glen Eagles Apartments for $7,300,000
with $5,000,000 in proceeds from the offering.  At the request of the seller, an
unsecured  non-interest  bearing note was executed for the  remaining  amount of
$2,300,000. The balance of the note was paid in full in January 1996 through the
sale of additional shares.


   The fair market value of the borrowings  approximate the recorded amounts. No
interest was capitalized in 1994,  1995 or 1996.  Interest paid was $0, $227,478
and $1,075,360, for 1994, 1995, and 1996, respectively.


NOTE 4. COMMON STOCK


   The Company raised capital through a series of continuous offerings of shares
during 1994, 1995 and 1996 (the  "Continuous  Offerings").  The Company received
gross proceeds of $26,657,818,  $80,142,516 and  $161,558,958,  from the sale of
2,423,438 (at $11.00 per share),  7,285,683 (at $11.00 per share) and 14,687,178
(at $11.00 per share) shares,  including shares sold through the reinvestment of
distributions,   for  the  years  ended   December   31,  1994  1995  and  1996,
respectively.  The managing  sales agent for the Continuous  Offerings  received
selling  commissions and a marketing  expense  allowance equal to 7.5% and 2.5%,
respectively,  of the gross proceeds of shares sold. During 1994, 1995 and 1996,
such  managing  sales  agent  earned  $2,663,032   $8,014,252  and  $16,159,634,
respectively.  The net proceeds of the  Continuous  Offerings,  after  deducting
selling  commissions  and other  offering  expenses,  were  $23,496,786 in 1994,
$71,771,027 in 1995 and $144,798,035 in 1996 .

   The  Company   provides  a  plan  which  allows   shareholders   to  reinvest
distributions in the purchase of additional shares of the Company.  Of the total
proceeds  raised from common  shares  during the years ended  December 31, 1994,
1995 and  1996,  $1,415,328  ,  $3,904,325  and  $9,572,255  respectively,  were
provided through the reinvestment of distributions.


NOTE 5. STOCK INCENTIVE PLANS


   Under the Company's  1992  Incentive  Option Plan,  as amended,  a maximum of
1,237,470 options could be granted,  at the discretion of the Company's board of
directors to certain officers and key employees of the Company.  Also, under the
Company's  Directors  Plan,  as amended,  a maximum of 533,547  options could be
granted to the directors of the Company.

   In 1996,  the Company  granted  41,289  options to purchase  shares under the
Directors Plan and 37,000 options under the Incentive Plan.


                                      F-10

<PAGE>
                   CORNERSTONE REALTY INCOME TRUST, INC. -
                  Notes to Financial Statements (Continued)

   Both of the plans  generally  provide,  among other  things,  that options be
granted at exercise  prices not lower than the market value of the shares on the
date of grant.  Under the Incentive Plan, options become exercisable at the date
of grant.  Generally  the optionee has up to 10 years from the date on which the
options first become exercisable during which to exercise the options.  Activity
in the  Company's  share option plans during the three years ended  December 31,
1996 is summarized in the following table:

<TABLE>
<CAPTION>
                                              1994                       1995                       1996
                                   -------------------------- -------------------------- --------------------------
                                             WEIGHTED-AVERAGE           WEIGHTED-AVERAGE           WEIGHTED-AVERAGE
                                    OPTIONS   EXERCISE PRICE   OPTIONS   EXERCISE PRICE   OPTIONS   EXERCISE PRICE
                                   --------- ---------------- --------- ---------------- --------- ----------------
<S>                                <C>       <C>              <C>       <C>              <C>         <C>
Outstanding, beginning of year ..    5,243       $10.28       250,954       $10.98       292,962      $10.99
Granted..........................  245,711        11.00        42,008        11.00        78,289       11.00
Exercised........................       --           --            --           --            --          --
Forfeited........................       --           --            --           --            --          --
                                   --------- ---------------- --------- ---------------- --------- ----------------
Outstanding, end of year.........  250,954       $10.98        292,962      $10.99       371,251      $10.99
                                   ========= ================ ========= ================ ========= ================
Exercisable at end of year ......  250,954       $10.98        292,962      $10.99       371,251      $10.99
                                   ========= ================ ========= ================ ========= ================
Weighted average fair value of
 options granted during the year.                  N/A                      $  .60                    $  .69

</TABLE>


   Pro forma information regarding net income and earnings per share is required
by FASB 123,  which also requires that the  information  be determined as if the
Company has  accounted  for its employee  stock  options  granted  subsequent to
December 31, 1994 under the fair value method  described in that statement.  The
fair  value  for  these  options  was  estimated  at the date of  grant  using a
Black-Scholes   option  pricing  model  with  the  following   weighted  average
assumptions for 1995 and 1996,  respectively:  risk-free  interest rates of 6.4%
and 6.9%; a dividend yield of 7.0% for 1995 and 1996;  volatility factors of the
expected  market price of the Company's common shares of .122 for 1995 and 1996;
and a weighted average expected life of the option of 10 years. 

   The Black-Scholes  option valuation model was developed for use in estimating
the fair value of traded  options  which have no  vesting  restrictions  and are
fully  transferable.  In addition,  option valuation models require the input of
highly  subjective  assumptions  including the expected stock price  volatility.
Because the Company's employee stock options have characteristics  significantly
different from those of traded  options,  and because  changes in the subjective
input assumptions can materially affect the fair value estimate, in management's
opinion,  the  existing  models do not  necessarily  provide a  reliable  single
measure of the fair value of its employee stock options.

   For purposes of FASB 123 pro forma  disclosures,  the estimated fair value of
the options is amortized to expense over the  options'  vesting  period.  As the
options  are  immediately  exercisable,  the  full  impact  of the pro  forma is
disclosed below.

                                                1995          1996
                                                ----          ----
Pro forma FASB 123 net income (loss) .......  $5,204,510    $(4,223,868)
As reported net income (loss)...............   5,229,715     (4,169,849)
Pro forma FASB 123 earnings per share
 (loss).....................................         .64           (.21)
As reported earnings per share..............         .64           (.21)

NOTE 6. RELATED-PARTY TRANSACTIONS


   Prior to October 1, 1996, the Company operated as an "externally advised" and
"externally managed" REIT. Cornerstone Advisors,  Inc. (the "Advisor") served as
the advisor,  Cornerstone  Management  Group,  Inc. (the  "Management  Company")
served as the  property  manager,  and  acquisition  services  were  provided by
Cornerstone  Realty Group,  Inc. Glade M. Knight,  Chairman and Chief  Executive
Officer of the  Company,  held all of the stock of the Advisor,  the  Management
Company  and  Cornerstone  Realty  Group,  Inc.  (collectively,   the  "External
Companies").  By  agreement,  Mr.  Knight held part of the stock of the External
Companies  for the  account  and  interest  of Stanley J.  Olander,  Jr.,  Chief
Financial Officer of the company, and Debra A. Jones, Chief Operating Officer of
the Company.

                                      F-11

<PAGE>



                   CORNERSTONE REALTY INCOME TRUST, INC. -
                  Notes to Financial Statements (Continued)

   As of October 1, 1996,  the Company  entered  into a series of  related-party
transactions with the External Companies, the effect of which was to convert the
company into a  "self-administered"  and  "self-managed"  REIT. The transactions
were unanimously approved by the independent members of the board of directors.


   To effect the  transaction,  the Company agreed to issue 1,400,000  shares to
the  Management  Company in exchange for the assignment of all of its rights and
interest in, to and under its management agreements with the Company. On October
1, 1996, the Company issued  700,000  shares.  The balance of the shares will be
issued on September 30, 1997, and are disclosed on the December 31, 1996 balance
sheet as  "accrued  payable-related  party"  in the  amount of  $7,162,791  plus
accrued,  imputed interest of $134,302. The combined $14,997,093 is treated as a
non-cash item on the statement of cash flows. No distributions  are payable with
respect  to the  shares  to be  issued  in  1997  until  they  are  issued.  The
consideration  for the transaction  $15,400,000  based upon the agreed-upon fair
market  value of $11 per  share of the  Company  shares  before  reductions  for
imputed interest on shares to be issued in 1997. In addition, on October 1, 1996
the Company paid to Cornerstone  Realty Group, Inc. and the Advisor.  $1,325,000
in exchange for the  assignment by them of all of their rights and interests in,
to and under, their property  acquisition  agreement and advisory agreement with
the  Company.  Immediately  following  the  assignment  by each of the  External
Companies of its rights and interest in, to and under its respective  agreements
with the Company, the Company terminated each such agreement.  The consideration
for all of the above transactions, plus related transaction costs, was accounted
for as a termination of the management administration contracts.

   Also on October 1, 1996, the Company paid to Cornerstone  Realty Group,  Inc.
$100,000  and  paid to Glade  Knight  $350,000  for the  personal  property  and
building, respectively, located at 306 E. Main Street, Richmond, Virginia, which
serves as the principal  executive office of the Company.  The Company also paid
approximately  $138,000 to certain  lenders,  representing  the balance  owed by
Cornerstone  Realty Group, Inc. on certain automobile loans, in exchange for the
conveyance by Cornerstone Realty Group, Inc. to the Company of such automobiles.

   Prior to the October 1, 1996  transaction,  as properties were acquired,  the
Company  entered into  agreements to manage the  Properties  with the Management
Company.  The  Management  Company earned a management fee equal to 5% of rental
income and was entitled to be reimbursed for certain expenses. The staffs of the
individual  properties  owned by the Company were  employees  of the  Management
Company  through  December 31, 1995,  and the Company  reimbursed the Management
Company for actual salary expenses.  Effective  January 1, 1996, these employees
were directly employed by the Company.

   Prior to October 1, 1996,  the Company  contracted  with  Cornerstone  Realty
Group, Inc. to acquire and dispose of the real estate assets held by the Company
for a fee of 2% of the purchase or sale price of the property.

   Prior to the October 1, 1996 transaction,  the Advisor was the advisor to the
Company and provided its day-to-day  management.  The Advisor earned a quarterly
fee not to exceed .25% of the Company's assets, based on the company's financial
performance as defined in the agreement with the Advisor.

   During 1994, the Company  terminated  its former  advisory  arrangement  with
Cornerstone  Realty  Advisors,  Inc.  (the  "Old  Advisor").  Under  the  former
arrangement,  the fee for management services was 1% of the Company's assets, as
defined in the agreement.  In August 1994,  the Company  purchased the assets of
the Old Advisor in exchange for 40,000 of the  Company's  shares,  with a market
value of $440,000,  which were  distributed to the beneficial  owners of the Old
Advisor,  all of whom were either directors and/or officers of affiliates of the
Company.  The $440,000  market value of the shares  issued was expensed in 1994.


                                      F-12

<PAGE>



                   CORNERSTONE REALTY INCOME TRUST, INC. -
                  Notes to Financial Statements (Continued)


   The following  table is a summary of payments made by the Company  during the
years  ended  December  31,  1994,  1995 and 1996 per the  terms of the  various
contracts with the External Companies: 

                                         1994         1995         1996
                                    ------------- ------------ ------------
Cornerstone Management Group, Inc.  $1,445,816    $2,686,204   $1,243,215
Cornerstone Realty Group, Inc. ...     349,980     1,302,550    1,957,624
Cornerstone Advisors, Inc.........          --       219,930      295,759
Cornerstone Realty Advisors, Inc..     440,000            --            --



   Apple  Residential  Income Trust was organized by Mr. Knight late in 1996 for
the purpose of acquiring apartment communities in Texas. It commenced operations
in January 1997.  The Company owns all of the  preferred  stock in the companies
that provide advisory and property  management services to Apple, and expects to
receive economic  benefits from the investment.  In addition,  the Company has a
right to purchase up to 9.8% of the common shares of Apple outstanding from time
to time and has a right of first  refusal to acquire the assets and  business of
Apple. 

NOTE 7. QUARTERLY FINANCIAL DATA (UNAUDITED)


   The following is a summary of quarterly  results of operations  for the years
ended December 31, 1995 and 1996:


<TABLE>
<CAPTION>
                                           FIRST       SECOND        THIRD           FOURTH
                                          QUARTER      QUARTER      QUARTER         QUARTER
                                       ------------ ------------ ------------- -----------------
<S>                                    <C>          <C>          <C>           <C>
1995
 Rental income.......................  $2,745,012   $3,410,692   $ 4,383,403   $      5,761,714
 Income before interest
  income/(expense)...................     915,752    1,027,628     1,473,164          1,878,719
 Net income .........................     902,832    1,034,183     1,527,978          1,764,722
 Net income per share ...............         .16          .15           .17                .16
 Distributions per share.............         .23          .24         .2425               .245

1996
 Rental income.......................  $6,552,688   $8,666,887   $11,495,302   $     13,638,078
 Income (loss) before interest
  income/(expense)....................  2,142,429    2,931,010     3,471,329         (11,578,179)
 Net income (loss)...................   2,171,887    2,749,676     3,306,208         (12,397,620)(a)
 Net income (loss) per share.........         .16          .16           .14                (.67)
 Distributions per share.............       .2475         .248         .2485                .249
</TABLE>
- ----------

(a)  Includes  $16,526,012 of management contract  termination expense resulting
     from the Company's  conversion to  "self-administered"  and  "self-managed"
     status. See Note 6.

                                      F-13

<PAGE>



                   CORNERSTONE REALTY INCOME TRUST, INC. -
                  Notes to Financial Statements (Continued)

NOTE 8. PRO FORMA INFORMATION (UNAUDITED)


   The following  unaudited pro forma  information  for the years ended December
31, 1995 and 1996 is  presented  as if (a) the Company had  qualified as a REIT,
distributed all of its taxable income and, therefore, incurred no federal income
tax expense  during the period;  and (b) the Company had used  proceeds from the
Continuous  Offerings to acquire the properties,  for properties acquired before
the completion of the the Continuous  Offerings.  Properties  acquired after the
completion of the  Continuous  Offerings  were assumed to be acquired  using the
Company's  line of  credit.  The pro  forma  information  does  not  purport  to
represent  what the  Company's  results  of  operations  would have been if such
transactions,  in fact,  had occurred on January 1, 1995, nor does it purport to
represent the results of operations for future periods.

                                          UNAUDITED PRO FORMA TOTALS
                                          ---------------------------
                                            1995          1996
                                          ------------- -------------
Rental income........................   $47,259,007   $51,430,900
Net income (loss)....................    13,043,237    (2,975,417)
Net income (loss) per share..........           .55          (.12)


   The pro forma information  reflects  adjustments for the actual rental income
and rental expenses of all of the 1995 and 19 of the 1996 property  acquisitions
for the respective periods in 1995 and 1996 prior to acquisition by the Company.
Net income has been adjusted as follows:  (1) property  management  and advisory
expenses have been adjusted based on the Company's  contractual  arrangements in
effect  until the  contracts  were  terminated;  (2)  interest  expense has been
reflected  based on market  rates at the time of  acquisition  available  to the
Company for applicable properties;  and (3) depreciation has been adjusted based
on the Company's basis in the properties. 

                                      F-14

<PAGE>

                    CORNERSTONE REALTY INCOME TRUST, INC.
                      UNAUDITED PRO FORMA BALANCE SHEET
                              DECEMBER 31, 1996

BASIS OF PRESENTATION

   The Unaudited  Pro Forma  Balance  Sheet gives effect to the Offering  having
occurred on December 31, 1996.  In the opinion of  management,  all  adjustments
necessary to reflect the effects of the Offering have been made.

   The Unaudited Pro Forma Balance Sheet is presented for  comparative  purposes
only and is not necessarily  indicative of what the actual financial position of
the  Company  would  have been at  December  31,  1996,  nor does it  purport to
represent the future financial position of the Company. This Unaudited Pro Forma
Balance  Sheet  should be read in  conjunction  with,  and is  qualified  in its
entirety by, the respective historical financial statements and notes thereto of
the Company included in this Prospectus.

<TABLE>
<CAPTION>
                                                               PRO FORMA          TOTAL
                                              HISTORICAL      ADJUSTMENTS       PRO FORMA
                                            -------------- ----------------- ---------------
<S>                                         <C>            <C>               <C>
ASSETS
Investment in rental property
 Land.....................................  $ 46,980,280                     $ 46,980,280
 Building.................................   250,705,667                      250,705,667
 Property improvements....................    26,640,085                       26,640,085
 Furniture................................     5,389,821                        5,389,821
                                            --------------                   ---------------
                                             329,715,853                      329,715,853
 Less accumulated depreciation............   (12,323,037)                     (12,323,037)
                                            --------------                   ---------------
                                             317,392,816                      317,392,816
Cash and cash equivalents.................     3,182,651                        3,182,651
Prepaid expenses..........................       557,544                          557,544
Other assets..............................     1,737,563                        1,737,563
                                            --------------                   ---------------
                                               5,477,758                        5,477,758
                                            --------------                   ---------------
Total assets..............................  $322,870,574                     $322,870,574
                                            ==============                   ===============
LIABILITIES AND SHAREHOLDERS'
 EQUITY
Liabilities
 Notes payable............................  $ 55,403,000   $(48,375,000)(A)  $  7,028,000
 Accrued payable-related party............     7,297,093                        7,297,093
 Accounts payable.........................     2,087,673                        2,087,673
 Accrued expenses.........................     1,366,853                        1,366,853
 Rents received in advance................       491,928                          491,928
 Tenant security deposits.................     1,654,322                        1,654,322
                                            -------------- ----------------- ---------------
                                              68,300,869    (48,375,000)       19,925,869
Shareholders'equity
 Common stock.............................   276,269,539     48,375,000 (B)   324,644,539
 Deferred compensation....................       (55,000)                         (55,000)
 Distributions in excess of net income....   (21,644,834)                     (21,644,834)
                                            -------------- ----------------- ---------------
                                             254,569,705     48,375,000       302,944,705
                                            -------------- ----------------- ---------------
 Total liabilities and shareholders'
  equity..................................  $322,870,574   $         --      $322,870,574
                                            ============== ================= ===============

</TABLE>
- ----------

(A)  Reflects  use of net proceeds  from the sale of  4,500,000  Shares to repay
     notes payable.


(B)  Reflects net proceeds  from sale of 4,500,000  Shares from this Offering at
     an assumed  price of $11.75 per Share less related  underwriting  discounts
     and Offering costs estimated at $4,500,000.

                                      F-15

<PAGE>

                    CORNERSTONE REALTY INCOME TRUST, INC.
                 UNAUDITED PRO FORMA STATEMENT OF OPERATIONS
                     FOR THE YEAR ENDED DECEMBER 31, 1996

BASIS OF PRESENTATION


   The Unaudited Pro Forma  Statement of Operations  for the year ended December
31, 1996 is presented as if 19 of the 21 Property  acquisitions  during 1996 and
the Offering had occurred on January 1, 1996.  The results of  operations of the
Westchase  and  Arbors at Windsor  Lake  Apartments  (which  were  purchased  in
January,  1997) and the Trolley Square West and Highland Hills  Apartments  (for
which audited  financial  statements were not available at the time of purchase)
are not reflected in the pro forma  statements of operations.  The Unaudited Pro
Forma  Statement  of  Operations  assumes  the  Company  qualifying  as a  REIT,
distributing at least 95% of its taxable  income,  and,  therefore,  incurred no
federal  income  tax  liability  for the  period  presented.  In the  opinion of
management,   all  adjustments   necessary  to  reflect  the  effects  of  these
transactions have been made.

   The Unaudited Pro Forma  Statement of Operations is presented for comparative
purposes only and is not  necessarily  indicative of what the actual  results of
the  Company  would  have  been  for the year  ended  December  31,  1996 if the
acquisitions and Offering had occurred at the beginning of the period presented,
nor does it purport to be  indicative  of the  results of  operations  in future
periods.  The  Unaudited  Pro Forma  Statement of  Operations  should be read in
conjunction with, and is qualified in its entirety by, the respective historical
financial  statements  and  notes  thereto  of  the  Company  included  in  this
Prospectus. 

                                      F-16

<PAGE>

UNAUDITED PRO FORMA STATEMENT OF OPERATIONS FOR THE TWELVE MONTHS ENDED
DECEMBER 31, 1996

<TABLE>
<CAPTION>
                                                  THE      WEST EAGLE                  ARBOR      BRIDGETOWN      TROPHY            
                                                MEADOWS      GREENS     ASHLEY PARK    TRACE          BAY          CHASE            
                                               PRO FORMA    PRO FORMA    PRO FORMA   PRO FORMA     PRO FORMA     PRO FORMA          
                                  HISTORICAL  ADJUSTMENTS  ADJUSTMENTS  ADJUSTMENTS ADJUSTMENTS   ADJUSTMENTS   ADJUSTMENTS         
                                  ----------  -----------  -----------  -----------------------   -----------   -----------         
Date of Acquisition                             1/31/96      3/1/96       3/1/96       3/1/96       4/1/96        4/1/96            
                                 ------------ ----------- ------------ ------------ ----------- -------------- ------------         
<S>                              <C>          <C>         <C>          <C>          <C>         <C>            <C>                  
Revenues from rental
properties.....................  $40,352,955  $90,006     $127,302     $284,403     $138,795    $186,114        $217,183            
Rental expenses:
  Utilities ...................    3,870,541    7,903        7,327       16,769       14,849       9,440         21,899             
  Repairs and maintenance .....    4,203,180   14,553       22,819       39,027       19,702      25,542         39,180             
  Taxes and insurance .........    3,275,422    5,273        9,776       27,496       10,819      14,262         13,830             
  Property management fee......    1,243,215       --           --           --           --          --             --          
  Property management .........      741,257       --           --           --           --          --             --          
  Advertising .................    1,126,295    1,484        3,066        3,213        3,215       5,455          5,819             
  General and administrative ..    1,495,528       --           --           --           --          --             --          
  Amortization and other
   depreciation................       47,133       --           --           --           --          --             --          
  Depreciation of rental
   property....................    8,068,063       --           --           --           --          --             --          
  Other operating expenses.....    2,638,183    4,452        9,198       18,542        9,645      16,367         17,458             
  Other .......................      151,537       --           --           --           --          --             --          
  Management contract
   termination expense ........   16,526,012       --           --           --           --          --             --          
                                 ----------- ------------ ------------ ----------- -------------- ------------  ------------        
                                  43,386,366   33,665       52,186      105,047       58,230      71,066         98,186             
                                 ------------ ----------- ------------ ------------ ----------- -------------- ------------         
Income (loss) before interest
 income
 (expense).....................   (3,033,411)  56,341       75,116      179,356       80,565     115,048        118,997             
Interest income ...............      287,344       --           --           --           --          --             --          
Interest expense...............   (1,423,782)      --           --           --           --          --             --          
                                 ------------ ----------- ------------ ------------ ----------- -------------- ------------         
Net income (loss) .............  $(4,169,849) $56,341     $ 75,116     $179,356     $ 80,565    $115,048       $118,997             
                                 ============ =========== ============ ============ =========== ============== ============         
Net income (loss) per share  ..  $     (0.21)
                                 ============
Weighted average number of
 shares outstanding............   20,210,432
                                 ============

<CAPTION>

                                                                             
                                 BEACON HILL  SUMMERWALK   THE LANDING  MEADOW CREEK
                                 PRO FORMA    PRO FORMA    PRO FORMA    PRO FORMA  
                                 ADJUSTMENTS  ADJUSTMENTS  ADJUSTMENTS  ADJUSTMENTS
                                 -----------  -----------  -----------  -----------
Date of Acquisition                5/1/96       5/1/96       5/1/96       5/31/96    
                                ------------ ------------ ------------  -----------  
<S>                               <C>             <C>          <C>        <C>         
Revenues from rental               $684,622     $297,115     $418,247     $671,043     
properties.....................                                                        
Rental expenses:                     48,373       23,038       30,473       32,330     
  Utilities ...................      68,173       59,973       68,918       90,083     
  Repairs and maintenance .....      58,443       15,663       38,620       50,931     
  Taxes and insurance .........          --           --           --           --     
  Property management fee......          --           --           --           --     
  Property management .........      12,974        7,559       10,041       12,198     
  Advertising .................          --           --           --           --     
  General and administrative ..                                                        
  Amortization and other                 --           --           --           --     
   depreciation................                                                        
  Depreciation of rental                 --           --           --           --     
   property....................      38,922       22,676       30,122       36,593     
  Other operating expenses.....          --           --           --           --     
  Other .......................                                                        
  Management contract                    --           --           --           --     
   termination expense ........  ------------ ------------ ------------ -----------  
                                    226,885      128,909      178,174      222,135     
                                 ------------ ------------ ------------ ------------ 
<PAGE>

UNAUDITED PRO FORMA STATEMENT OF OPERATIONS FOR THE TWELVE MONTHS ENDED
DECEMBER 31, 1996 (continued)
<CAPTION>
                                                                                     
                                 BEACON HILL  SUMMERWALK   THE LANDING  MEADOW CREEK 
                                 PRO FORMA    PRO FORMA    PRO FORMA    PRO FORMA    
                                 ADJUSTMENTS  ADJUSTMENTS  ADJUSTMENTS  ADJUSTMENTS  
                                 -----------  -----------  -----------  ------------- 
<S>                               <C>             <C>          <C>        <C>                                                
Income (loss) before interest                                                          
 income                            457,737      168,206      240,073       448,908     
 (expense).....................         --           --           --            --     
Interest income ...............         --           --           --            --     
Interest expense...............  ------------ ------------ ------------ ------------ 
                                  $457,737     $168,206     $240,073      $448,908     
Net income (loss) .............  ============ ============ ============ ============ 
                                
Net income (loss) per share  .. 
                                
Weighted average number of      
 shares outstanding............ 

</TABLE>

                             See accompanying notes

                                      F-17

<PAGE>
UNAUDITED PRO FORMA STATEMENT OF OPERATIONS FOR THE TWELVE MONTHS ENDED
DECEMBER 31, 1996 (CONTINUED)

<TABLE>
<CAPTION>
                                  TROLLEY      SAVANNAH                  SIGNATURE       HAMPTON                  PARKSIDE
                                SQUARE EAST     WEST      PACES GLEN       PLACE          GLEN     HEATHERWOOD   AT WOODLAKE        
                                 PRO FORMA    PRO FORMA    PRO FORMA     PRO FORMA      PRO FORMA   PRO FORMA     PRO FORMA         
                                ADJUSTMENTS  ADJUSTMENTS  ADJUSTMENTS   ADJUSTMENTS    ADJUSTMENTS  ADJUSTMENTS   ADJUSTMENTS       
DATE  OF  ACQUISITION          ------------ ------------  -----------  ------------   -----------   ------------  -----------       
                                  6/26/96      7/1/96      7/19/96        8/1/96        8/1/96       9/1/96         9/30/96       
- -----------------------------  ------------ ------------ ------------  ------------   ------------  ------------  -----------       
<S>                            <C>          <C>          <C>          <C>             <C>          <C>           <C>                
Revenues from rental
  properties.................  $345,237     $1,038,285   $628,639     $509,713        $970,246     $1,077,164      $653,152         
Rental expenses:
  Utilities .................    62,247        102,411     39,060       25,951          56,883         45,391        34,669         
  Repairs and maintenance ...    97,819        221,613     92,090      122,995         130,430        155,415        94,280         
  Taxes and insurance .......    41,086         49,192     46,834       47,162          62,436         81,204        66,873         
  Property management fee ...        --             --         --           --              --             --            --         
  Property management .......        --             --         --           --              --             --            --         
  Advertising ...............    10,293         23,992     14,827        9,500          24,998         21,877        64,687         
  General and administrative         --             --         --           --              --             --            --         
  Amortization and other
   depreciation..............        --             --         --           --              --             --            --         
  Depreciation of rental
   property..................        --             --         --           --              --             --            --         
  Other operating expenses...    30,878         71,976     44,481       28,499          74,993         65,629       194,059         
  Other .....................        --        151,537
  Management contract   
   termination expense ......        --             --         --           --              --             --            --         
                               ------------ ------------ --------------- ------------ ----------- ------------   -----------        
                                242,323        469,184    237,292      234,107         349,740        369,516       454,568         
Income (loss) before
 interest income
 (expense)...................   102,914        569,101    391,347      275,606         620,506        707,648       198,584         
Interest income .............        --             --         --           --              --             --            --         
Interest expense.............        --             --         --           --              --             --            --         
                              ------------ ------------ ------------  ------------ -----------    ------------     ---------- 
Net income (loss)............  $102,914     $  569,101   $391,347     $275,606        $620,506     $  707,648       $198,584        
                              ============ ============ ===========   ============ ===========    ============     ==========
Net income (loss) per share
                                                                                                                                    
                                                                                                                                    
Weighted average number of
shares outstanding..........                                                                                                        
                                                                                                                                    
<CAPTION>

                               GREENBRIER    DEERFIELD                        
                                PRO FORMA    PRO FORMA                       
                              ADJUSTMENTS   ADJUSTMENTS     1996             
                             ------------  -----------   PRO FORMA        TOTAL     
                                10/1/96       11/20/96   ADJUSTMENTS    PRO FORMA     
                             -----------   -----------  -----------   ------------     
<S>                          <C>            <C>         <C>            <C>           
Revenues from rental          $1,250,682  $1,489,997  $        --     $51,430,900 
  properties.................                                                     
Rental expenses:                  70,957      62,040           --       4,582,551 
  Utilities .................    205,550     190,567           --       5,961,909 
  Repairs and maintenance ...     98,321     155,082           --       4,168,725 
  Taxes and insurance .......         --          --      580,575 (A)   1,823,790 
  Property management fee ...         --          --           --        ,741,257 
  Property management .......     24,988      25,476           --       1,411,957 
  Advertising ...............         --          --      175,767 (B)   1,671,295 
  General and administrative                                                      
  Amortization and other              --          --           --          47,133 
   depreciation..............                                                     
  Depreciation of rental              --          --    2,410,042 (C)  10,478,105 
   property..................     74,964      76,430                    3,504,067 
  Other operating expenses...                                                     
  Other .....................                                                     
  Management contract                 --          --           --      16,526,012 
   termination expense ......  ----------- ------------ ------------  ----------- 
                                 474,780     509,595    3,166,384      51,068,338 

<PAGE>
UNAUDITED PRO FORMA STATEMENT OF OPERATIONS FOR THE TWELVE MONTHS ENDED
DECEMBER 31, 1996 (CONTINUED)



                               GREENBRIER    DEERFIELD                               
                                PRO FORMA    PRO FORMA                               
                              ADJUSTMENTS   ADJUSTMENTS     1996                     
                             ------------  -----------   PRO FORMA        TOTAL      
                                10/1/96       11/20/96   ADJUSTMENTS    PRO FORMA    
                             -----------   -----------  -----------   ------------   
<S>                          <C>          <C>         <C>           <C>                
Income (loss) before                                                              
 interest income                 775,902     980,402   (3,166,384)        362,562 
 (expense)...................         --          --           --         287,344 
Interest income .............         --          --      890,411 (D)    (533,371)
Interest expense.............----------- -------------- ------------ ------------ 
                              $  775,902  $  980,402  $(2,275,973)   $   116,535  
Net income (loss)............========== ============== ============  ============ 
                                                                                  
Net income (loss) per share                                          $      0.00  
                                                                     ============ 
                                                                                  
Weighted average number of                                             28,626,979 
shares outstanding..........                                         ============ 
                             
</TABLE>

                            See accompanying notes


                                      F-18

<PAGE>

                    CORNERSTONE REALTY INCOME TRUST, INC.
             NOTES TO UNAUDITED PRO FORMA STATEMENT OF OPERATIONS
                     FOR THE YEAR ENDED DECEMBER 31, 1996


   The Unaudited Pro Forma Statement of Operations includes the effects of 19 of
the Company's 21 Property  acquisitions  during 1996 and reflects  actual rental
income and rental  expenses of these  Properties for the  respective  periods in
1996 prior to acquisition by the Company.

   Properties  acquired  in 1996  during  the  period in which the  Company  was
selling its shares were assumed to be purchased  with proceeds of that offering.
Properties  acquired  after  that  offering,  which  were  purchased  using  the
Unsecured Line of Credit,  were assumed to be purchased with the proceeds of the
Offering.

   Shares issued to purchase  Properties  during the earlier offering period are
based on a net proceed  amount of $9.69 per share and represent the net proceeds
received by the Company.  Weighted average number of shares outstanding has been
adjusted to reflect the number of shares used to purchase the Properties  during
the periods not owned by the Company.

   Shares  issued to purchase the  Properties  with the proceeds of the Offering
are based on assumed net proceeds of $10.75 per share  (expected  Offering price
per Share of $11.75  less $1.00 of  expected  offering  related  costs).  Shares
outstanding  have been adjusted for a full year to reflect issuance of shares in
the  Offering  and related pay down of debt under the  Company's  line of credit
(see D below).

(A)  Represents  the  property  management  fee of 5% of rental  income  and the
     processing costs equal to $2.50 per apartment unit per month charged by the
     external  management  company  for period of time not owned by the  Company
     until the time the management  contract was  terminated  (see Note 6 to the
     financial statements).

(B)  Represents the advisory of fee of .25% of accumulated capital contributions
     for the period of time not owned by the Company  until the time the advisor
     contract was terminated (see Note 6 to the financial statements).


(C)  Represents the depreciation  expense of the 19 Properties acquired based on
     the purchase  price of the  Properties  for the period of time not owned by
     the Company. The weighted average life of the Property depreciated was 27.5
     years.

(D)  Represents the reduction of interest  expense  associated with the pay-down
     of debt from the proceeds of the Offering. A weighted average interest rate
     of 7.2% was used to make this  adjustment  and represents the 1996 weighted
     interest rate under the Unsecured Line of Credit.

                                      F-19

<PAGE>
=======================================   ======================================
   
     No person has been  authorized in
connection   with  the  offering  made
hereby to give any  information  or to
make any representations not contained
in this  Prospectus  and,  if given or
made,     such      information     or
representations  must  not  be  relied
upon as having been  authorized by the            4,500,000 SHARES            
Company  or  any   Underwriter.   This                                          
Prospectus   does  not  constitute  an                                          
offer to sell or a solicitation of any    
offer  to buy  any  of the  securities    
offered  hereby  to any  person  or by    
anyone in any jurisdiction in which it    
is  unlawful  to make  such  offer  or    
solicitation.  Neither the delivery of    
this  Prospectus  nor  any  sale  made    
hereunder     shall,     under     any    
circumstances,  create any implication    
that the information  contained herein    
is correct  as of any date  subsequent    
to the date hereof.                              CORNERSTONE REALTY             
                                                 INCOME  TRUST, INC.            
         ----------------                                                       
                                                    COMMON SHARES               
        TABLE OF CONTENTS                                                       
                                  PAGE    
                                  ----    
                                                                                
Prospectus Summary.................. 3
Risk Factors ....................... 9    
The Company.........................18    
Properties..........................23    
Use of Proceeds.....................30                ----------
Distribution Policy ................30                PROSPECTUS                
Capitalization .....................32                ----------
Selected Pro Forma and His-                                                     
 torical Information................33     
Management's Discussion and                
 Analysis of Financial Condition           
 and Results of Operations .........34    .
Management .........................39     
Certain Transactions ...............43     
Federal Income Tax Considerations ..47              ALEX. BROWN & SONS          
ERISA Considerations ...............54                 INCORPORATED             
Underwriting .......................55  
Reports to Shareholders ............56             BRANCH, CABELL & CO.    
Experts ............................56                                         
Certain Legal Matters ..............57    FRIEDMAN, BILLINGS, RAMSEY & CO., INC.
Available Information ..............57                                         
Incorporation of Certain Infor-                                                
 mation by Reference ...............57          INTERSTATE/JOHNSON LANE        
Index to Financial Statements......F-1                CORPORATION              
                                           

                                                   _______  , 1997        
                                                                          
========================================  ======================================

<PAGE>
                  II. INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

   The following are estimates of the expenses to be incurred in connection with
the issuance and distribution of the securities to be registered:

     SEC registration fee...............................    19,603
     NASD filing fee....................................     6,969
     Printing and engraving fees........................   260,000
     Legal fees and expenses ...........................   300,000
     Accounting fees and expenses.......................   150,000
     Transfer agent and registrar.......................    10,000
     Miscellaneous......................................    52,178

     TOTAL..............................................  $798,750



ITEM 15. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

   The Company has  obtained,  and pays the cost of,  directors'  and  officers'
liability insurance coverage in the amount of $5 million (subject to a retention
or "deductible" of $250,000). Directors' and officers' insurance insures (i) the
directors  and officers of the Company from any claim  arising out of an alleged
wrongful act by the  directors  and officers of the Company in their  respective
capacities as directors and officers of the Company, and (ii) the Company to the
extent that the Company has  indemnified  the  directors  and  officers for such
loss.

   The Virginia  Stock  Corporation  Act (the "Virginia  Act") permits,  and the
Registrant's   Articles  of  Incorporation   require,   indemnification  of  the
Registrant's  directors  and officers in a variety of  circumstances,  which may
include  liabilities under the Securities Act of 1933. Under Section 13.1-697 of
the Virginia  Act, a Virginia  corporation  generally is authorized to indemnify
its  directors  in civil or  criminal  actions  if they  acted in good faith and
believed  their conduct to be in the best interests of the  corporation  and, in
the case of  criminal  actions,  had no  reasonable  cause to  believe  that the
conduct  was  unlawful.  The  Registrant's  Articles  of  Incorporation  require
indemnification  of officers  and  directors  with  respect to any action if the
directors  (other than the indemnified  party)  determine in good faith that the
indemnified  party's  course of conduct was undertaken in good faith within what
the indemnified  party reasonably  believed to be the scope of his authority and
for a  purpose  he  reasonably  believed  to be in  the  best  interests  of the
Registrant or its  shareholders,  except in the case of  misconduct,  bad faith,
negligence,  reckless  disregard of duties or violation of the criminal  law. In
addition,  the Registrant may carry insurance on behalf of directors,  officers,
employees or agents that may cover liabilities under the Securities Act of 1933.
The Registrant's  Articles of  Incorporation,  as permitted by the Virginia Act,
eliminate the damages that may be assessed  against a director or officer of the
Registrant in a shareholder  or derivative  proceeding.  This limit on liability
will not apply in the event of willful  misconduct or a knowing violation of the
criminal law or of federal or state securities  laws.  Reference also is made to
the indemnification  provisions set forth in the Underwriting Agreement filed as
Exhibit 1 hereto.

                                      II-1

<PAGE>



                                      -
                  II. INFORMATION NOT REQUIRED IN PROSPECTUS
                                 (Continued)

ITEM 16. EXHIBITS.

   The following exhibits are filed herewith, except as stated.

<TABLE>
<CAPTION>
<S>       <C>
1.1       Underwriting Agreement.
4.1       Amended and Restated  Articles of Incorporation of Cornerstone  Realty
          Income Trust,  Inc., as amended.  Incorporated by reference to Exhibit
          3.1 included in the  Registrant's  Report on Form 10-Q for the Quarter
          ended June 30, 1995;  File No. 0-23954.
4.2       Bylaws of Cornerstone Realty Income Trust, Inc. (Amended through April
          26,  1995.  Incorporated  by  reference to Exhibit 3.2 included in the
          Registrant's  Report on Form 10-Q for the Quarter ended June 30, 1995;
          File No.  0-23954.
5         Opinion of McGuire, Woods, Battle & Boothe, L.L.P. as to the legality of the securities being registered.
8         Opinion of McGuire, Woods, Battle & Boothe, L.L.P. as to certain tax matters.
10.1      Advisory Agreement between Apple Residential Income Trust, Inc. and Apple Residential Advisors, Inc. Incorporated
          herein by reference to Exhibit 10.1 of Amendment No. 2 to Form S-11 of Apple Residential Income Trust, Inc. (File
          No. 333-10635) filed on November 14, 1996.
10.2      Form of Property  Management  Agreement  between  Apple  Residential  Income  Trust,  Inc. and Apple  Residential
          Management Group, Inc.  Incorporated herein by reference to Exhibit 10.2 of Form S-11 of Apple Residential Income
          Trust, Inc. (File No. 333-10635) filed on August 22, 1996.
10.3      Form of Property Acquisition/Disposition Agreement between Apple Residential Income Trust, Inc. and Apple Realty
          Group, Inc. Incorporated herein by reference to Exhibit 10.3 of Amendment No. 2 to Form S-11 of Apple Residential
          Income Trust, Inc. (File No. 333-10635) filed on November 14, 1996.
10.4      Form of Advisory Agreement  Subcontract among Apple Residential  Income Trust, Inc., Apple Residential  Advisors,
          Inc. and the Registrant.
10.5      Property  Management  Agreement  Subcontract  among Apple  Residential  Income  Trust,  Inc.,  Apple  Residential
          Management Group, Inc. and the Registrant.
10.6      Form of Agreement and Bill of Transfer and Assignment among Apple  Residential  Income Trust,  Inc., Apple Realty
          Group, Inc. and the Registrant.
10.7      Right of First Refusal  Agreement  between Apple  Residential  Income Trust,  Inc. and Cornerstone  Realty Income
          Trust, Inc. Incorporated herein by reference to Exhibit 10.7 of Amendment No. 2 to Form S-11 of Apple Residential
          Income Trust, Inc. (File No. 333-0635) filed on November 14, 1996.
10.8      Common Share Purchase Option Agreement between Apple Residential Income Trust, Inc. and Cornerstone Realty Income
          Trust, Inc.
23.1      Consent of McGuire, Woods, Battle & Boothe, L.L.P. (included in Exhibits 5 and 8).
23.2      Consent of Ernst & Young LLP.
23.3      Consent of KPMG Peat Marwick LLP.
23.4      Consent of L.P. Martin & Company, P.C.
23.5      Consent of Dixon, Odom & Co., L.L.P.
23.6      Consent of Arthur Andersen LLP.
23.7      Consent of M/PF Research, Inc.
24.1      Power of Attorney of Glade M. Knight.
24.2      Power of Attorney of Stanley J. Olander, Jr.
24.3      Power of Attorney of Martin Zuckerbrod.
24.4      Power of Attorney of Harry S. Taubenfeld.
24.5      Power of Attorney of Penelope W. Kyle.
24.6      Power of Attorney of Glenn W. Bunting.
</TABLE>

                                      II-2

<PAGE>
ITEM 17. UNDERTAKINGS.

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

   The undersigned registrant hereby undertakes:

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

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

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

                                      II-3

<PAGE>
                                  SIGNATURES

   Pursuant to the  requirements  of the  Securities Act of 1933, the Registrant
certifies  that it has  reasonable  grounds to believe  that it meets all of the
requirements  for  filing  on Form S-3 and has  duly  caused  this  Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized,  in the City of Richmond,  Commonwealth  of  Virginia,  on March 20,
1997.

                              Cornerstone Realty Income Trust,


                              By: /s/ Stanley J. Olander, Jr., Vice President
                                  ----------------------------------------------
                                      Stanley J. Olander, Jr., Vice President

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


              SIGNATURE                        TITLE                 DATE
- --------------------------------      ----------------------- ------------------
/s/* Glade M. Knight                  Director and President      March 20, 1997
- --------------------------------      
Glade M. Knight                        


/s/* Stanley J. Olander               Director, Vice President    March 20, 1997
- --------------------------------      Secretary                    
Stanley J. Olander                     


/s/* Martin Zuckerbrod                Director                    March 20, 1997
- --------------------------------      
Martin Zuckerbrod                      


/s/* Harry S. Taubenfeld              Director                    March 20, 1997
- --------------------------------      
Harry S. Taubenfeld                    


/s/ Leslie A. Grandis                 Director                    March 20, 1997
- --------------------------------      
Leslie A. Grandis                      


/s/* Glenn W. Bunting                 Director                    March 20, 1997
- --------------------------------                                              
Glenn W. Bunting                       


/s/* Penelope W. Kyle                 Director                    March 20, 1997
- --------------------------------                                                
Penelope W. Kyle                       


*By: /s/ Stanley J. Olander, Jr.
- --------------------------------
Stanley J. Olander, Jr.
Attorney-in-Fact for
the above-named persons                    

                                      II-4

<PAGE>
                                EXHIBIT INDEX
        (EXCEPT AS STATED, THE FOLLOWING EXHIBITS ARE FILED HEREWITH)

<TABLE>
<CAPTION>
   EXHIBIT
   NUMBER                                                  DESCRIPTION
- ------------  ----------------------------------------------------------------------------------------------------
<S>           <C>
1.1           Underwriting Agreement.
4.1           Amended and Restated  Articles of  Incorporation  of  Cornerstone  Realty  Income  Trust,  Inc., as
              amended.  Incorporated by reference to Exhibit 3.1 included in the Registrant's Report on Form 10-Q
              for the Quarter ended June 30, 1995; File No. 0-23954.
4.2           Bylaws of Cornerstone  Realty Income Trust, Inc.  (Amended through April 26, 1995.  Incorporated by
              reference to Exhibit 3.2  included in the  Registrant's  Report on Form 10-Q for the Quarter  ended
              June 30, 1995; File No. 0-23954.
5             Opinion of McGuire,  Woods,  Battle & Boothe,  L.L.P.  as to the legality of the  securities  being
              registered.
8             Opinion of McGuire, Woods, Battle & Boothe, L.L.P. as to certain tax matters.
10.1          Advisory  Agreement  between Apple Residential  Income Trust, Inc. and Apple Residential  Advisors,
              Inc.  Incorporated  herein by reference  to Exhibit  10.1 of Amendment  No. 2 to Form S-11 of Apple
              Residential Income Trust, Inc. (File No. 333-10635) filed on November 14, 1996.
10.2          Form of Property  Management  Agreement  between Apple  Residential  Income  Trust,  Inc. and Apple
              Residential Management Group, Inc. Incorporated herein by reference to Exhibit 10.2 of Form S-11 of
              Apple Residential Income Trust, Inc. (File No. 333-10635) filed on August 22, 1996.
10.3          Property  Acquisition/Disposition  Agreement between Apple Residential Income Trust, Inc. and Apple
              Realty Group, Inc. Incorporated herein by reference to Exhibit 10.3 of Amendment No. 2 to Form S-11
              of Apple Residential Income Trust, Inc. (File No. 333-10635) filed on November 14, 1996.
10.4          Form  of  Advisory  Agreement  Subcontract  among  Apple  Residential  Income  Trust,  Inc.,  Apple
              Residential Advisors, Inc. and the Registrant.
10.5          Form of Property Management Agreement Subcontract among Apple Residential Income Trust, Inc., Apple
              Residential Management Group, Inc. and the Registrant.
10.6          Form of Agreement and Bill of Transfer and Assignment among Apple Residential  Income Trust,  Inc.,
              Apple Realty Group, Inc. and the Registrant.
10.7          Right of First Refusal  Agreement  between Apple  Residential  Income Trust,  Inc. and  Cornerstone
              Realty Income Trust,  Inc.  Incorporated  herein by reference to Exhibit 10.7 of Amendment No. 2 to
              Form S-11 of Apple Residential Income Trust, Inc. (File No. 333-0635) filed on November 14, 1996.
10.8          Common Share Purchase Option Agreement between Apple Residential Income Trust, Inc. and Cornerstone
              Realty Income Trust, Inc.
23.1          Consent of McGuire, Woods, Battle & Boothe, L.L.P. (included in Exhibits 5 and 8).
23.2          Consent of Ernst & Young LLP.
23.3          Consent of KPMG Peat Marwick LLP
23.4          Consent of L.P. Martin & Co, P.C.
23.5          Consent of Dixon, Odom & Co., L.L.P.
23.6          Consent of Arthur Andersen LLP.
23.7          Consent of M/PF Research, Inc.
24.1          Power of Attorney of Glade M. Knight.
24.2          Power of Attorney of Stanley J. Olander.
24.3          Power of Attorney of Martin Zuckerbrod.
24.4          Power of Attorney of Harry S. Taubenfeld.
24.5          Power of Attorney of Penelope W. Kyle.
24.6          Power of Attorney of Glenn W. Bunting.

</TABLE>

  


                            _______________ Shares

                      Cornerstone Realty Income Trust, Inc.

                                  Common Shares

                                 (No Par Value)


                             UNDERWRITING AGREEMENT


                                                           _______________, 1997



Alex. Brown & Sons Incorporated
Freidman, Billings, Ramsey & Co., Inc.
Interstate/Johnson Lane Corporation
Branch Cabell & Company, Inc.
c/o Alex. Brown & Sons Incorporated
135 East Baltimore Street
Baltimore, Maryland 21202

Ladies and Gentlemen:

         Cornerstone  Realty Income  Trust,  Inc., a Virginia  corporation  (the
"Company"),  subject to the terms and conditions stated herein, proposes to sell
to the several underwriters (the  "Underwriters")  named in Appendix I hereto an
aggregate of __________ shares of the Company's Common Shares, no par value (the
"Firm Shares").  The respective amounts of the Firm Shares to be so purchased by
the  several  Underwriters  are set forth  opposite  their  names in  Appendix I
hereto.  The  Company  also  proposes  to sell at the  Underwriters'  option  an
aggregate of up to __________  additional  shares of the Company's Common Shares
(the "Optional Shares") as set forth below.

         You have advised the Company (a) that you are  authorized to enter into
this Agreement and (b) that the several  Underwriters  are acting  severally and
not  jointly,  to purchase  the number of Firm Shares set forth  opposite  their
respective  names in  Appendix  I, plus their pro rata  portion of the  Optional
Shares if you elect to exercise  the  over-allotment  option in whole or in part
for the accounts of the several  Underwriters.  The Firm Shares and the Optional
Shares  (to the  extent  the  aforementioned  option is  exercised)  are  herein
collectively called the "Shares."

         In consideration of the mutual  agreements  contained herein and of the
interests of the parties in the transactions  contemplated  hereby,  the parties
hereto agree as follows:



<PAGE>



         1.       REPRESENTATIONS AND WARRANTIES OF THE COMPANY.
                  ---------------------------------------------
                  The Company  represents  and warrants to, and agrees with, the
         Underwriters that:

                  (a) A registration statement on Form S-3 (File No. 333-______)
         with respect to the Shares has been  carefully  prepared by the Company
         in conformity  with the  requirements of the Securities Act of 1933, as
         amended  (the  "Act"),  and the Rules and  Regulations  (the "Rules and
         Regulations")   of  the   Securities  and  Exchange   Commission   (the
         "Commission")  thereunder and has been filed with the  Commission.  The
         Company  has  complied  with the  conditions  for the use of Form  S-3.
         Copies  of  such  registration  statement,   including  any  amendments
         thereto, the preliminary  prospectuses (meeting the requirements of the
         Rules and Regulations)  contained  therein and the exhibits,  financial
         statements  and  schedules,   as  finally  amended  and  revised,  have
         heretofore  been  delivered  by the Company to you.  Such  registration
         statement,  together  with  any  registration  statement  filed  by the
         Company  pursuant to Rule 462 (b) of the Act, herein referred to as the
         "Registration   Statement,"  which  shall  be  deemed  to  include  all
         information  omitted therefrom in reliance upon Rule 430A and contained
         in the Prospectus referred to below, has become effective under the Act
         and no post-effective  amendment to the Registration Statement has been
         filed as of the date of this Agreement. "Prospectus" means (a) the form
         of prospectus  first filed with the Commission  pursuant to Rule 424(b)
         or (b) the last  preliminary  prospectus  included in the  Registration
         Statement  filed  prior  to the  time it  becomes  effective  or  filed
         pursuant to Rule 424(a)  under the Act that is delivered by the Company
         to the Underwriters for delivery to purchasers of the Shares,  together
         with the term sheet or abbreviated term sheet filed with the Commission
         pursuant to Rule 424(b)(7) under the Act. Each  preliminary  prospectus
         included  in the  Registration  Statement  prior to the time it becomes
         effective  is herein  referred to as a  "Preliminary  Prospectus."  Any
         reference  herein  to  the  Registration  Statement,   any  Preliminary
         Prospectus or to the Prospectus shall be deemed to refer to and include
         any documents  incorporated by reference  therein,  and, in the case of
         any reference herein to any Prospectus, also shall be deemed to include
         any documents incorporated by reference therein, and any supplements or
         amendments thereto,  filed with the Commission after the date of filing
         of the  Prospectus  under  Rules  424(b)  or  430A,  and  prior  to the
         termination of the offering of the Shares by the Underwriters.

 

                                        2

<PAGE>
                  (b)  The  Company  has  been  duly  organized  and is  validly
         existing  as a  corporation  in good  standing  under  the  laws of the
         Commonwealth of Virginia, with corporate power and authority to own its
         properties  and conduct its business as  described in the  Registration
         Statement.  Each  of the  subsidiaries  of the  Company  as  listed  in
         Schedule II hereto  (collectively,  the  "Subsidiaries")  has been duly
         organized  and is validly  existing as a  corporation  in good standing
         under the laws of the jurisdiction of its incorporation, with corporate
         power and  authority  to own or lease its  properties  and  conduct its
         business as described in the Registration  Statement.  The Subsidiaries
         are the only  subsidiaries,  direct or indirect,  of the  Company.  The
         Company and each of the  Subsidiaries  are duly  qualified  to transact
         business in all  jurisdictions  in which the conduct of their  business
         requires such qualification except where the failure to be so qualified
         would have a material adverse effect on the financial position, results
         of operations or business of the Company and its subsidiaries  taken as
         a whole ("Material Adverse Effect").  The outstanding shares of capital
         stock of each of the Subsidiaries have been duly authorized and validly
         issued, are fully paid and non-assessable  and, all Preferred Shares of
         the  Subsidiaries are owned by the Company and all Common Shares of the
         Subsidiaries  are owned by the  Company and Glade M.  Knight,  free and
         clear of all liens, encumbrances and equities and claims; and except as
         described in the Registration Statement, no options,  warrants or other
         rights to purchase,  agreements or other  obligations to issue or other
         rights to convert  any  obligations  into  shares of  capital  stock or
         ownership interests in the Subsidiaries are outstanding.  The Company's
         Preferred  Shares of the  Subsidiaries  represents  ___% of the  equity
         interests  in each  Subsidiary  and except as  required  by law have no
         voting rights.

                  (c)  The  Company  is   organized  in   conformity   with  the
         requirements for  qualification as a real estate investment trust under
         the Internal  Revenue Code of 1986,  as amended (the  "Code"),  and the
         Company's  method of operation will enable it to meet the  requirements
         for taxation as a real estate investment trust under the Code.

                  (d) The  outstanding  Common  Shares of the Company  have been
         duly   authorized   and   validly   issued   and  are  fully  paid  and
         non-assessable;  the Shares to be issued and sold by the  Company  have
         been  duly  authorized  and when  issued  and paid for as  contemplated
         herein will be validly issued,  fully paid and  non-assessable;  and no
         preemptive  rights of  stockholders  exist  with  respect to any of the
         Shares  or the  issue  and sale  thereof.  Neither the filing of the  


                                        3

<PAGE>
         Registration  Statement  nor the  offering  or sale  of the  Shares  as
         contemplated  by this  Agreement  gives rise to any rights,  other than
         those  which have been  waived or  satisfied,  for or  relating  to the
         registration of any Common Shares.

                  (e)   The    information   set   forth   under   the   caption
         "Capitalization"  in the  Prospectus  is true and  correct.  All of the
         Shares conform to the description thereof contained in the Registration
         Statement.  The form of  certificates  for the Shares  conforms  to the
         corporate law of the jurisdiction of the Company's incorporation.

                  (f) The  Commission  has not  issued  an order  preventing  or
         suspending the use of any Prospectus  relating to the proposed offering
         of  the  Shares  nor  instituted  proceedings  for  that  purpose.  The
         Registration  Statement contains, and the Prospectus and any amendments
         or supplements thereto will contain,  all statements which are required
         to be stated therein by, and will conform to, the  requirements  of the
         Act and the  Rules  and  Regulations.  The  documents  incorporated  by
         reference  in the  Prospectus,  at the time filed  with the  Commission
         conformed,  in  all  material  respects,  to  the  requirements  of the
         Securities  Exchange  Act of 1934 or the Act,  as  applicable,  and the
         Rules and  Regulations.  The  Registration  Statement and any amendment
         thereto do not contain, and will not contain, any untrue statement of a
         material fact and do not omit, and will not omit, to state any material
         fact required to be stated  therein or necessary to make the statements
         therein  not   misleading.   The  Prospectus  and  any  amendments  and
         supplements  thereto do not contain,  and will not contain,  any untrue
         statement  of material  fact;  and do not omit,  and will not omit,  to
         state any material fact  required to be stated  therein or necessary to
         make the statements  therein,  in the light of the circumstances  under
         which they were  made,  not  misleading;  provided,  however,  that the
         Company  makes  no  representations  or  warranties  as to  information
         contained  in  or  omitted  from  the  Registration  Statement  or  the
         Prospectus,  or any such amendment or supplement, in reliance upon, and
         in conformity with, written information  furnished to the Company by or
         on behalf of any Underwriter through the Representatives,  specifically
         for use in the preparation thereof.

                  (g) The  consolidated  financial  statements  of the  Company,
         together with related notes and schedules as set forth or  incorporated
         by  reference  in  the  Registration  Statement,   present  fairly  the
         financial  position and the results of operations and cash flows of the
         Company at the  indicated  dates and for the  indicated  periods. Such 

                                        4

<PAGE>

         financial  statements  and  related  schedules  have been  prepared  in
         accordance with generally accepted accounting principles,  consistently
         applied  throughout the periods involved,  except as disclosed therein,
         and all  adjustments  necessary for a fair  presentation of results for
         such periods have been made. The summary financial and statistical data
         included or  incorporated  by reference in the  Registration  Statement
         presents  fairly the  information  shown therein and such data has been
         compiled on a basis consistent with the financial  statements presented
         therein  and the  books  and  records  of the  Company.  The pro  forma
         financial statements and other pro forma financial information included
         in the  Registration  Statement and the  Prospectus  present fairly the
         information  shown therein,  have been prepared in accordance  with the
         Commission's  rules and guidelines  with respect to pro forma financial
         statements,  have  been  properly  compiled  on  the  pro  forma  bases
         described therein,  and, in the opinion of the Company, the assumptions
         used in the preparation thereof are reasonable and the adjustments used
         therein  are  appropriate  to  give  effect  to  the   transactions  or
         circumstances referred to therein.

                  (h) Ernst & Young LLP,  KPMG Peat Marwick LLP,  L.P.  Martin &
         Company, P.C. and Dixon, Odom & Co., L.L.P., who have certified certain
         of the financial  statements  filed with the  Commission as part of, or
         incorporated  by  reference  in,  the   Registration   Statement,   are
         independent  public accountants with respect to the Company as required
         by the Act and the Rules and Regulations.

                  (i) There is no proceeding,  action,  suit, claim,  inquiry or
         investigation  pending or, to the knowledge of the Company,  threatened
         against  the  Company  or any of the  Subsidiaries  before any court or
         administrative agency or otherwise which if determined adversely to the
         Company or any of its  Subsidiaries  would result in a Material Adverse
         Effect or to prevent the consummation of the transactions  contemplated
         hereby, except as set forth in the Registration Statement.

                  (j) The Company will have, at the Closing Date, as hereinafter
         defined,  good  and  marketable  title  in  fee  simple  to  all of the
         properties  described in the  Prospectus  (the  "Properties")  free and
         clear  of  all  liens,   encumbrances,   claims,   security  interests,
         restrictions  and  defects  except  such  as (i) are  described  in the
         Prospectus or (ii) would not have a Material Adverse Effect. All liens,
         encumbrances,  claims,  security  interests,  restrictions  and defects
         affecting  the  Properties  which are  required to be  


                                        5

<PAGE>

         disclosed in the Prospectus are disclosed therein. The Company does not
         own or lease any  material  real  property,  except as described in the
         Prospectus.  No  person  has an  option  or right of first  refusal  to
         purchase all or part of any property or any interest  therein.  Each of
         theProperties  complies with all applicable codes, laws and regulations
         (including,  without  limitation,  building and zoning codes,  laws and
         regulations and laws relating to access to the  properties),  except if
         and to the  extent  disclosed  in the  Prospectus  and  except for such
         failures to comply that would not individually or in the aggregate have
         a Material Adverse Effect.  The Company has no knowledge of any pending
         or  threatened  condemnation  proceedings,   zoning  change,  or  other
         proceeding  or action  that will in any manner  affect the size of, use
         of,  improvements on, construction on or access to any of its property,
         except  such  proceedings  or  actions  that  would not have a Material
         Adverse Effect.

         The  Company  has  obtained  an  owner's  title  insurance   policy  or
         commitment  from a title  insurance  company  to issue such a policy on
         each of its Properties with coverage in an amount at least equal to the
         cost of acquisition of such property, including the principal amount of
         any indebtedness assumed with respect to the property.

                  (k) The Company and the  Subsidiaries  have filed all Federal,
         State, local and foreign income tax returns which have been required to
         be filed and have  paid all taxes  indicated  by said  returns  and all
         assessments  received  by them or any of them to the  extent  that such
         taxes  have  become  due.  All  material  tax  liabilities   have  been
         adequately provided for in the financial statements of the Company.

                  (l)  Since the  respective  dates as of which  information  is
         given  in  the  Registration   Statement,  as  it  may  be  amended  or
         supplemented,  there has not been any  material  adverse  change or any
         development  involving  a  prospective  material  adverse  change in or
         affecting  the  earnings,  business,  management,  properties,  assets,
         rights, operations, condition (financial or otherwise), or prospects of
         the  Company  and its  Subsidiaries  taken as a whole,  whether  or not
         occurring in the ordinary course of business.

                  (m) Neither the Company nor any of the Subsidiaries is or with
         the giving of notice or lapse of time or both, will be, in violation of
         or in default under its Articles of  Incorporation  or By-Laws or under
         any  agreement,  lease,  contract,  indenture  or other  instrument  or
         obligation to


                                        6

<PAGE>

         which it is a party or by which it, or any of its properties,  is bound
         and which  violation or default is of material  significance in respect
         of the business,  management,  properties,  assets, rights, operations,
         condition  (financial or otherwise) or prospects of the Company and the
         Subsidiaries  taken as a whole.  The  execution  and  delivery  of this
         Agreement and the consummation of the transactions  herein contemplated
         and the  fulfillment  of the terms  hereof  will not  conflict  with or
         result in a breach of any of the terms or provisions  of, or constitute
         a  default  under,  any  indenture,  mortgage,  deed of  trust or other
         agreement or  instrument  to which the Company or any  Subsidiary  is a
         party, or of the Articles of Incorporation or By-laws of the Company or
         any  order,  rule  or  regulation  applicable  to  the  Company  or any
         Subsidiary  of any court or of any  regulatory  body or  administrative
         agency  or  other  governmental  body  having  jurisdiction  and  which
         conflict, breach or default would have a Material Affect.

                  (n) Each approval, consent, order, authorization, designation,
         declaration  or filing  by or with any  regulatory,  administrative  or
         other  governmental body necessary in connection with the execution and
         delivery by the Company of this Agreement and the  consummation  of the
         transactions herein  contemplated  (except such additional steps as may
         be required by the Commission,  the National  Association of Securities
         Dealers, Inc. (the "NASD") or as may be necessary to qualify the Shares
         for public offering by the Underwriters  under state securities or Blue
         Sky laws) has been obtained or made and is in full force and effect.

                  (o)  The  Company  and  each  of the  Subsidiaries  holds  all
         material   licenses,   certificates   and  permits  from   governmental
         authorities which are necessary to the conduct of their businesses; and
         neither the  Company  nor any of the  Subsidiaries  has  infringed  any
         patents,  patent rights, trade names,  trademarks or copyrights,  which
         infringement  is  material  to the  business  of the  Company  and  the
         Subsidiaries  taken  as a  whole.  The  Company  knows  of no  material
         infringement  by  others  of  patents,   patent  rights,  trade  names,
         trademarks or copyrights owned by or licensed to the Company.

                  (p) Neither the Company,  nor to the Company's best knowledge,
         any of its  officers,  directors or other  affiliates  has taken or may
         take,  directly or indirectly,  any action  designed to cause or result
         in, or which has  constituted or which might  reasonably be expected to
         constitute,  the  stabilization  or  manipulation  of the  price 

                                        7

<PAGE>

         of the Common Shares to facilitate the sale or resale of the Shares.

                  (q) Neither the Company nor any  Subsidiary is an  "investment
         company"  within the meaning of such term under the Investment  Company
         Act of 1940 and the rules and regulations of the Commission thereunder.

                  (r) The  Company  maintains  a system of  internal  accounting
         controls   sufficient  to  provide   reasonable   assurances  that  (i)
         transactions  are executed in accordance with  management's  general or
         specific authorization;  (ii) transactions are recorded as necessary to
         permit preparation of financial statements in conformity with generally
         accepted  accounting  principles  and to  maintain  accountability  for
         assets;  (iii) access to assets is permitted  only in  accordance  with
         management's general or specific  authorization;  and (iv) the recorded
         accountability   for  assets  is  compared  with  existing   assets  at
         reasonable  intervals and  appropriate  action is taken with respect to
         any differences.

                  (s) The Company  and each of its  Subsidiaries  carry,  or are
         covered by,  insurance in such amounts and covering such risks that the
         Company  believes  is  adequate  for the  conduct  of their  respective
         businesses  and the  value of  their  respective  properties  and as is
         customary  for  companies  engaged  in  similar  industries.  Except as
         otherwise disclosed in the Prospectus, neither the Company, nor, to its
         knowledge,  any former owner of any of the Properties has authorized or
         conducted or has knowledge of the generation, transportation,  storage,
         presence, use, treatment,  disposal,  release, or other handling of any
         hazardous  substance,  hazardous waste,  hazardous material,  hazardous
         constituent, toxic substance, pollutant, contaminant,  asbestos, radon,
         polychlorinated   biphenyls   ("PCBs"),   petroleum  product  or  waste
         (including crude oil or any fraction  thereof),  natural gas, liquefied
         gas, synthetic gas or other material defined, regulated,  controlled or
         potentially   subject  to  any   remediation   requirement   under  any
         environmental law (collectively,  "Hazardous Materials"), on, in, under
         or  affecting  the  Properties  except  in  material   compliance  with
         applicable  laws; to the knowledge of the Company,  the  Properties and
         the  Company's  operations  with  respect  to  the  Properties  are  in
         substantial   compliance  with  all  federal,  state  and  local  laws,
         ordinances,  rules,  regulations  and other  governmental  requirements
         relating  to  pollution,  control of  chemicals,  management  of waste,
         discharges of materials into the environment,  health,  safety, natural
         resources,  and the environment  (collectively,  "Environmental 


                                        8

<PAGE>

         Laws"),  and the Company has been,  and is, in  substantial  compliance
         with all licenses, permits, registrations and government authorizations
         necessary to operate under all applicable Environmental Laws. Except as
         otherwise  disclosed in the Prospectus,  neither the Company nor to the
         knowledge of the Company, any former owner of any of the Properties has
         received any written or oral notice from any governmental entity or any
         other person and there is no pending or threatened claim, litigation or
         anyadministrative  agency  proceeding that:  alleges a violation of any
         Environmental Laws by the Company; alleges that the Company is a liable
         party  or a  potentially  responsible  party  under  the  Comprehensive
         Environmental  Response,  Compensation and Liability Act, 42 U.S.C. ss.
         9601,  et seq.,  or any state  superfund  law; has resulted in or could
         result  in  the  attachment  of an  environmental  lien  on  any of the
         Properties; or alleges that the Company is liable for any contamination
         of the environment,  contamination of the Properties, damage to natural
         resources,   property  damage,   or  personal  injury  based  on  their
         activities  or the  activities of their  predecessors  or third parties
         (whether  at  the  Real  Property  or  elsewhere)  involving  Hazardous
         Materials,  whether arising under the  Environmental  Laws,  common law
         principles, or other legal standards.

                  None  of  the  entities  which  prepared   appraisals  of  the
         Company's   properties,   nor  the  entities  which  prepared  Phase  I
         environmental  assessment reports with respect to such properties,  was
         employed for such purpose on a contingent  basis or has any substantial
         interest  in the  Company,  and none of their  directors,  officers  or
         employees is connected  with the Company as a promoter,  selling agent,
         voting trustee, officer, director or employee.

                  (t) The Company is in compliance in all material respects with
         all presently  applicable  provisions of the Employee Retirement Income
         Security  Act of  1974,  as  amended,  including  the  regulations  and
         published  interpretations  thereunder ("ERISA"); no "reportable event"
         (as defined in ERISA) has occurred  with respect to any "pension  plan"
         (as defined in ERISA) for which the Company  would have any  liability;
         the Company  has not  incurred  and does not expect to incur  liability
         under  (i)  Title  IV of ERISA  with  respect  to  termination  of,  or
         withdrawal from, any "pension plan" or (ii) Sections 412 or 4971 of the
         Internal  Revenue Code of 1986, as amended,  including the  regulations
         and  published  interpretations   thereunder  (the  "Code");  and  each
         "pension  plan" for which the Company would have any liability  that is
         intended  to be  qualified  under  Section  401(a)  of the  Code  is so
         qualified in all material respects and nothing has 


                                        9

<PAGE>

         occurred, whether by action or by failure to act, which would cause the
         loss of such qualification.  To the best of the Company's knowledge, no
         general labor  problem  exists or is imminent with the employees of the
         Company.

                  (u) The  Company has not  incurred  any  liability  for a fee,
         commission  or other  compensation  on account of the  employment  of a
         broker or finder in connection  with the  transactions  contemplated by
         this Agreement other than as contemplated hereby.


                  (v) The  Company  has  been  granted  a  continuing  right  to
         purchase  Apple's  common  shares  directly  from  Apple so long as the
         Company's  aggregate  common  shares of Apple do not exceed 9.8% of the
         current number of issued and outstanding common shares of Apple.

                  (w) To the knowledge of the executive officers of the Company,
         other than the Subsidiaries,  except as disclosed in the Prospectus, no
         corporation, partnership, limited liability company or any other entity
         of which the Company or any of such officers  owns a material  interest
         is providing any services to Apple.

                  Any certificate signed by any officer of the Company on behalf
         of the Company and delivered to you or to counsel for the  Underwriters
         in connection  with the  consummation of the offering shall be deemed a
         representation  and warranty by such entity to each  Underwriter  as to
         the matters covered thereby.

         2.       PURCHASE, SALE AND DELIVERY OF THE FIRM SHARES.
                  ----------------------------------------------
                  (a) On the basis of the representations, warranties, covenants
         and  agreements  herein  contained,   and  subject  to  the  terms  and
         conditions  herein  set  forth,  the  Company  agrees  to  sell  to the
         Underwriters and each Underwriter agrees, severally and not jointly, to
         purchase, at a price of $_____ per share, the number of Firm Shares set
         forth  opposite  the name of each  Underwriter  in  Appendix  I hereof,
         subject to adjustments in accordance with Section 9 hereof.

                  (b) Payment for the Firm Shares to be sold  hereunder is to be
         made in New York Clearing  House funds by wire transfer to the order of
         the  Company  against   delivery  of   certificates   therefor  to  the
         Underwriters for the several accounts of the Underwriters. Such payment
         and  delivery  are to be  made at the  offices  of  Alex.  Brown & Sons
         Incorporated,  1 South  Street,  Baltimore,  Maryland,  at 10:00  a.m.,
         Baltimore  time,  (i) on the third  business day after 

                                       10

<PAGE>


         the date of this  Agreement if this Agreement is executed and delivered
         on or before  4:00  p.m.,  Eastern  Standard  time,  (ii) on the fourth
         business  day after the date of this  Agreement  if this  Agreement  is
         executed and delivered on or after 4:01 p.m.  Eastern  Standard time or
         (iii) at such  other time and date not later  than five  business  days
         thereafter as you and the Company shall agree upon,  such time and date
         being  herein  referred  to as the  "Closing  Date."  (As used  herein,
         "business day" means a day on which the New York Stock Exchange is open
         for trading and on which  banks in New York are open for  business  and
         are  not  permitted  by law  or  executive  order  to be  closed.)  The
         certificates   for  the  Firm   Shares  will  be   delivered   in  such
         denominations and in such registrations as the Underwriters  request in
         writing  not  later  than the  second  full  business  day prior to the
         Closing  Date,  and  will  be  made  available  for  inspection  by the
         Underwriters at least one business day prior to the Closing Date.

                  (c) In  addition,  on the  basis  of the  representations  and
         warranties  herein  contained  and subject to the terms and  conditions
         herein set forth,  the Company  hereby  grants an option to the several
         Underwriters  to purchase the Optional Shares at the price per share as
         set forth in the first  paragraph of this Section 2. The option granted
         hereby may be  exercised in whole or in part by giving  written  notice
         (i) at any time before the Closing  Date and (ii) only once  thereafter
         within 30 days after the date of this Agreement, by you, to the Company
         setting  forth the number of  Optional  Shares as to which the  several
         Underwriters are exercising the option,  the names and denominations in
         which the Optional Shares are to be registered and the time and date at
         which such certificates are to be delivered. The time and date at which
         certificates   for  Optional  Shares  are  to  be  delivered  shall  be
         determined by the  Underwriters but shall not be earlier than three nor
         later than 10 full business days after the exercise of such option, nor
         in any event prior to the Closing Date (such time and date being herein
         referred to as the "Option Closing  Date").  If the date of exercise of
         the option is three or more days before the Closing Date, the notice of
         exercise  shall set the Closing Date as the Option  Closing  Date.  The
         number of Optional Shares to be purchased by each Underwriter  shall be
         in the same  proportion  to the total  number of Optional  Shares being
         purchased  as the  number  of  Firm  Shares  being  purchased  by  such
         Underwriter  bears to the total number of Firm Shares,  adjusted by you
         in such manner as to avoid fractional  shares.  The option with respect
         to the Optional Shares granted hereunder may be exercised only to cover
         over-allotments in the sale of the Firm Shares by the 


                                       11

<PAGE>


         Underwriters. The Underwriters may cancel such option at any time prior
         to its expiration by giving written notice of such  cancellation to the
         Company.  To the extent, if any, that the option is exercised,  payment
         for the Optional Shares shall be made on the Option Closing Date in New
         York Clearing  House funds by wire transfer to the order of the Company
         against delivery of certificates therefor at the offices of Alex. Brown
         & Sons Incorporated, 1 South Street, Baltimore, Maryland.

         3.       OFFERING BY THE UNDERWRITERS.
                  ----------------------------
                  It is understood that the several  Underwriters  are to make a
         public offering of the Firm Shares as soon as they deem it advisable to
         do so. The Firm Shares are to be initially offered to the public at the
         initial  public  offering  price  set  forth  in  the  Prospectus.  The
         Underwriters  may  from  time  to time  thereafter  change  the  public
         offering price and other selling terms. To the extent,  if at all, that
         any Optional  Shares are  purchased  pursuant to Section 2 hereof,  the
         Underwriters will offer them to the public on the foregoing terms.

                  It is further understood that you will act as the Underwriters
         in the offering and sale of the Shares in accordance  with an Agreement
         Among   Underwriters   entered  into  by  you  and  the  several  other
         Underwriters.

         4.       COVENANTS OF THE COMPANY.
                  ------------------------
                  The Company covenants and agrees with the several Underwriters
         that:

                  (a) The  Company  will (i) use its best  efforts  to cause the
         Registration Statement to become effective or, if the procedure in Rule
         430A of the Rules and  Regulations  is followed,  to prepare and timely
         file with the Commission under Rule 424(b) of the Rules and Regulations
         a  Prospectus  in  a  form  approved  by  the  Underwriters  containing
         information  previously  omitted  at the time of  effectiveness  of the
         Registration  Statement  in  reliance  on Rule  430A of the  Rules  and
         Regulations,  (ii) not file any amendment to the Registration Statement
         or  supplement  to the  Prospectus  or  any  document  incorporated  by
         reference  therein of which the Underwriters  shall not previously have
         been  advised and  furnished  with a copy or to which the  Underwriters
         shall have reasonably objected in writing or which is not in compliance
         with the Rules and  Regulations  and (iii)  file on a timely  basis all
         reports and any definitive proxy or information  statements required to
         be filed by the Company 


                                       12

<PAGE>


         with the Commission  subsequent to the date of the Prospectus and prior
         to the termination of the offering of the Shares by the Underwriters.

                  (b) The Company will advise the Underwriters promptly (i) when
         the  Registration  Statement or any  post-effective  amendment  thereto
         shall have become  effective,  (ii) of receipt of any comments from the
         Commission, (iii) of any request of the Commission for amendment of the
         Registration  Statement or for  supplement to the Prospectus or for any
         additional  information,  and (iv) of the issuance by the Commission of
         any  stop  order  suspending  the  effectiveness  of  the  Registration
         Statement or the use of the  Prospectus  or of the  institution  of any
         proceedings for that purpose.  The Company will use its best efforts to
         prevent the issuance of any such stop order  preventing  or  suspending
         the use of the Prospectus and to obtain as soon as possible the lifting
         thereof, if issued.

                  (c) The  Company  will  cooperate  with  the  Underwriters  in
         endeavoring to qualify the Shares for sale under the securities laws of
         such  jurisdictions  as the Underwriters may reasonably have designated
         in writing and will make such  applications,  file such documents,  and
         furnish  such  information  as  may be  reasonably  required  for  that
         purpose,  provided  the  Company  shall not be required to qualify as a
         foreign corporation, to file a general consent to service of process or
         to subject itself to taxation in any  jurisdiction  where it is not now
         so  qualified,  required  to  file  such a  consent  or so  subject  to
         taxation.  The Company will,  from time to time,  prepare and file such
         statements,  reports, and other documents, as are or may be required to
         continue  such  qualifications  in  effect  for so long a period as the
         Underwriters may reasonably request for distribution of the Shares.

                  (d) The  Company  will  deliver  to, or upon the order of, the
         Underwriters,  from time to time,  as many  copies  of any  Preliminary
         Prospectus as the Underwriters may reasonably request. The Company will
         deliver  to, or upon the order of, the  Underwriters  during the period
         when delivery of a Prospectus is required under the Act, as many copies
         of  the  Prospectus  in  final  form,  or  as  thereafter   amended  or
         supplemented,  as the Underwriters may reasonably request.  The Company
         will deliver to the  Underwriters  at or before the Closing Date,  four
         signed copies of the Registration  Statement and all amendments thereto
         including  all  exhibits  filed  therewith,  and  will  deliver  to the
         Underwriters  such  number  of  copies  of the  Registration  Statement
         (including  such number of copies of the exhibits filed  therewith that
         

                                       13

<PAGE>


         may  reasonably be  requested),  including  documents  incorporated  by
         reference therein,  and of all amendments  thereto, as the Underwriters
         may reasonably request.

                  (e) The Company will comply in all material  respects with the
         Act and the Rules and Regulations,  and the Securities  Exchange Act of
         1934  (the  "Exchange  Act"),  and the  rules  and  regulations  of the
         Commission   thereunder,   so  as  to  permit  the  completion  of  the
         distribution  of the Shares as  contemplated  in this Agreement and the
         Prospectus.  If during the period in which a prospectus  is required by
         law to be delivered by an Underwriter or dealer,  any event shall occur
         as a  result  of  which,  in  the  judgment  of the  Company  or in the
         reasonable written opinion of the Underwriters, it becomes necessary to
         amend or  supplement  the  Prospectus  in order to make the  statements
         therein,  in the light of the  circumstances  existing  at the time the
         Prospectus is delivered to a purchaser,  not  misleading,  or, if it is
         necessary at any time to amend or supplement  the  Prospectus to comply
         with any law,  the  Company  promptly  will either (i) prepare and file
         with  the  Commission  an  appropriate  amendment  to the  Registration
         Statement or supplement to the Prospectus or (ii) prepare and file with
         the Commission an appropriate filing under the Securities  Exchange Act
         of 1934 which shall be  incorporated  by reference in the Prospectus so
         that the  Prospectus  as so amended or  supplemented  will not,  in the
         light of the circumstances when it is so delivered,  be misleading,  or
         so that the Prospectus will comply with the law.

                  (f) The Company will make generally  available to its security
         holders,  as soon as it is  practicable  to do so, but in any event not
         later  than 15 months  after  the  effective  date of the  Registration
         Statement,  an  earnings  statement  (which  need  not be  audited)  in
         reasonable detail,  covering a period of at least 12 consecutive months
         beginning after the effective date of the Registration Statement, which
         earning  statement  shall satisfy the  requirements of Section 11(a) of
         the Act and Rule 158 of the Rules and  Regulations  and will advise you
         in writing when such statement has been so made available.

                  (g) The  Company  will,  for a period of five  years  from the
         Closing Date, deliver to the Underwriters  copies of annual reports and
         copies of all other documents, reports and information furnished by the
         Company  to its  stockholders  or filed  with any  securities  exchange
         pursuant to the  requirements  of such exchange or with the  Commission
         pursuant to the Act or the Securities Exchange Act of 1934, as amended.
         The Company  will  deliver to the  Underwriters  

                                       14

<PAGE>


         similar reports with respect to significant subsidiaries,  as that term
         is defined in the Rules and Regulations,  which are not consolidated in
         the Company's financial statements.

                  (h) No offering,  sale, short sale or other disposition of any
         Common Shares of the Company or other  securities  convertible  into or
         exchangeable  or exercisable  for shares of Common Shares or derivative
         of Common Shares (or  agreement for such),  except for issuances by the
         Company pursuant to the Company's Stock Incentive Plan, Directors' Plan
         and Dividend  Reinvestment  Plan and Stock Purchase and the issuance by
         the Company of Common Shares not registered under the Act and not to be
         registered  under the Act until  the first  anniversary  of the date of
         this Agreement that have been issued as consideration for the Company's
         acquisition of additional  properties,  will be made for a period of 12
         months after the date of this Agreement, directly or indirectly, by the
         Company  otherwise than hereunder or with the prior written  consent of
         Alex. Brown & Sons  Incorporated,  which consent shall not unreasonably
         be withheld.

                  (i) The Company has caused  each  officer and  director of the
         Company to furnish to you, on or prior to the date of this agreement, a
         letter  or  letters,   in  form  and  substance   satisfactory  to  the
         Underwriters,  pursuant  to which each such  person  shall agree not to
         offer,  sell,  sell short or otherwise  dispose of any Common Shares of
         the  Company  or other  capital  stock  of the  Company,  or any  other
         securities  convertible,  exchangeable or exercisable for Common Shares
         or  derivative  of Common  Shares  owned by such  person or request the
         registration  for the offer or sale of any of the  foregoing  (or as to
         which such  person has the right to direct  the  disposition  of) for a
         period  of 12  months  after the date of this  Agreement,  directly  or
         indirectly, except with the prior written consent of Alex. Brown & Sons
         Incorporated ("Lockup Agreements").

                  (j) The Company will use its best efforts to list,  subject to
         notice of issuance, the Shares on the New York Stock Exchange.

                  (k)      The Company shall apply the net proceeds of its
         sale of the Shares as set forth in the Prospectus.

                  (l)  The  Company  will  use its  best  efforts  to  meet  the
         requirements  to qualify as a real  estate  investment  trust under the
         Code.

  
                                       15

<PAGE>


                  (m) The  Company  shall not  invest,  or  otherwise  use,  the
         proceeds  received by the Company from its sale of the Shares in such a
         manner as would  require  the  Company  or any of the  Subsidiaries  to
         register as an investment  company under the Investment  Company Act of
         1940, as amended (the "1940 Act").

                  (n) The  Company  will  maintain  a  transfer  agent  and,  if
         necessary under the  jurisdiction of  incorporation  of the Company,  a
         registrar for the Common Shares.

                  (o) The Company  will not take,  directly or  indirectly,  any
         action designed to cause or result in, or that has constituted or might
         reasonably be expected to constitute, the stabilization or manipulation
         of the price of any securities of the same class or convertible into or
         exchangeable for Common Shares.

                  (p) The Company on or before the Closing Date,  shall purchase
         the number of common shares of Apple equal to approximately 9.5% of the
         issued  and  outstanding  common  shares of Apple as of the date of the
         initial  filing of the  Registration  Statement and (ii) at each of the
         Company's quarterly meetings of its Board of Directors, the Board shall
         consider an additional  purchase of Apple common shares and the Company
         shall purchase the number of Apple common shares  necessary to increase
         the   Company's   aggregate   holdings  of  Apple   common   shares  to
         approximately 9.5% of the issued and outstanding Apple common shares as
         of the date of such Board meeting unless the Board determines that such
         purchase is not in the best  interest of the  Company.  Notwithstanding
         any other  provisions  of this  paragraph,  no purchase of Apple common
         shares  by the  Company  shall be  required  (a) if a  majority  of the
         Company's  Board of  Directors,  including a majority of the  Company's
         Independent  Directors  (as defined in the Company's  Bylaws)  resolves
         that the purchase of common shares of Apple is not in the best interest
         of the Company.

                  (q) Between October 1, 1997 and December 31, 1997, the Company
         shall (i) call a special  meeting  of the  Board of  Directors  for the
         purpose of the Board  considering,  or (ii) at any other meeting of the
         Board of  Directors  (provided  proper  notice of the  subject has been
         given),  cause the Board of Directors  to  consider,  the merits of the
         Company proposing to purchase or acquire Apple or its assets.

         5.       COSTS AND EXPENSES.
                  ------------------

                                       16

<PAGE>


              The Company will pay all costs,  expenses and fees incident to the
         performance  of the  obligations  of the Company under this  Agreement,
         including,  without  limiting  the  generality  of the  foregoing,  the
         following:  accounting fees of the Company;  the fees and disbursements
         of counsel for the Company;  the cost of printing and delivering to, or
         as requested by, the Underwriters copies of the Registration Statement,
         Preliminary   Prospectuses,   the  Prospectus,   this  Agreement,   the
         Underwriters' Selling Memorandum,  the Underwriters' Invitation Letter,
         the Listing  Application,  the Blue Sky Survey and any  supplements  or
         amendments thereto; the filing fees of the Commission;  the filing fees
         incident to securing any required review by the National Association of
         Securities  Dealers,  Inc. (the "NASD") of the terms of the sale of the
         Shares;  the  Listing  Fee of the  New  York  Stock  Exchange;  and the
         expenses,  including the reasonable fees and  disbursements  of counsel
         for  theUnderwriters,  incurred in connection with the qualification of
         the Shares under State  securities or Blue Sky laws.  The Company shall
         not, however, be required to pay for any of the Underwriters'  expenses
         (other  than  those  related  to  reviews  under  NASD  regulation  and
         qualifications under State securities or Blue Sky laws) except that, if
         this  Agreement  shall not be  consummated  because the  conditions  in
         Section 6 hereof  are not  satisfied,  or  because  this  Agreement  is
         terminated by the Representatives  pursuant to Section 11 hereof, or by
         reason of any failure,  refusal or inability on the part of the Company
         to perform any  undertaking  or satisfy any condition of this Agreement
         or to comply with any of the terms hereof on its part to be  performed,
         unless such  failure to satisfy  said  condition or to comply with said
         terms be due to the default or omission  of any  Underwriter,  then the
         Company  shall  reimburse  the  several   Underwriters  for  reasonable
         out-of-pocket expenses,  including reasonable fees and disbursements of
         counsel,   reasonably   incurred  in  connection  with   investigating,
         marketing  and  proposing to market the Shares or in  contemplation  of
         performing their  obligations  hereunder;  but the Company shall not in
         any event be liable to any of the several  Underwriters  for damages on
         account  of loss of  anticipated  profits  from the sale by them of the
         Shares.

         6.       CONDITIONS OF OBLIGATIONS OF THE UNDERWRITERS.
                  ---------------------------------------------
                  The several  obligations of the  Underwriters  to purchase the
         Firm Shares on the Closing Date and the Optional Shares, if any, on the
         Option  Closing  Date  are  subject  to the  accuracy  in all  material
         respects,  as of the Closing Date or the Option  Closing  Date,  as the
         case may be,  of the  representations  and  warranties  of the  Company
         contained 

                                       17

<PAGE>


         herein,  and to the performance by the Company in all material respects
         of its  covenants  and  obligations  hereunder  and  to  the  following
         additional conditions:

                  (a)  The   Registration   Statement  and  all   post-effective
         amendments  thereto shall have become effective and any and all filings
         required by Rule 424 and Rule 430A of the Rules and  Regulations  shall
         have been  made,  and any  request  of the  Commission  for  additional
         information (to be included in the Registration Statement or otherwise)
         shall have been  disclosed to the  Underwriters  and  complied  with to
         their   reasonable   satisfaction.   No  stop  order   suspending   the
         effectiveness  of the Registration  Statement,  as amended from time to
         time,  shall have been issued and no proceedings for that purpose shall
         have  been  taken  or,  to the  knowledge  of  the  Company,  shall  be
         contemplated by the Commission and no injunction, restraining order, or
         order  of  any  nature  by  a  Federal  or  state  court  of  competent
         jurisdiction  shall have been issued as of the Closing Date which would
         prevent the issuance of the Shares.

                  (b) The  Underwriters  shall have received on the Closing Date
         or the Option Closing Date, as the case may be, the opinion of McGuire,
         Woods,  Battle & Boothe,  L.L.P.,  counsel for the  Company,  dated the
         Closing Date or the Option Closing Date, as the case may be,  addressed
         to the Underwriters to the effect that:

                           (i)  The  Company  has  been  duly  organized  and is
                  validly  existing as a corporation  in good standing under the
                  laws of the Commonwealth of Virginia, with corporate power and
                  authority to own, lease and operate its properties and conduct
                  its business as described in the Registration Statement;  each
                  of the  Subsidiaries  has been duly  organized  and is validly
                  existing as a corporation  in good standing  under the laws of
                  the  jurisdiction of its  incorporation,  with corporate power
                  and authority to own or lease its  properties  and conduct its
                  business  as  described  in the  Registration  Statement;  the
                  Company and each of the  Subsidiaries  are duly  qualified  to
                  transact business in all jurisdictions in which the conduct of
                  their business  requires such  qualification,  or in which the
                  failure to qualify would have a materially adverse effect upon
                  the  business of the Company and the  Subsidiaries  taken as a
                  whole; and the outstanding  shares of capital stock of each of
                  the Subsidiaries  have been duly authorized and validly issued
                  and are fully paid and  non-assessable and are owned of record
                  by the Company or Glade M.  Knight;  the  preferred  shares of
                  each  Subsidiary  held by 

                                       18

<PAGE>


                  the Company  represents  ___% of the equity  interests in each
                  Company  and,  except as required by law,  are not entitled to
                  vote on matters before the  shareholders  of the  Subsidiaries
                  and, to of such counsel's knowledge, the outstanding shares of
                  capital  stock of each of the  Subsidiaries  is owned free and
                  clear of all liens,  encumbrances and equities and claims, and
                  no options,  warrants or other rights to purchase,  agreements
                  or other  obligations  to issue or other rights to convert any
                  obligations  into any shares of capital  stock or of ownership
                  interests in the Subsidiaries are outstanding.

                  (ii) The Company  has  authorized  capital  stock as set forth
                  under the  caption  "Capitalization"  in the  Prospectus;  the
                  Company's  outstanding Common Shares have been duly authorized
                  and validly issued and are fully paid and non-assessable;  the
                  Shares  conform to the  description  thereof  contained in the
                  Prospectus;the  certificates for the Shares, assuming they are
                  in the form filed with the  Commission,  are in due and proper
                  form; the Common  Shares,  including the Optional  Shares,  if
                  any, to be sold by the Company pursuant to this Agreement have
                  been duly  authorized and will be validly  issued,  fully paid
                  and non-assessable when issued and paid for as contemplated by
                  this Agreement; and no preemptive rights of shareholders exist
                  with  respect  to any of the  Shares  or  the  issue  or  sale
                  thereof.

                           (iii) Except as described in or  contemplated  by the
                  Prospectus,  to the  knowledge of such  counsel,  there are no
                  outstanding   securities   of  the  Company   convertible   or
                  exchangeable  into or  evidencing  the  right to  purchase  or
                  subscribe  for any  shares  of the  Company  and  there are no
                  outstanding or authorized  options,  warrants or rights of any
                  character  obligating  the  Company to issue any shares or any
                  securities  convertible or exchangeable into or evidencing the
                  right to purchase or subscribe  for any shares;  and except as
                  described in the Prospectus, to the knowledge of such counsel,
                  no holder of any securities of the Company or any other person
                  has the right,  contractual  or otherwise,  which has not been
                  satisfied or effectively  waived, to cause the Company to sell
                  or otherwise  issue to them,  or to permit them to  underwrite
                  the sale of, any of the Shares or the right to have any Common
                  Shares or other  securities  of the  Company  included  in the
                  Registration Statement or the right, as a result of the filing
                  of the Registration  

                                       19

<PAGE>


                  Statement,  to  require  registration  under the Act of Common
                  Shares or other securities of the Company.

                           (iv) The Registration  Statement has become effective
                  under the Act and, to the knowledge of such  counsel,  no stop
                  order proceedings with respect thereto have been instituted or
                  are pending or threatened under the Act.

                           (v) The  Registration  Statement,  the Prospectus and
                  each amendment or supplement thereto and document incorporated
                  by  reference  therein  comply  as to  form  in  all  material
                  respects with the  requirements  of the Act or the  Securities
                  Exchange Act of 1934, as applicable,  and the applicable rules
                  and  regulations  thereunder  (except  that such  counsel need
                  express no opinion as to the financial  statements,  financial
                  schedules  and   statistical   information,   including  those
                  incorporated by reference  therein).  To the knowledge of such
                  counsel,  the conditions for the Company's use of Form S-3 for
                  the Offering,  set forth in the General Instructions  thereto,
                  have been satisfied.

                           (vi)  The  statements  under  the  captions  "Certain
                  Transactions," "Federal Income Tax Considerations," and "ERISA
                  Consideration," in the Prospectus,  insofar as such statements
                  constitute  a summary  of  documents  referred  to  therein or
                  matters of law, fairly summarize in all material  respects the
                  information  called  for with  respect to such  documents  and
                  matters of law.

                           (vii) Such counsel does not know of any  contracts or
                  documents  required to be filed as exhibits to or incorporated
                  by reference in the Registration Statement or described in the
                  Registration  Statement  or the  Prospectus  that  are  not so
                  filed, incorporated by reference or described as required, and
                  such   contracts  and  documents  as  are  summarized  in  the
                  Registration Statement or the Prospectus are fairly summarized
                  in all material respects.

                           (viii) Such  counsel  knows of no  material  legal or
                  governmental   proceedings,   actions,   suits,  inquiries  or
                  investigations  pending or threatened against the Company,  or
                  any of its properties,  or any of the  Subsidiaries  except as
                  set forth in the Prospectus.

                           (ix)    The Company has corporate power and authority
                  to enter into, deliver and perform this Agreement.


                                       20

<PAGE>


                           (x) The  Company's  execution  and  delivery  of this
                  Agreement  and the  consummation  of the  transactions  herein
                  contemplated  do not and will not conflict with or result in a
                  breach of any of the terms or  provisions  of, or constitute a
                  default under, the Articles of Incorporation or By-laws of the
                  Company, or any material agreement or instrument known to such
                  counsel to which the Company or any of the  Subsidiaries  is a
                  party or by which the Company or any of the  Subsidiaries  may
                  be bound except for conflicts or breaches which would not have
                  a Material Adverse Effect..

                           (xi) To the  knowledge of such  counsel,  neither the
                  Company nor any of its  Subsidiaries  is in  violation  of its
                  respective  Articles of Incorporation or By-laws,  as the case
                  may be,  and no  material  default  exists  and no  event  has
                  occurred which, with notice or after the lapse of time to cure
                  or  both,  would  constitute  a  material  default  in the due
                  performance  and  observance  of any  agreement or  instrument
                  known  to such  counsel.  To the  knowledge  of such  counsel,
                  neither  the  Company  nor  any  of  its  Subsidiaries  is  in
                  violation  of, or in default  with  respect  to, any  statute,
                  rule, regulation,  order, judgment or decree, except as may be
                  properly  described  in  the  Prospectus  or  such  as in  the
                  aggregate  do not now have and will not in the  future  have a
                  material adverse effect on the financial position,  results of
                  operations or business of the Company.

                           (xii)  This  Agreement  has  been  duly   authorized,
                  executed and delivered by the Company.

                           (xiii) No approval,  consent,  order,  authorization,
                  designation,  declaration or filing by or with any regulatory,
                  administrative  or other  governmental  body is  necessary  in
                  connection  with the execution and delivery of this  Agreement
                  and the consummation of the transactions  herein  contemplated
                  (other  than as may be  required by the NASD or as required by
                  State  securities  and Blue Sky laws as to which such  counsel
                  need express no opinion)  except such as have been obtained or
                  made.

                           (xiv) The Company is organized in conformity with the
                  requirements  for  qualification  as a real estate  investment
                  trust  pursuant to Sections  856 through 860 of the Code,  and
                  the Company's  proposed  method of operation will enable it to
                  meet the 

                                       21

<PAGE>


                  requirements for qualification and  taxation  as a real estate
                  investment trust under the Code.

                           (xv) The Company is not, and will not be, as a result
                  of the consummation of the  transactions  contemplated by this
                  Agreement  and  application  of the net proceeds  therefrom as
                  described  in  the  Prospectus,  required  to  register  as an
                  investment company under the 1940 Act.

                  In rendering such opinion,  McGuire,  Woods,  Battle & Boothe,
         L.L.P. may rely as to matters governed by the laws of states other than
         Virginia  or  Federal  laws on  local  counsel  in such  jurisdictions,
         provided that in each case McGuire, Woods, Battle & Booth, L.L.P. shall
         state that they believe that they and the Underwriters are justified in
         relying on such other  counsel.  In  addition  to the matters set forth
         above,  such opinion  shall also include a statement to the effect that
         nothing has come to the  attention of such counsel  which leads them to
         believe  that (i) the  Registration  Statement,  at the time it  became
         effective  under the Act (but after giving effect to any  modifications
         incorporated  therein pursuant to Rule 430A under the Act)and as of the
         Closing Date or the Option Closing Date, as the case may be,  contained
         an untrue  statement of a material  fact or omitted to state a material
         fact required to be stated  therein or necessary to make the statements
         therein not  misleading,  and (ii) the  Prospectus,  or any  supplement
         thereto, on the date it was filed pursuant to the Rules and Regulations
         and as of the Closing Date or the Option  Closing Date, as the case may
         be,  contained  an untrue  statement  of a material  fact or omitted to
         state a material fact necessary in order to make the statements, in the
         light of the  circumstances  under which they are made,  not misleading
         (except  that  such  counsel  need  express  no  view  as to  financial
         statements,   schedules  and  statistical  information  therein).  With
         respect to such statement,  McGuire,  Woods, Battle & Booth, L.L.P. may
         state that their belief is based upon the procedures set forth therein,
         but is without independent check and verification.

                  (c)  The  Underwriters  shall  have  received  from  Hunton  &
         Williams,  counsel for the  Underwriters,  an opinion dated the Closing
         Date or the Option Closing Date, as the case may be,  substantially  to
         the effect  specified in  subparagraphs  (ii),  (iii),  (iv) and (x) of
         Paragraph  (b) of this  Section  6,  and  that  the  Company  is a duly
         organized  and  validly  existing  corporation  under  the  laws of the
         Commonwealth of Virginia. In rendering such opinion,  Hunton & Williams
         may rely as to all matters governed other than by the laws of the State
         of  

                                       22

<PAGE>


         Virginia  or Federal  laws on the  opinion of  counsel  referred  to in
         Paragraph  (b) of this  Section 6. In addition to the matters set forth
         above,  such opinion  shall also include a statement to the effect that
         nothing has come to the  attention of such counsel  which leads them to
         believe that (i) the Registration  Statement, or any amendment thereto,
         as of the time it  became  effective  under the Act (but  after  giving
         effect to any modifications  incorporated therein pursuant to Rule 430A
         under the Act) as of the Closing Date or the Option  Closing  Date,  as
         the case may be,  contained an untrue  statement of a material  fact or
         omitted  to state a  material  fact  required  to be stated  therein or
         necessary to make the statements  therein not misleading,  and (ii) the
         Prospectus,  or any  supplement  thereto,  on  the  date  it was  filed
         pursuant to the Rules and Regulations and as of the Closing Date or the
         Option Closing Date, as the case may be,  contained an untrue statement
         of a material  fact or omitted to state a material  fact,  necessary in
         order to make the statements,  in the light of the circumstances  under
         which they are made,  not  misleading  (except  that such  counsel need
         express no view as to financial  statements,  schedules and statistical
         information therein). With respect to such statement, Hunton & Williams
         may state that their  belief  is based  upon the  procedures  set forth
         therein, but is without independent check and verification.

                  (d) The Underwriters shall have received, on each of the dates
         hereof,  the Closing Date and the Option  Closing Date, as the case may
         be,  signed  letters  dated the date  hereof,  the Closing  Date or the
         Option  Closing  Date,  as the  case  may  be,  in form  and  substance
         satisfactory  to you, of Ernst & Young LLP, KPMG Peat Marwick LLP, L.P.
         Martin & Company,  P.C. and Dixon, Odom & Co., L.L.P.,  confirming that
         they are independent  public  accountants within the meaning of the Act
         and the  applicable  published  Rules and  Regulations  thereunder  and
         stating that in their  opinion the financial  statements  and schedules
         prepared  and  examined  by  them  and  included  in  the  Registration
         Statement  comply in form in all material  respects with the applicable
         accounting  requirements of the Act and the related published Rules and
         Regulations;  and, with regards to the letter from Ernst & Young,  LLP,
         containing  such other  statements  and  information  as is  ordinarily
         included in accountants' "comfort letters" to Underwriters with respect
         to the  financial  statements  and certain  financial  and  statistical
         information contained in the Registration Statement and Prospectus.

                  (e) The  Underwriters  shall have received on the Closing Date
         or the  Option  Closing  Date,  as the case may be,  a  certificate  or
         certificates  of the Chief  Executive  Officer 


                                       23

<PAGE>


         and the Chief  Financial  Officer of the Company to the effect that, as
         of the Closing Date or the Option Closing Date, as the case may be:

                           (i) The  Registration  Statement has become effective
                  under the Act and no stop order  suspending the  effectiveness
                  of  the  Registration   Statement  has  been  issued,  and  no
                  proceedings  for such  purpose  have been taken or are, to his
                  knowledge, contemplated by the Commission;

                           (ii)  The   representations  and  warranties  of  the
                  Company  contained in Section 1 hereof are true and correct as
                  of the Closing Date or the Option  Closing  Date,  as the case
                  may be;

                           (iii) All filings required to have been made pursuant
                  to Rules 424 or 430A under the Act have been made;

                           (iv)   He  or  she   has   carefully   examined   the
                  Registration  Statement and the Prospectus  and, in his or her
                  opinion,   as  of  the  effective  date  of  the  Registration
                  Statement,   the  statements  contained  in  the  Registration
                  Statement were true and correct in all material respects,  and
                  such  Registration  Statement and  Prospectus  did not omit to
                  state  a  material  fact  required  to be  stated  therein  or
                  necessary  in  order  to  make  the  statements   therein  not
                  misleading,  and since the effective date of the  Registration
                  Statement,  no event has  occurred  which should have been set
                  forth in a supplement  to or an  amendment  of the  Prospectus
                  which  has  not  been  so set  forth  in  such  supplement  or
                  amendment; and

                           (v)   Since   the   respective   dates  as  of  which
                  information  is  given  in  the  Registration   Statement  and
                  Prospectus,  there has not been any material adverse change or
                  any  development  that is  reasonably  likely  to  result in a
                  material   adverse  change  in  or  affecting  the  condition,
                  financial or  otherwise,  of the Company and its  Subsidiaries
                  taken  as a  whole  or  the  earnings,  business,  management,
                  properties,  assets, rights, operations,  condition (financial
                  or otherwise) or prospects of the Company and the Subsidiaries
                  taken as a  whole,  whether  or not  arising  in the  ordinary
                  course of business.

                  (f) The Company shall have furnished to the Underwriters  such
         further  certificates and documents  


                                       24

<PAGE>


         confirming the representations and warranties, covenants and conditions
         contained herein and related matters as the Underwriters may reasonably
         have requested.

                  (g) The Shares have been  approved for listing,  upon official
         notice of issuance, on the New York Stock Exchange.

                  (h)      The Lockup Agreements described in Section 4 are
         in full force and effect.

                  The opinions  and  certificates  mentioned  in this  Agreement
         shall be deemed to be in compliance with the provisions  hereof only if
         they  are in  all  material  respects  reasonably  satisfactory  to the
         Underwriters and to Hunton & Williams, counsel for the Underwriters.

                  If any of the  conditions  hereinabove  provided  for in  this
         Section 6 shall not have been  fulfilled  when and as  required by this
         Agreement  to  be  fulfilled,   the  obligations  of  the  Underwriters
         hereunder  may be  terminated  by the  Underwriters  by  notifying  the
         Company of such  termination  in writing or by  telegram at or prior to
         the Closing Date or the Option Closing Date, as the case may be.

                  In such event, the Company and the  Underwriters  shall not be
         under any  obligation to each other  (except to the extent  provided in
         Sections 5 and 8 hereof).

         7.       CONDITIONS OF THE OBLIGATIONS OF THE COMPANY.
                  ---------------------------------------------
                  The obligations of the Company to sell and deliver the portion
         of the Shares  required to be delivered  as and when  specified in this
         Agreement are subject to the conditions that at the Closing Date or the
         Option  Closing Date, as the case may be, no stop order  suspending the
         effectiveness of the Registration  Statement shall have been issued and
         in effect or proceedings therefor initiated or threatened.

         8.       INDEMNIFICATION.
                  ---------------
                  (a) The Company  agrees to indemnify  and hold  harmless  each
         Underwriter  and each person,  if any,  who  controls  any  Underwriter
         within the meaning of the Act, against any losses,  claims,  damages or
         liabilities to which such  Underwriter or any such  controlling  person
         may become subject under the Act or otherwise,  insofar as such losses,
         claims,  damages or  liabilities  (or actions or proceedings in respect
         thereof)  arise out of or are based  upon (i) any untrue  statement  or
         alleged untrue statement of any material fact contained or incorporated
         by reference in the 

                                       25

<PAGE>


         Registration Statement,  any Preliminary Prospectus,  the Prospectus or
         any  amendment or supplement  thereto,  or (ii) the omission or alleged
         omission to state therein a material fact required to be stated therein
         or necessary to make the statements  therein not  misleading,  and will
         reimburse each Underwriter and each such controlling person upon demand
         for any legal or other expenses reasonably incurred by such Underwriter
         or  such  controlling   person  in  connection  with  investigating  or
         defending  any  such  loss,  claim,  damage  or  liability,  action  or
         proceeding  or in  responding  to a subpoena  or  governmental  inquiry
         related to the offering of the Shares,  whether or not such Underwriter
         or controlling person is a party to any action or proceeding; provided,
         however,  that the  Company  will not be liable in any such case to the
         extent that (i) any such loss, claim, damage or liability arises out of
         or is based upon an untrue  statement or alleged untrue  statement,  or
         omission or alleged  omission made or  incorporated by reference in the
         Registration Statement, any Preliminary Prospectus,  the Prospectus, or
         such amendment or supplement,  in reliance upon and in conformity  with
         written  information  furnished  to  the  Company  by  or  through  the
         Underwriters specifically for use in the preparation thereof; (ii) such
         statement  or  omission  was  contained  or  made  in  any  Preliminary
         Prospectus  and  corrected  in the  Prospectus  and (a) any such  loss,
         claim,damage  or liability  suffered or incurred by any Underwriter (or
         any person who  controls  any  Underwriter)  resulting  from an action,
         claim or suit by any person who purchased  Shares which are the subject
         thereof  from such  Underwriter  in the  offering of the shares and (b)
         such Underwriter  failed to deliver or provide a copy of the Prospectus
         to such  person  at or  prior to the  confirmation  of the sale of such
         Shares in any case where such  delivery is  required  by the Act.  This
         indemnity  agreement  will be in  addition to any  liability  which the
         Company may otherwise have.

                  (b) Each Underwriter  severally and not jointly will indemnify
         and hold  harmless  the  Company,  each of its  directors,  each of its
         officers who have signed the Registration Statement and each person, if
         any, who controls  the Company  within the meaning of the Act,  against
         any losses,  claims, damages or liabilities to which the Company or any
         such director,  officer, or controlling person may become subject under
         the Act or  otherwise,  insofar  as such  losses,  claims,  damages  or
         liabilities (or actions or proceedings in respect thereof) arise out of
         or are based upon (i) any untrue  statement or alleged untrue statement
         of any  material  fact  contained or  incorporated  by reference in the
         Registration Statement,  any Preliminary Prospectus,  the Prospectus or
         any  amendment  or  supplement  thereto,  or (ii) 


                                       26

<PAGE>


         the omission or the alleged  omission to state  therein a material fact
         required  to be stated  therein  or  necessary  to make the  statements
         therein not  misleading in the light of the  circumstances  under which
         they  were  made;  and will  reimburse  any  legal  or  other  expenses
         reasonably  incurred by the Company or any such director,  officer,  or
         controlling  person in connection with  investigating  or defending any
         such loss, claim, damage,  liability,  action or proceeding;  provided,
         however,  that  each  Underwriter  will be  liable  in each case to the
         extent,  but only to the extent,  that such untrue statement or alleged
         untrue  statement or omission or alleged  omission has been made in the
         Registration Statement,  any Preliminary Prospectus,  the Prospectus or
         such amendment or supplement,  in reliance upon and in conformity  with
         written  information  furnished  to  the  Company  by  or  through  the
         Underwriters  specifically  for use in the  preparation  thereof.  This
         indemnity  agreement  will be in addition to any  liability  which such
         Underwriter may otherwise have.

                  (c)  In  case  any  proceeding   (including  any  governmental
         investigation)  shall be instituted  involving any person in respect of
         which  indemnity may be sought  pursuant to this Section 8, such person
         (the "indemnified party") shall promptly notify the person against whom
         such indemnity may be sought (the "indemnifying  party") in writing. No
         indemnification  provided for in Section 8(a) or (b) shall be available
         to any party who shall fail to give notice as provided in this  Section
         8(c) if the  party to whom  notice  was not given  was  unaware  of the
         proceeding  to which such notice would have related and was  materially
         prejudiced by the failure to give such notice,  but the failure to give
         such notice  shall not relieve the  indemnifying  party or parties from
         any liability  which it or they may have to the  indemnified  party for
         contribution  or otherwise than on account of the provisions of Section
         8(a) or (b). In case any such  proceeding  shall be brought against any
         indemnified  party and it shall  notify the  indemnifying  party of the
         commencement  thereof,  the  indemnifying  party  shall be  entitled to
         participate therein and, to the extent that it shall wish, jointly with
         any other indemnifying party similarly notified,  to assume the defense
         thereof, with counsel selected by the indemnifying party and reasonably
         satisfactory  to such  indemnified  party and shall pay as incurred the
         fees and  disbursements of such counsel related to such proceeding.  In
         any such  proceeding,  any  indemnified  party  shall have the right to
         retain  its  own  counsel  at  its  own  expense.  Notwithstanding  the
         foregoing,  the  indemnifying  party shall pay as incurred the fees and
         expenses of the counsel retained by the indemnified  party in 


                                       27

<PAGE>


         the event (i) the  indemnifying  party and the indemnified  party shall
         have mutually  agreed to the retention of such counsel,  (ii) the named
         parties  to any  such  proceeding  (including  any  impleaded  parties)
         include  both the  indemnifying  party  and the  indemnified  party and
         representation   of  both  parties  by  the  same   counsel   would  be
         inappropriate  due to actual or potential  differing  interests between
         them or (iii) the  indemnifying  party  shall have failed to assume the
         defense and employ  counsel  reasonably  acceptable to the  indemnified
         party within a reasonable  period of time after notice of  commencement
         of the action. It is understood that the indemnifying  party shall not,
         in connection  with any  proceeding or related  proceedings in the same
         jurisdiction,  be liable for the  reasonable  fees and expenses of more
         than  one  separate  firm  for  all  such  indemnified   parties.   The
         indemnifying  party  shall  not be  liable  for any  settlement  of any
         proceeding  effected  without its written  consent but if settled  with
         such  consent or if there be a final  judgment for the  plaintiff,  the
         indemnifying  party agrees to indemnify the indemnified  party from and
         against any loss or liability by reason of such settlement or judgment.
         In addition, the indemnifying party will not, without the prior written
         consent of the  indemnified  party,  settle or compromise or consent to
         the entry of any judgment in any pending or threatened claim, action or
         proceeding of which indemnification may be sought hereunder (whether or
         not any  indemnified  party is an  actual  or  potential  party to such
         claim,  action or  proceeding)  unless such  settlement,  compromise or
         consent  includes an unconditional  release of each  indemnified  party
         from all liability arising out of such claim, action or proceeding.

                  (d) If the  indemnification  provided for in this Section 8 is
         unavailable to or  insufficient  to hold harmless an indemnified  party
         under  Section  8(a) or (b) above in  respect  of any  losses,  claims,
         damages or liabilities  (or actions or proceedings in respect  thereof)
         referred to therein,  then each indemnifying  party shall contribute to
         the amount  paid or payable  by such  indemnified  party as a result of
         such losses,  claims, damages or liabilities (or actions or proceedings
         in respect thereof) in such proportion as is appropriate to reflect the
         relative  benefits  received  by the  Company  on the one  hand and the
         Underwriters on the other from the offering of the Shares. If, however,
         the allocation  provided by the immediately  preceding  sentence is not
         permitted by applicable law or if the indemnified  party failed to give
         notice required under Section 8(c) above, then each indemnifying  party
         shall  contribute  to such amount  paid or payable by such  indemnified
         party in such  proportion  as is  appropriate  to 

                                       28

<PAGE>


         reflect not only such relative  benefits but also the relative fault of
         the  Company  on the one  hand  and the  Underwriters  on the  other in
         connection  with the  statements  or omissions  which  resulted in such
         losses, claims,  damages or liabilities,  (or actions or proceedings in
         respect   thereof),   as  well   as  any   other   relevant   equitable
         considerations.  The relative  benefits  received by the Company on the
         one hand and the Underwriters on the other shall be deemed to be in the
         same  proportion  as the total net proceeds  from the offering  (before
         deducting   expenses)  received  by  the  Company  bear  to  the  total
         underwriting discounts and commissions received by the Underwriters, in
         each  case  as  set  forth  in  the  table  on the  cover  page  of the
         Prospectus.  The relative  fault shall be  determined  by reference to,
         among other things, whether the untrue or alleged untrue statement of a
         material  fact or the omission or alleged  omission to state a material
         fact relates to information  supplied by the Company on the one hand or
         the  Underwriters  on the  other  and  the  parties'  relative  intent,
         knowledge,  access to information and opportunity to correct or prevent
         such statement or omission.

                  The  Company and the  Underwriters  agree that it would not be
         just and equitable if contributions  pursuant to this Section 8(d) were
         determined  by pro  rata  allocation  (even  if the  Underwriters  were
         treated  as one  entity  for such  purpose)  or by any other  method of
         allocation which does not take account of the equitable  considerations
         referred toabove in this Section 8(d). The amount paid or payable by an
         indemnified  party  as a  result  of the  losses,  claims,  damages  or
         liabilities (or actions or proceedings in respect thereof)  referred to
         above in this  Section  8(d)  shall be deemed to  include  any legal or
         other  expenses  reasonably  incurred  by  such  indemnified  party  in
         connection  with  investigating  or defending any such action or claim.
         Notwithstanding   the  provisions  of  this   subsection  (d),  (i)  no
         Underwriter shall be required to contribute any amount in excess of the
         underwriting   discounts  and  commissions  applicable  to  the  Shares
         purchased by such  Underwriter  and (ii) no person guilty of fraudulent
         misrepresentation  (within  the  meaning of  Section  11(f) of the Act)
         shall be entitled to contribution from any person who was not guilty of
         such fraudulent  misrepresentation.  The  Underwriters'  obligations in
         this  Section 8(d) to  contribute  are several in  proportion  to their
         respective underwriting obligations and not joint.

                  (e) Any losses, claims,  damages,  liabilities or expenses for
         which  an  indemnified   party  is  entitled  to   indemnification   or
         contribution  under  this  Section 8 shall 

                                       29

<PAGE>


         be paid by the  indemnifying  party  to the  indemnified  party as such
         losses,  claims,  damages,  liabilities  or expenses are incurred.  The
         indemnity and contribution  agreements  contained in this Section 8 and
         the  representations  and  warranties  of the Company set forth in this
         Agreement  shall  remain  operative  and  in  full  force  and  effect,
         regardless  of  (i)  any  investigation  made  by or on  behalf  of any
         Underwriter or any person controlling any Underwriter, the Company, its
         directors  or officers or any persons  controlling  the  Company,  (ii)
         acceptance of any Shares and payment therefor hereunder,  and (iii) any
         termination of this Agreement.  A successor to any  Underwriter,  or to
         the Company,  its directors or officers,  or any person controlling the
         Company,   shall  be  entitled  to  the  benefits  of  the   indemnity,
         contribution and reimbursement agreements contained in this Section 8.

         9.       DEFAULT BY UNDERWRITERS.
                  -----------------------
                  If on the Closing Date or the Option Closing Date, as the case
         may be, any Underwriter  shall fail to purchase and pay for the portion
         of the Shares which such Underwriter has agreed to purchase and pay for
         on such date  (otherwise  than by reason of any  default on the part of
         the Company),  you shall use your reasonable  efforts to procure within
         36  hours  thereafter  one or more of the  other  Underwriters,  or any
         others, to purchase from the Company such amounts as may be agreed upon
         and upon the terms  set  forth  herein,  the Firm  Shares  or  Optional
         Shares,  as  the  case  may  be,  which  thedefaulting  Underwriter  or
         Underwriters failed to purchase.  If during such 36 hours you shall not
         have procured such other  Underwriters,  or any others, to purchase the
         Firm  Shares  or  Optional  Shares,  as the case may be,  agreed  to be
         purchased by the defaulting  Underwriter or  Underwriters,  then (a) if
         the aggregate number of shares with respect to which such default shall
         occur does not exceed 10% of the Firm Shares or Optional Shares, as the
         case may be, covered hereby, the other Underwriters shall be obligated,
         severally,  in proportion to the  respective  numbers of Firm Shares or
         Optional  Shares,  as the case may be,  which  they  are  obligated  to
         purchase hereunder,  to purchase the Firm Shares or Optional Shares, as
         the case may be,  which such  defaulting  Underwriter  or  Underwriters
         failed to purchase,  or (b) if the  aggregate  number of shares of Firm
         Shares or Optional  Shares,  as the case may be, with  respect to which
         such  default  shall  occur  exceeds 10% of the Firm Shares or Optional
         Shares,  as the case may be,  covered  hereby,  the Company or you will
         have the right,  by written notice given within the next 36-hour period
         to the parties to this Agreement,  to terminate this Agreement  without
         liability  on 


                                       30

<PAGE>


         the part of the non-defaulting Underwriters or of the Company except to
         the extent  provided in Section 8 hereof.  In the event of a default by
         any  Underwriter or  Underwriters,  as set forth in this Section 9, the
         Closing  Date or  Option  Closing  Date,  as the  case  may be,  may be
         postponed  for  such  period,  not  exceeding  seven  days,  as you may
         determine  in  order  that the  required  changes  in the  Registration
         Statement  or  in  the   Prospectus  or  in  any  other   documents  or
         arrangements  may be  effected.  The term  "Underwriter"  includes  any
         person substituted for a defaulting Underwriter. Any action taken under
         this  Section 9 shall  not  relieve  any  defaulting  Underwriter  from
         liability  in respect of any  default  of such  Underwriter  under this
         Agreement.

         10.      NOTICES.
                  -------
                  All  communications  hereunder shall be in writing and, except
         as otherwise provided herein, will be mailed,  delivered or telegraphed
         and confirmed as follows:

                  If to the Underwriters:

                           Alex. Brown & Sons Incorporated
                           1 South Street
                           Baltimore, Maryland 21202-3220
                           Attention: William G. Byrnes

                           with a copy to:

                           Alex. Brown & Sons Incorporated
                           1 South Street
                           Baltimore, Maryland 21202-3220
                           Attention: General Counsel

                  If to the Company:

                           Cornerstone Realty Income Trust, Inc.
                           306 East Main Street
                           Richmond, Virginia 23219
                           Attention: Glade M. Knight

                           with a copy to:

                           McGuire, Woods, Battle & Booth, L.L.P.
                           One James Center
                           901 East Cary Street
                           Richmond, Virginia 23219
                           Attention:  Leslie A. Grandis, Esq.



                                       31

<PAGE>


         11.      TERMINATION.
                  -----------
                  This  Agreement  may be  terminated  by you by  notice  to the
         Company as follows:

                  (a) at any  time  prior  to the  earlier  of (i) the  time the
         Shares are released by you for sale by notice to the  Underwriters,  or
         (ii) 11:30 a.m. on the first  business day  following  the date of this
         Agreement;

                  (b) at  any  time  prior  to the  Closing  Date  if any of the
         following  has  occurred:  (i) since the  respective  dates as of which
         information is given in the Registration  Statement and the Prospectus,
         any material adverse change or any development  involving a prospective
         material  adverse  change in or affecting the  condition,  financial or
         otherwise,  of the Company and its Subsidiaries taken as a whole or the
         earnings, business, management, properties, assets, rights, operations,
         condition  (financial or otherwise) or prospects of the Company and its
         Subsidiaries  taken as a whole,  whether or not arising in the ordinary
         course of business,  (ii) any outbreak or escalation of  hostilities or
         declaration  of  war  or  national   emergency  or  other  national  or
         international  calamity or crisis or change in  economic  or  political
         conditions  if the effect of such  outbreak,  escalation,  declaration,
         emergency,  calamity,  crisis or change on the financial markets of the
         United States would, in your reasonable judgment, make it impracticable
         to  market  the  Shares  or to  enforce  contracts  for the sale of the
         Shares,  or (iii) suspension of trading in securities  generally on the
         New York Stock  Exchange or American  Stock  Exchange or  limitation on
         prices (other than  limitations on hours or numbers of days of trading)
         for   securities  on  either  such   Exchange,   (iv)  the   enactment,
         publication,  decree or other promulgation of any statute,  regulation,
         rule or order of any  court or other  governmental  authority  which in
         your  reasonable  opinion  materially and adversely  affects or that is
         reasonably  likely to materially  and adversely  affect the business or
         operations of the Company,  (v) declaration of a banking  moratorium by
         United  States or New York State  authorities,  (vi) the  suspension of
         trading of the Common  Shares by the  Commission  on the New York Stock
         Exchange or (vii) the taking of any action by any governmental  body or
         agency in  respect  of its  monetary  or fiscal  affairs  which in your
         reasonable  opinion  has a material  adverse  effect on the  securities
         markets in the United States; or

                  (c)      as provided in Sections 6 and 9 of this Agreement.

 
                                       32

<PAGE>


         12.      SUCCESSORS.
                  ----------
                  This  Agreement has been and is made solely for the benefit of
         the  Underwriters  and the  Company  and their  respective  successors,
         executors,   administrators,  heirs  and  assigns,  and  the  officers,
         directors  and  controlling  persons  referred to herein,  and no other
         person will have any right or obligation hereunder. No purchaser of any
         of the  Shares  from any  Underwriter  shall be deemed a  successor  or
         assign merely because of such purchase.

         13.      INFORMATION PROVIDED BY UNDERWRITERS.
                  ------------------------------------
                  The Company and the  Underwriters  acknowledge  and agree that
         the only information furnished or to be furnished by any Underwriter to
         the  Company  for  inclusion  in any  Prospectus  or  the  Registration
         Statement  consists of the  information set forth in the last paragraph
         on the front  cover page  (insofar as such  information  relates to the
         Underwriters),  legends required by Item 502(d) of Regulation S-K under
         the Act and the  information  under the caption  "Underwriting"  in the
         Prospectus.

         14.      MISCELLANEOUS.
                  -------------
                  The reimbursement, indemnification and contribution agreements
         contained in this  Agreement and the  representations,  warranties  and
         covenants  in this  Agreement  shall  remain in full  force and  effect
         regardless  of  (a)  any  termination  of  this   Agreement,   (b)  any
         investigation made by

         or on behalf of any Underwriter or controlling person thereof, or by or
         on behalf of the Company or its  directors or officers and (c) delivery
         of and payment for the Shares under this Agreement.

                  This  Agreement  may be executed in two or more  counterparts,
         each of which shall be deemed an  original,  but all of which  together
         shall constitute one and the same instrument.

                  This  Agreement   shall  be  governed  by,  and  construed  in
         accordance with, the laws of the State of Maryland.



                                       33

<PAGE>


         If the foregoing letter is in accordance with your understanding of our
agreement,  please  sign  and  return  to us  the  enclosed  duplicates  hereof,
whereupon it will become a binding  agreement  among the Company and the several
Underwriters in accordance with its terms.

                                          Very truly yours,

                                          CORNERSTONE REALTY INCOME TRUST, INC.


                                          By:
                                                ------------------------------

                                          Its:
                                                ------------------------------
   
The foregoing  Underwriting Agreement 
is hereby confirmed and accepted as 
of the date first above written.

ALEX. BROWN & SONS INCORPORATED
FREIDMAN, BILLINGS, RAMSEY & CO., INC.
INTERSTATE/JOHNSON LANE CORPORATION
BRANCH CABELL & COMPANY, INC.


By:  ALEX. BROWN & SONS INCORPORATED


By: __________________________

Its: __________________________



                                       34

<PAGE>




                                   SCHEDULE I



                            SCHEDULE OF UNDERWRITERS



                                                           Number of Firm Shares
              Underwriter                                    to be Purchased
              -----------                                    ---------------

Alex. Brown & Sons Incorporated
Freidman, Billings, Ramsey & Co., Inc.
Interstate/Johnson Lane Corporation
Branch Cabell & Company, Inc.



















                                                             ----------

                 Total                                       ----------




                                       35

<PAGE>


                                   SCHEDULE II

                            SCHEDULE OF SUBSIDIARIES




1.  Apple Residential Advisors, Inc.

2.  Apple Residential Management Group, Inc.

3.  Apple Realty Group, Inc.



                                       36



                                                                       EXHIBIT 5

                                      DATE

Board of Directors
Cornerstone Realty Income Trust, Inc.
306 East Main Street
Richmond, Virginia 23219

Dear Sirs:


   We have  acted as counsel to  Cornerstone  Realty  Income  Trust,  Inc.  (the
"Company"),  a Virginia  corporation,  in connection with the preparation of the
registration  statement  on Form S-3 to which this  opinion  is an exhibit  (the
"Registration Statement"), which is being filed with the Securities and Exchange
Commission  under the  Securities  Act of 1933, as amended (the "Act"),  for the
registration under the Act of 5,175,000 Common Shares of the Company.  Terms not
otherwise  defined  herein  shall  have  the  meanings  assigned  to them in the
Registration Statement.

   We have reviewed originals or copies of (i) the Amended and Restated Articles
of  Incorporation  (as  amended),  Bylaws and other  corporate  documents of the
Company,  (ii) certain resolutions of the Board of Directors of the Company, and
(iii) the  Registration  Statement  and the  prospectus  included  therein  (the
"Prospectus").  In addition, we have reviewed such other documents and have made
such legal and factual  inquiries as we have deemed  necessary or advisable  for
purposes of rendering the opinions set forth below.

   Based upon and subject to the foregoing we are of the opinion that:

   1. The Company is duly  organized and validly  existing under the laws of the
Commonwealth of Virginia; and

   2. The Common Shares  registered under the  Registration  Statement have been
duly authorized  and, when issued and paid for as described in the  Registration
Statement, will be validly issued, fully paid and nonassessable.

   We hereby  consent to the  reference  to our firm under the  captions  "Legal
Matters,"  "Federal  Income  Tax  Considerations"  and "Risk  Factors -- Federal
Income  Tax  Risks"  in the  Registration  Statement  and to the  filing of this
opinion as an exhibit to the Registration  Statement. In giving this consent, we
do not admit that we are in the category of persons whose consent is required by
Section 7 of the Act, or the rules and regulations promulgated thereunder by the
Securities and Exchange Commission.

                                   Very truly yours,


                                                                       EXHIBIT 8

                                      DATE
Board of Directors
Cornerstone Realty Income Trust, Inc.
306 East Main Street
Richmond, VA 23219

Dear Sirs:

   We have  acted as counsel to  Cornerstone  Realty  Income  Trust,  Inc.  (the
"Company"),  a Virginia  corporation,  in connection with the preparation of the
registration  statement  on Form S-3 to which  this  opinion is  attached  as an
exhibit (the "Registration  Statement").  The Company is filing the Registration
Statement with the Securities and Exchange  Commission  under the Securities Act
of 1933,  as amended (the "Act"),  to register  under the Act  5,175,000  Common
Shares of the  Company.  Terms  not  otherwise  defined  herein  shall  have the
meanings assigned to them in the Registration Statement.

   The  Company  has  elected to be treated as a real  estate  investment  trust
("REIT") for federal income tax purposes  commencing with its taxable year ended
December 31, 1993. The Company's initial and continuing  qualification as a REIT
depends upon the satisfaction of various requirements under the Internal Revenue
Code of 1986, as amended (the "Code").  The  satisfaction of those  requirements
generally  is  within  the  control  of the  Company's  Board of  Directors  and
officers,  who have been engaged to conduct the affairs of the Company under the
supervision  of the Board of  Directors.  This  opinion  is based  upon  various
assumptions  and is  conditioned  upon  certain  representations  as to  factual
matters made by the Company  through a certificate  of an officer of the Company
(the "Officer's Certificate"), a copy of which is attached hereto.

   After reasonable inquiry of the officers of the Company,  we are not aware of
any  facts or  circumstances  contrary  to or  inconsistent  with the  foregoing
representations and assumptions.  To the extent the representations set forth in
the Officer's  Certificate  are with respect to matters set forth in the Code or
Treasury  Regulations,   we  have  reviewed  with  the  individual  making  such
representations  the relevant  provisions of the Code, the  applicable  Treasury
Regulations and published administrative interpretations thereof.

   We have reviewed originals or copies of (i) the Amended and Restated Articles
of  Incorporation  (as  amended),  Bylaws and other  corporate  documents of the
Company,  (ii) certain resolutions of the Board of Directors of the Company, and
(iii) the  Registration  Statement  and the  prospectus  included  therein  (the
"Prospectus").  In addition, we have reviewed such other documents and have made
such legal and factual  inquiries as we have deemed  necessary or advisable  for
purposes  of  rendering  the  opinions  set forth  below.  We have  assumed  the
genuineness of all signatures, the authenticity of all documents submitted to us
as originals,  the conformity to authentic  original  documents of all documents
submitted to us as copies, and the accuracy and completeness of all records made
available to us.

   We are opining  herein  only as to the federal  income tax laws of the United
States and we express no opinion with respect to the applicability  thereto,  or
the effect thereon, of other federal laws, the laws of any other jurisdiction or
as to any  matters  of  municipal  law or the laws of any other  local  agencies
within any state.

   Based on the foregoing documents, representations, and assumptions being, and
continuing to be, accurate,  and subject to the  qualifications  hereinafter set
forth, we are of the opinion that:

   1. The Company  qualified as a REIT for its taxable years ended  December 31,
1993 through December 31, 1996, and, as of the date hereof,  its proposed method
of  operation  would  enable  it  to  continue  to  meet  the  requirements  for
qualification and taxation as a REIT under the Code;

   2. Provided that a shareholder  which is an Exempt  Organization (i) does not
incur any "acquisition indebtedness" as defined in Section 514(c) of the Code in
connection  with its  acquisition of Shares and (ii) does not hold the Shares as
stock in trade, inventory, or property held

<PAGE>
primarily  for sale to customers in the ordinary  course of business,  dividends
paid by the Company to such shareholder will not constitute  unrelated  business
taxable  income  under  Section  512 of  the  Code  even  if  the  Company  owns
"debt-financed  property" as that term is defined in Section 514(b) of the Code;
and

   3.  The  statements  and  legal  conclusions  contained  in the  Registration
Statement  under the  captions  "Risk  Factors--Federal  Income  Tax  Risks" and
"Federal  Income Tax  Considerations"  describe the material  federal income tax
aspects of the offering  made by the  Registration  Statement  applicable to the
Company and the  shareholders,  are correct in all  material  respects,  and the
discussion  thereunder does not omit any material  provision with respect to the
matters covered.

   No opinion is expressed as to any matter not discussed herein.

   Any  variation  or  difference  in the  facts  from  those  set  forth in the
Officer's  Certificate or the other  representations  and assumptions  described
above may affect the  conclusions  stated  herein.  With  respect to our opinion
contained in paragraph 1 above, you should note that the continued qualification
and  taxation  of the  Company  as a REIT  under the Code will  depend  upon the
Company's  ability,  through its actual  operations,  to meet the  qualification
tests imposed by Section 856(c)(2),  (3), (4) and (5) of the Code. The Company's
ability to satisfy  such tests may be affected  by,  inter alia,  the  Company's
actual  annual  operating  results,  distribution  levels,  diversity  of  stock
ownership,  and  changes  in the  Company's  current  method  of  operation.  No
prediction as to those actual operating results is implied by our opinion.

   The foregoing  opinions are based solely on the  provisions of the Code,  the
Treasury Regulations  promulgated thereunder and the judicial and administrative
rulings,  pronouncements and decisions all as they exist as of this date and all
of which are subject to change,  which change may be retroactively  applied,  or
possible  differing  interpretations  that may  affect  the  conclusions  stated
herein.  To the extent this  opinion  relies upon  recent tax  legislation,  and
recently promulgated Treasury  Regulations,  no assurance can be given as to the
interpretations  of such recent legislation that will be reflected in applicable
Internal Revenue Service rulings and future Treasury Regulations, which could be
applied retroactively.  Any changes to the foregoing authorities might result in
modifications to our opinions contained herein.  Further,  this opinion does not
purport to deal with  certain  types of investors  subject to special  treatment
under the federal income tax laws.

   We hereby  consent to the  reference to our firm under the captions  "Federal
Income Tax  Considerations,"  "Risk  Factors  --  Federal  Income Tax Risks" and
"Certain Legal Matters" in the Registration  Statement and to the filing of this
opinion as an exhibit to the Registration  Statement. In giving this consent, we
do not admit that we are in the category of persons whose consent is required by
Section 7 of the Act or the rules and regulations  promulgated thereunder by the
Securities and Exchange Commission.

                                             Very truly yours,

<PAGE>
                             CORNERSTONE LETTERHEAD

     , 1997

McGuire, Woods, Battle & Boothe, L.L.P.
One James Center
901 East Cary Street
Richmond, VA 23219

Ladies & Gentlemen:

   Cornerstone   Realty  Income  Trust,   Inc.  (the   "Company"),   a  Virginia
corporation, in connection with the preparation of the registration statement on
Form S-3 (the "Registration Statement"), has requested your opinion with respect
to certain federal income tax  consequences to the Company of its election to be
treated as a "real estate  investment trust" ("REIT") under the Internal Revenue
Code of 1986,  as amended  (the  "Code").  We are aware that your opinion may be
rendered  or  delivered  to others  having an  interest  in the  subject  matter
thereof.  In connection with your opinion,  we have enclosed a certification  by
Stanley J. Olander,  Jr., who is the Chief Financial Officer of the Company with
respect to the  operation of the Company.  We  understand  that you will rely on
this  certification in rendering your opinion that the Company has conducted its
operations in a manner so as to qualify for taxation as a REIT under the Code.

Sincerely yours,

<PAGE>
                             CORNERSTONE LETTERHEAD

DATE

                               REIT CERTIFICATION

   My name is  Stanley  J.  Olander,  Jr. I am the Chief  Financial  Officer  of
Cornerstone  Realty Income Trust, Inc. (the "Company").  In connection with this
certification,  (i) I have had access to relevant information  regarding each of
the factual  matters set forth below;  (ii) to the extent that I have  consulted
with other  employees  of the Company  regarding  the factual  matters set forth
below,  such persons have agreed in all respects with the  representations  made
below; and (iii) I am familiar with the requirements for qualification as a real
estate  investment  trust ("REIT") under  applicable  provisions of the Internal
Revenue  Code of 1986,  as amended  (the  "Code")  and have  exercised  ordinary
business  care  and  prudence  to  attempt  to have  the  Company  satisfy  such
requirements.

   I understand that McGuire,  Woods, Battle & Boothe, L.L.P. will rely on these
representations  in  rendering  its opinion that the Company has  conducted  its
operations in a manner so as to qualify for taxation as a REIT under the Code. I
hereby  certify that the  statements  below are now, and to the extent that such
statements  speak to the future will be, to the best of my knowledge  and belief
true, correct and complete.

   On behalf of the Company,  I hereby make the following  representations  with
respect to the operation of the Company:

   1. The Company has operated, and will continue to operate, in compliance with
Virginia  law and its  Articles of  Incorporation  and Bylaws,  as the same have
existed from time to time;

   2. The Company is managed,  and will  continue to be managed,  by one or more
trustees or directors, and the beneficial ownership in the Company has been, and
will continue to be, evidenced by transferable shares;

    3. The Company has not  operated,  and will not operate,  so that it becomes
either (i) a financial institution referred to in Section 582(c)(2) of the Code,
or (ii) an insurance company to which subchapter L of the Code applies;

    4. The Company has had, and will  continue to take all  measures  within its
control to ensure that it will continue to have, at least 100  shareholders  for
at least  335 days of each  full  taxable  year,  or  proportionate  part of any
shorter taxable year (other than its 1993 taxable year);

    5. At no time  during  the last  half of any  taxable  year  after the first
taxable year for which the election was made to be a REIT,  has more than 50% in
value of the Company's outstanding common shares been, and the Company will take
all  measures  within its  control to ensure  that it will  continue  not to be,
owned, directly or indirectly, by five or fewer individuals; 

   6. The Company has used since its election to be a REIT, and will continue to
use, a calendar year for federal income tax purposes;

    7. The  Company  has duly  filed an  election  to be  treated  as a REIT for
federal  income tax purposes  effective for its taxable year ended  December 31,
1993,  and has not taken any  action to  terminate  such  election.  Since  such
election,  the  Company  has not,  and will  not,  elect to be  treated  as an S
Corporation,  a real estate mortgage investment conduit, a regulated  investment
company, or any entity other than a REIT for federal income tax purposes; 

    8. The Company has not revoked its  election to be treated as a REIT and has
satisfied,  and  will  continue  to  satisfy,  all  relevant  filing  and  other
administrative  requirements  established by the Internal  Revenue  Service that
must be met to elect and to maintain REIT status;

   9. The  Company  has  filed  timely  tax  returns  and has not  included  any
information in such returns with an intent to evade taxes;
<PAGE>
   10.  The  Company  does not have,  and will not have,  as of the close of any
taxable year, any earnings and profits  accumulated in any year during which the
Company was not treated as a REIT under the Code;

   11.  Since its  election to be a REIT,  at least 95 percent of the  Company's
gross  income  in any  taxable  year has  been,  and the  Company  will take all
measures  within its control to ensure that it will continue to be, derived from
dividends,  interest,  rents from real property,  and other sources described in
section 856(c)(2) of the Code;

   12. The projections and analyses prepared by the Company and presented to you
with respect to the Company's  expected  "non-qualifying  income" (as determined
under  section  856(c)(2) of the Code),  due to the fee income from advisory and
property  management  subcontracts  from (i)  Apple  Residential  Advisor,  Inc.
("ARA") and Apple Residential Management Group, Inc. ("ARMG"), respectively, and
(ii) property  acquisition and disposition  services to Apple Residential Income
Trust,  Inc.  represent the Company's  best  estimates of the gross income to be
derived from such sources,  and the Company will ensure that the receipt of such
income will not cause a breach of representation (11) above;

   13.  Since its  election to be a REIT,  at least 75 percent of the  Company's
gross  income  in any  taxable  year has  been,  and the  Company  will take all
measures  within its control to ensure that it will continue to be, derived from
rents from real property,  interest on obligations  secured by mortgages on real
property or on  interests  in real  property,  and other  sources  described  in
section 856(c)(3) of the Code;

   14.  Since its election to be a REIT,  less than 30 percent of the  Company's
gross  income  in any  taxable  year has  been,  and the  Company  will take all
measures  within its control to ensure that it will continue to be, derived from
the sale or other  disposition of (i) stock or securities held for less than one
year,  (ii)  property in a  transaction  which is a  prohibited  transaction  as
defined  in the Code,  and (iii)  real  property  (including  interests  in real
property and  interests in mortgages on real  property)  held for less than four
years other than property  compulsorily or  involuntarily  converted  within the
meaning of section 1033 of the Code and property which is  foreclosure  property
within the definition of section 856(e), as described in section 856(c)(4);

   15. At least 75 percent of the  Company's  assets have been and will continue
to be  represented  by real  estate  assets,  cash  and  cash  items  (including
receivables),  and Government securities,  as described in section 856 (c)(5) of
the Code;

   16. The  Company has not owned,  and will not own in the future,  directly or
indirectly, more than 10 percent of the outstanding voting securities of any one
issuer;

   17. The Company has not owned, and will not own, securities in any one issuer
having an  aggregate  value in excess of five  percent of the value of the total
assets of the Company;

   18.  The  Company  has not held,  and will not hold,  any  assets for sale to
customers in the ordinary course of its trade or business and has complied,  and
will  continue to comply,  with the terms of the  safe-harbor  provisions in the
Code  prescribing  when  asset  sales  by a REIT  will not be  characterized  as
prohibited transactions;

   19. Since its election to be a REIT, substantially all of the operating gross
income from the  properties  of the Company has been,  and will  continue to be,
rents from interests in real property,  including rents attributable to personal
property as described  below in  representation  (20) and including  charges for
services customarily furnished or rendered in connection with the rental of real
property,  whether or not such charges are separately  stated, but excluding for
such  purposes  rents  received  from  related  parties  as  defined  in section
856(d)(2)(B) of the Code;

   20.  Since its  election  to be a REIT,  (i) less than 15 percent of the rent
received by the Company has been  attributable  to personal  property,  (ii) all
personal property has been leased under 


<PAGE>
or in connection with a lease of real property,  and (iii) no personal  property
owned by the Company has  significant  value in excess of its adjusted basis for
federal tax purposes,  and the Company will take all measures within its control
to ensure that such statements will continue to be true;

   21. The Company has not entered,  and will not enter,  into any  agreement or
arrangement  in connection  with the rental of real property under which amounts
payable  to the  Company  will  depend  in whole or in part  upon the  income or
profits derived from any tenant (or sub-tenant), except that such amounts may be
based on a fixed percentage or percentages of receipts or sales;

   22. The  Company  has not  received,  and will not  receive,  rents from real
property, directly or indirectly (within the meaning of section 856(d)(5) of the
Code),  from  any  person  in  which  the  Company  owns  (i) in the  case  of a
corporation,  10 percent or more of the total (a)  combined  voting power of all
classes of stock  entitled  to vote,  or (b) number of shares of all  classes of
stock;  and (ii) in the case of an entity other than a corporation,  an interest
of 10 percent or more in the assets or net profits of such entity;

   23. Each year the deduction for dividends  paid by the Company (as defined in
section  561 of the  Code,  but  determined  without  regard  to  capital  gains
dividends,  as defined  in section  857(b)(3)(C))  equaled or  exceeded,  and is
expected to  continue  to equal or exceed,  (A) the sum of (i) 95 percent of the
Company's  real estate  investment  trust taxable  income (as defined in section
857(b)(2),  but without regard to the deduction for dividends paid and excluding
any net  capital  gain) and (ii) 95 percent of the excess of its net income from
foreclosure   property   over  the  tax   imposed  on  such  income  by  section
857(b)(4)(A),  minus (B) any  excess  noncash  income  (as  defined  in  section
857(e));

   24. The Company has complied,  and will continue to comply,  for each taxable
year with the Treasury  regulations  prescribed for the purpose of  ascertaining
the actual ownership of outstanding common shares of the Company;

   25. The  Company has been,  and  anticipates  that it will  continue to be, a
"domestically  controlled  REIT,"  within the  meaning of section  897(h) of the
Code;

   26. The Company has conducted and will continue to conduct its  operations as
described in the Registration Statement (including the Prospectus);

   27. In so far as it is able to influence or control such matters, the Company
(i) will operate in its own name and for its own account in connection  with any
contractual  relationships  between  it and  either  ARA or ARMG,  (ii) will not
engage either  ARA or ARMG to act as an agent of the Company, and (iii) will not
have officers,  other than Glade M. Knight,  who serve as officers of either ARA
or ARMG;

   28. Dividends paid by the Company have been made pro rata, with no preference
to any share as compared with other shares of the same class; and

   29. The  Company is not aware of any facts or  circumstances  contrary  to or
inconsistent with the foregoing representations or assumptions.

                                        Very truly yours, 


                       
                                        Cornerstone Realty Income Trust, Inc.  



                                        By:                                     
                                            ------------------------------------
                                             Name: Stanley J. Olander, Jr.      
                                             Title: Chief Financial Officer     
                                                                                

                                                                    EXHIBIT 10.4

                         ADVISORY AGREEMENT SUBCONTRACT

   This Advisory Agreement  Subcontract (the "Agreement") is made as of March 1,
1997 by and among Apple Residential Income Trust,  Inc., a Virginia  corporation
("Apple"),  Apple  Residential  Advisors,  Inc.,  a  Virginia  corporation  (the
"Advisor"),  and Cornerstone Realty Income Trust,  Inc., a Virginia  corporation
("Cornerstone"), and provides:

                                    RECITALS

A.   Apple and the  Advisor are  parties to an  Advisory  Agreement  dated as of
     November 1, 1996 (the  "Advisory  Agreement"),  pursuant to which Apple has
     engaged the Advisor to provide certain information,  advice, assistance and
     facilities related to the business of Apple, as more particularly described
     in the Advisory Agreement.

B.   The Advisor desires to delegate and assign to Cornerstone,  and Cornerstone
     desires to accept the delegation and assignment from the Advisor of, all of
     the Advisor's duties,  obligations,  rights,  powers and benefits under the
     Advisory Agreement attributable to the period beginning on the date of this
     Agreement,  and  Apple  is  willing  to  consent  to  such  delegation  and
     assignment, all as more particularly set forth herein.

   NOW THEREFORE, in consideration of the foregoing, of the mutual covenants and
agreements  contained  herein,  and other good and valuable  consideration,  the
parties agree as follows:

1.   The  Advisor  does hereby  delegate  and assign to  Cornerstone  all of the
     Advisor's  duties,  obligations,  rights,  powers  and  benefits  under the
     Advisory Agreement attributable to the period beginning on the date of this
     Agreement.  Cornerstone accepts such delegation and assignment.  The intent
     of such delegation and assignment is to impose upon  Cornerstone all duties
     and  obligations  of the Advisor under the terms of the Advisory  Agreement
     attributable to the period beginning on the date of this Agreement,  and to
     confer upon Cornerstone all of the correlative rights,  powers and benefits
     (including,  without limitation,  the right to receive all fees and expense
     reimbursements) conferred by or provided for in the Advisory Agreement, and
     this Agreement  shall be interpreted and construed  consistently  with such
     intent.  For so  long  as  this  Agreement  remains  in  effect,  the  term
     "Advisor," as used in the Advisory  Agreement,  shall be deemed to refer to
     Cornerstone, unless the context clearly requires otherwise.

2.   Apple consents to the delegation and assignment referred to in Section 1.

3.   This  Agreement  may be terminated  at any time by  Cornerstone  by written
     notice  delivered  to  the  Advisor  and  Apple  in the  manner  and to the
     addresses set forth in the Advisory Agreement.

4.   Capitalized  terms used and not  otherwise  defined  herein  shall have the
     meanings set forth in the Advisory Agreement.

<PAGE>



   IN WITNESS WHEREOF,  the parties hereto have executed this Agreement by their
duly authorized officers as of the date first written above.


                                   APPLE RESIDENTIAL INCOME TRUST, INC.,  
                                    a Virginia corporation                
                                                                          
                                   By:                                    
                                      ----------------------------------- 
                                                                          
                                   Title:                                 
                                          ------------------------------- 
                                                                          
                                                                          
                                   APPLE RESIDENTIAL ADVISORS, INC.,      
                                    a Virginia corporation                
                                                                          
                                   By:                                    
                                      ----------------------------------- 
                                                                          
                                   Title:                                 
                                          ------------------------------- 
                                                                          
                                                                          
                                   CORNERSTONE REALTY INCOME TRUST, INC., 
                                    a Virginia corporation                
                                                                          
                                   By:                                    
                                      ----------------------------------- 
                                                                          
                                   Title:                                 
                                          ------------------------------- 

                                                                    EXHIBIT 10.5


                    PROPERTY MANAGEMENT AGREEMENT SUBCONTRACT

   This Property Management  Agreement  Subcontract (the "Agreement") is made as
of March 1, 1997 by and among Apple Residential  Income Trust,  Inc., a Virginia
corporation  ("Apple"),  Apple Residential  Management  Group,  Inc., a Virginia
corporation  ("ARMG"),  and  Cornerstone  Realty Income Trust,  Inc., a Virginia
corporation ("Cornerstone") and provides:

                                    RECITALS

A.   As of the  date of this  Agreement,  Apple  and ARMG  are  parties  to four
     Property  Management  Agreements more  particularly  described on Exhibit A
     hereto  pursuant  to which  ARMG  has  agree to  provide  certain  property
     management  services  to  Apple,  as more  particularly  described  in such
     agreements.  It  is  anticipated  that  Apple  and  ARMG  will  enter  into
     additional  Property Management  Agreements (any such agreement,  including
     each  such   agreement   listed  on  Exhibit  A,  a  "Property   Management
     Agreement"), as and when Apple purchases additional apartment communities.

B.   ARMG desires to delegate and assign to Cornerstone, and Cornerstone desires
     to accept the delegation and assignment from ARMG of, all of ARMG's duties,
     obligations,  rights,  powers and benefits  under the  Property  Management
     Agreements  attributable  to the  period  beginning  on the  date  of  this
     Agreement,  and  Apple  is  willing  to  consent  to  such  delegation  and
     assignment, as more particularly set forth below.

   NOW THEREFORE, in consideration of the foregoing, of the mutual covenants and
agreements  contained  herein,  and other good and valuable  consideration,  the
parties agree as follows:

1.   ARMG does hereby  delegate and assign to Cornerstone  all of ARMG's duties,
     obligations,  rights,  powers and benefits  under each Property  Management
     Agreement  (including any such Property  Management  Agreement entered into
     after the date hereof,  but subject to the  provisions of Section 3 of this
     Agreement)  attributable  to the  period  beginning  on the  date  of  this
     Agreement.  Cornerstone accepts such delegation and assignment.  The intent
     of such delegation and assignment is to impose upon  Cornerstone all duties
     and  obligations  of  ARMG  under  the  terms  of the  Property  Management
     Agreements  attributable  to the  period  beginning  on the  date  of  this
     Agreement,  and to confer upon  Cornerstone all of the correlative  rights,
     powers and benefits  (including,  without limitation,  the right to receive
     all fees and expense  reimbursements)  conferred  by or provided for in the
     Property Management Agreements, and this Agreement shall be interpreted and
     construed  consistently  with such  intent.  For so long as this  Agreement
     remains in effect,  the term "Manager," as used in any Property  Management
     Agreement as to which the  delegation and  assignment  described  herein is
     effective  shall be  deemed to refer to  Cornerstone,  unless  the  context
     clearly requires otherwise.

2.   Apple consents to the delegation and assignment referred to in Section 1.

3.   Cornerstone  may, by written notice delivered to ARMG and Apple at 306 East
     Main  Street,  Richmond,   Virginia  23219,  Attention:  Glade  M.  Knight,
     terminate  either (i) the delegation and assignment  described herein as to
     one  or  more  individual  Property  Management  Agreements  or  (ii)  this
     Agreement in its entirety.  In the event that the delegation and assignment
     with respect to one or more but fewer than all of the  Property  Management
     Agreements  subject to this Agreement shall be terminated,  such delegation
     and  assignment  shall be deemed  terminated  with  respect to the affected
     Property  Management  Agreements but this Agreement  shall not be otherwise
     affected.

<PAGE>



   IN WITNESS WHEREOF,  the parties hereto have executed this Agreement by their
duly authorized officers as of the date first written above.

                                   APPLE RESIDENTIAL INCOME TRUST, INC.,  
                                    a Virginia corporation                
                                                                          
                                   By:                                    
                                      ----------------------------------- 
                                                                          
                                   Title:                                 
                                          ------------------------------- 
                                                                          
                                                                          
                                   APPLE RESIDENTIAL MANAGEMENT GROUP     
                                    a Virginia corporation                
                                                                          
                                   By:                                    
                                      ----------------------------------- 
                                                                          
                                   Title:                                 
                                          ------------------------------- 
                                                                          
                                                                          
                                   CORNERSTONE REALTY INCOME TRUST, INC., 
                                    a Virginia corporation                
                                                                          
                                   By:                                    
                                      ----------------------------------- 
                                                                          
                                   Title:                                 
                                          ------------------------------- 

<PAGE>




                                    EXHIBIT A
                    LIST OF PROPERTY MANAGEMENT AGREEMENTS
                             BETWEEN APPLE AND ARMG
                               AS OF MARCH 1, 1997

1.   Property  Management  Agreement  dated as of January 1, 1997  pertaining to
     Brookfield Apartments.

2.   Property  Management  Agreement  dated as of January 1, 1997  pertaining to
     Eagle Crest Apartments

3.   Property  Management  Agreement  dated as of January 1, 1997  pertaining to
     Tahoe Apartments.

4.   Property  Management  Agreement  dated as of January 1, 1997  pertaining to
     Mill Crossing Apartments.

                                                                    EXHIBIT 10.6

                                  AGREEMENT AND
                         BILL OF TRANSFER AND ASSIGNMENT

   This  AGREEMENT AND BILL OF TRANSFER AND  ASSIGNMENT  ("Bill of Transfer") is
made as of the ___ day of  ________,  1997,  among Apple Realty  Group,  Inc., a
Virginia  corporation (the "Company"),  Cornerstone Realty Income Trust, Inc., a
Virginia  corporation (the "Acquiror") and Apple Residential Income Trust, Inc.,
a Virginia corporation ("Apple").

                                    RECITALS

A.   The  Company  was  engaged  to  render  certain  property  acquisition  and
     disposition  services  to Apple  under a  Property  Acquisition/Disposition
     Agreement  dated as of  November  1, 1997 (the  "Brokerage  Agreement")  in
     exchange for payment by Apple of certain fees described therein.

B.   The Company has agreed to  transfer  all of the assets of the Company  (the
     only material  assets being its rights in the  Brokerage  Agreement) to the
     Acquiror for certain cash and common shares of the  Acquiror,  as set forth
     herein.

   NOW, THEREFORE, in consideration of the foregoing and other good and valuable
consideration, the receipt and sufficiency of which are hereby acknowledged:

1.   Transferred  Assets.  The Company hereby  transfers,  conveys,  assigns and
     delivers  to the  Acquiror  all of the  material  assets of the  Company as
     follows:  All of the  Company's  rights and  interests in, to and under the
     Brokerage Agreement  (collectively,  the "Transferred Assets"). The Company
     hereby  represents,   and  the  Acquiror  hereby  acknowledges,   that  the
     Transferred  Assets  are  free of all  liens  and  other  encumbrances  and
     comprise all of the material assets of the Company.  The Company represents
     and acknowledges that there are no defaults under the Brokerage  Agreement.
     Further,  the  Company  and the  Acquiror  acknowledge  that the Company is
     entitled to  acquisition  fees under the  Brokerage  Agreement  earned with
     respect  to  property  acquisitions  of  Apple  closed  during  the  period
     preceding  March 1, 1997,  and that the  Acquiror  shall be entitled to all
     fees and  compensation  under the Brokerage  Agreement  attributable to the
     period on and after such date.

2.   Consideration  for Transfer.  In exchange for the Transferred  Assets,  the
     Acquiror  agrees to  transfer  to the  Company  on the date of this Bill of
     Transfer (i) the  Agreed-Upon  Number of common shares of the Acquiror (the
     "REIT  Common  Shares")  plus (ii)  cash in the  amount  of  $350,000.  The
     Agreed-Upon Number of such common shares shall equal (1) $1,650,000 divided
     by (2) the per Share public offering price for the Acquiror's common shares
     under its Prospectus dated March 14, 1997 less the underwriting commissions
     and discounts referred to therein.

3.   Assignability.  The  right to be  issued  the  REIT  Common  Shares  may be
     distributed by the Company to its shareholders,  but shall not otherwise be
     voluntarily assigned or transferred.

4.   Registration  Rights.  Prior to June 1, 1997, the Acquiror shall enter into
     with the Company or any  subsequent  holder of the REIT Common  Shares (any
     such  person,   a  "Rights   Holder")  a  registration   rights   agreement
     ("Registration  Rights  Agreement") in form and substance  agreeable to the
     Acquiror and the Rights  Holders,  providing,  among other things,  for the
     following with respect to the REIT Common Shares:

          (a) In the time  periods and with the  frequency  described in Section
     4(b) below,  the  Acquiror  shall file and use its best efforts to cause to
     become effective, registration statements under the Securities Act of 1933,
     and all necessary qualifications or registrations under the securities laws
     covering the resale by the Rights  Holders of the REIT Common Shares issued
     to the Rights Holders hereunder (each, a "Registration Statement").

          (b) A Registration  Statement  shall be filed within 60 days after the
     first anniversary of the issuance of the REIT Common Shares hereunder.

<PAGE>




          (c)  The  Acquiror   shall  use  its  best  efforts  to  maintain  the
     effectiveness of each Registration  Statement until the earlier of (i) such
     time as all of the REIT Common Shares covered thereby have been sold by the
     Rights Holders, and (ii) such time as all of the REIT Common Shares covered
     thereby may be resold by the Rights Holders without  restriction  under the
     Securities Act.

          (d) During any  consecutive  three month  period,  the Rights  Holders
     shall be prohibited, unless the Acquiror shall otherwise consent thereto in
     writing,  from selling more than 25% of the outstanding REIT Common Shares,
     whether  pursuant to a  Registration  Statement or otherwise,  except in an
     underwritten  public  offering  in which the  managing  underwriter  is one
     reasonably acceptable to the Acquiror.

          (e) All expenses of such Registration  Statement shall be borne by the
     Acquiror,  other than (i) any  underwriting  discounts  or  commissions  or
     transfer taxes,  and (ii) the fees and expenses of all separate counsel for
     the Rights  Holders in excess of the  reasonable  fees and  expenses of one
     separate  counsel  retained  by  the  Rights  Holders  to  (A)  review  the
     Registration  Statement as requested by the Acquiror, (B) review or prepare
     information  to be  provided  at the  Acquiror's  request,  and (C)  review
     documents  and  instruments  to be  executed  by the Rights  Holders at the
     request of the Acquiror.

          (f)

               (i) The Rights  Holders  shall  refrain from the sale of any REIT
          Common Shares for one or more periods of not more than sixty (60) days
          following   written   notice  from  the  Acquiror  that  the  relevant
          Registration  Statement is not then  current,  due to the existence of
          material non-public  information  disclosure of which would materially
          adversely affect the business interests of the Acquiror,  and prior to
          the Rights  Holders'  receipt from the Acquiror of written notice that
          such Registration Statement is again current, provided that the Rights
          Holders shall not be precluded from  effecting  sales pursuant to this
          clause (i) for more than ninety  (90) days during any 360-day  period.

               (ii)Following  written notice from the Acquiror that it has filed
          and caused to become effective a registration  statement  including an
          offering of common shares for sale by the Acquiror to the public in an
          underwritten  public  offering,  the Rights  Holders  shall enter into
          agreements   with   the   underwriters   of  such   public   offering,
          substantially  in the  same  form  and for the  same  time  period  as
          agreements entered into by the officers and directors of the Acquiror,
          precluding the sale of common shares in the Acquiror by Rights Holders
          for a period not to exceed one  hundred  eighty  (180) days  following
          such  notice,   provided  that  the  Rights  Holders  were  given  the
          opportunity  to  include  their  REIT  Common  Shares for sale in such
          public offering.

          (g) With respect to a Registration Statement, the following procedures
     shall apply:

               (i) The Acquiror will,  prior to filing a Registration  Statement
          or prospectus or any amendment or supplement  thereto,  furnish to the
          Rights Holders and counsel designated by the Rights Holders, copies of
          such  registration  statement or  prospectus  as proposed to be filed,
          together with exhibits  thereto,  which  documents  will be subject to
          review by the foregoing, and thereafter furnish to the Rights Holders,
          such number of copies of such Registration  Statement  (including each
          preliminary prospectus) and such other documents as the Rights Holders
          may reasonably  request in order to facilitate the  disposition of the
          REIT Common Shares covered by the Registration Statement.

               (ii) The  Acquiror  will  use its best  efforts  to  register  or
          qualify the REIT Common Shares under such other securities or blue sky
          laws of such  jurisdictions in the United States as the Rights Holders
          reasonably request;  provided,  that the Acquiror will not be required
          to (A) qualify  generally to do business in any jurisdiction  where it
          would not  otherwise  be required to  qualify,  (B) subject  itself to
          taxation in any such  jurisdiction,  or (C) consent to general service
          of process in any such jurisdiction.

               (iii) The Acquiror will immediately  notify the Rights Holders at
          any time when a  prospectus  included in a  Registration  Statement is
          required to be  delivered  under the  Securities  Act of 1933,  of the
          occurrence of an event  requiring the  preparation  of a supplement or
          amendment to such  prospectus so that, as thereafter  delivered to the
          purchasers of such REIT Common Shares, such

 <PAGE>

          prospectus will not contain an untrue  statement of a material fact or
          omit to state any  material  fact  required  to be stated  therein  or
          necessary  to make the  statements  therein not  misleading,  and will
          promptly make available to the Rights  Holders any such  supplement or
          amendment.

               (iv) The Acquiror  will  otherwise use its best efforts to comply
          with all applicable rules and regulations of the SEC.

               (v) The Acquiror  shall  promptly  notify the Rights  Holders (A)
          when the prospectus or any prospectus  supplement has been filed, and,
          with  respect  to the  Registration  Statement  or any  post-effective
          amendment,  when  the same has  been  declared  effective,  (B) of any
          request by the SEC for amendments or  supplements to the  Registration
          Statement or the prospectus or for additional information,  (C) of the
          issuance by the SEC of any stop order suspending the  effectiveness of
          the  Registration  Statement or the initiation of any  proceedings for
          that  purpose,  and  (D)  of  the  receipt  by  the  Acquiror  of  any
          notification  with respect to the suspension of the  qualification  of
          the REIT Common Shares for sale in any  jurisdiction or the initiation
          or threatening of any proceeding for such purpose.

               (vi)  The  Rights   Holders  and  each   officer,   director  and
          controlling  person of the Rights  Holders shall be indemnified by the
          Acquiror for all losses,  claims,  damages,  liabilities  and expenses
          (including  reasonable costs of investigation) caused by any untrue or
          alleged  untrue  statement or any omission or alleged  omission in the
          then-current prospectus included in a Registration  Statement,  unless
          based upon  information  (if any)  furnished  to the  Acquiror  by the
          Rights  Holders  expressly  for use in a  Registration  Statement in a
          writing signed by or on behalf of the Rights Holders.

          (h) The Acquiror and each officer,  director and controlling person of
     the Acquiror  shall be  indemnified  by the Rights  Holders for all losses,
     claims,  damages,  liabilities and expenses (including  reasonable costs of
     investigation)  caused by any untrue or  alleged  untrue  statement  or any
     omission or alleged omission in the then-current  prospectus  included in a
     Registration Statement, if based upon information (if any) furnished to the
     Acquiror  by  the  Rights  Holders  expressly  for  use  in a  Registration
     Statement in a writing signed by or on behalf of the Rights Holders.

          (i) The  Rights  Holders  agree to  promptly  provide  information  or
     execute and deliver documents  reasonably  determined by the Acquiror to be
     necessary  to  facilitate  the  preparation  or  filing  of a  Registration
     Statement.

5.   Apple  Consent.  Apple  consents  to the  assignment  by the Company to the
     Acquiror  of its  rights  and  interests  in, to and  under  the  Brokerage
     Agreement.  The Acquiror shall assume all of the duties and obligations and
     shall be entitled to all of the rights,  powers and benefits  formerly held
     by the Company under the Brokerage Agreement.

6.   Benefits of Agreement. Except as set forth in Paragraph 7 below, nothing in
     this  Agreement,  express or implied,  is intended or shall be construed to
     confer upon any person,  firm or corporation  other than the parties hereto
     any remedy or claim.

7.   Successors.  The  provisions  of this  Agreement are intended to be binding
     upon the Company,  its  successors and permitted  assigns,  and are for the
     benefit of the Acquiror, its successors and assigns.

   IN WITNESS  WHEREOF,  the parties have  executed  this  Agreement and Bill of
Transfer and Assignment as of the date set forth above.


                                        The Company:                          
                                        APPLE REALTY GROUP, INC.              
                                                                              
                                                                              
                                        By:                                   
                                           ---------------------------------- 
                                                                              
                                        Title:                                
                                              ------------------------------- 
                                                                              
                                                                              
                                                
                                                                              
<PAGE>
                                                                              
                                                                              
                                                                              
                                                                              
                                        The Acquiror:                         
                                        CORNERSTONE REALTY INCOME TRUST, INC. 
                                                                              
                                                                              
                                        By:                                   
                                           ---------------------------------- 
                                                                              
                                        Title:                                
                                              ------------------------------- 
                                        Apple:                                
                                        APPLE RESIDENTIAL INCOME TRUST, INC.  
                                                                              
                                                                              
                                        By:                                   
                                           ---------------------------------- 
                                                                              
                                        Title:                                
                                              ------------------------------- 
                                        


                                                                    EXHIBIT 10.8

                    COMMON SHARE PURCHASE OPTION AGREEMENT

     THIS  COMMON  SHARE  PURCHASE  OPTION  AGREEMENT  ("Share  Purchase  Option
Agreement")  is made and entered as of this 10th day of February,  1997,  by and
between  CORNERSTONE  REALTY  INCOME  TRUST,  INC.  ("Cornerstone"),  a Virginia
corporation,   and  APPLE  RESIDENTIAL   TRUST,  INC.   ("Apple"),   a  Virginia
corporation.

                                    RECITALS

     WHEREAS,  Cornerstone  has stated an  intention to own, and has tendered to
Apple an offer to purchase  common  shares of Apple  ("Common  Shares"),  on the
terms and  conditions set forth herein.  Apple is willing to give  Cornerstone a
right and option to purchase  Common Shares on the terms and  conditions and for
the purchase price set forth in this Share Purchase Option Agreement.

     NOW,  THEREFORE,  FOR  AND IN  CONSIDERATION  of the  mutual  promises  and
covenants contained herein, and for other good and valuable  consideration,  the
receipt and sufficiency of which are hereby acknowledged,  the parties do hereby
agree as follows:

     1.   Terms of Subscription -- Agreement to Purchase and Sell Common Shares.

          (a) Option to  Purchase  Common  Shares.  Apple does  hereby  grant to
     Cornerstone  a right to  purchase at any time during the term of this Share
     Purchase  Option  Agreement and from time to time Common Shares  subject to
     the aggregate subscription limitation set forth below.

          (b) Aggregate Subscription Limit.  Cornerstone's aggregate holdings of
     Common  Shares  shall not at any time  exceed  9.8% of the total  number of
     Common Shares then outstanding (the "Aggregate Subscription Limit").

     2.   Purchase Price. The number of Common Shares received by Cornerstone at
     each closing of any purchase of Common Shares  hereunder  shall be equal to
     the gross purchase  price paid by  Cornerstone at such closing  divided by,
     the then current  public  offering  price of Common Shares set forth on the
     Prospectus  dated November 19, 1996, as supplemented  and amended from time
     to time (the  "Prospectus"),  less all selling  commissions  and  marketing
     expense  allowances  payable in accordance with the  Prospectus,  (such net
     price per Common Share, the "Purchase Price").

     3.   Purchase Closings. At each closing of the acquisition of Common Shares
     hereunder,

          (a)  Cornerstone  shall pay to Apple, by wire transfer or by certified
     or bank  cashier's  check,  an  amount  determined  under  section 2 above,
     subject to the aggregate  amount not  exceeding the Aggregate  Subscription
     Limit; and

          (b)  Apple  shall  issue  to  Cornerstone  one  or  more  certificates
     representing the whole number of issued and outstanding Common Shares equal
     to the quotient of (i) the gross amount paid by  Cornerstone to Apple under
     Section 2 above divided by (ii) the Purchase Price determined under Section
     2 above.  Apple shall not be required to issue fractional  Common Shares in
     connection  with any purchase by  Cornerstone  and, in lieu thereof,  Apple
     shall refund to Cornerstone  the cash amount  represented by the fractional
     share of Common  Shares based upon the Purchase  Price.  In addition to the
     legends required by Apple's Articles of Incorporation,  each certificate or
     instrument   representing   the  Common  Shares  shall  bear  a  legend  in
     substantially the following form:

     THESE SECURITIES HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933,
     AS AMENDED,  OR ANY APPLICABLE STATE SECURITIES LAW, AND MAY NOT BE SOLD OR
     OTHERWISE TRANSFERRED IN THE ABSENCE OF SUCH REGISTRATION AND QUALIFICATION
     WITHOUT AN OPINION OF COUNSEL  FOR THE HOLDER  THAT SUCH  REGISTRATION  AND
     QUALIFICATION  ARE  NOT  REQUIRED,   WHICH  OPINION  OF  COUNSEL  SHALL  BE
     REASONABLY SATISFACTORY TO APPLE.

<PAGE>



          Such legend shall be removed by Apple upon (i) the U.S. Securities and
     Exchange  Commission ("SEC") declaring  effective a Registration  Statement
     (as  defined  in  Section  7 below)  covering  such  Common  Shares or (ii)
     delivery to it of an opinion of counsel  reasonably  satisfactory  to Apple
     and its counsel that a registration  statement  under the Securities Act of
     1933,  as  amended  (the  "Securities  Act"),  other  than  a  Registration
     Statement,  is at the time  effective  with  respect to the transfer of the
     legended  security or that such  security can be  transferred  without such
     registration  statement  being in effect and without the  requirements of a
     legend on the certificate in the hands of the transferee.

     4.   Term.  Apple's  obligations  in  connection  with this Share  Purchase
     Option  Agreement  shall  terminate  upon  the  termination  of the  public
     offering  of Common  Shares  pursuant  to the  Registration  Statement  No.
     333-10135 filed with the SEC, as it may be amended from time to time.

     5.   Representations  and  Warranties of  Cornerstone.  Cornerstone  hereby
     represents and warrants to Apple as follows:

          (a) The  execution,  delivery  and  performance  of this  Agreement by
     Cornerstone  have been duly authorized by all necessary  corporate  action.
     This Agreement  constitutes a valid and binding  obligation of Cornerstone,
     enforceable in accordance with its terms.

          (b) Neither the execution,  delivery and performance of this Agreement
     nor the consummation of the transactions contemplated hereby by Cornerstone
     will  conflict  with or result in a breach or violation of any of the terms
     and  provisions  of, or (with or without the giving of notice or passage of
     time  or  both)   constitute  a  default  under,  any  agreement  to  which
     Cornerstone  is a party,  the  certificate  of  incorporation  or bylaws of
     Cornerstone, any indenture,  mortgage, deed of trust, loan agreement, note,
     lease or other  agreement or instrument to which  Cornerstone is a party or
     to  which  any of  its  properties  or  other  assets  is  subject,  or any
     applicable  statute,  judgment,  decree, rule or regulation of any court or
     governmental  agency or body  applicable to Cornerstone  or its assets,  or
     result  in the  creation  or  imposition  of any  lien,  charge,  claim  or
     encumbrance upon any property or asset of Cornerstone.

          (c) No consent,  license, permit or filing of or with any governmental
     authority  or any  person  is  required  in  connection  with  Cornerstone'
     execution, delivery and performance of this Share Purchase Option Agreement
     except as has been obtained by Cornerstone.

          (d) No finder,  broker, agent, financial advisor or other intermediary
     has acted on behalf of Cornerstone  in connection  with the purchase of the
     Common  Shares  pursuant to this Share  Purchase  Option  Agreement  or the
     negotiation or consummation hereof.

          (e) It is familiar with the business and financial  condition of Apple
     and is not relying upon any  representations  made to it by Apple or any of
     its  officers,  directors,  employees,  partners  or  agents  that  are not
     contained herein.

          (f) It is aware of the risks  involved in making an  investment in the
     Common  Shares.  It has had an  opportunity  to ask  questions  of,  and to
     receive answers from,  Apple,  or a person or persons  authorized to act on
     its behalf, concerning the terms and conditions of any investment in Apple.
     Cornerstone  confirms that all documents,  records and books  pertaining to
     any  investment  in Apple  that  have been  requested  by it have been made
     available or delivered to it prior to the date hereof.

          (g) It  understands  that the Common  Shares have not been  registered
     under the  Securities  Act,  or any state  securities  acts,  and are being
     offered  and sold to  Cornerstone  in reliance  on an  exemption  from such
     registration  requirements.  The Common Shares for which Cornerstone hereby
     subscribes are being acquired  solely for its own account,  for investment,
     and are not being  purchased  with a view to, or for  resale in  connection
     with,  any  distribution,   subdivision  or  fractionalization  thereof  in
     violation of such laws, and Cornerstone  has no present  intention to enter
     into any contract,  undertaking,  agreement or arrangement  with respect to
     any such resale.

          (h) It is an "accredited investor" as that term is defined in Rule 501
     and Regulation D promulgated under the Securities Act.

<PAGE>



          The foregoing  representations and warranties are true and accurate as
     of the date  hereof and shall be true and  accurate  as of the date of each
     purchase  of Common  Shares  pursuant  to the terms of this Share  Purchase
     Option Agreement, and shall survive such dates.

     6.   Representations  and Warranties of Apple.  Apple hereby represents and
     warrants to Cornerstone as follows:

          (a) Apple has full legal right, power and authority to enter into this
     Share  Purchase  Option  Agreement and the  Registration  Rights  Agreement
     referred  to in  Section  7  hereof,  and to  consummate  the  transactions
     contemplated  herein and therein.  This Share Purchase Option Agreement has
     been, and the Registration Rights Agreement referred to in Section 7 hereof
     will be, duly authorized by all necessary  corporate action,  and each will
     constitute  the valid and  binding  obligation  of  Apple,  enforceable  in
     accordance with their respective terms.

          (b) The Common Shares have been validly authorized and, when issued to
     Cornerstone, will be duly and validly issued, fully paid, nonassessable and
     free of preemptive or similar rights. Authorized and unissued Common Shares
     sufficient  to  satisfy   Apple's   obligation  to  issue  such  shares  to
     Cornerstone shall at all times be reserved by Apple.

          (c) Assuming the accuracy of the  representations  of Cornerstone  set
     forth in Section 5 hereof,  (i) the Common  Shares  will have been  issued,
     offered and sold to  Cornerstone  in compliance  with all  applicable  laws
     (including, without limitation, federal and state securities laws) and (ii)
     each consent, approval, authorization, order, license, certificate, permit,
     registration,  designation or filing by or with any governmental  agency or
     body necessary for the valid authorization,  issuance, sale and delivery of
     any Common Shares to Cornerstone,  the execution,  delivery and performance
     of this  Agreement and the  Registration  Rights  Agreement  referred to in
     Section  7  hereof  and  the  consummation  by  Apple  of the  transactions
     contemplated  hereby and thereby  has been made or obtained  and is in full
     force and effect.

          (d) Neither the issuance, sale and delivery to Cornerstone by Apple of
     the Common  Shares,  nor the  execution,  delivery and  performance of this
     Agreement and the Registration  Rights  Agreement  referred to in Section 7
     hereof,  nor the  consummation of the transactions  contemplated  hereby or
     thereby by Apple will  conflict  with or result in a breach or violation of
     any of the  terms and  provisions  of, or (with or  without  the  giving of
     notice  or  passage  of time or  both)  constitute  a  default  under,  any
     agreement  to which Apple is a party,  the  certificate  of  incorporation,
     bylaws of Apple, any indenture,  mortgage,  deed of trust,  loan agreement,
     note,  lease or other  agreement or instrument to which Apple is a party or
     to  which  any of  its  properties  or  other  assets  is  subject,  or any
     applicable  statute,  judgment,  decree, rule or regulation of any court or
     governmental agency or body applicable to Apple or its assets, or result in
     the creation or imposition of any lien,  charge,  claim or encumbrance upon
     any property or asset of Apple.

          (e) No consent,  license, permit or filing of or with any governmental
     authority or any person is required in connection  with Apple's  execution,
     delivery and performance of this Share Purchase Option  Agreement except as
     has been obtained by Apple.

          (f) No finder,  broker, agent, financial advisor or other intermediary
     has acted on behalf of Apple in connection  with the purchase of the Common
     Shares pursuant to this Share Purchase Option  Agreement or the negotiation
     or consummation hereof.

          The foregoing  representations and warranties are true and accurate as
     of the date  hereof,  or such  other date as of which they are deemed to be
     made,  and shall be true and  accurate  as of the date of each  purchase of
     Common Shares made hereunder, and shall survive such dates.

     7.   Registration  Rights.  Prior to June 1, 1997,  Apple  shall enter into
     with  Cornerstone a registration  rights  agreement  ("Registration  Rights
     Agreement")  in form and  substance  agreeable  to  Cornerstone  and Apple,
     providing,  among other things,  for the  following  with respect to Common
     Shares  acquired  by  Cornerstone  pursuant to this Share  Purchase  Option
     Agreement:


<PAGE>



          (a) In the time  periods and with the  frequency  described in Section
     7(b) below,  Apple  shall file and use its best  efforts to cause to become
     effective,  registration  statements  under  the  Securities  Act,  and all
     necessary   qualifications  or  registrations  under  the  securities  laws
     covering the resale by  Cornerstone  of Common Shares issued to Cornerstone
     hereunder (each, a "Registration Statement").

          (b) A Registration  Statement  shall be filed within 60 days after (i)
     the first anniversary of the first purchase of Common Shares of Cornerstone
     and (ii) each  subsequent  anniversary if Cornerstone  has acquired  Common
     Shares which are not covered by a Registration Statement.

          (c) Apple shall use its best efforts to maintain the  effectiveness of
     each  Registration  Statement  until the earlier of (i) such time as all of
     the  Common  Shares  covered  thereby  have  been  issued  to and  sold  by
     Cornerstone  and (ii) such time as all of the Common Shares covered thereby
     may be resold by Cornerstone without restriction under the Securities Act.

          (d) During any consecutive  three month period,  Cornerstone  shall be
     prohibited,  unless Apple shall otherwise consent thereto in writing,  from
     selling more than 25% of the outstanding Common Shares, whether pursuant to
     a Registration  Statement or otherwise,  except in an  underwritten  public
     offering in which the managing underwriter is one reasonably  acceptable to
     Apple.

          (e) All  expenses  of such  Registration  Statement  shall be borne by
     Apple, other than (i) any underwriting discounts or commissions or transfer
     taxes  and  (ii)  the  fees  and  expenses  of  all  separate  counsel  for
     Cornerstone in excess of the  reasonable  fees and expenses of one separate
     counsel retained by Cornerstone to (A) review the Registration Statement as
     requested  by Apple,  (B) review or prepare  information  to be provided at
     Apple's request and (C) review  documents and instruments to be executed by
     Cornerstone at the request of Apple.

          (f)  (i) Cornerstone  shall refrain from the sale of any Common Shares
          for one or more  periods of not more than  sixty  (60) days  following
          written notice from Apple that the relevant Registration  Statement is
          not  then  current,  due  to  the  existence  of  material  non-public
          information  disclosure of which would materially adversely affect the
          business  interests of Apple,  and prior to Cornerstone'  receipt from
          Apple of written  notice  that such  Registration  Statement  is again
          current,  provided  that  Cornerstone  shall  not  be  precluded  from
          effecting  sales pursuant to this clause (i) for more than ninety (90)
          days during any 360-day period.

               (ii)  Following  written  notice from Apple that it has filed and
          caused to become  effective  a  registration  statement  including  an
          offering  of  Common  Shares  for sale by Apple  to the  public  in an
          underwritten public offering,  Cornerstone shall enter into agreements
          with the  underwriters of such public  offering,  substantially in the
          same form and for the same time period as  agreements  entered into by
          the officers and  directors  of Apple,  precluding  the sale of Common
          Shares by  Cornerstone  for a period not to exceed one hundred  eighty
          (180) days following such notice,  provided that Cornerstone was given
          the  opportunity  to  include  its  shares  for  sale in  such  public
          offering.

          (g) With respect to a Registration Statement, the following procedures
     shall apply:

               (i) Apple  will,  prior to  filing a  Registration  Statement  or
          prospectus  or  any  amendment  or  supplement  thereto,   furnish  to
          Cornerstone  and counsel  designated  by  Cornerstone,  copies of such
          registration statement or prospectus as proposed to be filed, together
          with exhibits  thereto,  which  documents will be subject to review by
          the foregoing,  and thereafter furnish to Cornerstone,  such number of
          copies of such Registration  Statement,  each amendment and supplement
          thereto,  the  prospectus  included  in  such  Registration  Statement
          (including  each  preliminary  prospectus) and such other documents as
          Cornerstone  may  reasonably   request  in  order  to  facilitate  the
          disposition  of  the  Common  Shares   covered  by  the   Registration
          Statement.

               (ii) Apple will use its best  efforts to  register or qualify the
          Common  Shares  under such other  securities  or blue sky laws of such
          jurisdictions in the United States as Cornerstone reasonably requests;
          provided,  that Apple will not be required to (A) qualify generally to
          do  business  in any  jurisdiction  where it would  not  otherwise  be
          required  to  qualify,  (B)  subject  itself to  taxation  in any such
          jurisdiction  or (C) consent to general service of process in any such
          jurisdiction.

<PAGE>



               (iii) Apple will immediately  notify Cornerstone at any time when
          a prospectus  included in a  Registration  Statement is required to be
          delivered  under the  Securities  Act, of the  occurrence  of an event
          requiring  the  preparation  of a  supplement  or  amendment  to  such
          prospectus so that, as thereafter  delivered to the purchasers of such
          Common Shares, such prospectus will not contain an untrue statement of
          a material  fact or omit to state any  material  fact  required  to be
          stated  therein  or  necessary  to make  the  statements  therein  not
          misleading,  and will promptly make available to Cornerstone  any such
          supplement or amendment.

               (iv) Apple will otherwise use its best efforts to comply with all
          applicable rules and regulations of the SEC.

               (v)  Apple  shall  promptly  notify   Cornerstone  (A)  when  the
          prospectus  or any  prospectus  supplement  has been filed,  and, with
          respect to the Registration Statement or any post-effective amendment,
          when the same has been declared  effective,  (B) of any request by the
          SEC for amendments or supplements to the Registration Statement or the
          prospectus or for additional  information,  (C) of the issuance by the
          SEC of any stop order suspending the effectiveness of the Registration
          Statement or the initiation of any proceedings  for that purpose,  and
          (D) of the receipt by Apple of any  notification  with  respect to the
          suspension of the  qualification  of the Common Shares for sale in any
          jurisdiction  or the  initiation or  threatening of any proceeding for
          such purpose.

               (vi)  Cornerstone  and each  officer,  director  and  controlling
          person of  Cornerstone  shall be  indemnified by Apple for all losses,
          claims, damages,  liabilities and expenses (including reasonable costs
          of investigation)  caused by any untrue or alleged untrue statement or
          any  omission  or  alleged  omission  in the  then-current  prospectus
          included in a Registration  Statement,  unless based upon  information
          (if any)  furnished  to Apple by  Cornerstone  expressly  for use in a
          Registration  Statement  in a  writing  signed  by  or  on  behalf  of
          Cornerstone.

          (f) Apple and each officer,  director and controlling  person of Apple
     shall be  indemnified  by  Cornerstone  for all  losses,  claims,  damages,
     liabilities  and expenses  (including  reasonable  costs of  investigation)
     caused by any untrue or alleged untrue statement or any omission or alleged
     omission  in  the  then-current   prospectus  included  in  a  Registration
     Statement,  if  based  upon  information  (if  any)  furnished  to Apple by
     Cornerstone  expressly  for use in a  Registration  Statement  in a writing
     signed by or on behalf of Cornerstone.

          (g) Cornerstone agrees to promptly provide  information or execute and
     deliver  documents  reasonably  determined  by  Apple  to be  necessary  to
     facilitate the preparation or filing of a Registration Statement.

     8.   Miscellaneous.

          (a) All notices or other  communications given or made hereunder shall
     be in writing and shall be delivered in person or mailed by  registered  or
     certified mail, return receipt  requested,  postage prepaid,  or by Federal
     Express  overnight  mail,  (A) to  Cornerstone  at 306  East  Main  Street,
     Richmond,  Virginia 23219,  Attention:  Chief Financial Officer, and (B) to
     Apple  at 306  East  Main  Street,  Richmond,  Virginia  23219,  Attention:
     President.

          (b)  NOTWITHSTANDING THE PLACE WHERE THIS AGREEMENT MAY BE EXECUTED BY
     ANY OF THE  PARTIES  HERETO,  THE PARTIES  EXPRESSLY  AGREE THAT ALL OF THE
     TERMS AND  PROVISIONS  HEREOF  SHALL BE CONSTRUED  IN  ACCORDANCE  WITH AND
     GOVERNED BY THE LAWS OF THE  COMMONWEALTH  OF VIRGINIA  (WITHOUT  REGARD TO
     CONFLICTS  OF LAW  PRINCIPLES),  APPLICABLE  TO  AGREEMENTS  MADE AND TO BE
     WHOLLY PERFORMED THEREIN.

          (c)  This   Agreement   (i)   supersedes   all  other   agreements  or
     understandings,  by and between Cornerstone and Apple, and (ii) constitutes
     the entire agreement  between the parties hereto, in each case with respect
     to the  subscription  by  Cornerstone  for  Common  Shares of  Apple.  This
     Agreement

<PAGE>



     may be amended only by an  instrument  in writing  executed by all parties.
     Cornerstone may assign and transfer its rights and  obligations  hereunder,
     and the Common  Shares it  acquires,  to any direct or indirect  subsidiary
     thereof.

          (d) This  Agreement  shall inure to the benefit of and be binding upon
     the successors and assigns of the parties hereto.

          (e) All terms used herein shall be deemed to include the masculine and
     the  feminine  and the  singular  and the plural as the  context  requires.
     Captions  herein are for  convenience of reference only and shall not alter
     or affect the meaning or  construction  of the  paragraphs  hereof to which
     they relate.

          (f) The  parties  hereto  agree to take  all  actions,  including  the
     entering into of any documents,  agreements or  instruments,  or amendments
     thereof,  as may be necessary or  appropriate to effectuate the intents and
     purposes  hereof  and  consummate  and  make  effective  the   transactions
     contemplated hereby.

          (g) This  Agreement may be executed in two or more  counterparts,  any
     one of which need not contain the  signatures  of more than one party,  but
     all such  counterparts  taken  together  will  constitute  one and the same
     Agreement.

     IN WITNESS  WHEREOF,  the parties  hereto have executed this Share Purchase
Option Agreement on and as of the date first above written.


                                        CORNERSTONE REALTY INCOME TRUST, INC., 
                                         a Virginia corporation                
                                                                               
                                        By:                                    
                                           ------------------------------------
                                        Name:                                  
                                             ----------------------------------
                                        Title:                                 
                                              ---------------------------------
                                                                               
                                        APPLE RESIDENTIAL INCOME TRUST, INC.,  
                                         a Virginia corporation                
                                                                               
                                                                               
                                        By:                                    
                                           ------------------------------------
                                        Name:                                  
                                             ----------------------------------
                                        Title:                                 
                                              ---------------------------------
                                        


                                                                    EXHIBIT 23.2

                         CONSENT OF INDEPENDENT AUDITORS


     We consent to the reference to our firm under the caption  "Experts" and to
the use of our report dated  January 24,  1997,  in the  Registration  Statement
(Form S-3 No.  333-00000) and related  Prospectus of  Cornerstone  Realty Income
Trust, Inc. for the registration of 5,175,000 shares of its common stock.

     We also consent to the  incorporation  by  reference  therein of our report
dated  February 6, 1996  (except  Note 9, as to which the date is  February  22,
1996) with  respect to the  financial  statements  and  schedule of  Cornerstone
Realty  Income  Trust,  Inc. for the years ended  December  31,  1995,  and 1994
included in the Annual  Report (Form 10-K) for 1995,  filed with the  Securities
and Exchange Commission.


                                             /s/ Ernst & Young LLP


Richmond, Virginia
March 19, 1997


                                                                    Exhibit 23.3

                         CONSENT OF INDEPENDENT AUDITORS

The Board of Directors
Cornerstone Realty Income Trust, Inc.:


   We  consent  to the  use of our  reports  incorporated  herein  by  reference
relating to the statements of operations, shareholders' equity and cash flows of
Cornerstone  Realty Income Trust,  Inc. for the year ended December 31, 1993 and
the  historical  summary  of  operating  revenue  and  expenses  of Ashley  Park
Apartments for the year ended December 31, 1995 and to the reference to our firm
under the heading "Experts" in the prospectus.


                                                       /s/ KPMG Peat Marwick LLP

Richmond, Virginia
March 13, 1997


                                                                    EXHIBIT 23.4

                         CONSENT OF INDEPENDENT AUDITORS

Board of Directors
Cornerstone Realty Income Trust, Inc.
Richmond, Virginia 

   We  consent  to  the  use  of  the  following  reports  prepared  by us to be
incorporated  into a  Registration  Statement  on Form S-3 to be filed  with the
Securities and Exchange Commission by Cornerstone Realty Income Trust, Inc., and
to the  references  to our firm under the heading  "Experts"  in the  Prospectus
included in such Registration Statement:

   (1) Our report  dated March 9, 1996 with  respect to the  statement of income
and direct operating  expenses exclusive of items not comparable to the proposed
future  operations  of the  property The Meadows  Apartments  for the year ended
December  31,  1995,  (2) our report  dated April 24,  1996 with  respect to the
statement  of  income  and  direct  operating  expenses  exclusive  of items not
comparable  to the proposed  future  operations  of the property  Scarlett  Oaks
Apartments  for the twelve month period ended  January 31, 1996,  (3) our report
dated June 4, 1996 with respect to the statement of income and direct  operating
expenses  exclusive of items not comparable to the proposed future operations of
the  property  Colonial  Ridge  Apartments  for the twelve  month  period  ended
December  31,  1995,  (4) our  report  dated July 18,  1996 with  respect to the
statements  of income  and  direct  operating  expenses  exclusive  of items not
comparable  to the proposed  future  operations of the property  Westfield  Club
Apartments for the twelve month periods ended December 31, 1995,  1994 and 1993,
(5) our report dated July 19, 1996 with  respect to the  statement of income and
direct  operating  expenses  exclusive of items not  comparable  to the proposed
future  operations of the property  Beacon Hill  Apartments for the twelve month
period ended April 30, 1996, (6) our report dated August 9, 1996 with respect to
the  statement of income and direct  operating  expenses  exclusive of items not
comparable  to the  proposed  future  operations  of the  property  Meadow Creek
Apartments  for the twelve month  period  ended April 30, 1996,  (7) our reports
dated  June 21,  1996  with  respect  to the  statements  of income  and  direct
operating  expenses  exclusive of items not  comparable  to the proposed  future
operations of the property Lexington Tower Apartments for the three month period
ended March 31, 1996 and for the year ended  December 31,  1995,  (8) our report
dated  August  14,  1996 with  respect  to the  statement  of income  and direct
operating  expenses  exclusive of items not  comparable  to the proposed  future
operations  of the property  Paces Glen  Apartments  for the twelve month period
ended June 30,  1996,  (9) our report  dated August 23, 1996 with respect to the
statement  of  income  and  direct  operating  expenses  exclusive  of items not
comparable  to the  proposed  future  operations  of the  property  Doctors Park
Apartments  for the twelve month  period  ended June 30,  1996,  (10) our report
dated  October  23,  1996 with  respect  to the  statement  of income and direct
operating  expenses  exclusive of items not  comparable  to the proposed  future
operations of the property Oak Park Apartments for the twelve month period ended
June 30,  1996,  (11) our report  dated  October  17,  1996 with  respect to the
statement  of  income  and  direct  operating  expenses  exclusive  of items not
comparable  to the  proposed  future  operations  of the  property  Hampton Glen
Apartments  for the twelve month  period  ended July 31,  1996,  (12) our report
dated  October  24,  1996 with  respect  to the  statement  of income and direct
operating  expenses  exclusive of items not  comparable  to the proposed  future
operations of the property Sterling Chase Apartments for the twelve month period
ended August 31, 1996,  (13) our report dated  December 10, 1996 with respect to
the  statement of income and direct  operating  expenses  exclusive of items not
comparable  to the  proposed  future  operations  of the  property  Parkside  at
Woodlake  Apartments for the twelve month period ended  September 30, 1996, (14)
our report dated  December 20, 1996 with respect to the  statement of income and
direct  operating  expenses  exclusive of items not  comparable  to the proposed
future  operations of the property  Greenbrier  Apartments  for the twelve month
period ended  September 30, 1996, and (15) our report dated January 3, 1997 with
respect to the statement of income and direct  operating  expenses  exclusive of
items not comparable to the proposed future operations of the property Deerfield
Apartments for the twelve month period ended October 31, 1996.

Richmond, Virginia                              /s/ L. P. Martin & Company, P.C.
March 12, 1997    

                                                                    EXHIBIT 23.5

                         CONSENT OF INDEPENDENT AUDITORS

Board of Directors
Cornerstone Realty Income Trust, Inc.
Richmond, Virginia

   We  consent  to  the  use  of  the  following  reports  prepared  by us to be
incorporated  into a  Registration  Statement  on Form S-3 to be filed  with the
Securities and Exchange Commission by Cornerstone Realty Income Trust, Inc., and
to the  references  to our firm under the heading  "Experts"  in the  Prospectus
included in such Registration Statement:

     (1)  our report dated May 21, 1996 with respect to the  statement of income
          and direct operating expenses exclusive of items not comparable to the
          proposed future operations of the property  Longmeadow  Apartments for
          the year ended December 31, 1995,

     (2)  our report dated June 20, 1996 with respect to the statement of income
          and direct operating expenses exclusive of items not comparable to the
          proposed future operations of the property Lakewood Apartments for the
          year ended December 31, 1995, and

     (3)  our report dated June 20, 1996 with respect to the statement of income
          and direct operating expenses exclusive of items not comparable to the
          proposed future operations of the property Willow Creek Apartments for
          the year ended December 31, 1995.

High Point, North Carolina                        /s/ Dixon, Odom & Co., L.L.P.
March 12, 1997






                                                                    EXHIBIT 23.6

                               ARTHUR ANDERSEN LLP
                               1666 K STREET, N.W.
                           WASHINGTON, D.C. 20006-2873
                                 MARCH 12, 1997

Board of Directors
Cornerstone Realty Income Trust, Inc.
Richmond, Virginia 23219

   We consent to the use of our name and the references to our Fairness  Opinion
dated  August 12, 1996 under the  captions  "Risk  Factors -- Purchase of Former
Advisor's  and  Former  Manager's  Rights  not at  Arm's-Length,"  and  "Certain
Transactions  --  Conversion  to   Self-Administration"  in  the  Prospectus  of
Cornerstone   Realty  Income  Trust,  Inc.  (the  "Company")   included  in  the
Registration Statement on Form S-3 to be filed by the Company.


                                             Very truly yours,          
                                                                        
                                                                        
                                             /s/ Arthur Andersen LLP    
                                             -------------------------- 
                                             Arthur Andersen LLP        
                                             Washington, D.C.           
                                             March 12, 1997             
                                             


                                                                    Exhibit 23.7

                               M/PF RESEARCH, INC.

                                                                  March 14, 1997
Board of Directors
Cornerstone Realty Income Trust, Inc.
Richmond, Virginia 23219

   We consent to the use of our name and to the  references  to our Report under
the caption  "Properties" in the Prospectus of Cornerstone  Realty Income Trust,
Inc. (the "Company")  included in the  Registration  Statement on Form S-3 to be
filed by the Company.

                                                  Very truly yours,


Dallas, Texas                                     /s/ Evan J. Griffiths
March 14, 1997                                    Director of Research Services

                                                                    Exhibit 24.1

                                POWER OF ATTORNEY

   The undersigned  hereby  constitutes and appoints Glade M. Knight and Stanley
J. Olander,  Jr., each acting singly,  his  attorney-in-fact,  to execute on his
behalf,  individually  and in each  capacity  stated  below,  and to  file,  any
documents  referred to below relating to the  registration of up to $100 million
of the common shares of Cornerstone  Realty Income Trust,  Inc. (the "Company"),
such documents  being: a Registration  Statement to be filed with the Securities
and  Exchange  Commission;   such  statements  with,  or  applications  to,  the
regulatory  authorities of any state in the United States as may be necessary to
permit  such  shares  to be  offered  and sold in such  states;  and any and all
amendments to any of the foregoing,  with all exhibits and documents required to
be filed in  connection  therewith.  The  undersigned  further  grants unto said
attorneys  and each of them full power and  authority  to perform each and every
act necessary to be done in order to accomplish the foregoing  registrations  as
fully as he himself might do.

   IN WITNESS  WHEREOF,  the undersigned has signed this power of attorney as of
this 22nd day of January, 1997.

                                             /s/ Glade M. Knight       
                                             ------------------------- 
                                             Glade M. Knight, Director 
                                             of the Company            
                                             


                                                                    EXHIBIT 24.2

                                POWER OF ATTORNEY

   The undersigned  hereby  constitutes and appoints Glade M. Knight and Stanley
J. Olander,  Jr., each acting singly,  his  attorney-in-fact,  to execute on his
behalf,  individually  and in each  capacity  stated  below,  and to  file,  any
documents  referred to below relating to the  registration of up to $100 million
of the common shares of Cornerstone  Realty Income Trust,  Inc. (the "Company"),
such documents  being: a Registration  Statement to be filed with the Securities
and  Exchange  Commission;   such  statements  with,  or  applications  to,  the
regulatory  authorities of any state in the United States as may be necessary to
permit  such  shares  to be  offered  and sold in such  states;  and any and all
amendments to any of the foregoing,  with all exhibits and documents required to
be filed in  connection  therewith.  The  undersigned  further  grants unto said
attorneys  and each of them full power and  authority  to perform each and every
act necessary to be done in order to accomplish the foregoing  registrations  as
fully as he himself might do.

   IN WITNESS  WHEREOF,  the undersigned has signed this power of attorney as of
this 22 day of January, 1997.

                                             /s/ Stanley J. Olander       
                                             ---------------------------- 
                                             Stanley J. Olander, Director 
                                             of the Company               
                                             

                                                                    EXHIBIT 24.3

                                POWER OF ATTORNEY

   The undersigned  hereby  constitutes and appoints Glade M. Knight and Stanley
J. Olander,  Jr., each acting singly,  his  attorney-in-fact,  to execute on his
behalf,  individually  and in each  capacity  stated  below,  and to  file,  any
documents  referred to below relating to the  registration of up to $100 million
of the common shares of Cornerstone  Realty Income Trust,  Inc. (the "Company"),
such documents  being: a Registration  Statement to be filed with the Securities
and  Exchange  Commission;   such  statements  with,  or  applications  to,  the
regulatory  authorities of any state in the United States as may be necessary to
permit  such  shares  to be  offered  and sold in such  states;  and any and all
amendments to any of the foregoing,  with all exhibits and documents required to
be filed in  connection  therewith.  The  undersigned  further  grants unto said
attorneys  and each of them full power and  authority  to perform each and every
act necessary to be done in order to accomplish the foregoing  registrations  as
fully as he himself might do.

   IN WITNESS  WHEREOF,  the undersigned has signed this power of attorney as of
this 23rd day of January, 1997.

                                                  /s/ Martin Zuckerbrod         
                                                  ----------------------------  
                                                  Martin Zuckerbrod, Director   
                                                  of the Company                
                                                  


                                                                    EXHIBIT 24.4

                                POWER OF ATTORNEY

   The undersigned  hereby  constitutes and appoints Glade M. Knight and Stanley
J. Olander,  Jr., each acting singly,  his  attorney-in-fact,  to execute on his
behalf,  individually  and in each  capacity  stated  below,  and to  file,  any
documents  referred to below relating to the  registration of up to $100 million
of the common shares of Cornerstone  Realty Income Trust,  Inc. (the "Company"),
such documents  being: a Registration  Statement to be filed with the Securities
and  Exchange  Commission;   such  statements  with,  or  applications  to,  the
regulatory  authorities of any state in the United States as may be necessary to
permit  such  shares  to be  offered  and sold in such  states;  and any and all
amendments to any of the foregoing,  with all exhibits and documents required to
be filed in  connection  therewith.  The  undersigned  further  grants unto said
attorneys  and each of them full power and  authority  to perform each and every
act necessary to be done in order to accomplish the foregoing  registrations  as
fully as he himself might do.

   IN WITNESS  WHEREOF,  the undersigned has signed this power of attorney as of
this 23rd day of January, 1997.

                                               /s/ Harry S. Taubenfeld        
                                               -----------------------------  
                                               Harry S. Taubenfeld, Director  
                                               of the Company                 
                                               

                                                                    EXHIBIT 24.5

                                POWER OF ATTORNEY

   The undersigned  hereby  constitutes and appoints Glade M. Knight and Stanley
J. Olander,  Jr., each acting singly,  her  attorney-in-fact,  to execute on her
behalf,  individually  and in each  capacity  stated  below,  and to  file,  any
documents  referred to below relating to the  registration of up to $100 million
of the common shares of Cornerstone  Realty Income Trust,  Inc. (the "Company"),
such documents  being: a Registration  Statement to be filed with the Securities
and  Exchange  Commission;   such  statements  with,  or  applications  to,  the
regulatory  authorities of any state in the United States as may be necessary to
permit  such  shares  to be  offered  and sold in such  states;  and any and all
amendments to any of the foregoing,  with all exhibits and documents required to
be filed in  connection  therewith.  The  undersigned  further  grants unto said
attorneys  and each of them full power and  authority  to perform each and every
act necessary to be done in order to accomplish the foregoing  registrations  as
fully as she herself might do.

   IN WITNESS  WHEREOF,  the undersigned has signed this power of attorney as of
this 23rd day of January, 1997.

                                        /s/ Penelope W. Kyle          
                                        --------------------------    
                                        Penelope W. Kyle, Director    
                                        of the Company                
                                        
                                


                                                                    EXHIBIT 24.6

                                POWER OF ATTORNEY

   The undersigned  hereby  constitutes and appoints Glade M. Knight and Stanley
J. Olander,  Jr., each acting singly,  his  attorney-in-fact,  to execute on his
behalf,  individually  and in each  capacity  stated  below,  and to  file,  any
documents  referred to below relating to the  registration of up to $100 million
of the common shares of Cornerstone  Realty Income Trust,  Inc. (the "Company"),
such documents  being: a Registration  Statement to be filed with the Securities
and  Exchange  Commission;   such  statements  with,  or  applications  to,  the
regulatory  authorities of any state in the United States as may be necessary to
permit  such  shares  to be  offered  and sold in such  states;  and any and all
amendments to any of the foregoing,  with all exhibits and documents required to
be filed in  connection  therewith.  The  undersigned  further  grants unto said
attorneys  and each of them full power and  authority  to perform each and every
act necessary to be done in order to accomplish the foregoing  registrations  as
fully as he himself might do.

   IN WITNESS  WHEREOF,  the undersigned has signed this power of attorney as of
this 22nd day of January, 1997.

                                        /s/ Glenn W. Bunting            
                                        ------------------------------- 
                                        Glenn W. Bunting, Jr., Director 
                                        of the Company                  
                                        


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