CORNERSTONE REALTY INCOME TRUST INC
10-K, 1998-03-30
REAL ESTATE INVESTMENT TRUSTS
Previous: CORNERSTONE REALTY INCOME TRUST INC, 8-K/A, 1998-03-30
Next: CAERE CORP, 10-K405, 1998-03-30




================================================================================
               UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON, D.C. 20549

                                   FORM 10-K

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

           For the fiscal year ended     Commission File Number
             December 31, 1997                      1-12875

                     CORNERSTONE REALTY INCOME TRUST, INC.
            (Exact name of registrant as specified in its charter)

                  VIRGINIA                           54-1589139
           (State or other jurisdiction of        (I.R.S. Employer
           incorporation or organization)      Identification Number)

                306 EAST MAIN STREET
                    RICHMOND, VA                     23219
       (Address of principal executive offices)     (Zip Code)

                                (804) 643-1761
             (Registrant's telephone number, including area code)
              --------------------------------------------------
           Securities registered pursuant to Section 12(b) of the Act:

TITLE OF EACH CLASS               NAME OF EACH EXCHANGE ON WHICH REGISTERED:
- -------------------               --------------------------------------
Common shares, no par value       New York Stock Exchange

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

                           Common shares, no par value

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

Based on the closing sales price of March 1, 1998, the aggregate market value of
the voting common equity held by  non-affiliates  of the registrant on such date
was $429,495,753*.

On March 1, 1998, there were approximately 35,750,753 common shares outstanding.

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

- ----------
* In determining  this figure,  the Company has assumed that all of its officers
  and  directors,  and persons known to the Company to be  beneficial  owners of
  more than 5% of the Company's common shares, are affiliates.  Such assumptions
  should not be deemed conclusive for any other purpose.

================================================================================
<PAGE>

                      DOCUMENTS INCORPORATED BY REFERENCE

The portions of the  registrant's  current  report on Form 8-K dated October 31,
1996 referred to in Part I.

The portions of the registrant's current report on Form 8-K dated March 27, 1997
referred to in Part I.

The portions of the  registrant's  current report on Form 8-K dated May 14, 1997
referred to in Part I.

The  portions of the  registrant's  current  report on Form 8-K dated August 28,
1997 referred to in Part I.

The portions of the registrant's  current report on Form 8-K dated September 30,
1997 referred to in Part I.

The portions of the  registrant's  current  report on Form 8-K dated October 31,
1997 referred to in Part I.

The  portions of the  registrant's  annual  report to  security  holders for the
fiscal year ended December 31, 1997 referred to in Part II.

The registrant's Proxy Statement dated April 3, 1998, referred to in Part III.


INTRODUCTION

     This Annual Report contains  forward-looking  statements within the meaning
of Section 27A of the Securities Act of 1993, as amended, and Section 21E of the
Securities  Exchange Act of 1934, as amended.  Such  forward-looking  statements
include,  without limitation,  statements concerning  anticipated lower expenses
from the Company's conversion to self-administration,  anticipated  improvements
in financial  operations from completed and planned  property  renovations,  and
expected  benefits  from the Company's  ownership of stock in Apple  Residential
Income  Trust,  Inc.  ("Apple")  and  the  acquisition,  advisory  and  property
management services provided to Apple. Such statements involve known and unknown
risks,  uncertainties  and other  factors  which may cause the  actual  results,
performance or  achievement  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
economies  and  business  conditions.  Although  the Company  believes  that the
assumptions  underlying  the  forward-looking  statements  contained  herein are
reasonable,  any of the assumptions could be inaccurate, and therefore there can
be no assurance that such  statements  included in this Annual Report will prove
to be  accurate.  In  light of the  significant  uncertainties  inherent  in the
forward-looking  statements  included 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  statements or the  objectives
and plans of the Company will be achieved. In addition,  the Company's continued
qualification  as  a  real  estate   investment  trust  ("REIT")   involves  the
application of highly  technical and complex  provisions of the Internal Revenue
Code. Readers should carefully review the Company's financial statements and the
notes thereto,  as well as the risk factors  described in the Company's  filings
with the Securities and Exchange Commission.

                                    PART I
                                    ------

ITEM 1. BUSINESS

     Cornerstone  Realty Income Trust, Inc.  (together with its subsidiary,  the
"Company"),  a Virginia  corporation,  was incorporated in August 1989.  Initial
capitalization  occurred  on August  18,  1992.  Operations  of rental  property
commenced on June 1, 1993. The business of the Company is to acquire and operate
existing  residential  apartment  complexes  located  in  the  mid-Atlantic  and
southeastern  United States. The Company owned fifty-one  properties  comprising
11,922 apartment units within that region as of December 31, 1997. The Company's
property  acquisitions  are described in Item 2 of this report,  which is hereby
incorporated  herein by reference.  Currently,  Cornerstone Realty Income Trust,
Inc. owns directly all of its properties other than those in North Carolina, and
those in North Carolina are owned by CRIT-NC,  LLC, a Virginia limited liability
company  organized in December 1997 that is wholly-owned  by Cornerstone  Realty
Income Trust, Inc.

                                       1

<PAGE>

     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  maintains an intense  focus on the  operations  of its
properties to generate  consistent,  sustained  growth in net  operating  income
("NOI"),  which it  believes  is the key to growing  funds from  operations  per
common  share.  The Company  believes  that  successful  implementation  of this
strategy  will  allow it to  continue  to  increase  its NOI from its  apartment
portfolio.  Through renovation and enhanced property management of the apartment
communities, the Company strives to increase cash flows, thereby adding value to
the underlying real estate.

The Company's objective is to increase  distributable cash flow and common share
value by:

- -    Increasing  rental rates,  maintaining  high economic  occupancy rates, and
     controlling costs at the properties; and

- -    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 seven  regional  property  management  offices,  located in
Blacksburg and Virginia  Beach,  Virginia;  Raleigh,  Charlotte and  Wilmington,
North Carolina;  Columbia,  South Carolina;  and Atlanta,  Georgia.  The Company
currently has approximately 400 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.  The Company's top three  executive
officers  have an average  of  approximately  16 years  each in the  management,
acquisition and renovation of residential apartment communities.

GROWTH THROUGH MANAGEMENT AND LEASING

     The Company seeks to increase 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.

     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 of 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

                                       2

<PAGE>

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.

GROWTH THROUGH ACQUISITIONS, RENOVATIONS AND EXPANSION

     The  Company  seeks 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 demonstrated an ability to grow through  acquisitions.  The
Company's  first two  properties  were acquired in June of 1993. At December 31,
1997, the Company owned and operated 51 apartment communities.

     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  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 it relates to the cost of new construction.

     The Company believes it has been and 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 that  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 $23 million in 1997,  approximately
$19.0 million in 1996,  approximately  $7.1 million in 1995,  and  approximately
$6.1  million in 1994.  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  continue  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  operational
programs 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.

     The  Company  has  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. 

                                       3

<PAGE>

     If sufficient  tenant  demand  exists and suitable  land is available,  the
Company may  construct  additional  apartment  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 such additional apartment 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 additional apartment units that can
be served by  existing  amenities.  At The  Meadows,  a  176-unit  community  in
Asheville,  North  Carolina,  there is  additional  land for  approximately  250
additional   apartment  units.  The  Company  has  acquired  these  parcels  and
transferred  them to a developer for construction and lease-up of the additional
apartment  units  with  the  agreement  that the  developer  will  transfer  the
completed  apartment  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. 

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 (or
preferred shares, if authorized in the future),  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  December  31 1997,  it had no
secured debt.  The Company may also seek  eventually  to issue  investment-grade
debt, although there is no assurance that this will occur.

     In April 1997,  the Company  issued  5,175,000  common shares at $10.50 per
common  share,  which  resulted in proceeds  to the Company  after  underwriting
discounts  and  other  offering  costs of $49.3  million,  which was used by the
Company to repay debt.  On April 18,  1997,  the  Company's  common  shares were
listed and began trading on the New York Stock Exchange.

     The  Company  uses an  unsecured  line of credit for interim  financing  to
assist in  property  acquisitions.  Historically,  the  Company has drawn on its
unsecured lines of credit to accomplish in a timely manner property acquisitions
deemed  desirable by management,  and has thereafter  curtailed the  outstanding
balances on the lines of credit with  proceeds  from the sale of common  shares.
The Company currently expects to continue to use this strategy.

     The Company's  current  unsecured  line of credit (the  "Unsecured  Line of
Credit")  is in a  principal  amount of up to $175  million.  The  lenders are a
syndicate of banks with First Union  National Bank as agent.  The Unsecured Line
of Credit  currently  bears  interest equal to one-month  LIBOR plus 1.20%.  The
interest  rate is adjusted  monthly and the  formula  for  determination  of the
interest rate can change based on changes in financial  condition and debt level
of the Company.

     The entire  balance of the  Unsecured  Line of Credit is due on October 30,
2000. On December 31, 1997,  the  outstanding  balance on the Unsecured  Line of
Credit was $144  million.  In  negotiating  and  closing the  Unsecured  Line of
Credit,  the Company was able to increase  the amount of and reduce the interest
rate on its prior unsecured borrowings.

     The Company has also obtained from First Union  National Bank of Virginia a
$5.0 million unsecured line of credit for general corporate purposes.  This line
of credit bears interest at LIBOR plus 1.60%,  adjusted  monthly,  and is due on
March 31, 1999. On December 31, 1997, the  outstanding  balance on this loan was
approximately $2.5 million.

     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).

                                       4

<PAGE>

COMPANY HISTORY

     The Company  began  operations in 1993 to continue and expand the apartment
community acquisition,  renovation and management strategies of Glade M. Knight,
the  Company's  Chairman,  Chief  Executive  Officer and  President.  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. 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.

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 has
elected  to be taxed  as a REIT.  Mr.  Knight  is  Apple's  Chairman  and  Chief
Executive  Officer.  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 December 31, 1997,  Apple had raised gross proceeds of  $121,633,733 in an
ongoing  best-efforts  equity  offering  and had acquired 11  properties  in the
Dallas, Texas area.

     The  Company  has a  continuing  right to acquire and 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).
On April 25, 1997, the Company  purchased  sufficient  common shares of Apple so
that it owned approximately 9.5% of the total common shares of Apple outstanding
as of March 1, 1997. As of December 31, 1997,  the Company owned 417,778  common
shares of Apple,  representing  approximately  3% of the total common  shares of
Apple outstanding as of that date.

     The Company also has a right of first  refusal to purchase  the  properties
and  business of Apple.  In addition to this right of first  refusal to purchase
the properties and business of Apple,  the Company intends from time to time, as
deemed prudent by Company  management,  to evaluate the possible  acquisition of
Apple.  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.  Early in 1997, the
Company  stated its intention to evaluate the possible  acquisition  of Apple by
the end of 1997.  The  Company,  with the  assistance  of  certain  professional
advisors,  evaluated the  desirability to the Company and its  shareholders of a
proposal to acquire Apple in 1997. Based upon its analysis,  including  relevant
financial  evaluations,  the Company determined that it was not then in the best
interests of the Company and its shareholders to seek to acquire Apple. However,
the Company  expects to reevaluate the  desirability of seeking to acquire Apple
from time to time in the future.

     The  Company  provides  advisory,   property  management  and  real  estate
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.

ENVIRONMENTAL MATTERS

     In connection with each of its property acquisitions, the Company obtains a
Phase I  Environment  Report,  and such  additional  environmental  reports  and
surveys as are necessitated by such preliminary  report.  Based on such reports,
the Company is not aware of any environmental  situations requiring  remediation
at its properties  which have not been or are not currently being  remediated as
necessary.

                                       5

<PAGE>

PROPERTY ACQUISITIONS IN 1997

     The  following  is a summary of the 13  property  acquisitions  made by the
Company during 1997.

     On January 14,  1997,  the  Company  purchased  The Arbors at Windsor  Lake
Apartments  in  Columbia,  South  Carolina.  Information  with  respect  to this
property is hereby  incorporated herein by reference from pages 19 through 22 of
the Company's Report on Form 8-K dated October 31, 1996.

     On January 15, 1997,  the Company  acquired  the  Westchase  Apartments  in
Charleston, South Carolina.  Information with respect to this property is hereby
incorporated  herein by  reference  from pages 22  through  27 of the  Company's
Report on Form 8-K dated October 31, 1996.

     On March 27,  1997,  the  Company  acquired  Paces  Arbor and Paces  Forest
Apartments  in  Raleigh,  North  Carolina.  Information  with  respect  to these
properties is hereby incorporated herein by reference from pages 5 through 10 of
the Company's Report on Form 8-K dated March 27, 1997.

     On April 30, 1997, the Company  acquired Carlyle Club Apartments and Ashley
Run Apartments in Atlanta, Georgia. Information with respect to these properties
is hereby  incorporated  herein by  reference  from  pages 10  through 18 of the
Company's Report on Form 8-K dated March 27, 1997.

     On May 14, 1997, the Company acquired Summit  Charleston  Apartments (which
was subsequently  renamed  "Charleston  Place"),  in Charlotte,  North Carolina.
Information  with  respect to this  property  is hereby  incorporated  herein by
reference  from pages 4 through 7 of the Company's  Report on Form 8-K dated May
14, 1997.

     On July 25, 1997,  the Company  acquired  Dunwoody  Springs  Apartments  in
Atlanta,   Georgia.   Information  with  respect  to  this  property  is  hereby
incorporated herein by reference from pages 8 through 12 of the Company's Report
on Form 8-K dated May 14, 1997.

     On August 28, 1997, the Company  acquired  Italian Village and Villa Marina
Apartments in Charlotte,  North Carolina.  These properties were integrated into
and are operated as part of the Company's  Heatherwood  Apartments.  Information
with respect to these properties is hereby incorporated herein by reference from
pages 4 through 10 of the Company's Report on Form 8-K dated August 28, 1997.

     On September 30, 1997, the Company acquired Clarion Crossing  Apartments in
Raleigh,  North  Carolina.  Information  with respect to this property is hereby
incorporated  herein by reference from pages 3 through 7 of the Company's Report
on Form 8-K dated September 30, 1997.

     On October 31, 1997, the Company acquired Barrington Parc Apartments (which
was subsequently  renamed "Stone  Brooke"),  in Atlanta,  Georgia,  and Sterling
Arbors  Apartments  (which was  subsequently  renamed "St.  Regis") and Sterling
Place Apartments (which was subsequently  renamed "Remington Place") in Raleigh,
North  Carolina.   Information  with  respect  to  these  properties  is  hereby
incorporated herein by reference from pages 4 through 15 of the Company's Report
on Form 8-K dated October 31, 1997

RECENT DEVELOPMENT

     On January 15, 1998, the Company purchased Sterling Point Apartments (which
was  renamed  "Stone  Point  Apartments"),   a  192-unit  apartment  complex  in
Charlotte, North Carolina for a purchase price of $9,700,000.

ITEM 2. PROPERTIES

     As of  December  31,  1997,  the  Company  owned 51  apartment  communities
comprising  11,922 apartment units. The properties are located in North Carolina
(28 communities),  Virginia (11 communities), South Carolina (6 communities) and
Georgia (6 communities).

                                       6

<PAGE>

The following table sets forth specific information regarding the properties:

<TABLE>
<CAPTION>
                                                                                INITIAL
                                                   YEAR         DATE OF       ACQUISITION
           PROPERTY                LOCATION     COMPLETED     ACQUISITION         COST
- ------------------------------ --------------- ----------- ----------------- -------------
<S>                            <C>             <C>         <C>               <C>
GEORGIA
Ashley Run ................... Atlanta         1987        April 1997         $18,000,000
Carlyle Club ................. Atlanta         1974        April 1997          11,580,000
Dunwoody Springs ............. Atlanta         1981        July 1997           15,200,000
Stone Brook .................. Atlanta         1986        October 1997         7,850,000
Savannah West ................ Augusta         1968        July 1996            9,843,620
West Eagle Greens ............ Augusta         1974        March 1996           4,020,000

NORTH CAROLINA

The Meadows .................. Asheville       1974        January 1996         6,200,000
Beacon Hill .................. Charlotte       1985        May 1996            13,579,203
Bridgetown Bay ............... Charlotte       1986        April 1996           5,025,000
Charleston Place ............. Charlotte       1986        May 1997             9,475,000
Hanover Landing .............. Charlotte       1972        August 1995          5,725,000
Heatherwood .................. Charlotte        (3)         (3)                17,630,457
Meadow Creek ................. Charlotte       1984        May 1996            11,100,000
Paces Glen ................... Charlotte       1986        July 1996            7,425,000
Sailboat Bay ................. Charlotte       1973        November 1995        9,100,000
Summerwalk ................... Concord         1983        May 1996             5,660,000
Deerfield .................... Durham          1985        November 1996       10,675,000
The Landing .................. Durham          1984        May 1996             8,345,000
Parkside at Woodlake ......... Durham          1996        September 1996      14,663,886
Wind Lake .................... Greensboro      1985        April 1995           8,760,000
Signature Place .............. Greenville      1981        August 1996          5,462,948
Clarion Crossing ............. Raleigh         1972        September 1997      10,600,000
Highland Hills ............... Raleigh         1987        September 1996      12,100,000
The Hollows .................. Raleigh         1974        June 1993            4,200,000
Paces Arbor .................. Raleigh         1986        March 1997           5,588,219
Paces Forest ................. Raleigh         1986        March 1997           6,473,481
Remington Place .............. Raleigh         1985        October 1997         7,900,000
St. Regis .................... Raleigh         1986        October 1997         9,800,000
The Trestles ................. Raleigh         1987        December 1994       10,350,000
Chase Mooring ................ Wilmington      1968        August 1994          3,594,000
Osprey Landing ............... Wilmington      1974        November 1995        4,375,000
Wimbledon Chase .............. Wilmington      1976        February 1994        3,300,000
Glen Eagles .................. Winston Salem   1986        October 1995         7,300,000
Mill Creek ................... Winston Salem   1984        September 1995       8,550,000

</TABLE>



<PAGE>
<TABLE>
<CAPTION>
                                                                                       DECEMBER
                                                                                       AVERAGE       YEAR-TO-DATE
                                                              TOTAL       AVERAGE      RENT PER        ECONOMIC
                                    TOTAL                   INVESTMENT   UNIT SIZE     MONTH(5)        OCCUPANCY
                                INVESTMENT AT    NUMBER    PER UNIT AT    (SQUARE  ---------------- ---------------
           PROPERTY              12-31-97(1)    OF UNITS     12-31-97      FEET)    1996(2)   1997   1996(2)   1997
- ------------------------------ --------------- ---------- ------------- ---------- --------- ------ --------- -----
<S>                            <C>             <C>        <C>           <C>        <C>       <C>    <C>       <C>
GEORGIA
Ashley Run ...................    18,684,443      348        53,691        1150        --     704      --      91%
Carlyle Club .................    12,237,864      243        50,362        1089        --     705      --      88%
Dunwoody Springs .............    16,594,594      350        47,413         948        --     643      --      91%
Stone Brook ..................     7,953,881      188        42,308         937        --     633      --      85%
Savannah West ................    12,501,309      456        27,415         877       420     470     85%      85%
West Eagle Greens ............     6,056,355      165        36,705         796       425     455     85%      85%

NORTH CAROLINA

The Meadows ..................     7,460,262      176        42,388        1068       587     601     91%      96%
Beacon Hill ..................    14,517,795      349        41,598         734       554     552     93%      92%
Bridgetown Bay ...............     5,763,770      120        48,031         867       579     602     94%      95%
Charleston Place .............    10,007,406      214        46,764         806        --     585      --      94%
Hanover Landing ..............     7,264,857      192        37,838         832       528     513     92%      93%
Heatherwood ..................    18,903,942      476        39,714        1186       307     578     94%      91%
Meadow Creek .................    12,295,434      250        49,182         860       591     476     95%      94%
Paces Glen ...................     8,027,477      172        46,671         907       617     626     95%      94%
Sailboat Bay .................    13,198,131      358        36,866         906       514     550     76%      87%
Summerwalk ...................     7,139,674      160        44,623         963       528     575     97%      96%
Deerfield ....................    11,095,295      204        54,389         888       739     751     89%      94%
The Landing ..................     9,827,290      200        49,136         960       578     748     96%      97%
Parkside at Woodlake .........    14,929,908      266        56,127         865       721     694     96%      90%
Wind Lake ....................     9,817,050      299        32,833         727       504     490     88%      89%
Signature Place ..............     6,727,435      171        39,342        1037       481     497     94%      94%
Clarion Crossing .............    10,812,429      228        47,423         769        --     603      --      93%
Highland Hills ...............    13,901,839      264        52,658        1000       683     718     97%      97%
The Hollows ..................     5,862,730      176        33,311         903       601     630     97%      94%
Paces Arbor ..................     5,836,534      101        57,787         899        --     658      --      94%
Paces Forest .................     6,793,400      117        58,063         883        --     656      --      94%
Remington Place ..............     7,982,291      136        58,693        1098        --     741      --      96%
St. Regis ....................     9,887,449      180        54,930         840        --     658      --      94%
The Trestles .................    11,345,191      280        40,518         776       562     582     93%      92%
Chase Mooring ................     5,174,122      224        23,099         867       513     547     86%      89%
Osprey Landing ...............     6,842,954      176        38,880         981       526     591     89%      92%
Wimbledon Chase ..............     5,461,662      192        28,446         818       532     561     93%      97%
Glen Eagles ..................     8,863,487      166        53,394         952       622     650     93%      95%
Mill Creek ...................     9,395,861      220        42,708         897       553     557     91%      91%
</TABLE>


                                        7

<PAGE>


<TABLE>
<CAPTION>

                                                                                             INITIAL
                                                            YEAR            DATE OF        ACQUISITION
              PROPERTY                    LOCATION     COMPLETED          ACQUISITION          COST
- ------------------------------------ ----------------- -------------- ------------------ ---------------
<S>                                  <C>               <C>            <C>                <C>
SOUTH CAROLINA
Westchase .......................... Charleston        1985           January 1997        $ 11,000,000
The Arbors at Windsor Lake ......... Columbia          1991           January 1997          10,875,000
Stone Ridge ........................ Columbia          1975           December 1993          3,325,000
Breckinridge ....................... Greenville        1973           June 1995              5,600,000
Magnolia Run ....................... Greenville        1972           June 1995              5,500,000
Polo Club .......................... Greenville        1972           June 1993              4,300,000

VIRGINIA

Trophy Chase ....................... Charlottesville   1970           April 1996             3,710,000
Greenbrier ......................... Fredericksburg    1970/1990      October 1996          11,099,525
Tradewinds ......................... Hampton           1988           November 1995         10,200,000
County Green ....................... Lynchburg         1976           December 1993          3,800,000
Ashley Park ........................ Richmond          1988           March 1996            12,205,000
Hampton Glen ....................... Richmond          1986           August 1996           11,599,931
Trolley Square ..................... Richmond          (4)               (4)                10,242,575
Arbor Trace ........................ Virginia Beach    1985           March 1996             5,000,000
Bay Watch Pointe ................... Virginia Beach    1972           July 1995              3,372,525
Harbour Club ....................... Virginia Beach    1988           May 1994               5,250,000
Mayflower Seaside .................. Virginia Beach    1950           October 1993           7,634,144
                                                                                          ------------
TOTAL/AVERAGE                                                                             $424,164,514
                                                                                          ============

<CAPTION>
                                                                                             DECEMBER
                                                                                             AVERAGE
                                                                    TOTAL       AVERAGE      RENT PER        YEAR-TO-DATE
                                          TOTAL                   INVESTMENT   UNIT SIZE     MONTH(5)     ECONOMIC OCCUPANCY
                                      INVESTMENT AT    NUMBER    PER UNIT AT    (SQUARE  ---------------- ------------------
              PROPERTY                 12-31-97(1)    OF UNITS     12-31-97      FEET)    1996(2)   1997   1996(2)    1997
- ------------------------------------ --------------- ---------- ------------- ---------- --------- ------ --------- --------
<S>                                  <C>             <C>        <C>           <C>        <C>       <C>    <C>       <C>
SOUTH CAROLINA

Westchase ..........................    12,199,764        352       34,658        706         --     521      --        95%
The Arbors at Windsor Lake .........    11,339,651        228       49,735        966         --     626      --        92%
Stone Ridge ........................     5,612,592        191       29,385       1047        508     506      90%       92%
Breckinridge .......................     6,896,124        236       29,221        726        415     436      87%       91%
Magnolia Run .......................     6,750,125        212       31,840        993        506     527      96%       94%
Polo Club ..........................     6,904,635        365       18,917        807        397     406      92%       88%

VIRGINIA

Trophy Chase .......................     6,481,964        185       35,038        803        481     511      83%       90%
Greenbrier .........................    11,813,814        258       45,790        851        590     611      95%       95%
Tradewinds .........................    10,889,492        284       38,343        930        560     590      90%       91%
County Green .......................     5,203,820        180       28,910       1000        491     512      91%       96%
Ashley Park ........................    12,942,802        272       47,584        765        562     583      96%       95%
Hampton Glen .......................    12,457,501        232       53,696        788        644     669      96%       96%
Trolley Square .....................    12,547,009        325       38,606        589        300     526      94%       96%
Arbor Trace ........................     5,867,816        148       39,647        850        526     563      96%       96%
Bay Watch Pointe ...................     4,881,908        160       30,512        911        574     590      88%       93%
Harbour Club .......................     6,104,145        214       28,524        813        522     565      87%       91%
Mayflower Seaside ..................     9,517,913        263       36,190        698        664     681      94%       95%
                                        ----------        ---       ------       ----        ---     ---      --        --
TOTAL/AVERAGE                         $487,575,196     11,922      $40,897        889       $549    $582      91%       92%
                                      ============     ======      =======       ====       ====    ====      ==        ==
</TABLE>

<PAGE>

- ------
Notes to Table of Properties:

(1)  "Total  Investment"  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
     period indicated.

(3)  Heatherwood  Apartments is comprised of Heatherwood (completed in 1980) and
     Italian Village and Villa Marina Apartments  (completed in 1980),  acquired
     in September 1996 and August 1997,  respectively,  at a cost of $10,205,457
     and  $7,425,000.  They are  adjoining  properties  and are  operated as one
     apartment community.

(4)  Trolley Square  Apartments is comprised of Trolley  Square East  Apartments
     (completed in 1964) and Trolley Square West Apartments  (completed in 1965)
     acquired  in  June  1996  and  December  1996,  respectively,  at a cost of
     $6,000,000 and $4,242,575. They are adjacent properties and are operated as
     one apartment community.

(5)  Average rent per month  reflects  December's  monthly gross  potential rent
     less concessions divided by the property's number of units.



                                       8
<PAGE>



ITEM 3. LEGAL PROCEEDINGS

     Neither  the  Company  nor any of its  apartment  properties  is  presently
subject to any  material  litigation  nor, to the  Company's  knowledge,  is any
litigation  threatened against the Company or any of the properties,  other than
routine actions  arising in the ordinary  course of business,  some of which are
expected to be covered by liability  insurance and all of which collectively are
not  expected to have a material  adverse  effect on the  business or  financial
condition or results of operations of the Company.

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

     None.

                                    PART II

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

     The  Company's  common  shares are  traded on the New York  Stock  Exchange
("NYSE").  The common  shares were listed on the NYSE under the symbol  "TCR" on
April 18, 1997.  Before that date,  there was no active  trading  market for the
common  shares.  The following  table sets forth the high and low sale prices on
the  NYSE  for the  common  shares  (as  reported  by the  NYSE)  and  the  cash
distributions declared and paid for each quarterly period indicated. On March 1,
1998, the last reported sale price on the NYSE was $12.69 per common share.


<TABLE>
<CAPTION>

                                
                                                        CASH DISTRIBUTION
1996                           HIGH          LOW        PER COMMON SHARE
- ----                           ----          ---        ----------------
<S>                        <C>           <C>           <C>
First Quarter ..........          --             --         $  0.2475
Second Quarter .........          --             --            0.2480
Third Quarter ..........          --             --            0.2485
Fourth Quarter .........                                       0.2490

1997
- ----
First Quarter ..........          --             --         $  0.2500
Second Quarter .........    $  11.25       $  10.25            0.2500
Third Quarter ..........       12.50         10.625            0.2500
Fourth Quarter .........     12.4375         10.125            0.2500
</TABLE>

     Distributions  of $31,324,870 and $15,934,901 were made to the shareholders
during 1997 and 1996, respectively.

     The timing and  amounts of  distributions  to  shareholders  are within the
discretion of the Company's board of directors. Future distributions will depend
on the 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  constitute ordinary income to
the extent of the  Company's  current  and  accumulated  earnings  and  profits.
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
shareholder's  basis in his common shares and reduce the shareholder's  basis in
the common shares. To the extent that a distribution  exceeds both the Company's
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 1997,
approximately  23% of  distributions  represented  a return of capital,  and the
balance represented ordinary income.

                                       9

<PAGE>

     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  additional  cash  payments  of up to $15,000  per  quarter in common
shares.

     The agreement pertaining to the Company's Unsecured Line of Credit contains
certain  covenants  that,  among other things,  require  maintenance  of certain
financial  ratios,  and include  restrictions  on the Company's  ability to make
distributions to its shareholders over certain amounts.

     On March 1, 1998, there were 19,683 shareholders of record of the Company's
common shares.

     As of March 1, 1997, the Company acquired all of the assets of Apple Realty
Group, Inc. (consisting of a property acquisition and disposition agreement with
Apple Residential  Income Trust,  Inc.) for $350,000 in cash plus 150,000 common
shares  (valued  at  $11.00  per  common  share,  for  total   consideration  of
$2,000,000).  The common shares were  distributed to Glade M. Knight as the sole
shareholder  of Apple  Realty  Group,  Inc.  The common  shares so issued by the
Company were issued in a transaction  not involving a public offering within the
meaning of Section 4(2) of the Securities Act of 1933.

ITEM 6. SELECTED FINANCIAL DATA

     For the information called for by this item, see the information in Exhibit
13, 1997 Annual Report,  under the caption "Selected  Financial Data" on page 21
thereof, which information is hereby incorporated by reference herein.

     The  selected  financial  data  should  be read  in  conjunction  with  the
financial  statements and related notes of the Company  included under Item 8 of
this Report.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

     For the information called for by this item, see the information in Exhibit
13, 1997 Annual Report, under the caption "Management's  Discussion and Analysis
of  Financial  Condition  and  Results  of  Operations"  on pages 22  through 26
thereof, which information is hereby incorporated herein by reference.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The financial  statements of the Company and report of independent auditors
required to be included in this item are set forth in Item 14 of this report and
are hereby incorporated herein by reference.

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

     None.

                                       10

<PAGE>

                                   PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     For  information  with  respect to the  Company's  directors  and  director
nominees  see  the  information  under  "Ownership  of  Equity  Securities"  and
"Election of Directors" in the Company's  Proxy  Statement  dated April 3, 1998,
which information is hereby  incorporated  herein by reference.  For information
with respect to the Company's executive officers see "Executive Officers" in the
Company's  Proxy  Statement  dated April 3, 1998,  which  information  is hereby
incorporated herein by reference.

ITEM 11. EXECUTIVE COMPENSATION

     For information  with respect to  compensation  of the Company's  executive
officers and directors,  see the information  under  "Compensation  of Executive
Officers" and "Compensation of Directors" in the Company's Proxy Statement dated
April 3, 1998, which information is hereby incorporated herein by reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     See the information under "Ownership of Equity Securities" in the Company's
Proxy Statement dated April 3, 1998,  which  information is hereby  incorporated
herein by reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     For information on certain relationships and related transactions,  see the
information under "Certain  Relationships and Agreements" in the Company's Proxy
Statement dated April 3, 1998, which information is hereby  incorporated  herein
by reference.

                                       11

<PAGE>

                                    PART IV

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

     (a) Documents filed as part of the report

     1. Financial Statements

     The  following  consolidated  financial  statements of the  registrant  are
included in Item 8 and  incorporated  by  reference  from pages 27 through 38 of
Exhibit 13, 1997 Annual Report.

       Independent Auditors' Report -- Ernst & Young LLP

       Consolidated Balance Sheets -- December 31, 1997 and 1996

       Consolidated  Statements of Operations -- Years Ended  December 31, 1997,
1996 and 1995

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

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

       Notes to Consolidated Financial Statements

     2. Financial Statement Schedule

       Schedule  III -- Real Estate and  Accumulated  Depreciation  (Included on
pages 14 through 17 of this Form 10-K Report)

     All other financial  statement schedules have been omitted because they are
not  applicable or not required or because the required  information is included
elsewhere in the financial statements or notes thereto. 

     3. Exhibits

     Incorporated  herein by reference are the exhibits  listed under  "Exhibits
Index" on pages 19 through 22 of this Form 10-K Report.

     (b) Reports on Form 8-K

     During the last quarter of 1997,  the Company filed the  following  Current
Reports on Form 8-K:

     On October 6, 1997, the Company filed a Report on Form 8-K/A to a Report on
Form 8-K  dated  May 14,  1997.  The  item  reported  was Item 7. The  financial
statement  filed  was a  Statement  of  Income  and  Direct  Operating  Expenses
(exclusive  of certain  items) for Dunwoody  Springs  Apartments  for the twelve
months  ended  June 30,  1997.  Also  included  were a Pro  Forma  Statement  of
Operations  for the six months ended June 30, 1997, a Pro Forma Balance Sheet as
of June 30, 1997,  and a Pro Forma  Statement of  Operations  for the year ended
December 31, 1996.

     On October  15,  1997,  the  Company  filed a Report on Form 8-K.  The item
reported was Item 2 (the acquisition of the Clarion Crossing Apartments).

     On November 10, 1997,  the Company filed a Report on Form 8-K/A to a Report
on Form 8-K dated August 28, 1997.  The item  reported was Item 7. The financial
statement  filed was a  compiled  (unaudited)  Statement  of Income  and  Direct
Operating Expenses  (exclusive of certain items) for Italian Village Apartments,
trading as Italian  Village and Villa Marina  Apartments,  for the twelve months
ended July 31, 1997.

     On November  17,  1997,  the Company  filed a Report on Form 8-K.  The item
reported was Item 2 (the  acquisition  of the Stone Brook  (formerly  Barrington
Parc),  St.  Regis  (formerly  Sterling  Arbor) and  Remington  Place  (formerly
Sterling Place) Apartments.


                                       12

<PAGE>


     On December 12, 1997,  the Company filed a Report on Form 8-K/A to a Report
on Form  8-K  dated  September  30,  1997.  The  item  reported  was Item 7. The
financial  statement  filed was a  Statement  of  Income  and  Direct  Operating
Expenses (exclusive of certain items) for Clarion Crossing for the twelve months
ended August 31, 1997.  Also included  were a Pro Forma  Statement of Operations
for the nine  months  ended  September  30,  1997,  and Pro Forma  Statement  of
Operations for the year ended December 31, 1996.



                                       13

<PAGE>

                                 SCHEDULE III
       REAL ESTATE AND ACCUMULATED DEPRECIATION (AS OF DECEMBER 31, 1997)

<TABLE>
<CAPTION>
                                   INITIAL COST    SUBSEQUENTLY CAPITALIZED        GROSS AMOUNT CARRIED
                                  -------------- ----------------------------- -----------------------------
                         ENCUM-
DESCRIPTION              BRANCES       LAND       BLDG. & IMPR.      IMPR.          LAND      BLDG. & IMPR.
- ----------------------- --------- -------------- --------------- ------------- ------------- ---------------
<S>                     <C>       <C>            <C>             <C>           <C>           <C>
1) Polo Club                $0      $  264,698      $4,035,302    $2,604,635    $  264,698      $6,639,937
* Greenville, SC
* Multi-family housing

2) The Hollows              $0      $1,374,840      $2,825,160    $1,662,730    $1,390,646      $4,472,084
* Raleigh, NC
* Multi-family housing

3) Mayflower Seaside        $0      $2,258,169      $5,375,975    $1,883,769    $2,258,248      $7,259,665
* Virginia Beach, VA
* Multi-family housing
* Retail shops

4) Stone Ridge              $0      $  374,271      $2,950,729    $2,287,592    $  374,292      $5,238,300
* Columbia, SC
* Multi-family housing

5) County Green             $0      $  319,250      $3,480,750    $1,403,820    $  327,484      $4,876,336
* Lynchburg, VA
* Multi-family housing

6) Wimbledon Chase          $0      $  304,590      $2,995,410    $2,161,662    $  304,815      $5,156,847
* Wilmington, NC
* Multi-family housing

7) Harbour Club             $0      $1,019,895      $4,230,105    $  854,145    $1,020,274      $5,083,871
* Virginia Beach, VA
* Multi-family housing

8) Chase Mooring            $0      $  258,126      $3,335,874    $1,580,122    $  258,210      $4,915,912
* Wilmington, NC
* Multi-family housing

9) The Trestles             $0      $2,650,884      $7,699,116    $  995,191    $2,686,006      $8,659,185
* Raleigh, NC
* Multi-family housing

10) Wind Lake               $0      $1,051,200      $7,708,800    $1,057,050    $1,088,780      $8,728,270
* Greensboro, NC
* Multi-family housing

11) Magnolia Run            $0      $  495,000      $5,005,000    $1,250,125    $  509,001      $6,241,124
* Greenville, SC
* Multi-family housing

12) Breckinridge            $0      $1,512,000      $4,088,000    $1,296,124    $1,558,060      $5,338,064
* Greenville, SC
* Multi-family housing

13) Bay Watch Pointe        $0      $  775,680      $2,596,845    $1,509,383    $  813,935      $4,067,973
* Virginia Beach, VA
* Multi-family housing

<CAPTION>

<PAGE>


                                                     DATE OF        DATE
DESCRIPTION                 TOTAL       ACC. DEP.     CONST.      ACQUIRED     DEP. LIFE
- ----------------------- ------------- ------------- --------- --------------- ----------
<S>                     <C>           <C>           <C>       <C>             <C>
1) Polo Club             $ 6,904,635   $1,348,765     1972    June 3, 1993    27.5 yrs.
* Greenville, SC
* Multi-family housing

2) The Hollows           $ 5,862,730   $  803,937     1974    June 1, 1993    27.5 yrs.
* Raleigh, NC
* Multi-family housing

3) Mayflower Seaside     $ 9,517,913   $1,103,186     1950    Oct. 26, 1993   27.5 yrs.
* Virginia Beach, VA
* Multi-family housing
* Retail shops

4) Stone Ridge           $ 5,612,592   $  910,979     1975    Dec. 8, 1993    27.5 yrs.
* Columbia, SC
* Multi-family housing

5) County Green          $ 5,203,820   $  777,966     1976    Dec. 1, 1993    27.5 yrs.
* Lynchburg, VA
* Multi-family housing

6) Wimbledon Chase       $ 5,461,662   $  767,403     1976    Feb. 1, 1994    27.5 yrs.
* Wilmington, NC
* Multi-family housing

7) Harbour Club          $ 6,104,145   $  682,749     1988    May 1, 1994     27.5 yrs.
* Virginia Beach, VA
* Multi-family housing

8) Chase Mooring         $ 5,174,122   $  617,969     1968    Aug. 1, 1994    27.5 yrs.
* Wilmington, NC
* Multi-family housing

9) The Trestles          $11,345,191   $1,109,837     1987    Dec. 30, 1994   27.5 yrs.
* Raleigh, NC
* Multi-family housing

10) Wind Lake            $ 9,817,050   $  899,238     1985    April 1, 1995   27.5 yrs.
* Greensboro, NC
* Multi-family housing

11) Magnolia Run         $ 6,750,125   $  633,948     1972    June 1, 1995    27.5 yrs.
* Greenville, SC
* Multi-family housing

12) Breckinridge         $ 6,896,124   $  517,880     1973    June 21, 1995   27.5 yrs.
* Greenville, SC
* Multi-family housing

13) Bay Watch Pointe     $ 4,881,908   $  408,201     1972    July 18, 1995   27.5 yrs.
* Virginia Beach, VA
* Multi-family housing

</TABLE>

                                       14

<PAGE>

<TABLE>
<CAPTION>

                                  INITIAL COST     SUBSEQUENTLY CAPITALIZED        GROSS AMOUNT CARRIED
                                  -------------- ----------------------------- -----------------------------
                          ENCUM-
DESCRIPTION              BRANCES       LAND      BLDG. & IMPR.       IMPR.          LAND     BLDG. & IMPR.
- ----------------------- --------- -------------- --------------- ------------- ------------- ---------------
<S>                     <C>       <C>            <C>             <C>           <C>           <C>
14) Hanover Landing         $0      $  801,500     $ 4,923,500    $1,539,857    $  822,286     $ 6,442,571
* Charlotte, NC
* Multi-family housing

15) Mill Creek              $0      $1,368,000     $ 7,182,000    $  845,861    $1,417,614     $ 7,978,247
* Winston-Salem, NC
* Multi-family housing

16) Glen Eagles             $0      $1,095,000     $ 6,205,000    $1,563,487    $1,595,456     $ 7,268,031
* Winston-Salem, NC
* Multi-family housing

17) Sailboat Bay            $0      $2,002,000     $ 7,098,000    $4,098,131    $2,153,610     $11,044,521
* Charlotte, NC
* Multi-family housing

18) Tradewinds              $0      $1,428,000     $ 8,772,000    $  689,492    $1,436,890     $ 9,452,602
* Hampton, VA
* Multi-family housing

19) Osprey Landing          $0      $  393,750     $ 3,981,250    $2,467,954    $  403,842     $ 6,439,112
* Wilmington, NC
* Multi-family housing

20) The Meadows             $0      $  186,000     $ 6,014,000    $1,260,262    $  384,556     $ 7,075,706
* Asheville, NC
* Multi-family housing

21) West Eagle Green        $0      $  326,400     $ 3,693,600    $2,036,355    $  316,095     $ 5,740,260
* Augusta, GA
* Multi-family housing

22) Ashley Park             $0      $1,586,650     $10,618,350    $  737,802    $1,589,262     $11,353,540
* Richmond, vA
* Multi-family housing

23) Arbor Trace             $0      $1,100,000     $ 3,900,000    $  867,816    $1,130,750     $ 4,737,066
* Virginia Beach, VA
* Multi-family housing

24) Bridgetown Bay          $0      $  603,000     $ 4,422,000    $  738,770    $  624,169     $ 5,139,601
* Charlotte, NC
* Multi-family housing

25) Trophy Chase            $0      $  853,300     $ 2,856,700    $2,771,964    $  880,843     $ 5,601,121
* Charlottesville, VA
* Multi-family housing

26) Beacon Hill             $0      $3,121,587     $10,457,616    $  938,592    $3,075,705     $11,442,090
* Charlotte, NC
* Multi-family housing

27) Summerwalk              $0      $1,528,200     $ 4,131,800    $1,479,674    $1,565,050     $ 5,574,624
* Concord, NC
* Multi-family housing

<CAPTION>

<PAGE>


                                                     DATE OF        DATE
DESCRIPTION                 TOTAL       ACC. DEP.     CONST.      ACQUIRED    DEP. LIFE
- ----------------------- ------------- ------------- --------- --------------- ----------
<S>                     <C>           <C>           <C>       <C>             <C>
14) Hanover Landing      $ 7,264,857   $  550,759     1972    Aug. 22, 1995   27.5 yrs.
* Charlotte, NC
* Multi-family housing

15) Mill Creek           $ 9,395,861   $  677,900     1984    Sept. 1, 1995   27.5 yrs.
* Winston-Salem, NC
* Multi-family housing

16) Glen Eagles          $ 8,863,487   $  627,144     1990    Oct. 1, 1995    27.5 yrs.
* Winston-Salem, NC
* Multi-family housing

17) Sailboat Bay         $13,198,131   $1,132,932     1972    Nov. 1, 1995    27.5 yrs.
* Charlotte, NC
* Multi-family housing

18) Tradewinds           $10,889,492   $  811,294     1988    Nov. 1, 1995    27.5 yrs.
* Hampton, VA
* Multi-family housing

19) Osprey Landing       $ 6,842,954   $  510,604     1973    Nov. 1, 1995    27.5 yrs.
* Wilmington, NC
* Multi-family housing

20) The Meadows          $ 7,460,262   $  536,888     1974    Jan. 31, 1996   27.5 yrs.
* Asheville, NC
* Multi-family housing

21) West Eagle Green     $ 6,056,355   $  394,366     1974    March 1, 1996   27.5 yrs.
* Augusta, GA
* Multi-family housing

22) Ashley Park          $12,942,802   $  823,302     1988    March 1, 1996   27.5 yrs.
* Richmond, vA
* Multi-family housing

23) Arbor Trace          $ 5,867,816   $  336,766     1985    March 1, 1996   27.5 yrs.
* Virginia Beach, VA
* Multi-family housing

24) Bridgetown Bay       $ 5,763,770   $  340,018     1986    April 1, 1996   27.5 yrs.
* Charlotte, NC
* Multi-family housing

25) Trophy Chase         $ 6,481,964   $  367,546     1970    April 1, 1996   27.5 yrs.
* Charlottesville, VA
* Multi-family housing

26) Beacon Hill          $14,517,795   $  705,777     1985    May 1, 1996     27.5 yrs.
* Charlotte, NC
* Multi-family housing

27) Summerwalk           $ 7,139,674   $  338,188     1983    May 1, 1996     27.5 yrs.
* Concord, NC
* Multi-family housing
</TABLE>

                                       15

<PAGE>

<TABLE>
<CAPTION>

                                           INITIAL COST     SUBSEQUENTLY CAPITALIZED        GROSS AMOUNT CARRIED
                                           -------------- ----------------------------- -----------------------------
                                   ENCUM-
DESCRIPTION                       BRANCES       LAND      BLDG. & IMPR.       IMPR.          LAND     BLDG. & IMPR.
- -------------------------------- --------- -------------- --------------- ------------- ------------- ---------------
<S>                              <C>       <C>            <C>             <C>           <C>           <C>
28) The Landing                      $0      $1,001,400     $ 7,343,600    $1,482,290    $1,023,951     $ 8,803,339
* Raleigh, NC
* Multi-family housing

29) Meadowcreek                      $0      $1,110,000     $ 9,990,000    $1,195,434    $1,134,435     $11,160,999
* Pineville, NC
* Multi-family housing

30) Trolley Square East              $0      $1,620,000     $ 4,380,000    $2,304,434    $2,817,604     $ 9,729,405
Trolley Square West                          $1,145,495     $ 3,097,080
* Richmond, VA
* Multi-family housing

31) Savannah West                    $0      $  627,860     $ 9,215,760    $2,657,689    $1,161,211     $11,340,098
* Augusta, GA
* Multi-family housing

32) Paces Glen                       $0      $2,153,250     $ 5,271,750    $  602,477    $2,226,400     $ 5,801,077
* Charlotte, NC
* Multi-family housing

33) Signature Place                  $0      $  491,665     $ 4,971,283    $1,264,487    $  502,648     $ 6,224,787
* Greenville, NC
* Multi-family housing

34) Hampton Glen                     $0      $1,391,992     $10,207,939    $  857,570    $1,414,093     $11,043,408
* Richmond, VA
* Multi-family housing

35) Heatherwood                      $0      $2,449,310     $ 7,756,147    $1,273,485    $4,184,116     $14,719,826
Italian Village/Villa Marina                 $1,707,750     $ 5,717,250
* Charlotte, NC
* Multi-family housing

36) Highland Hills                   $0      $1,210,000     $10,890,000    $1,801,839    $1,198,724     $12,703,115
* Carrboro, NC
* Multi-family housing

37) Parkside at Woodlake             $0      $2,932,778     $11,731,108    $  266,022    $2,884,355     $12,045,553
* Durham, NC
* Multi-family housing

38) Greenbrier                       $0      $  998,957     $10,100,568    $  714,289    $1,009,699     $10,804,115
* Fredericksburg, VA
* Multi-family housing

39) Deerfield                        $0      $  427,000     $10,248,000    $  420,295    $  430,416     $10,664,879
* Durham, NC
* Multi-family housing

40) The Arbors at Windsor Lake       $0      $  978,750     $ 9,896,250    $  464,651    $  994,336     $10,345,315
* Columbia, SC
* Multi-family housing

41) Westchase                        $0      $1,980,000     $ 9,020,000    $1,199,764    $2,012,148     $10,187,616
* Charleston, SC
* Multi-family housing

<CAPTION>
<PAGE>



                                                            DATE OF        DATE
DESCRIPTION                          TOTAL      ACC. DEP.    CONST.      ACQUIRED     DEP. LIFE

- -------------------------------- ------------- ----------- --------- ---------------- ----------
<S>                              <C>           <C>         <C>       <C>              <C>
28) The Landing                   $ 9,827,290   $532,052     1984    May 1, 1996      27.5 yrs.
* Raleigh, NC
* Multi-family housing

29) Meadowcreek                   $12,295,434   $692,927     1984    May 31, 1996     27.5 yrs.
* Pineville, NC
* Multi-family housing

30) Trolley Square East           $12,547,009   $523,667     1968    June 25, 1996    27.5 yrs.
Trolley Square West                                          1964    Dec. 31, 1996    27.5 yrs.
* Richmond, VA
* Multi-family housing

31) Savannah West                 $12,501,309   $626,284     1976    July 1, 1996     27.5 yrs.
* Augusta, GA
* Multi-family housing

32) Paces Glen                    $ 8,027,477   $317,033     1986    July 19, 1996    27.5 yrs.
* Charlotte, NC
* Multi-family housing

33) Signature Place               $ 6,727,435   $340,582     1981    August 1, 1996   27.5 yrs.
* Greenville, NC
* Multi-family housing

34) Hampton Glen                  $12,457,501   $591,866     1986    August 1, 1996   27.5 yrs.
* Richmond, VA
* Multi-family housing

35) Heatherwood                   $18,903,942   $507,135     1980    Sept. 1, 1996    27.5 yrs.
Italian Village/Villa Marina                                 1980    Aug. 29, 1997
* Charlotte, NC
* Multi-family housing

36) Highland Hills                $13,901,839   $656,581     1987    Sept. 27, 1996   27.5 yrs.
* Carrboro, NC
* Multi-family housing

37) Parkside at Woodlake          $14,929,908   $619,610     1996    Aug. 31, 1996    27.5 yrs.
* Durham, NC
* Multi-family housing

38) Greenbrier                    $11,813,814   $506,348     1980    Oct. 1, 1996     27.5 yrs.
* Fredericksburg, VA
* Multi-family housing

39) Deerfield                     $11,095,295   $456,364     1985    Nov. 1, 1996     27.5 yrs.
* Durham, NC
* Multi-family housing

40) The Arbors at Windsor Lake    $11,339,651   $388,602     1991    Jan. 1, 1997     27.5 yrs.
* Columbia, SC
* Multi-family housing

41) Westchase                     $12,199,764   $371,620     1985    Jan. 15, 1997    27.5 yrs.
* Charleston, SC
* Multi-family housing

</TABLE>

                                       16

<PAGE>

<TABLE>
<CAPTION>

                                  INITIAL COST     SUBSEQUENTLY CAPITALIZED        GROSS AMOUNT CARRIED
                                  -------------- ----------------------------- -----------------------------
                          ENCUM-
DESCRIPTION              BRANCES       LAND      BLDG. & IMPR.       IMPR.          LAND     BLDG. & IMPR.
- ----------------------- --------- -------------- --------------- ------------- ------------- ---------------
<S>                     <C>       <C>            <C>             <C>           <C>           <C>
42) Paces Arbor         $0         $ 1,173,526    $  4,414,693    $   248,315   $ 1,180,955   $  4,655,579
* Raleigh, NC
* Multi-family housing

43) Paces Forest        $0         $ 1,359,431    $  5,114,050    $   319,919   $ 1,370,380   $  5,423,020
* Raleigh, NC
* Multi-family housing

44) Carlyle Club        $0         $ 3,589,800    $  7,990,200    $   657,864   $ 3,606,716   $  8,631,148
* Lawrenceville, GA
* Multi-family housing

45) Ashley Run          $0         $ 3,780,000    $ 14,220,000    $   684,443   $ 3,793,411   $ 14,891,032
* Norcross, GA
* Multi-family housing

46) Charleston Place    $0         $ 1,516,000    $  7,959,000    $   532,406   $ 1,534,433   $  8,472,973
* Charlotte, NC
* Multi-family housing

47) Dunwoody Springs    $0         $ 3,648,000    $ 11,552,000    $ 1,394,594   $ 3,665,666   $ 12,928,928
* Dunwoody, GA
* Multi-family housing

48) Clarion Crossing    $0         $ 3,180,000    $  7,420,000    $   212,429   $ 3,233,066   $  7,579,363
* Raleigh, NC
* Multi-family housing

49) Stone Brook         $0         $ 1,570,000    $  6,280,000    $   103,881   $ 1,581,203   $  6,372,678
* Norcross, GA
* Multi-family housing

50) St. Regis           $0         $ 2,156,000    $  7,644,000    $    87,449   $ 2,169,166   $  7,718,283
* Raleigh, NC
* Multi-family housing

51) Remington Place     $0         $ 1,422,000    $  6,478,000    $    82,291   $ 1,433,244   $  6,549,047
* Raleigh, NC
* Multi-family housing
                                   $74,672,954    $349,491,560    $63,410,682   $76,812,953   $410,762,243
                                   ===========    ============    ===========   ===========   ============

<CAPTION>

<PAGE>


                                                              DATE OF        DATE
DESCRIPTION                      TOTAL             ACC. DEP.     CONST.      ACQUIRED     DEP. LIFE
- ----------------------- ----------------------- -------------- --------- ---------------- ----------
<S>                     <C>                     <C>            <C>       <C>              <C>
42) Paces Arbor             $    5,836,534       $   142,901     1986    March 1, 1997    27.5 yrs.
* Raleigh, NC
* Multi-family housing

43) Paces Forest            $    6,793,400       $   167,343     1986    March 1, 1997    27.5 yrs.
* Raleigh, NC
* Multi-family housing

44) Carlyle Club            $   12,237,864       $   242,599     1974    Apr. 30, 1997    27.5 yrs.
* Lawrenceville, GA
* Multi-family housing

45) Ashley Run              $   18,684,443       $   410,263     1987    Apr. 30, 1997    27.5 yrs.
* Norcross, GA
* Multi-family housing

46) Charleston Place        $   10,007,406       $   211,614     1986    May 13, 1997     27.5 yrs.
* Charlotte, NC
* Multi-family housing

47) Dunwoody Springs        $   16,594,594       $   227,872     1981    July 25, 1997    27.5 yrs.
* Dunwoody, GA
* Multi-family housing

48) Clarion Crossing        $   10,812,429       $    92,074     1972    Sept. 30, 1997   27.5 yrs.
* Raleigh, NC
* Multi-family housing

49) Stone Brook             $    7,953,881       $    38,965     1986    Oct. 31, 1997    27.5 yrs.
* Norcross, GA
* Multi-family housing

50) St. Regis               $    9,887,449       $    46,995     1986    Oct. 31, 1997    27.5 yrs.
* Raleigh, NC
* Multi-family housing

51) Remington Place         $    7,982,291       $    39,791     1985    Oct. 31, 1997    27.5 yrs.
* Raleigh, NC
* Multi-family housing
                            $  487,575,196 (1)   $27,486,630
                            ==============       ===========
</TABLE>

- ------
(1) Represents the aggregate cost for Federal Income tax purposes.

                                       17

<PAGE>

                                  SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its  behalf by the  undersigned,  thereunto  duly  authorized,  this 30th day of
March, 1998. 

                                   CORNERSTONE REALTY INCOME TRUST, INC.


                                   By: /s/ Glade M. Knight
                                       ----------------------------------------
                                         Glade M. Knight,
                                         Chairman of the Board, Chief Executive
                                           Officer and President

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

<TABLE>
<CAPTION>
           SIGNATURE                            CAPACITY                      DATE
- -------------------------------   -----------------------------------   ---------------
<S>                               <C>                                   <C>
       /s/ GLADE M. KNIGHT        Director, Chief Executive             March 30, 1998
- ---------------------------       Officer and President
           Glade M. Knight


  /s/ STANLEY J. OLANDER, JR.     Director, Chief Financial Officer     March 30, 1998
- ---------------------------       and Principal Accounting Officer
      Stanley J. Olander, Jr.


      /s/ MARTIN ZUCKERBROD       Director                              March 30, 1998
- ---------------------------
          Martin Zuckerbrod

    /s/ HARRY S. TAUBENFELD       Director                              March 30, 1998
- ---------------------------
        Harry S. Taubenfeld

      /s/ LESLIE A. GRANDIS       Director                              March 30, 1998
- ---------------------------
          Leslie A. Grandis

   /s/ GLENN W. BUNTING, JR.      Director                              March 30, 1998
- ---------------------------
       Glenn W. Bunting, Jr.

       /s/ PENELOPE W. KYLE       Director                              March 30, 1998
- ---------------------------
           Penelope W. Kyle

</TABLE>


                                       18

<PAGE>

                                 EXHIBIT INDEX

<TABLE>
<CAPTION>
 EXHIBIT
  NUMBER                               DESCRIPTION
  ------                               -----------
<S>         <C>

3.1         Amended and Restated Articles of Incorporation of Cornerstone Realty
            Income Trust, Inc., as amended (Incorporated by reference to Exhibit
            3.1  included in the  Company's  Report on Form 10-Q for the Quarter
            ended June 30, 1995; File No. 0-23954).

3.2         Bylaws of Cornerstone  Realty Income Trust,  Inc.  (Amended  Through
            March 31, 1997)  (Incorporated  by reference to Exhibit 4.2 included
            in the  Company's  Registration  Statement  on Form  S-3;  File  No.
            333-23693).

4.1         Credit  Agreement  dated  as of  October  30,  1997,  by  and  among
            Cornerstone Realty Income Trust, Inc., and any Additional  Borrowers
            party thereto,  as Borrowers,  the Lenders referred to therein,  and
            First Union  National Bank, as Agent  (Incorporated  by reference to
            Exhibit 4.1  included in the  Registrant's  Report on Form 8-K dated
            December 30, 1997; File No. 0-23954).

4.2         Joinder  Agreement  dated  as of  December  31,  1997 to the  Credit
            Agreement  dated as of October 30,  1997,  by and Among  Cornerstone
            Realty Income Trust,  Inc., each Additional  Borrower party thereto,
            CRIT-NC,  LLC, the lenders party  thereto,  and First Union National
            Bank, as Agent (Incorporated by reference to Exhibit 4.2 included in
            the  Registrant's  Report on Form 8-K dated December 30, 1997;  File
            No. 0-23954).

4.3         (1) Amended and Restated  Revolving  Credit Note dated  December 31,
            1997 in the principal  amount of up to  $65,000,000  made payable by
            Cornerstone Realty Income Trust, Inc. and CRIT-NC,  LLC to the order
            of First Union National Bank, and (2) Amended and Restated Revolving
            Credit Note dated December 31, 1997 in the principal amount of up to
            $35,000,000  made payable by Cornerstone  Realty Income Trust,  Inc.
            and CRIT-NC,  LLC to the order of AmSouth Bank,  and (3) Amended and
            Restated  Revolving  Credit  Note  dated  December  31,  1997 in the
            principal  amount of up to  $25,000,000  made payable by Cornerstone
            Realty Income Trust,  Inc. and CRIT-NC,  LLC to the order of Crestar
            Bank,  and (4)  Amended  and  Restated  Revolving  Credit Note dated
            December 31, 1997 in the principal  amount of up to $20,000,000 made
            payable by Cornerstone Realty Income Trust, Inc. and CRIT-NC, LLC to
            the order of Fleet  National  Bank,  and (5)  Amended  and  Restated
            Revolving  Credit  Note dated  December  31,  1997 in the  principal
            amount of up to  $30,000,000  made  payable  by  Cornerstone  Realty
            Income Trust, Inc. and CRIT-NC, LLC to the order of Guaranty Federal
            Bank,  F.S.B.  (Incorporated by reference to Exhibit 4.3 included in
            the  Registrant's  Report on Form 8-K dated December 30, 1997;  File
            No. 0-23954).

</TABLE>

     The  Company  agrees to  furnish  the  Commission  on request a copy of any
instrument with respect to long-term debt of the Company or its subsidiaries the
total  amount of  securities  authorized  under which does not exceed 10% of the
total assets of the Company and its subsidiaries on a consolidated basis.

                                       19

<PAGE>

<TABLE>
<CAPTION>

 EXHIBIT

 NUMBER                                DESCRIPTION
 ------                                -----------
<S>        <C>

10.1       Amendment and  Restatement of Cornerstone  Realty Income Trust,  Inc.
           1992 Incentive Plan. (Exhibit 10.14)(1) This is a management contract
           or  compensatory  plan or  arrangement  required  to be  filed  as an
           exhibit pursuant to Item 14(c) of Form 10-K.

10.2       Amendment and  Restatement of Cornerstone  Realty Income Trust,  Inc.
           1992  Non-Employee  Directors Stock Option Plan.  (Exhibit  10.15)(1)
           This is a management  contract or  compensatory  plan or  arrangement
           required  to be filed as an exhibit  pursuant  to Item 14 (c) of Form
           10-K.

10.3       Agreement for Appointment of Transfer Agent and Registrar between the
           Company and First Union National Bank of North Carolina (Incorporated
           by reference to Exhibit  10.19 to the  Company's  Report on Form 10-K
           for the Year Ended December 31, 1994; File No. 0-23954).

10.4       Agreement and Bill of Transfer and  Assignment  dated October 1, 1996
           between  Cornerstone  Management Group,  Inc. and Cornerstone  Realty
           Income Trust, Inc.(2)

10.5       Agreement and Bill of Transfer and  Assignment  dated October 1, 1996
           between  Cornerstone  Advisors,  Inc. and  Cornerstone  Realty Income
           Trust, Inc.(2)

10.6       Agreement and Bill of Transfer and  Assignment  dated October 1, 1996
           between  Cornerstone Realty Group, Inc. and Cornerstone Realty Income
           Trust, Inc. (Acquisition/Disposition Agreement).(2)

10.7       Agreement and Bill of Transfer and  Assignment  dated October 1, 1996
           between  Cornerstone Realty Group, Inc. and Cornerstone Realty Income
           Trust, Inc. (Personal Property). (2)

10.8       Employment  Agreement  dated  September 1, 1996  between  Cornerstone
           Realty Income Trust,  Inc. and Glade M. Knight.  This is a management
           contract or compensatory plan or arrangement  required to be filed as
           an exhibit pursuant to Item 14 (c) of Form 10-K. FILED HEREWITH.

10.9       Employment  Agreement  dated  September 1, 1996  between  Cornerstone
           Realty  Income Trust,  Inc. and Debra A. Jones.  This is a management
           contract or compensatory plan or arrangement  required to be filed as
           an exhibit pursuant to Item 14 (c) of Form 10-K. (2)

10.10      Employment  Agreement  dated  September 1, 1996  between  Cornerstone
           Realty  Income  Trust,  Inc. and Stanley J.  Olander,  Jr . This is a
           management  contract or compensatory plan or arrangement  required to
           be filed as an exhibit pursuant to Item 14 (c) of Form 10-K. (2)

10.11      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).

10.12      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).

10.13      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).

</TABLE>

                                       20

<PAGE>


<TABLE>
<CAPTION>

EXHIBIT
NUMBER                                 DESCRIPTION
- ------                                 -----------
<S>          <C>

10.14      Advisory Agreement  Subcontract among Apple Residential Income Trust,
           Inc., Apple Residential Advisors,  Inc. and Cornerstone Realty Income
           Trust, Inc. FILED HEREWITH.

10.15      Property  Management  Agreement  Subcontract  among Apple Residential
           Income Trust,  Inc., Apple Residential  Management  Group,  Inc., and
           Cornerstone Realty Income Trust, Inc. FILED HEREWITH.

10.16      Agreement and Bill of Transfer and Assignment among Apple Residential
           In- come Trust, Inc., Apple Realty Group, Inc. and Cornerstone Realty
           Income Trust, Inc. FILED HEREWITH.

10.17      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. 333-10635) filed on
           November 14, 1996).

10.18      Common Share  Purchase  Option  Agreement  between Apple  Residential
           Income Trust,  Inc. and Cornerstone  Realty Income Trust,  Inc. FILED
           HEREWITH.

10.19      Assignment  Relating to Property  Management  Agreements  among Apple
           Resi- dential Income Trust, Inc., Apple Residential Management Group,
           Inc.,  Apple REIT Limited  Partnership and Cornerstone  Realty Income
           Trust, Inc. FILED HEREWITH.

10.20      Underwriting  Agreement dated April 18, 1997 among Cornerstone Realty
           Income Trust, Inc. and the several Underwriters named therein.  FILED
           HEREWITH.

10.21      Articles of Organization of CRIT-NC,  LLC  (Incorporated by reference
           to Exhibit 10.1 included in the Company's  Current Report on Form 8-K
           dated December 30, 1997; File No. 0-23954).

10.22      Operating  Agreement  of  CRIT-NC,  LLC dated as of  December 9, 1997
           (Incorporated  by reference to Exhibit 10.2 included in the Company's
           Current  Report  on Form  8-K  dated  December  30,  1997;  File  No.
           0-23954).

10.23      Form of Property  Management  Agreement  between  Apple REIT  Limited
           Part-  nership  and  Apple  Residential   Income  Trust,  Inc.  FILED
           HEREWITH.

10.24      First  Amendment to the  Cornerstone  Realty Income Trust,  Inc. 1992
           Incentive Plan. This is a management contract or compensatory plan or
           arrangement re- quired to be filed as an exhibit  pursuant to Item 14
           (c) of Form 10-K. FILED HEREWITH.

10.25      First Amendment to the 1992 Incentive Plan Nonstatutory  Stock Option
           Agree- ment between  Cornerstone Realty Income Trust, Inc. and Martin
           Zuckerbrod.  This is a management  contract or  compensatory  plan or
           arrangement  required  to be filed as an exhibit  pursuant to Item 14
           (c) of Form 10-K. FILED HEREWITH.

10.26      First Amendment to the 1992 Incentive Plan Nonstatutory  Stock Option
           Agree- ment between  Cornerstone  Realty Income Trust, Inc. and Harry
           S. Taubenfeld.  This is a management contract or compensatory plan or
           arrangement  required  to be filed as an exhibit  pursuant to Item 14
           (c) of Form 10-K. FILED HEREWITH.

  12       Statement  regarding  computation  of  Ratio  of  Earnings  to  Fixed
           Charges. FILED HEREWITH.

  13       1997  Annual   Report  (with  the   exception   of  the   information
           incorporated  by  reference  in Items 6, 7, and 14 of this  Form 10-K
           Report, no other  information  appearing in the 1997 Annual Report is
           to be  deemed  filed  as a part  of this  Form  10-K  Report).  FILED
           HEREWITH.

</TABLE>

                                       21

<PAGE>


<TABLE>
<CAPTION>

EXHIBIT
NUMBER                                 DESCRIPTION
- ------                                 -----------
<S>        <C>

 21        Subsidiaries of Cornerstone Realty Income Trust, Inc. FILED HEREWITH.

 23        Consent of Independent Auditors. FILED HEREWITH.

 27        Financial Data Schedule. FILED HEREWITH.

99.1       Pages 19 through 27 of the Current  Report on Form 8-K of Cornerstone
           Realty Income Trust, Inc.dated October 31, 1996. FILED HEREWITH.

99.2       Pages 5 through 18 of the Current  Report on Form 8-K of  Cornerstone
           Realty Income Trust, Inc. dated March 27, 1997. FILED HEREWITH.

99.3       Pages 4 through 12 of the Current  Report on Form 8-K of  Cornerstone
           Realty Income Trust, Inc. dated May 14 , 1997. FILED HEREWITH.

99.4       Pages 4 through 10 of the Current  Report on Form 8-K of  Cornerstone
           Realty Income Trust, Inc. dated August 28, 1997. FILED HEREWITH.

99.5       Pages 3 through 7 of the  Current  Report on Form 8-K of  Cornerstone
           Realty Income Trust, Inc. dated September 30, 1997. FILED HEREWITH.

99.6       Pages 4 through 15 of the Current  Report on Form 8-K of  Cornerstone
           Realty Income Trust, Inc. dated October 31, 1997. FILED HEREWITH.

</TABLE>


- ----------
(1) Incorporated  herein by reference to the Exhibit  referred to in parentheses
    which was filed as an Exhibit to the Company's  Post-Effective Amendment No.
    5 to its Registration  Statement on Form S-11 (File No. 33-51296),  as filed
    with the Securities and Exchange Commission on April 28, 1994.

(2) Incorporated  herein by reference to the Exhibit of the same number filed as
    an Exhibit to the  Company's  Report on Form 8-K dated  September  26,  1996
    (File No. 0-23954).

                                       22



                                                                    EXHIBIT 10.8


                              EMPLOYMENT AGREEMENT

     This EMPLOYMENT  AGREEMENT  ("Agreement")  is made as of September 1, 1996,
between  CORNERSTONE  REALTY  INCOME TRUST  INC.,(the  "Company"),  and GLADE M.
KNIGHT (the "Employee").

                                    RECITALS

     A. The Company is in the  business of buying and  managing  commercial  and
residential real estate properties.

     B.  The  Employee  has  extensive  knowledge  in  various  aspects  of this
business, and has been employed by the Company for some time.

     C. The Company wishes to continue its relationship  with the Employee,  and
both parties desire to reduce their agreement concerning employment to writing.

     NOW,  THEREFORE,  in  consideration  of the  foregoing  and the  agreements
contained herein, the parties hereto agree as follows:

     1.  Employment.  The Company hereby employs the Employee as Chief Executive
Officer, and the Employee hereby accepts such employment for a period of one (1)
year beginning on September 1, 1996 and terminating on August 31, 1997 or unless
terminated  sooner as provided herein. By notice sent to the Employee before the
expiration of this Agreement,  the Company may extend the term of this Agreement
for up to four (4) additional one(1)-year terms.

     2. Duties. During his employment the Employee shall hold such positions and
perform  such  services  as may be  assigned  to him  from  time  to time by the
Chairman of the Board or the Board of  Directors  of the  Company.  The Employee
shall  report  to the  Board  of  Directors  or  such  other  officer  as may be
designated  from  time to time by the Board of  Directors.  The  Employee  shall
devote as much of his  attention  and energies to the business of the Company as
is reasonably required in his judgment and that of the Board of Directors.

     3. Compensation.

         (a) The Employee  shall be compensated on the basis of an annual salary
of $210,000,  which shall be payable in monthly or more frequent installments in
accordance  with the Company's  standard  payroll  practices.  The Company shall
review the Employee's  performance at the end of each fiscal year of the Company
and, in its sole discretion and based on the Employee's  performance  and/or the
financial condition of the Company,  may either maintain or increase his salary.
Any such change in the salary of the Employee shall



<PAGE>



not affect the other terms and conditions of this Agreement,  which shall remain
in full force and effect.

         (b) In addition to the salary set forth in Section  3(a),  the Employee
shall be eligible to receive an annual  bonus to be  determined  by the Board of
Directors in accordance with the incentive  compensation  program or stock award
or stock option program as may be in effect from time to time during the term of
the Employee's employment for which he is eligible.

     4. Benefits.  The Company shall provide the Employee with  vacation,  group
life  insurance,  group  medical  insurance  and other such  benefits  as may be
consistent with the Company's policies  applicable to those employees of similar
rank and position.  The Company may from time to time add to, reduce,  eliminate
or otherwise modify those benefits at its discretion as provided by law.

     5.  Business  Expenses.  The  Company  shall  reimburse  the  Employee  for
reasonable and necessary  business  expenses,  ancillary expenses for travel and
similar  items,  incurred or expended by the Employee in the  performance of his
duties hereunder.  Such reimbursement  shall be in accordance with the Company's
policy and procedures  governing  reimbursement  of such expenses,  which may be
altered or modified from time to time in the Company's sole discretion.

     6. Covenant Not to Compete or Interfere.

         (a) The Employee  agrees that during the term of his employment and for
a period of one (1) year  thereafter if the Employee  terminates his employment,
he will not:

              (i) directly or indirectly,  in the same or a similar  capacity as
that with the Company,  be employed by, affiliated with, direct the business of,
or act on behalf of, a business  that  competes  with the  Company in  Virginia,
North Carolina, or South Carolina.

              (ii) solicit,  sell or attempt to sell any product involved in the
Company's  business to any  customer  or  prospect of the Company  with whom the
Employee had dealings or material  contact  during the course of his  employment
with the Company; or

              (iii) solicit,  induce or attempt to solicit or induce, any person
employed by the Company to leave such employment for employment with a competing
business.

         (b) It is the intention of the parties that this Agreement  provide the
Company the maximum  protection  possible in the  geographic  areas in which the
Company does business and therefore has legitimate business interests.  However,
the parties in no way intend to include a provision which contravenes the public
policy of any state.  If, at the time of enforcement of this paragraph,  a court
should hold the duration, scope or area of restriction

                                        2


<PAGE>



stated herein  unreasonable under the circumstances  then existing,  the parties
agree that the court may enforce the  restrictive  covenant set forth in Section
6(a) to the extent it deems reasonable.

         (c)  Notwithstanding  the  above  provisions  of this  Section  6,  the
Employee  shall  have the right to  perform  his  duties as  General  Partner of
various  real estate  partnerships  in which he is currently a partner as of the
date of this  Agreement  and to pursue  other  ventures,  including  real estate
ventures with David Lerner  Associates,  Inc.  (other than ventures that compete
with the Company in Virginia, North Carolina, or South Carolina).

     7.  Confidentiality.  The  Employee  agrees  that,  during  the term of his
employment  and  thereafter,  he  will  not  use or  allow  others  to  use  any
confidential  or  proprietary  information  of the  Company  (in  whatever  form
received or proposed to be used) in any  business or venture if the use would or
could be expected to have any material  detrimental effect on the Company or its
business,  results of operations,  financial  condition,  reputation or affairs,
whether immediately or at any time in the future.

     8.  Termination.  Unless  extended as provided in Section 1, this Agreement
shall terminate automatically on August 31, 1997 and may be sooner terminated as
follows:

         (a)  The  Company  may  terminate  the  Employee's  employment  and its
obligations under this Agreement in the event of the disability of the Employee.
For purposes of this Agreement, "disability" means the inability of the Employee
to  perform  the  essential   functions  of  his  position,   after   reasonable
accommodation in accordance with the Americans with Disabilities Act, because of
a medically  determinable physical or mental impairment which can be expected to
result in death or to continue for a period of at least six consecutive  months,
or because any such  condition  has  continued  for a period of six  consecutive
months.  The Company shall give the Employee or his representative 30 days prior
written  notice of its decision to  terminate  his  employment  pursuant to this
provision,  and upon any such  termination the Company shall pay the Employee or
his  representative,  as the case may be, an amount  equal to his then  existing
annual salary in a one time lump sum payment. Thereafter, the Company shall have
no further  obligations to the Employee under this Agreement other than for such
benefits as it may be required to provide under an applicable benefits policy.

         (b)  The  Company  may  terminate  the  Employee's  employment  and its
obligations  under this  Agreement  at any time  without  notice for cause.  For
purposes  of this  Agreement,  "cause"  means (i) the  Employee's  continued  or
deliberate  neglect  of his  duties;(ii)  willful  misconduct  by  the  Employee
injurious to the Company,  whether  monetary or otherwise;  (iii) the Employee's
violation of any code or standard of ethics generally applicable to employees of
the Company;  (iv) the  Employee's  active  disloyalty  to the Company;  (v) the
Employee's  conviction of a felony; (vi) the Employee's habitual  drunkenness or
drug abuse; (vii) the Employee's excessive absenteeism unrelated to a disability
as described  above; or (viii) the Employee's  breach of this Agreement.  If the
Company  terminates the Employee's  employment  pursuant to this  provision,  it
shall have no further obligation to the Employee

                                        3


<PAGE>



under this  Agreement  other than for such  benefits  as it may be  required  to
provide under an applicable benefits policy.

         (c) This Agreement  shall terminate  automatically  upon the Employee's
death.   In  this  event,   the  Company  shall  pay  the  Employee's   personal
representative  an amount equal to his then existing annual salary in a one-time
lump sum payment within 30 days of his death.  The Company shall have no further
obligations to the Employee under this Agreement other than for such benefits as
it may be required to provide under an applicable benefits policy.

     9. Survival of Obligations.  The obligations of the Employee under Sections
6 and 7 of this  Agreement  shall survive the  termination of his employment and
this Agreement,  regardless of the reason for or method of termination.  Each of
the provisions in these Sections  shall be  enforceable  independently  of every
other provision,  and the existence of any claim or cause of action the Employee
may have against the Company, whether predicated on this Agreement or otherwise,
shall not  constitute  a defense to the  enforcement  of these  Sections  by the
Company.

     10. Enforcement and Severability.

         (a) In the event of a breach or  threatened  breach by the  Employee of
any of the  provisions  of this  Agreement,  the Company shall be entitled to an
injunction  restraining the Employee from breaching the same.  Nothing contained
herein  shall be construed as  prohibiting  the Company from  pursuing any other
remedies  available to it for such breach or  threatened  breach,  including the
recovery of damages from the  Employee.  The Employee  agrees to pay the Company
all its attorney fees incurred in enforcing its rights under this Agreement.

         (b) If any provision of this Agreement is deemed void or unenforceable,
such provision shall not be deemed part of this Agreement, which otherwise shall
remain in full force and effect.

         (c) A waiver  by the  Company  of a  breach  of any  provision  of this
Agreement by the  Employee  shall not operate or be construed as a waiver of any
subsequent breach by the Employee.

     11. GOVERNING LAW, JURISDICTION AND WAIVER OF JURY TRIAL.

         (a) THIS  AGREEMENT  SHALL BE GOVERNED BY AND CONSTRUED AND ENFORCED IN
ACCORDANCE WITH THE LAWS OF THE COMMONWEALTH OF VIRGINIA.

         (b) THE PARTIES  AGREE THAT ANY AND ALL CAUSES OF ACTION  ARISING UNDER
THIS AGREEMENT BY AND BETWEEN THEM SHALL ONLY


                                        4


<PAGE>



HAVE JURISDICTION AND VENUE IN THE CIRCUIT COURT OF HENRICO COUNTY, COMMONWEALTH
OF VIRGINIA.  THE PARTIES FURTHER CONSENT TO THE  JURISDICTION AND VENUE OF THAT
COURT FOR THE  RESOLUTION  OF SUCH  CAUSES  OF ACTION  UPON  PROPER  SERVICE  OF
PROCESS.

         (c) THE PARTIES DESIRE TO AVOID THE ADDITIONAL TIME AND EXPENSE RELATED
TO A JURY TRIAL OF ANY DISPUTES  ARISING UNDER THIS  AGREEMENT.  THEREFORE,  THE
PARTIES WAIVE THE RIGHT TO A TRIAL BY JURY OF ANY CLAIM OR COUNTERCLAIM  BROUGHT
BY EITHER PARTY AGAINST THE OTHER  ARISING OUT OF OR IN ANY WAY  CONNECTED  WITH
THIS AGREEMENT. THE PARTIES ACKNOWLEDGE AND AGREE THAT THIS WAIVER IS KNOWINGLY,
FREELY AND VOLUNTARILY GIVEN, IS DESIRED BY BOTH PARTIES, AND IS IN THE INTEREST
OF BOTH PARTIES.

     12.  Notices.  Any notice  required  or  permitted  to be given  under this
Agreement shall be sufficient if in writing and given by telex,  fax,  telegram,
telecopy,  hand-delivery or by first class mail, in the case of the Employee, to
either his office or personal  residence,  or in the case of the Company, to the
Chief Executive Officer or Chairman.

     13.  Assignment.  This  Agreement  is  personal  in  nature  and may not be
assigned by the Company  without the  written  consent of the  Employee.  In the
event of the sale to any person,  partnership,  corporation  or other  entity of
substantially  all the assets of the Company,  the Employee  may, at his option,
consent to the  assignment  of this  Agreement  or receive at closing a lump sum
payment equal to three times his then current annual  compensation  to terminate
this Agreement.

     14. Parachute Tax.

         (a) In the event that the Employee would, except for this paragraph, be
subject to a tax pursuant to Section 4999 of the Internal  Revenue Code of 1986,
as amended (the  "Code"),  as a result of  receiving  "parachute  payments"  (as
defined  in  Section  280G(b)(2)(A)  and  (d)(3) of the Code)  pursuant  to this
Agreement or any other arrangements  between the Company and the Employee,  or a
deduction  would  not be  allowed  to the  Company  for all or any  part of such
payments  by reason of  Section  280G(a)  of the Code,  such  payments  shall be
reduced so that the aggregate  "present value" (as defined in Section 280G(d)(4)
of the Code) of such  payments  is an amount  equal to one  dollar  less than an
amount equal to three times the Employee's "base amount," (as defined in Section
280G(b)(3)(a)  and  (d)(1)  and  (2) of the  Code).  To  achieve  such  required
reduction  in  aggregate  present  value,  the Employee  shall  determine  which
parachute payments shall be reduced and the amount of each reduction.  To enable
the Employee to make such determination,  the Company shall provide the Employee
with such information as is reasonably necessary for such determination.

                                        5


<PAGE>


         (b) Prior to making any payment under this Section 14, either party may
request a determination as to whether such payment would constitute a "parachute
payment,"  and,  if so,  the  amount by which the  payment  must be  reduced  in
accordance  herewith.  If such a  determination  is requested,  it shall be made
promptly,  at the Company's expense,  by independent tax counsel selected by the
Company and approved by the Employee (which  approval shall not  unreasonably be
withheld). The determination of such tax counsel shall be conclusive and binding
on the parties.  The Company shall provide such  information  as tax counsel may
reasonably request,  and such counsel may engage accountants or other experts at
the  Company's  expense to the extent that they deem  necessary  or advisable to
enable them to reach a determination.

     15. Entire Agreement.  This instrument contains the entire agreement of the
parties,  supersedes any prior  employment or consulting  agreement  between the
parties and may be changed only by an  agreement in writing  signed by the party
against  whom  enforcement  of any waiver,  change,  modification,  extension or
discharge is sought.  Both parties  acknowledge that they have read these terms,
have had the opportunity to consult counsel, and fully understand and freely and
voluntarily agree to the provisions set forth herein.

     16. Relationship to Other  Transactions.  This Agreement is entered into in
anticipation  of and subject to the  completion  of certain  other  transactions
involving  the  proposed  acquisition  by  the  Company  of  certain  assets  of
Cornerstone Management Group, Inc.,  Cornerstone Advisors,  Inc. and Cornerstone
Realty Group,  Inc., which  transactions are designated to permit the Company to
become a "self-administered REIT" (the "Self- Administration Transactions").  If
such  Self-Administration  Transactions are not closed by October 31, 1996, this
Agreement shall automatically be terminated and of no further force or effect.

     IN WITNESS WHEREOF,  the parties have executed this Agreement as of the day
first above written.

                                                     CORNERSTONE REALTY INCOME
                                                     TRUST, INC.

                                                     By: /s/ Glade M. Knight
                                                     Name:  Glade M. Knight
                                                     Title: Chairman

                                                     /s/ Glade M. Knight
                                                         Employee


                                        6



                                                                   EXHIBIT 10.14

                         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:/s/ Glade M. Knight                 
                                      ----------------------------------- 
                                                                          
                                   Title: Chairman                        
                                          ------------------------------- 
                                                                          
                                                                          
                                   APPLE RESIDENTIAL ADVISORS, INC.,      
                                    a Virginia corporation                
                                                                          
                                   By:/s/ Glade M. Knight                 
                                      ----------------------------------- 
                                                                          
                                   Title: Chairman                        
                                          ------------------------------- 
                                                                          
                                                                          
                                   CORNERSTONE REALTY INCOME TRUST, INC., 
                                    a Virginia corporation                
                                                                          
                                   By:/s/ Glade M. Knight                 
                                      ----------------------------------- 
                                                                          
                                   Title: Chairman                        
                                          ------------------------------- 

                                                                   EXHIBIT 10.15


                    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:/s/ Glade M. Knight                 
                                      ----------------------------------- 
                                                                          
                                   Title: Chairman                        
                                          ------------------------------- 
                                                                          
                                                                          
                                   APPLE RESIDENTIAL MANAGEMENT GROUP     
                                    a Virginia corporation                
                                                                          
                                   By:/s/ Glade M. Knight                 
                                      ----------------------------------- 
                                                                          
                                   Title: Chairman                        
                                          ------------------------------- 
                                                                          
                                                                          
                                   CORNERSTONE REALTY INCOME TRUST, INC., 
                                    a Virginia corporation                
                                                                          
                                   By:/s/ Glade M. Knight                 
                                      ----------------------------------- 
                                                                          
                                   Title: Chairman                        
                                          ------------------------------- 

<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 10.16

                                  AGREEMENT AND
                         BILL OF TRANSFER AND ASSIGNMENT

   This  AGREEMENT AND BILL OF TRANSFER AND  ASSIGNMENT  ("Bill of Transfer") is
made as of the 1st day of  March,  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) $11.00 per Share. The REIT Common Shares total 150,000.

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:/s/ Glade M. Knight                
                                           ---------------------------------- 
                                                                              
                                        Title: Chairman                        
                                              ------------------------------- 
                                                                              
                                                                              
                                                
                                                                              
<PAGE>
                                                                              
                                                                              
                                                                              
                                                                              
                                        The Acquiror:                         
                                        CORNERSTONE REALTY INCOME TRUST, INC. 
                                                                              
                                                                              
                                        By:/s/ Glade M. Knight                
                                           ---------------------------------- 
                                                                              
                                        Title: Chairman                        
                                              ------------------------------- 
                                        Apple:                                
                                        APPLE RESIDENTIAL INCOME TRUST, INC.  
                                                                              
                                                                              
                                        By:/s/ Glade M. Knight                
                                           ---------------------------------- 
                                                                              
                                        Title: Chairman                        
                                              ------------------------------- 
                                        


                                                                   EXHIBIT 10.18

                    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:/s/ Glade M. Knight                
                                           ------------------------------------
                                        Name:  Glade M. Knight                
                                             ----------------------------------
                                        Title: Chairman                        
                                              ---------------------------------
                                                                               
                                        APPLE RESIDENTIAL INCOME TRUST, INC.,  
                                         a Virginia corporation                
                                                                               
                                                                               
                                        By:/s/ Glade M. Knight                
                                           ------------------------------------
                                        Name:  Glade M. Knight                
                                             ----------------------------------
                                        Title: Chairman                        
                                              ---------------------------------
                                        



                                                                   EXHIBIT 10.19


                             ASSIGNMENT RELATING TO
                         PROPERTY MANAGEMENT AGREEMENTS

     This  Assignment   Relating  to  Property   Management   Agreements   (this
"Assignment")  is made as of December 29, 1997,  by and among Apple  Residential
Income  Trust,  Inc.,  a  Virginia  corporation  ("Apple"),   Apple  Residential
Management  Group,  Inc., a Virginia  corporation  ("ARMG"),  Apple REIT Limited
Partnership, a Virginia limited partnership ("Apple LP"), and Cornerstone Realty
Income Trust, Inc., a Virginia corporation ("Cornerstone"), and provides:

                                    RECITALS

     A.   Apple,  ARMG  and  Cornerstone  are  parties  to  a  certain  Property
          Management  Agreement  Subcontract  dated  as of March  1,  1997  (the
          "Subcontract")  pertaining to certain Property Management  Agreements,
          as defined therein.

     B.   Effective as of the date of this Assignment,  Apple has transferred to
          Apple LP the properties that are the subject of the currently-existing
          Property Management Agreements and, in connection  therewith,  desires
          to assign and transfer to Apple LP all of its rights and interests in,
          to and under the  currently-existing  Property Management  Agreements,
          subject to the  obligations  and limitations  contained  therein,  and
          subject to the subcontract arrangement set forth in the Subcontract.

     C.   ARMG and  Cornerstone  are  willing to consent to the  assignment  and
          transfer referred to in the preceding paragraph,  with the result that
          Cornerstone will, pursuant to the Subcontract and this Assignment,  be
          rendering to Apple LP the duties owed by the  "Manager" to the "Owner"
          under  the  terms  of  the  currently  existing  Property   Management
          Agreements.

     D.   The parties hereto further desire to amend the  Subcontract to provide
          that the term "Property  Management  Agreements," as defined  therein,
          will include any Property Management Agreements pursuant to which ARMG
          has agreed to provide property management services to Apple LP.

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

     1.   Capitalized  terms used and not defined  herein have the  meanings set
          forth in the Subcontract.


<PAGE>



     2.   Apple does  hereby  assign and  transfer to Apple LP all of its rights
          and  interests  in, to and under the  Property  Management  Agreements
          existing  as of the date  hereof,  subject to all of its  obligations,
          responsibilities   and  liabilities   therein,   and  subject  to  the
          subcontract arrangement set forth in the Subcontract.

     3.   ARMG and Cornerstone  consent to the assignment and transfer  referred
          to in the preceding Section 2.

     4.   The term  "Property  Management  Agreements,"  as used in the Property
          Management Agreement Subcontract,  shall include, in addition to those
          described therein, any Property Management Agreement pursuant to which
          ARMG has agreed to provide property management services to Apple LP as
          owner of one or more apartment communities acquired by Apple LP.

     5.   The  intent of this  Assignment  is that  Cornerstone  shall  have all
          duties  and  obligations  of ARMG  under  the  terms  of the  Property
          Management  Agreements  (from and after March 1, 1997 with  respect to
          Property  Management  Agreements in effect on such date,  and from and
          after the date of the respective  Property  Management  Agreement with
          respect to any Property Management  Agreement entered into after March
          1,  1997),  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,  whether the owner
          of the  several  properties  is Apple or Apple LP, and this  Agreement
          shall be interpreted and construed consistently with such intent.


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

                                       APPLE RESIDENTIAL INCOME TRUST, INC.,
                                         a Virginia corporation

                                        By:   /s/ Glade M. Knight
                                           ---------------------------------
                                        Title:     Chairman
                                              ------------------------------


<PAGE>





                                       APPLE RESIDENTIAL MANAGEMENT GROUP, INC.,
                                         a Virginia corporation

                                       By:     /s/ Glade M. Knight
                                          ---------------------------------
                                       Title:        President
                                             -----------------------------

                                       CORNERSTONE REALTY INCOME TRUST, INC.,
                                         a Virginia corporation

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

                                       APPLE REIT LIMITED PARTNERSHIP,
                                         a Virginia limited partnership

                                       By: Apple General, Inc., general partner

                                       By:     /s/ Glade M. Knight
                                          ---------------------------------
                                       Title:        President
                                             ------------------------------



                                                                   EXHIBIT 10.20
                                4,500,000 Shares

                      Cornerstone Realty Income Trust, Inc.

                                  Common Shares

                                 (No Par Value)

                             UNDERWRITING AGREEMENT

                                                                  April 18, 1997

Alex. Brown & Sons Incorporated
Branch, Cabell & Co., Inc.
Freidman, Billings, Ramsey & Co., Inc.
Interstate/Johnson Lane Corporation
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 4,500,000 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 675,000 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."


<PAGE>

         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:

          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. 333-23693)
         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.

                  (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

                                       2

<PAGE>

         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 95% 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
         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.



                                       3
<PAGE>

                  (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
         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.



                                       4
<PAGE>

                  (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  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.



                                       5
<PAGE>

                  (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  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.



                                       6
<PAGE>

                  (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 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 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



                                       7
<PAGE>

         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 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.



                                       8
<PAGE>

                  (v) 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 $9.765 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 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



                                       9
<PAGE>

         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 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:



                                       10
<PAGE>

                  (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 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



                                       11
<PAGE>

         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
         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  similar  reports  with
         respect



                                       12
<PAGE>

         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.

                  (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").



                                       13
<PAGE>

                  (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.
              ------------------
              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



                                       14
<PAGE>

         expenses,  including the reasonable fees and  disbursements  of counsel
         for  the Underwriters, 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 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 &



                                       15
<PAGE>

         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 the Company  represents  95% 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



                                       16
<PAGE>

                  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  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



                                       17
<PAGE>

                  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.

                           (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



                                       18
<PAGE>

                  will enable it to meet the 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  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

                                       19

<PAGE>

         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 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;



                                       20
<PAGE>

                           (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  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.



                                       21
<PAGE>

                  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 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



                                       22
<PAGE>

         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) 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



                                       23
<PAGE>

         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 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 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.



                                       24
<PAGE>

         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 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.



                                       25
<PAGE>

         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 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:



                                       26
<PAGE>

                  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.

         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



                                       27
<PAGE>

         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.

         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.



                                       28
<PAGE>

         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.

                                       29

<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:   /s/ Glade M. Knight
                                                ------------------------------

                                          Its:  Chairman
                                                ------------------------------

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

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

By:  ALEX. BROWN & SONS INCORPORATED

By: /s/ Illegible
    ---------------------------

Its: Managing Director
     --------------------------



                                       30

<PAGE>
 

                                   APPENDIX I



                            SCHEDULE OF UNDERWRITERS


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

Alex. Brown & Sons Incorporated                                  750,000
Freidman, Billings, Ramsey & Co., Inc.                           750,000
Interstate Johnston Lane Corporation                             750,000
Branch Cabell & Company, Inc.                                    750,000
Dean Witter Reynolds, Inc.                                        90,000
Donaldson, Lurkin & Jenrette Securities Corporation               90,000
A.G. Edwards & Sons, Inc.                                         90,000
Goldman, Sachs & Co.                                              90,000
Leiman Brothers, Inc.                                             90,000
Merrill Lynch, Pierce, Fenner & Smith Incorporated                90,000
Morgan Stanley & Co. Incorporated                                 90,000
PaineWebber Incorporated                                          90,000
Prudential Securities Incorporated                                90,000
Smith Barney Inc.                                                 90,000
EVEREN Securities, Inc.                                           60,000
Jefferies & Company                                               60,000
Edgar M. Norris & Co., Inc.                                       60,000
Ormes Capital Markets, Inc.                                       60,000
Pennsylvania Merchant Group Ltd.                                  60,000
Raymond James & Associates, Inc.                                  60,000
Sands Brothers & Co., Ltd.                                        60,000
Scott & Stringfellow, Inc.                                        60,000
The Seidler Companies Incorporated                                60,000
Tucker Anthony Incorporated                                       60,000
                                                               ---------
          Total                                                4,500,000

                                                              
                                       31

<PAGE>

                                   APPENDIX II

                            SCHEDULE OF SUBSIDIARIES

1.  Apple Residential Advisors, Inc.

2.  Apple Residential Management Group, Inc.


                                       32






                                                                   EXHIBIT 10.23

                          PROPERTY MANAGEMENT AGREEMENT

     THIS   AGREEMENT  is  made  and  entered  into  as  of  the  _____  day  of
________________, 19__ by and between Apple REIT Limited Partnership, a Virginia
limited partnership  (hereinafter referred to as "Owner"), and Apple Residential
Management  Group,  Inc.,  a Virginia  corporation  (hereinafter  referred to as
"Manager").

                              W I T N E S S E T H :

     WHEREAS,  Owner is the  owner of  ___________________________  (hereinafter
referred to as the "Property"); and

     WHEREAS,  Owner and  Manager  desire to enter into this  Agreement  for the
purposes herein contained.

     NOW, THEREFORE, in consideration of the promises herein contained,  and for
other  valuable  consideration,  receipt  of which is hereby  acknowledged,  the
parties hereto agree as follows:

     1. Designation of Manager as Manager for the Property. Owner hereby engages
Manager as sole and exclusive  manager to rent, manage and operate the Property,
upon the conditions and for the term and compensation herein set forth. All or a
portion  of the  services  being  performed  by  Manager  may be  contracted  or
subcontracted to another property management company, provided that such company
agrees to be bound by the terms of this Agreement.

     2. Term of Agreement; Renewal. This Agreement shall be valid for an initial
term of two (2) years.  In the event Owner sells its  interest in the  Property,
this Agreement will terminate upon the date of such sale. Unless either party by
written  notice  sent to the other party at least sixty (60) days before the end
of any two-year term hereof elects not to renew this  Agreement,  this Agreement
shall  renew  automatically  for  successive  terms of two (2) years on the same
terms as contained herein.

     3.  Acceptance of Engagement.  Manager hereby accepts its engagement as the
manager of the  Property and agrees to perform all  services  necessary  for the
care,  protection,  maintenance  and  operation of the  Property,  including the
following:

         a. The  collection  of all rents and other  income  from the  Property,
provided that nothing herein  contained shall  constitute a guarantee by Manager
of the payment of rent by tenants;

         b. The  purchase,  at the expense of Owner,  of all  equipment,  tools,
appliances,  materials,  supplies and uniforms  necessary for the maintenance or
operation of the Property;


<PAGE>




         c. The contracting on behalf of Owner for water,  gas,  electricity and
other services necessary for the operation and maintenance of the Property;

         d. The advertising for the rental of space in the Property, the cost of
which shall be paid or by Owner;

         e. The use of all  reasonable  efforts to keep the  Property  rented by
procuring  tenants for the Property and  negotiating  and executing on behalf of
Owner all leases for space in the Property;

         f.  The   employment,   discharge  and  payment  of  all  employees  or
contractors  necessary  to be employed in the  management  and  operation of the
Property.  Owner  agrees  that all wages  (and  federal  and state  unemployment
insurance and other required charges) of such employees, and all compensation of
such employees and contractors, shall be paid from Owner's funds;

         g. The preparation and filing of all returns and other documents (other
than  promissory  notes,  mortgages,  deeds  of  trust  or  other  documents  or
instruments  which  would  encumber  the  Property)  required  under the Federal
Insurance Contributions Act and the Federal Unemployment Tax Act, or any similar
federal or state legislation.  Manager shall also file returns and reports,  and
pay from  Owner's  funds,  all sums as may from time to time be  required by the
state or locality in which the Property is located;

         h. The maintenance of full books of account with correct entries of all
receipts and expenditures, which books of account shall be the property of Owner
and  shall  at all  times  be  open to the  inspection  of  Owner  or any of its
employees or duly authorized agents;

         i. The furnishing to Owner of all lenders' annual  property  inspection
letters  regarding  repairs  necessary  to avoid  mortgage  loan  defaults.  The
furnishing monthly of a detailed statement of all receipts and disbursements for
that month,  such  statement  to be  furnished on or before the 20th day of each
month  for the  preceding  month.  Such  statement  shall  show  the  status  of
collections  and shall be  supported by cancelled  checks,  vouchers,  duplicate
invoices  and similar  documentation  covering  all items of income and expense,
which shall be kept in Manager's office and shall be available for inspection by
Owner's  representatives  at all times.  Manager  shall  also  furnish a monthly
operating  statement  showing the income and expense for the month,  and year to
date,  and for the same month of the preceding  year. The cost of performing the
accounting  functions  outlined in paragraphs h and i shall be paid for by Owner
pursuant to the terms of this Agreement;

         j. The  furnishing  of annual  reports to Owner which  shall  contain a
composite financial report of the monthly statements provided in accordance with
paragraph  i, plus a statement by Manager as to the  operations  of the Property
during the previous year and


<PAGE>



recommendations,  if any, as to necessary  policy changes or improvements  which
should be implemented in the forthcoming  year, which  recommendations  shall be
accompanied by an estimated budget for such items;

         k. The  furnishing  from  time to time,  at least  semi-annually,  of a
tentative budget of expenses;

         l.  The  furnishing  from  time to  time,  at  least  annually,  of the
following schedules: (1) forecast of rental and occupancy changes; (2) review of
lease  negotiations;  (3) annual analysis of leases; and (4) schedule of capital
improvements and method of financing such improvements;

         m. The  furnishing,  on a  regular  basis,  of all forms  necessary  to
operate  and lease the  Property  and manage the  personnel  including,  but not
limited to, form leases, contracts and management policies; and

         n.  During  the  initial  term  of  this  Agreement,   supervising  the
transition from former ownership of the Property and implementing new management
systems with respect to operation of the Property.

     4. Deposits of Rent and Other Income. All sums received from rents,  tenant
security  deposits or other deposits on space in the Property,  deposits on keys
and other  income from the  Property,  shall be  deposited  from time to time as
collected  by  Manager  to the credit of Owner in such bank or banks as may from
time to time be  designated  by Owner.  Such funds  shall be  disbursed  only in
accordance  with the terms of each  individual  lease and in accordance with any
applicable federal, state or local laws, regulations or ordinances.

     5. Insurance.  Owner shall place all insurance policies with respect to the
Property  and its  operation.  Manager  shall be  included  as an insured in the
policies covering general liability,  public liability and workers' compensation
insurance.  In the  event  Manager  is  authorized  by Owner to place  insurance
policies,  the companies,  the general  agents,  the amounts of coverage and the
risks insured shall be subject to the approval of Owner.

     6.  Indemnification.  Owner hereby  agrees to indemnify  and hold  harmless
Manager  against  and in  respect  of  any  loss,  cost  or  expense  (including
reasonable investigative expenses and attorneys' fees), judgment,  award, amount
paid in settlement,  fine,  penalty and liability of any and every kind incurred
by or asserted against Manager by reason of or in connection with the employment
of Manager  hereunder,  the  performance  by Manager of the  services  described
herein or the occurrence or existence of any event or circumstance which results
or is alleged to have  resulted in death or injury to any person or  destruction
of or  damage  to any  property  and any suit,  action  or  proceeding  (whether
threatened,  initiated  or  completed)  by  reason of the  foregoing;  provided,
however,  that no such  indemnification  of Manager  shall be made,  and Manager
shall indemnify and hold Owner harmless against,  and to the extent of, any loss
that a court of competent jurisdiction shall, by final adjudication,


<PAGE>



determine to have resulted from willful misconduct, gross negligence or fraud by
or on the part of Manager.

     7.  Compensation  of Manager for Managing the Property.  Owner shall pay to
Manager a "Property  Management Fee" for management of the Property  pursuant to
this  Agreement in an amount  equal to five  percent  (5%) of the monthly  gross
revenues from the Property. The Property Management Fee shall be paid to Manager
on or  before  the 10th day of each  month and  shall be based  upon the  income
received by Owner (for such  month)  which has been  obtained  by such date.  If
additional  gross  revenues are received by Owner after the day Manager is paid,
the sum due to Manager on account  of such  additional  income  shall be paid to
Manager when Manager is paid its fees for the next succeeding month.

     8.  Reimbursement of Expenses.  Owner shall reimburse Manager for Manager's
expenses,  including  salaries and related  overhead  expenses,  associated with
bookkeeping,  accounting  and  financial  reporting  services  pertaining to the
Property.

     9. Reserves for Capital Items.  Owner acknowledges that the budget prepared
by Manager, pursuant to paragraph 3(k), will contain a category labeled "Reserve
for  Capital  Items."  Owner  agrees to place  rents and other  income in a bank
account,  or to permit  Manager to transfer  Owner's funds to such  account,  in
sufficient amounts to meet the needs reflected in such budget.  Such funds shall
be placed in the account on a monthly basis as reflected in the budget.

     10.  Cash Flow.  Owner  acknowledges  that the budget  prepared by Manager,
pursuant to paragraph 3(k),  will contain a category  labeled "Cash Flow." Owner
agrees,  in the event that the budgeted cash flow for the Property is "negative"
in any month covered by the budget, to place sufficient funds in a bank account,
or to permit Manager to transfer  Owner's funds to such account,  to make up the
budgeted operating deficit.  These funds must be placed in such account at least
forty-five (45) days before the budgeted deficit is to occur.

     11. Power of Attorney. Owner hereby makes, constitutes and appoints Manager
its true and lawful  attorney-in-fact,  for it and in its name,  place and stead
and for its use and  benefit to sign,  acknowledge  and file all  documents  and
agreements  (other than  promissory  notes,  mortgages,  deeds of trust or other
documents or instruments which would encumber the Property) necessary to perform
or  effect  the  duties  and  obligations  of  Manager  under  the terms of this
Agreement.  The  foregoing  power of  attorney  is a special  power of  attorney
coupled with an interest. It may only be terminated by cancelling this Agreement
as provided herein.

     12. Relationship of Parties. The parties agree and acknowledge that Manager
is and shall operate as an independent contractor in performing its duties under
this Agreement, and shall not be deemed an employee or agent of Owner.


<PAGE>


     13. Entire Agreement.  This Agreement  represents the entire  understanding
between the parties hereto with regard to the transactions  described herein and
may only be amended by a written  instrument  signed by the party  against  whom
enforcement is sought.

     14. Governing Law. This Agreement shall be construed in accordance with and
be governed by the laws of the Commonwealth of Virginia.

     IN WITNESS  WHEREOF,  the parties hereto have executed this Agreement as of
the day and year first above written.

                                        OWNER:

                                        APPLE REIT LIMITED PARTNERSHIP,
                                                 a Virginia limited partnership

                                        By: Apple General, Inc., general partner

                                        By:_____________________________

                                        Title:__________________________


                                        MANAGER:

                                        APPLE RESIDENTIAL MANAGEMENT GROUP, INC.

                                        By:_____________________________

                                        Title:__________________________



                                                                   EXHIBIT 10.24

                                 FIRST AMENDMENT
                                     TO THE

                      CORNERSTONE REALTY INCOME TRUST, INC.
                               1992 INCENTIVE PLAN

     FIRST  AMENDMENT,  dated as of January 29, 1998, to the Cornerstone  Realty
Income Trust, Inc. 1992 Incentive Plan, as amended and restated July 8, 1994, by
Cornerstone Realty Income Trust, Inc. (the "Company").

     The Company  maintains  the  Cornerstone  Realty  Income  Trust,  Inc. 1992
Incentive  Plan,  as  amended  and  restated  effective  as of July 8, 1994 (the
"Plan").  The Company's  Board of Directors has the authority under Plan Section
11 to amend the Plan and now wishes to do so.

     NOW, THEREFORE, the Plan is amended as follows:

     I. Plan Section 7(c)(ii) is amended by adding the following  sentence after
the second sentence:

     Notwithstanding  the foregoing,  the Committee may at any time, in its sole
     discretion,  modify  the  requirements  that,  in order  to be  exercisable
     thereafter,  an  Option  be  exercisable  on the  date  of  termination  of
     employment  and/or  such  Option  be  exercised  within  60 days  after the
     Participant's termination of employment,  provided that the modification is
     set forth in the terms and  conditions of the award  agreement  between the
     Company and the Participant.

     II. This Amendment shall be effective as of January 29, 1998.

     III.  In all  respects  not  amended,  the  Plan  is  hereby  ratified  and
confirmed.

                                   * * * * * *

     To record the adoption of the Amendment as set forth above, the Company has
caused this document to be signed as of the 29th day of January, 1998.

                                           Cornerstone Realty Income Trust, Inc.

                                           By /s/ Stanley J. Olander, Jr.,
                                             -------------------------------
                                               Chief Financial Officer





                                                                   EXHIBIT 10.25

                                 FIRST AMENDMENT
                                     TO THE

                               1992 INCENTIVE PLAN
                       NONSTATUTORY STOCK OPTION AGREEMENT

                                     BETWEEN

                      CORNERSTONE REALTY INCOME TRUST, INC.

                                       AND

                                MARTIN ZUCKERBROD

     FIRST  AMENDMENT,  dated as of January 29, 1998, to the 1992 Incentive Plan
Nonstatutory  Stock Option Agreement  between  Cornerstone  Realty Income Trust,
Inc.  (the  "Company")  and [name],  as amended and restated as of March 1, 1996
(the "Agreement").

     The Company  maintains  the  Cornerstone  Realty  Income  Trust,  Inc. 1992
Incentive  Plan,  as  amended  and  restated  effective  as of July 8, 1994 (the
"Plan").  The Committee has the authority under Plan Section 13(a) to modify the
terms of previously granted Incentive Awards and now wishes to do so.

     NOW THEREFORE, the Agreement is amended as follows:

     I. The first  sentence of Section 2(c) of the  Agreement is hereby  deleted
and replaced with the following:  "Subject to the provisions of Section 3 below,
each  Option  shall be fully  exercisable  immediately  upon  receipt and may be
exercised while  Participant is employed by the Employer or while Participant is
a director of the Company and for up to three years following the date he ceases
to be a director of the Company."


<PAGE>


     II. The first  sentence of Section 3(a) of the Agreement is hereby  deleted
and replaced with the following:  "In the event of termination of  Participant's
employment with the Employer for any reason other than death or Disability,  and
before the  exercise in full of an Option,  the  Participant  may  exercise  the
Option at any time while  Participant is a director of the Company and for up to
three years following the date he ceases to be a director of the Company for the
number of shares remaining subject to the Option."

     III. This Amendment shall be effective as of January 29, 1998.

     IV. In all  respects  not amended,  the  Agreement  is hereby  ratified and
confirmed.

     To record the adoption of the Amendment as set forth above, the Company has
caused this document to be signed on the 29th day of January, 1998.

                                           Cornerstone Realty Income Trust, Inc.

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

Agreed to and Accepted:

 /s/ Martin Zuckerbrod
- ----------------------
Martin Zuckerbrod, Participant


                                        2





                                                                   EXHIBIT 10.26



                                 FIRST AMENDMENT
                                     TO THE

                               1992 INCENTIVE PLAN
                       NONSTATUTORY STOCK OPTION AGREEMENT

                                     BETWEEN

                      CORNERSTONE REALTY INCOME TRUST, INC.

                                       AND

                               HARRY S. TAUBENFELD

     FIRST  AMENDMENT,  dated as of January 29, 1998, to the 1992 Incentive Plan
Nonstatutory  Stock Option Agreement  between  Cornerstone  Realty Income Trust,
Inc.  (the  "Company")  and [name],  as amended and restated as of March 1, 1996
(the "Agreement").

     The Company  maintains  the  Cornerstone  Realty  Income  Trust,  Inc. 1992
Incentive  Plan,  as  amended  and  restated  effective  as of July 8, 1994 (the
"Plan").  The Committee has the authority under Plan Section 13(a) to modify the
terms of previously granted Incentive Awards and now wishes to do so.

     NOW THEREFORE, the Agreement is amended as follows:

     I. The first  sentence of Section 2(c) of the  Agreement is hereby  deleted
and replaced with the following:  "Subject to the provisions of Section 3 below,
each  Option  shall be fully  exercisable  immediately  upon  receipt and may be
exercised while  Participant is employed by the Employer or while Participant is
a director of the Company and for up to three years following the date he ceases
to be a director of the Company."


<PAGE>


     II. The first  sentence of Section 3(a) of the Agreement is hereby  deleted
and replaced with the following:  "In the event of termination of  Participant's
employment with the Employer for any reason other than death or Disability,  and
before the  exercise in full of an Option,  the  Participant  may  exercise  the
Option at any time while  Participant is a director of the Company and for up to
three years following the date he ceases to be a director of the Company for the
number of shares remaining subject to the Option."

     III. This Amendment shall be effective as of January 29, 1998.

     IV. In all  respects  not amended,  the  Agreement  is hereby  ratified and
confirmed.  To record the  adoption of the  Amendment  as set forth  above,  the
Company has caused this document to be signed on the 29th day of January, 1998.

                                           Cornerstone Realty Income Trust, Inc.

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


Agreed to and Accepted:

 /s/ Harry S. Taubenfeld
- --------------------------------
Harry S. Taubenfeld, Participant


                                        2




                                                                      EXHIBIT 12


<TABLE>
<CAPTION>
                       Statement Regarding Computation of
                       Ratio of Earnings to Fixed Charges

CORNERSTONE REALTY INCOME TRUST, INC.
RATIO OF EARNINGS TO FIXED CHARGES

                                                                                                              Supplemental Pro Forma
                                                                                                              ----------------------
                                                                   Year Ended December 31,
                                          12/31/97          1996           1995           1994         1993      12/31/97 (b)
                                        ---------------------------------------------------------------------  --------------
<S>                                     <C>             <C>             <C>           <C>           <C>         <C>         
Net Income (loss)                       $ 19,225,553    $(4,169,849)    $5,229,715    $2,386,303    $496,646    $ 20,342,399

  ADD:
      Fixed Charges                        7,657,173      1,474,643        314,337        12,737       2,452      10,068,826
                                        ---------------------------------------------------------------------  --------------

Earnings                                  26,882,726     (2,695,206)     5,544,052     2,399,040     499,098      30,411,225


Fixed Charges:
      Interest on indebtedness             7,348,517      1,336,419        250,633             -           -       9,760,170
      Amortization of loan costs             212,802         91,592         43,983             -           -         212,802
      Portion of rents representaive
        of interest factor                    95,854         46,632         19,721        12,737       2,452          95,854
      Capitalized interest                         -              -              -             -           -               -
                                        ------------------------------------------------------------------------------------

Fixed Charges                              7,657,173      1,474,643        314,337        12,737       2,452      10,068,826
                                        ------------------------------------------------------------------------------------


Ratio of Earnings to Fixed Charges              3.51            (a)          17.64        188.36      203.56            3.02
                                        ====================================================================================
</TABLE>


     (a)  Earnings for the year ended December 31, 1996 were inadequate to cover
          fixed  charges.  The amount of coverage  deficiency was $4,169,849 for
          the year ended December 31, 1996.

     (b)  To give effect to 11 of the 13  acquisitions in 1997 for the period of
          time not owned by the Company.



                        CORNERSTONE REALTY INCOME TRUST
                              BUILT ON PERFORMANCE

CONTENTS

 1   FINANCIAL HIGHLIGHTS

 3   LETTER TO SHAREHOLDERS

 6   BUILT ON PERFORMANCE

 7   THE PROPERTIES

20   BOARD OF DIRECTORS

21   SELECTED FINANCIAL DATA

22   MANAGEMENT'S DISCUSSION

27   INDEPENDENT AUDITORS' REPORT

28   BALANCE SHEETS

29   STATEMENTS OF OPERATIONS

30   STATEMENTS OF SHAREHOLDERS' EQUITY

31   STATEMENTS OF CASH FLOWS

32   NOTES TO FINANCIAL STATEMENTS

39   INVESTOR INFORMATION

CORPORATE PROFILE

Cornerstone  Realty Income Trust,  founded in 1993, is a real estate  investment
trust which owns and manages apartment communities in 16 distinct markets of the
southeastern  United States. We are a fully integrated,  self-administered  real
estate company headquartered in Richmond, Virginia with regional offices located
throughout our four-state operating territory.  Our shares trade on the New York
Stock  Exchange  under the ticker symbol TCR. Since  operations  began,  we have
provided shareholders with steadily increasing distributions.

     Our mission is to achieve growing profits and sustained corporate value for
our  sharehlders;  provide  high-quality,  expertly  managed  rental housing for
residents;  and  foster  an  enterpreneurial,   results-driven  environment  for
employees. We specialize in opportunistic  acquisitions  cost-effective property
repositioning; and expert management to acheive the properties' highest economic
potential.

     At December 31, 1997, we owned 51 apartment communities,  containing 11,922
apartments, located in Virginia, North Carolina, South Carolina, and Georgia.

FINANCIAL HIGHLIGHTS

                               [GRAPHIC OMITTED]


<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
<S>                              <C>                                       <C>                <C>              <C> 
                                 Years Ended December 31,                            1997               1996              1995
OPERATING RESULTS                Rental Income                             $   70,115,678      $  40,261,674   $    16,266,610
                                 Net Income (Loss)                             19,225,553         (4,169,849)        5,229,715
                                 Funds from Operations (a)                     34,792,053         20,424,226         8,018,533
                                 Distributions Declared and Paid               31,324,870         15,934,901         6,316,185


BALANCE SHEET DATA               Investment in Rental Property             $  487,575,196      $ 329,715,853    $  129,696,447
                                 Total Assets                              $  474,186,450      $ 322,870,574    $  133,181,032
                                 Shareholders' Equity                      $  315,328,252      $ 254,569,705    $  122,154,420
                                 Shares Outstanding                            35,510,327         28,141,509        12,754,331
</TABLE>

     (a) "Funds from  operations"  is defined as income before gains (losses) on
     investments and extraordinary  items (computed in accordance with generally
     accepted  accounting  principles)  plus real estate  depreciation and after
     adjustment for  significant  nonrecurring  items,  if any. This  definition
     conforms to the  recommendations  set forth in a White Paper adopted by the
     National Association of Real Estate Investment Trusts (NAREIT).  Funds from
     operations  for years  prior to 1996 have been  adjusted  to conform to the
     NAREITdefinition. The company considers funds from operations in evaluating
     property  acquisitions  and its  operating  performance,  and believes that
     funds  from  operations  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.  Funds from operations,  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.


<PAGE>



TO OUR SHAREHOLDERS:

It is my great  privilege  to present  the 1997  annual  report for  Cornerstone
Realty Income Trust.

     This year we celebrate  the strong  performance  on which we have built our
company.  Since 1993,  Cornerstone  has grown steadily from a new company into a
publicly traded real estate investment trust with a total market  capitalization
exceeding $600 million.

     We have met our goals every step of the way--

          building a strong  portfolio of apartment  communities  that stretches
          over 16 distinct markets in four southeastern states;

          achieving   steadily  growing  income  from  the  properties  we  own;

          generating increasing returns to our shareholders;

          and,  in 1997,  culminating  the growth of our early  years by listing
          shares on the New York Stock Exchange as TCR, The Cornerstone REIT.


STRONG OPERATING RESULTS

During 1997, we achieved excellent operating results from our properties. Rental
income grew to $70.1 million,  an increase of 74% over the previous year's $40.3
million.  This  dramatic  increase  largely  reflects  growth in the size of our
portfolio  over  the  past  two  years.  Our  expertise  in  repositioning   the
properties,  through  a  sophisticated  blend  of  renovations,   marketing  and
management, will result in significant increases in income.

     Funds from  operations  (FFO) grew to $1.07 per share,  a 6% increase  over
1996. FFO totaled $34.8 million,  up 70% from $20.4 million in 1996. This strong
increase  resulted  from a  combination  of  internal  growth--achieving  higher
returns  from  properties  we  already  own--and  external  growth  through  the
acquisition of additional properties.

     A look at the performance of those  properties  owned by Cornerstone for at
least two years  demonstrates our success in generating  steadily higher returns
from our portfolio  over the long term. We call this "same  property"  operating
results,  defining  "same  property"  with  reference  to the  core  group of 19
properties  we have  continuously  owned  since the end of 1995.  Net  operating
income from these properties increased by 7.4% in 1997.

BUILDING THE CORNERSTONE PORTFOLIO

In 1997, we continued to find excellent  opportunities to acquire apartments for
the Cornerstone  portfolio,  purchasing 13 properties for a total of 2,889 units
by year's end. We significantly increased our holdings in existing markets while
making inroads into a new primary market for the company,  Atlanta. We continued
to acquire  properties  within our  niche--those  which can enjoy  significantly
higher income  streams by bringing them up to  Cornerstone's  high standards and
repositioning  them in the  marketplace.  But we also continued to diversify our
portfolio  with a  substantial  number  of  newer  communities  requiring  fewer
renovations.

     In Atlanta, we acquired 1,129 apartments in four properties over the course
of the year. With one of the strongest  economies of any major urban area in the
United  States,  Atlanta led the nation in new-job  growth  during the past four
years. In the last decade,  this dynamic  southern city increased  population by
32%,  created  nearly a  half-million  new jobs,  and attracted  over 400 of the
Fortune 500 industrial firms, and 350 of the Fortune 500 service firms.

     We targeted Atlanta because we found opportunities to acquire properties in
excellent locations which could benefit from market  repositioning.  This is our
specialty -- generating higher income from existing  properties through selected
renovations, strategic marketing and focused, results-oriented management. These
properties  may not meet our  standards  when we first  acquire  them.  However,
ensuing renovations and repositioning  results in top-of-the-line  properties in
great locations.  Demand for well-managed apartments remained steady in Atlanta,
despite construction of new properties.

     We  substantially  increased  our  penetration  in  both  the  Raleigh  and
Charlotte  markets  during 1997.  In Charlotte,  we added two  properties to our
portfolio,  bringing our total investment in this southeastern  financial center
at  year-end  to 2,291  units in nine  apartment  communities.  In  Raleigh,

                                      -3-

<PAGE>



we acquired an additional 762  apartments in five  properties.  Cornerstone  now
owns 11  properties  in the  Raleigh/Durham  area, a total of 2,152 units.  This
fastest-growing   North  Carolina  metropolis  continued  to  show  very  strong
occupancy  levels,  the highest  among our  markets.  Additionally,  we acquired
properties in Columbia and Charleston, South Carolina during the year.

     Overall, Cornerstone's markets--selected because of their strong demand for
multifamily  housing and potential for  growth--continued  to perform very well.
Our  six  primary  markets  are  Raleigh/  Durham,  Virginia  Beach,  Charlotte,
Richmond, Greenville and Atlanta. We also have 10 smaller markets, which include
Wilmington and Asheville in North  Carolina;  Charleston,  South  Carolina;  and
Lynchburg,  Virginia.  Many of these smaller markets  actually  outperformed our
primary markets in 1997.

A NYSE-TRADED COMPANY

On April 18, 1997, three years of growth  culminated when  Cornerstone's  shares
were listed  under the symbol TCR (The  Cornerstone  REIT) on the New York Stock
Exchange.  At this  historic  moment,  we achieved our goal to trade shares on a
major stock exchange after reaching initial  capitalization  through the sale of
approximately 28.1 million shares.

     In conjunction with trading, we completed an offering of 4.5 million shares
of  Cornerstone  stock.  Led by a  distinguished  team of managing  underwriting
firms--Alex.  Brown & Sons  Incorporated;  Branch  Cabell & Co. Inc.;  Friedman,
Billings,  Ramsey & Co.; and Interstate Johnson Lane--the offering raised $47.25
million in net proceeds for the company.  The proceeds were used to pay down the
company's unsecured line of credit for the financing of property acquisitions.

     Demand  for TCR shares was so high that the  underwriters  exercised  their
entire greenshoe,  or over-allotment  option, to purchase an additional  675,000
shares of stock.  This  brought  approximately  $6.6 million in  additional  net
proceeds to the company.

HIGHER RETURNS FOR THE SHAREHOLDERS

During 1997, our shareholders  profited from the properties'  strong performance
with increases in dividends and share value. Shareholder dividends increased for
the fourth  consecutive year, to an annual dividend rate of $1.00 per share paid
on a quarterly basis.

     The value of Cornerstone's shares grew approximately 15% from their initial
trading  price of $10.50 per share to $12.06  per share by  December  31,  1997.
Combining  this with  growth  in  dividends  gives a total  return of 21% to the
shareholders, or an annualized return of approximately 29%.

     In January,  the  company's  Board of  Directors  announced  an increase in
per-share dividends to $.26 cents each quarter, which represents an annual yield
of $1.04 per share.  Based on the  closing  price of $12.00 per share on January
12, 1998, the new dividend,  when paid, would represent an annual dividend yield
of 8.67%.

     We will continue to build on the strong  performance of Cornerstone  Realty
Income  Trust,  managing our portfolio  with the goal of  generating  increasing
returns for our  shareholders.  This  internal  growth,  building  revenues from
existing properties,  is our primary goal. However,  excellent  opportunities to
acquire properties which meet our investment criteria continue to arise. It will
be through a combination of internal and external growth that we seek to provide
our shareholders with increasing returns in the coming years.

Sincerely,

/s/ Glade M. Knight
Glade M. Knight
Chairman of the Board

                                      -4-

<PAGE>

HIGHLIGHTS OF PERFORMANCE IN 1997:

CORNERSTONE SHARES BEGAN TRADING ON THE NEW YORK STOCK EXCHANGE,
under the ticker symbol TCR, on April 18, 1997. This  culminated  three years of
growth and 28.1 million shares issued under a series of  best-efforts  offerings
by David Lerner Associates.

WE BUILT OUR PORTFOLIO TO 51 APARTMENT COMMUNITIES CONTAINING 11,922 APARTMENTS.
We acquired 13 apartment communities,  containing 2,889 units, for $131 million.
Our assets grew over 48%.

FUNDS FROM  OPERATIONS  (FFO)  EQUALED  $1.07 PER SHARE,  a  six-cents-per-share
increase over 1996. FFO totaled $34.8 million for 1997.

RENTAL INCOME GREW TO $70.1 MILLION, an increase of 74%.

SHAREHOLDER DIVIDENDS INCREASED FOR THE FOURTH CONSECUTIVE YEAR.
In 1997,  the company had an annual  dividend  rate of $1.00 per share,  payable
quarterly.

"SAME PROPERTY" NET OPERATING  INCOME (NOI) INCREASED  7.4%,  demonstrating  our
ability to steadily  build  income from the existing  portfolio  of  properties.
"Same property" refers to the core group of 19 properties  continuously owned by
the company since January 1, 1996.

ECONOMIC OCCUPANCY OF OUR APARTMENT COMMUNITIES AVERAGED 92%.

WE INVESTED $23 MILLION IN PLANNED RENOVATIONS  designed to reposition our newly
acquired properties and generate higher rents.

WE  SUCCESSFULLY  COMPLETED AN OFFERING OF $4.5 MILLION  SHARES OF TCR,  RAISING
$47.25 MILLION IN NET PROCEEDS, in conjunction with initial trading on the NYSE.
The underwriters  exercised 100% of their  over-allotment  option to purchase an
additional  675,000 shares of common stock. This brought additional net proceeds
to the company of approximately $6.6 million.

SHARE VALUE OF TCR GREW APPROXIMATELY 15% FROM THE INITIAL TRADING
PRICE of $10.50 per share in April to $12.06 per share at year-end,  for a total
return, including dividends, of 21% in less than nine months.

SHAREHOLDERS  REINVESTED  OVER $14 MILLION in the company  through our  dividend
reinvestment plan.

WE  STRENGTHENED  OUR  ACQUISITION  CAPABILITY  BY  NEGOTIATING  A $175 MILLION,
UNSECURED  LINE OF CREDIT AT A FAVORABLE  RATE.  This enables us to quickly take
advantage of  acquisition  opportunities  at a variable rate of 120 basis points
over LIBOR.  With this rate, we achieved an initial reduction of 40 basis points
from our previous line of credit.

WE GENERATED $1.85 MILLION IN ADDITIONAL  INCOME FROM  MANAGEMENT,  ADVISORY AND
ACQUISITION FEES FROM APPLE RESIDENTIAL INCOME TRUST.
Structured like Cornerstone, with the same investment strategy, Apple focuses on
the Dallas/Fort Worth, Texas market.

Cornerstone  Realty  Income Trust began  trading on the New York Stock  Exchange
April 18, 1997.

                                       -5-

<PAGE>

BUILT ON PERFORMANCE

The performance of Cornerstone  Realty Income Trust is rooted in our fundamental
investment strategy to acquire properties and manage them to achieve the highest
returns possible. This basic strategy remains unchanged.

     Our performance is fueled by a combination of  opportunistic  acquisitions,
cost-effective  property  repositioning,  and expert  management  to achieve the
properties' highest potential.

     Acquisitions begin in the marketplace.  Cornerstone  acquires properties in
four  of the  fastest-growing  states  in  the  United  States--Virginia,  North
Carolina,  South  Carolina and Georgia.  The U.S.  Census Bureau  predicts these
states will grow by more than 7.6 million people from 1995 to 2025.

     In this four-state region, we have penetrated 16 distinct markets noted for
their dynamic growth and potential for growth. They offer thriving economies and
rapidly  expanding   manufacturing,   technology,   transportation  and  service
industries. Moreover, the properties we acquire in these markets are targeted to
the single largest sector of the renting public in the U.S.

     We  acquire  properties  at  well  below  replacement  cost.  Cornerstone's
acquisitions  average $35,000 per unit, nearly half the $60,000 replacement cost
estimated  in our market  niche.  That's  because we have the ability to unearth
excellent acquisition  opportunities and move quickly to take advantage of them.
We tend to  acquire  properties  which,  for a  variety  of  reasons,  have  not
performed to their potential.  They may suffer from deferred  maintenance,  poor
management,  the  financial  distress  of a previous  owner,  or a host of other
factors.

     We are experts at repositioning properties into high performers. As soon as
we  acquire  a  property  we deploy a  "takeover  team" of  property  management
executives and specialists in marketing,  resident  retention and maintenance to
the site. This group brings  operating  systems up to Cornerstone  standards and
remains at the property until a new on-site team is installed and trained.

     Meanwhile,  our engineering and construction  specialists go to work making
cost-effective  renovations designed to improve the property's marketability and
generate  higher  rents.  We may  re-landscape;  design new  signs;  build a new
clubhouse;  add new roofs; or paint.  Rents are raised to reflect the property's
enhanced value, and a sophisticated marketing program is launched to attract new
residents at higher rents.

     Once a property is repositioned in its marketplace,  our management experts
focus on maximizing income by generating the highest rents possible, maintaining
high occupancy rates, and continually seeking ways to reduce operating costs. It
can be a  delicate  balance.  That's  why we  provide  our  sites  with the most
advanced,  high-technology  systems available in property management today. It's
why we hire the best people in the  industry,  train them well,  and give them a
workplace that encourages innovation and entrepreneurship.

     Which brings us back to performance.  When our people perform well, so does
the company.  And when the company performs well, we reward our people.  BECAUSE
AT CORNERSTONE, PERFORMANCE IS THE STANDARD.

                                      -6-

<PAGE>



BRIDGETOWN BAY

Every new visitor to Bridgetown Bay passes before the striking Palladian windows
fronting the rental  office and  clubhouse of this luxury  apartment  community.
Sunlight filters through  two-story  windows into the front office where leasing
agents meet with  prospective  residents.  In the rear clubhouse,  a wide-screen
television and comfortable  furniture await residents seeking respite from their
busy lives.

     Details like tiled fireplaces, vaulted ceilings, bay windows and room-sized
decks make the 120 apartments of this  Charlotte  community  special.  Residents
enjoy a swimming pool, playground and their own private,  lighted walkway to the
retail shops of nearby East Town Market.



                                      -7-
<PAGE>

CHARLESTON PLACE

In the  elegant  clubhouse  of  Charleston  Place,  residents  can  relax by the
fireplace and peruse a book borrowed from the community's  own library.  If more
actively  inclined,  they  can  work out in a  state-of-the-art  fitness  center
overlooking the swimming pool. Or wander the walking trails of this  beautifully
landscaped, 214-unit apartment community to Char-lotte's McAlpine Greenway Park.
These apartments have a custom feel, with built-in shelves, vaulted ceilings and
large picture windows.




                                      -8-
<PAGE>

SAVANNAH WEST

In the graceful rooms of the Savannah West clubhouse, the charm of the old South
blends with the comfort of the new.  This  elegant  community  of 456  apartment
homes in Augusta, Georgia is located across from the famed Augusta National Golf
Course,  not far from the waters of the Savannah  River.



                                      -9-
<PAGE>

PARKSIDE AT WOODLAKE

A gorgeous  swimming  pool is one of many  luxuries  afforded  to  residents  of
Parkside  at  Woodlake.  They can also enjoy their own  private  putting  green.
Construction of this 266-unit  apartment  community in Durham was just completed
in 1996. A city park adjacent to the property offers soccer and baseball fields,
picnic areas, a jogging path, tennis courts and playground areas.



                                      -10-
<PAGE>

CARLYLE CLUB

Some may find it hard to  distinguish  the lush lawns of  Carlyle  Club from the
beautifully  manicured  greens of the bordering  Northwoods  Country Club.  This
243-unit  community outside Atlanta offers stunning golf course views. Among its
park-like  grounds are two small lakes,  two swimming  pools, a tennis court and
playground.  Nine  apartment  styles  provide up to 1600  square  feet of space,
accommodating a variety of family sizes.



                                      -11-
<PAGE>

PACES GLEN

Beautiful landscaping is a hallmark of Paces Glen, a community of 172 apartments
in Charlotte,  North Carolina. This is a place where picnics are encouraged. The
28-acre property contains a special picnic area,  complete with gas grills and a
gazebo.  Residents  can work off  picnic  feasts on the  tennis  court,  or in a
private  fitness  center  where  they can cycle,  lift,  tread and step to their
heart's desire.



                                      -12-
<PAGE>

SUMMERWALK

Summerwalk offers suburban living in a rustic and secluded setting convenient to
downtown Charlotte.  Residents can fish from their own lake or hike a variety of
trails through the 26-acre grounds.  Amenities of the community's 160 apartments
include cathedral ceilings and fireplaces. Two tennis courts and a swimming pool
round out the features of this luxury apartment community.

                                      -13-

<PAGE>



HIGHLAND HILLS

Minutes from the intellectual hives of Research Triangle Park, the University of
North Carolina and Duke  University,  Highland Hills is a haven among  apartment
communities.  When not working,  residents can recline among the warm,  swirling
waters of a Jacuzzi,  soak up sun in the privacy of a tanning bed,  swim laps or
play tennis. The spacious grounds of Highland Hills contain 45 acres.



                                      -14-
<PAGE>

THE ARBORS AT WINDSOR LAKE

Extraordinary  service is an ordinary  affair at The Arbors at Windsor Lake. The
people who live here can avail  themselves  of covered  parking,  extra  storage
spaces or a resident executive center with fax and copy machines. This Columbia,
South  Carolina  community  also  contains a swimming pool with spa, two lighted
tennis courts,  a fitness center,  and 228 apartments with luxuries like natural
gas fireplaces,  vaulted ceilings,  full-sized  washers and dryers, and spacious
walk-in closets.



                                      -15-
<PAGE>

SAILBOAT BAY

The exquisite clubhouse of Sailboat Bay shares lake views with several apartment
buildings on this 358-unit  property in Charlotte.  Since extensive  renovations
were com-pleted,  passersby often mistake the 20-year-old  community for a newly
constructed one. Sailboat Bay is a gated community, offering a fitness center, a
swimming pool, and courts for racquetball, tennis and volleyball.



                                      -16-
<PAGE>

CLARION CROSSING

Residents  can picnic  along a tumbling  stream in tranquil  woods  without ever
leaving the grounds of Raleigh's Clarion Crossing. Nor do they have to leave for
a work-out.  This  community of 228 apartments  offers a fully equipped  fitness
center,  two tennis  courts  and a swimming  pool.  And  should--after  all this
activity--a  nap  beckon,  there is always  the huge,  sun-drenched  deck of the
clubhouse overlooking the swimming pool.



                                       -17-
<PAGE>

DEERFIELD

From the privacy of their  screened  porches,  residents of Deerfield  can enjoy
wooded  seclusion.  This luxury community of 204 apartments is minutes away from
central  Durham,  yet  offers  direct  access to miles of  beautiful  trails for
walking,  jogging  or cycling  within  the  bordering  nature  preserve  of Duke
University.  Residents  can relax in the  property's  heated  whirlpool,  on the
tennis courts or in the pool.

                                      -18-

<PAGE>

PACES ARBOR/PACES FOREST

The lushly landscaped pool areas of Paces Arbor/Paces Forest offer the choice of
napping in sun or shade--on  the warm wooden planks of an elevated deck or under
the canopy of a poolside gazebo.  Gas grills and a relaxing Jacuzzi complete the
scene. These Raleigh,  North Carolina apartment communities contain garden-style
apartments with a choice of amenities like beautiful  wooded views,  fireplaces,
washers, dryers and vaulted ceilings.

                                      -19-

<PAGE>


BOARD OF DIRECTORS

Glade M. Knight (1)                     Penelope W. Kyle (2),(3)             
  Chairman of the Board of                Director, Virginia State          
  Chief Executive Officer                 Lottery                           
                                                                            
S.J. Olander, Jr.                       Harry S. Taubenfeld                 
  Senior Vice President and               Real Estate Investor and          
  Chief Financial Officer                 Partner, Zuckerbrod &             
                                          Taubenfeld, Esqs.                 
Glenn W. Bunting, Jr. (1),(2)                                               
  President, KB Properties, Inc.        Martin Zuckerbrod (1)                
                                          Real Estate Investor and          
Leselie A. Grandis (2)(3)                 Partner, Zuckerbrod &             
  Partner, McGuire, Woods,                Taubenfeld, Esqs.                 
  Battle & Boothe LLP                                                       
                                        (1) Member, Executive Committee     
                                        (2) Member Audit Committee          
                                        (3) Member, Compensation Committee  



                                   -20-

<PAGE>

SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>

As of December 31,                                       1997            1996            1995             1994            1993
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                            <C>              <C>             <C>              <C>            <C>           
OPERATING RESULTS

Rental Income                                  $   70,115,678   $  40,261,674   $  16,266,610    $   8,158,994  $    1,778,568
Net Income (Loss)                                  19,225,553      (4,169,849)      5,229,715        2,386,303         496,646
Distributions Declared and Paid                    31,324,870      15,934,901       6,316,185        2,977,136         359,427
- ---------------------------------------------------------------------------------------------------------------------------
PER SHARE

Net Income (Loss) (a)                          $          .59   $       (0.21)  $        0.64    $        0.60  $         0.30
Distributions                                  $         1.00   $        0.99   $        0.96    $        0.89  $         0.27
Distributions Representing Return of Capital               23%             14%             17%              21%             --
Weighted Average Shares Outstanding                32,617,823      20,210,432       8,176,803        4,000,558       1,662,944
- ------------------------------------------------------------------------------------------------------------------------------
BALANCE SHEET DATA

Investment in Rental Property                  $  487,575,196   $ 329,715,853   $ 129,696,447    $  54,107,358  $   25,549,790
Total Assets                                   $  474,186,450   $ 322,870,574   $ 133,181,032    $  57,257,950  $   29,199,079
Notes Payable                                  $  151,569,147   $  55,403,000   $   8,300,000    $   5,000,000  $           --
Shareholders' Equity                           $  315,328,252   $ 254,569,705   $ 122,154,420    $  51,436,863  $   28,090,912
Shares Outstanding                                 35,510,327      28,141,509      12,754,331        5,458,648       2,995,210
- ------------------------------------------------------------------------------------------------------------------------------
OTHER DATA
Cash Flows from:

  Operating Activities                         $   34,973,533   $  20,162,776   $   9,618,956    $   3,718,086  $    1,670,406
  Investing Activities                         $ (161,969,343)  $(194,519,406)  $ (75,589,089)   $ (28,557,568) $  (25,549,790)
  Financing Activities                         $  128,327,145   $ 170,466,134   $  68,754,842    $  25,519,648  $   27,487,556
Number of Properties Owned at Year-End                     51              40              19                9               5
- ------------------------------------------------------------------------------------------------------------------------------
FUNDS FROM OPERATIONS CALCULATION

  Net Income (Loss)                            $   19,225,553   $  (4,169,849)  $   5,229,715    $   2,386,303  $      496,646
     Depreciation of Real Estate                   15,163,593       8,068,063       2,788,818        1,210,818         255,338
     Management Contract Termination (b)              402,907      16,526,012              --               --              --
                                               -------------------------------------------------------------------------------
  Funds from Operations (c)                    $   34,792,053   $  20,424,226   $   8,018,533    $   3,597,121  $      751,984
==============================================================================================================================

</TABLE>



(a) In 1997, the Financial  Accounting  Standards Board issued Statement No. 128
"Earnings  per Shares." All earnings per share amounts for all periods have been
presented,  and where appropriate,  restated to conform to the Statement No. 128
requirements.

(b)  Included  in  the  1997  and  1996  operating   results  are  $402,907  and
$16,526,012,  respectively, of management contract termination expense resulting
from the company's conversion to "self-administered"  and "self-managed" status.
See Note 6 to the consolidated financial statements.

(c) "Funds  from  operations"  is defined as income  before  gains  (losses)  on
investments  and  extraordinary  items  (computed in accordance  with  generally
accepted  accounting   principles)  plus  real  estate  depreciation  and  after
adjustment for significant  nonrecurring items, if any. This definition conforms
to the  recommendations  set  forth in a White  Paper  adopted  by the  National
Association of Real Estate Investment Trusts (NAREIT). Funds from operations for
years prior to 1996 have been adjusted to conform to the  NAREITdefinition.  The
company considers funds from operations in evaluating property  acquisitions and
its operating  performance,  and believes that funds from  operations  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.  Funds from
operations,  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.

                                      -21-

<PAGE>



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

OVERVIEW

The company operates in 10 major markets.  At December 31, 1997, the company did
not own more  than  22% of its  apartment  communities  in any one  market.  The
following table summarizes the company's major apartment market information.

<TABLE>
<CAPTION>
                       Number of                       Percent       Average        December
                       Apartment                      of Total      Economic         Monthly
Market                Communities              Cost Apartments     Occupancy     Rental Rate
- ----------------------------------------------------------------------------------------------
<S>                            <C>    <C>                   <C>        <C>              <C>  
Raleigh/Durham, NC             11     $ 108,274,356         22%        93.8%            $ 660
Charlotte, NC                   9        97,118,486         20         92.2               572
Atlanta,GA                      4        55,470,782         11         89.9               673
Richmond, VA                    3        37,947,312          8         95.8               585
Virginia Beach, VA              5        37,261,274          8         93.2               604
Greenville, SC                  3        20,550,884          4         90.7               446
Augusta, GA                     2        18,557,664          4         84.8               466
Winston-Salem, NC               2        18,259,348          4         92.7               597
Wilmington, NC                  3        17,478,738          4         92.2               565
Columbia, SC                    2        16,952,243          3         91.8               572
Other                           7        59,704,109         12         93.6               533
- ---------------------------------------------------------------------------------------------
Total                          51     $ 487,575,196        100%        91.9%            $ 582
=============================================================================================
</TABLE>

     The  following  discussion  is based  on the  financial  statements  of the
company as of December 31, 1997, 1996 and 1995. This information  should be read
in conjunction with the selected  financial data and the company's  consolidated
financial  statements  included  elsewhere in this annual report. The company is
operated and has elected to be treated as a real estate  investment trust (REIT)
for federal income tax purposes.

     This annual report contains  forward-looking  statements within the meaning
of Section 27A of the Securities Act of 1993, as amended, and Section 21E of the
Securities  Exchange Act of 1934, as amended.  Such  forward-looking  statements
include,  without limitation,  statements concerning  anticipated lower expenses
from the company's conversion to self-administration,  anticipated  improvements
in financial  operations from completed and planned  property  renovations,  and
expected  benefits  from the company's  ownership of stock in Apple  Residential
Income Trust, Inc. (Apple) and the acquisition, advisory and property management
services  provided to Apple.  Such  statements  involve known and unknown risks,
uncertainties and other factors which may cause the actual results,  performance
or  achievement  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  economies and
business  conditions.   Although  the  company  believes  that  the  assumptions
underlying the forward-looking  statements contained herein are reasonable,  any
of the assumptions could be inaccurate,  and therefore there can be no assurance
that such  statements  included in this annual report will prove to be accurate.
In  light  of the  significant  uncertainties  inherent  in the  forward-looking
statements  included  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  statements or the  objectives and plans of the
company will be achieved.

RESULTS  OF  OPERATIONS  COMPARISON  OF  THE YEAR  ENDED  DECEMBER  31,  1997 TO
DECEMBER 31, 1996

CONVERSION TO SELF-ADMINISTRATION

Effective  October 1, 1996, the company  agreed with its affiliated  advisor and
management  companies  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  to what  those  expenses  would  have been  under the former
"externally managed and advised"  arrangements.  The net effect of these savings
on earnings  basic and diluted per share is partially  offset by the issuance of
common shares to effect the transaction as described below.

                                      -22-

<PAGE>

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

     Pursuant to this  conversion,  the company agreed to issue 1,400,000 common
shares,  with 700,000 shares issued in October 1996 and 700,000 shares 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  an  expense  of
$16,526,012 in 1996 and $402,907 in 1997. This expense was the primary factor in
the company's net loss of $4,169,849 ($.21 per share) for 1996 versus net income
of  $19,225,553  ($.59  per  share)  in  1997  (See  Note 6 to the  consolidated
financial statements).

     All earnings per share amounts  presented  have been restated to conform to
the Financial  Accounting  Standards No. 128 "Earnings Per Share" (See Note 1 to
the consolidated financial statements).

INCOME AND OCCUPANCY

     The  results  of the  company's  property  operations  for the  year  ended
December  31,  1997  include  the  results  of  operations   from  the  pre-1997
acquisitions  and from the 13 properties  acquired in 1997 from their respective
acquisition dates. The company portfolio  consisted of 51 properties at December
31, 1997. The increased rental income and operating  expenses for the year ended
December 31, 1997,  over the year ended December 31, 1996, is primarily due to a
full  year  of  operation  in  1997  of the  1996  acquisitions  as  well as the
incremental effect of the 1997 acquisitions.

     Substantially  all of the company's revenue is from the rental operation of
its apartment  communities.  Rental income  increased 74% to $70,115,678 in 1997
from $40,261,674 in 1996 due to the factors  described  above.  Rental income is
expected to continue to increase from the impact of planned improvements,  which
are being made in an effort to improve the properties'  marketability,  economic
occupancies and rental rates.

     Overall average economic  occupancy was 92% in 1997 and 91% in 1996. Rental
rates for the  portfolio  increased 6% to $582 on December 31, 1997 from $549 on
December 31, 1996.  This  increase is due to a combination  of increased  rental
rates from new leases and property  renovation and the acquisition of properties
with higher average rental rates.  The properties  acquired prior to 1997 had an
average  economic  occupancy of 93% during 1997 and 91% during 1996.

COMPARABLE PROPERTY RESULTS

On a  comparative  basis,  the 19  properties  owned during all of 1997 and 1996
provided   rental  and  operating   income  of  $27,476,460   and   $16,566,239,
respectively,  in 1997 and $25,508,627 and $14,587,654,  respectively,  in 1996.
This  represents an increase from 1996 to 1997 of 7.7% and 13.6%,  respectively.
The conversion to  "self-administration"  took place in October 1996. Therefore,
the  actual  results  for  property  operations  contained  a  partial  year  of
management  fees in 1996. In order to make a meaningful  comparison of operating
income for these properties between 1996 and 1997,  property  management expense
was  eliminated  in  1996.  This  adjustment   allows  for  a  comparison  on  a
"self-administered"  and  "self-managed"  basis.  As  adjusted,  the  properties
provided  operating  income of $15,429,270 in 1996. This represents an operating
increase of 7.4%. The eliminated  expenses included property management fees and
expenses of $841,616 in 1996.

EXPENSES

Total property expenses,  excluding management contract  termination,  increased
69% to $45,111,959 in 1997 from $26,764,844 in 1996, due largely to the increase
in the number of apartments. The operating expense ratio (the ratio of operating
expenses, excluding depreciation and amortization,  to rental income) was 40% in
1997 and 43% in 1996. The decline in the operating expense ratio is attributable
to the  conversion  of the  company to  "self-administered"  and  "self-managed"
status  and  increasing  economies  of  scale  based  on the  company's  growing
portfolio of properties.

     General and  administrative  expenses  totaled 1.9% of revenues in 1997 and
3.2% in 1996.  These  expenses  represent  the  administrative  expenses  of the
company as  distinguished  from the operations of the company's  properties.  In
1997,   the  company  has  continued  to  expand  its  internal   administrative
infrastructure to keep pace with its growth.

     Depreciation  of  real  estate   increased  to  $15,163,593  in  1997  from
$8,068,063  in  1996,  and  is  directly  attributable  to  the  acquisition  of
additional  apartment  communities  in 1996 and 1997.


                                      -23-

<PAGE>

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

INTEREST AND INVESTMENT INCOME AND EXPENSE

The company earned  interest income of $77,942 in 1997 and $287,344 in 1996 from
the  investment  of its cash  and  cash  reserves.  The  decrease  is due to the
company's cash management  policy of paying down on the unsecured line of credit
which  incurred  a higher  rate of  interest  than what the  company  would have
earned.  The company  incurred  $7,006,182 and $1,272,530 of interest expense in
1997 and 1996,  respectively,  associated with short-term  borrowings  under its
line of credit.  This 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 1997 and 1996 was 7.2%.


INCOME AND EXPENSE FROM RELATIONSHIP WITH APPLE RESIDENTIAL INCOME TRUST

Property management fees are 5% of monthly gross revenues. Advisory fees are .1%
to .25% of total  capital  raised by Apple.  The company  received  $822,934 for
advisory and property  management  services.  The company received $1,031,066 in
real estate  commissions under separate  contract and amortized  $546,000 of the
purchase price of this  contract.  The real estate  commissions  equal 2% of the
purchase  price  of  the  properties   Apple  acquires.   The  company  incurred
approximately  $355,928 in related expenses.  Dividend income from the company's
investment  in  Apple  was  $253,172  in  1997.(See  Note 6 to the  consolidated
financial statements).

RESULTS  OF  OPERATIONS  COMPARISON  OF  THE YEAR  ENDED  DECEMBER  31,  1996 TO
DECEMBER 31, 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 consolidated  financial
statements).

INCOME AND OCCUPANCY

The company had increased rental income and operating expenses in 1996 from 1995
due to the full year of operations  from the pre-1996  acquisitions  and from 21
properties  acquired in 1996 from their  respective  acquisition  dates.  Rental
income in 1996  increased  148% to  $40,261,674,  from  $16,266,610 in 1995. The
properties had an average economic occupancy of 91% during 1996 and 92% in 1995.

COMPARABLE PROPERTY RESULTS

On a comparative  basis,  the nine properties  owned during all of 1996 and 1995
provided   rental  and  operating   income  of   $12,546,624   and   $7,082,130,
respectively,  in 1996; and  $11,644,096 and $6,226,341 in 1995. This represents
an  increase  from  1995 to 1996 of 7.9%  and  13.7%,  respectively.  Since  the
conversion to "self-management"  took place in October 1996, property management
expenses need to be eliminated for the full 1995 year and a partial 1996 year in
order to make a meaningful  comparison of operating  income for these properties
between  1995  and  1996.  This   adjustment   allows  for  a  comparison  on  a
"self-administered"  and  "self-managed"  basis.  As  adjusted,  the  properties
provided  operating  income of $7,537,707 in 1996 and  $6,928,227 in 1995.  This
represents  an operating  increase of 8.8%.  The  eliminated  expenses  included
property  management fees of $535,471 in 1995 and $414,505 in 1996. In addition,
expenses  related to the property  management  contracts of $148,322 in 1995 and
$41,072 in 1996 were eliminated.

     Overall,  rental rates for the portfolio increased 9.8% to $549 at December
31, 1996 from $500 at December 31, 1995.  This increase was due to a combination
of  increased  rental  rates  from new leases and  property  renovation  and the
acquisition  of properties  with higher  average  rental rates.

EXPENSES

Total property expenses,  excluding  management contract  termination  expenses,
increased 144% to  $26,764,844  in 1996 from  $10,968,834 in 1995 due largely to
the increased  number of apartments.  The operating  expense ratio (the ratio of
operating  expenses to rental income) was 43% in 1996 and 46% for 1995.  General
and  administrative  expenses totaled 3.2% of revenues in 1996 and 3.7% in

                                      -24-

<PAGE>

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

1995. This decrease in percentage is attributed to efficiency  achieved  through
economies of scale.  Depreciation of real estate increased to $8,068,063 in 1996
from  $2,788,818  in 1995,  and is directly  attributed  to the  acquisition  of
apartment  communities  in 1995  and  1996 and a full  year of  depreciation  of
properties  acquired in 1995.

INTEREST INCOME AND EXPENSE

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.

LIQUIDITY AND CAPITAL RESOURCES

EQUITY

There was a significant change in the company's  liquidity during the year ended
December  31, 1997 as the company  continued to grow.  During 1997,  the company
completed  an  additional   public  offering  of  5,175,000   common  shares  in
conjunction  with the  listing of the  company's  common  shares on the New York
Stock  Exchange.  The total gross  proceeds  from the offering was  $54,337,500,
which  netted  $49,287,000  to the  company  after the  payment of  underwriting
discounts and commissions.

     Using the acquisition line of credit,  the company acquired 2,889 apartment
units in 13 residential  rental  communities  during 1997.  During the year, two
properties  were  combined  and are now  operated  as one,  and one of the  1997
acquisitions  became an extension of an existing  property.  These  acquisitions
brought the total number of residential  rental  communities to 51 and the total
apartment units owned at year-end to 11,922.

     The company has a shelf  registration  in effect which was filed on January
27, 1998 (which  amended the original  dated August 27, 1996) for $200  million.
The proceeds will be used by the company for general corporate  purposes.

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 obtained a $175 million unsecured line
of credit with a consortium of six banks.  The line expires on October 30, 2000.
The line currently  bears interest at the LIBOR rate plus 120 basis points.  The
company  anticipates  curtailing  the line of credit with the proceeds of future
offerings of common shares.

     At year-end,  the company had an outstanding balance of $144 million on the
acquisition  line of credit and $2.5  million on its general  corporate  line of
credit.  In addition,  the company had outstanding a $5.5 million unsecured 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 1998,  the company  acquired Stone Point  Apartments,  (formerly
Sterling Pointe),  a 192-unit  apartment  community located in Charlotte,  North
Carolina,  for $9.7 million.  The company used its  unsecured  line of credit to
effect this acquisition.  The company has approximately $22 million of currently
available borrowing capacity for future  acquisitions.

CAPITAL REQUIREMENTS

The company has an ongoing capital expenditure commitment to fund its renovation
program 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 1997 and fund these cash needs from a variety
of sources  including  equity,  cash  reserves and debt  provided by its line of
credit.

     The company continues to renovate its properties.  In connection with these
renovations,  the  company  capitalized  improvements  of $23  million  in 1997.
Approximately  $12 million of additional  capital  improvements are budgeted for
1998 on the existing property  portfolio which are expected to be funded through
cash reserves and dividend reinvestment.

     The  company  has  short-term  cash  flow  needs in order  to  conduct  the
operation of its  properties.  The rental income  generated  from the properties
supplies ample cash to provide for the payment of these  operating  expenses and
the payment of distributions.

                                      -25-

<PAGE>

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

     Capital  resources  are expected to grow with the future sale of its shares
and from cash flow from operations. Approximately 45% of all 1997 distributions,
$14,198,868,  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 1998.

     The  company is  operated  as, and  annually  elects to be taxed as, a real
estate  investment  trust under the  Internal  Revenue  Code.  As a result,  the
company has no provision  for taxes and thus there is no effect on the company's
liquidity from taxes.

APPLE RESIDENTIAL INCOME TRUST

As of December 31, 1997, the company owned 417,778 common shares of Apple. These
shares  represent  approximately  3% of common  shares of Apple  outstanding  at
December 31, 1997. In 1997,  Apple granted the company a continuing right to own
up to 9.8% of the  common  shares of Apple at the market  price,  net of selling
commissions.  Apple also has  granted  the  company a first  right of refusal to
purchase the business or  properties of Apple.  (See Note 6 to the  consolidated
financial  statements).

IMPACT OF YEAR 2000

Some computer  programs were written using two digits rather than four to define
the applicable year. As a result,  those computer  programs have  time-sensitive
software that  recognize a date using "00" as the year 1900 rather than the year
2000.  This  could  cause  a  system   miscalculation   causing  disruptions  of
operations.  The company has  completed  an  assessment  of its programs and has
begun to modify or replace portions of its software so that its computer systems
will function  properly  with respect to dates in the year 2000 and  thereafter.
The total  Year  2000  project  cost will be  expensed  as  incurred  and is not
expected to have a material effect on the company's results of operations.  This
project is estimated to be completed by December 31, 1998, which is prior to any
impact on the company's system.

IMPACT OF INFLATION

     The company does not believe that inflation had any  significant  impact on
its operation in 1997.  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.  Continued  inflation may also
cause  capital  appreciation  of the company's  properties  over time, as rental
rates and replacement costs increase.

                                      -26-

<PAGE>



INDEPENDENT AUDITORS' REPORT

THE BOARD OF DIRECTORS AND SHAREHOLDERS
CORNERSTONE REALTY INCOME TRUST, INC.

We have audited the  accompanying  consolidated  balance  sheets of  Cornerstone
Realty Income Trust,  Inc. (the "Company") as of December 31, 1997 and 1996, and
the related  consolidated  statements of operations,  shareholders'  equity, and
cash flows for each of the three years in the period  ended  December  31, 1997.
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 consolidated  financial  statements  referred to above
present fairly, in all material respects,  the financial position of Cornerstone
Realty Income Trust,  Inc. at December 31, 1997 and 1996,  and the  consolidated
results of its  operations and its cash flows for each of the three years in the
period ended December 31, 1997, in conformity with generally accepted accounting
principles.

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


                                                       /s/ Ernst & Young LLP

Richmond, Virginia
January 22, 1998



                                      -27-

<PAGE>



CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                          As of December 31,
- ------------------------------------------------------------------------------------------------
                                                                        1997              1996
                                                                ------------      ------------
<S>                                                             <C>               <C>
ASSETS
Investment in rental property
   Land                                                         $ 76,812,953      $ 46,980,280
   Building and improvements                                     402,545,094       277,345,752
   Furniture and fixtures                                          8,217,149         5,389,821
                                                                ------------      ------------
                                                                 487,575,196       329,715,853
Less accumulated depreciation                                    (27,486,630)      (12,323,037)
                                                                ------------      ------------
                                                                 460,088,566       317,392,816
                                                                ------------      ------------
Cash and cash equivalents                                          4,513,986         3,182,651
Prepaid expenses                                                     797,484           557,544
Other assets                                                       8,786,414         1,737,563
                                                                ------------      ------------
                                                                  14,097,884         5,477,758
                                                                ------------      ------------
   Total Assets                                                 $474,186,450      $322,870,574
                                                                ============      ============
LIABILITIES AND SHAREHOLDERS' EQUITY

Notes payable                                                   $151,569,147      $ 55,403,000
Accrued payable-related party                                             --         7,297,093
Accounts payable                                                   3,812,578         2,087,673
Accrued expenses                                                   1,158,014         1,366,853
Rents received in advance                                            463,997           491,928
Tenant security deposits                                           1,854,462         1,654,322
                                                                ------------      ------------
   Total Liabilities                                             158,858,198        68,300,869
Shareholders' equity
Common stock, no par value; authorized 50,000,000
   shares; issued and outstanding 35,510,327 shares
   and 28,141,509 shares, respectively                           349,135,379       276,269,539
Deferred compensation                                                (62,976)          (55,000)
Distributions greater than net income                            (33,744,151)      (21,644,834)
                                                                ------------      ------------
                                                                 315,328,252       254,569,705
                                                                ------------      ------------
   Total Liabilities and Shareholders' Equity                   $474,186,450      $322,870,574
                                                                ============      ============
</TABLE>


See accompanying notes to financial statements.

                                      -28-

<PAGE>





CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                       Years Ended December 31,
- ------------------------------------------------------------------------------------------------
                                                          1997            1996            1995
                                                  ------------    ------------    ------------
<S>                                               <C>             <C>             <C>         
REVENUE

   Rental income                                  $ 70,115,678    $ 40,261,674    $ 16,266,610
   Other income                                      1,854,946              --              --
EXPENSES

   Property and maintenance                         19,494,692      11,406,042       5,178,075
   Taxes and insurance                               6,075,991       3,275,422       1,201,812
   Property management fee                                  --       1,243,215         896,521
   Property management                               1,769,272       1,274,203         181,166
   General and administrative                        1,351,667       1,298,970         609,969
   Amortization expense and other depreciation          56,075          47,133          30,564
   Depreciation of rental property                  15,163,593       8,068,063       2,788,818
   Other                                             1,200,669         151,796          81,909
   Management contract termination                     402,907      16,526,012              --
                                                  ------------    ------------    ------------
Total expenses                                      45,514,866      43,290,856      10,968,834
                                                  ------------    ------------    ------------
Income (loss) before interest income (expense)      26,455,758      (3,029,182)      5,297,776
   Interest income                                     331,114         287,344         226,555
   Interest expense                                 (7,561,319)     (1,428,011)       (294,616)
                                                  ------------    ------------    ------------
Net income (loss)                                 $ 19,225,553    $ (4,169,849)   $  5,229,715
                                                  ============    ============    ============
Basic and diluted earnings (loss) per common
 share                                            $       0.59    $      (0.21)   $       0.64
                                                  ============    ============    ============
</TABLE>


See accompanying notes to financial statements.

                                      -29-

<PAGE>



CONSOLIDATED 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, 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 to
   shareholders ($.9575 per share)           --             --            --        (6,316,185)    (6,316,185)
Restricted stock grants                  10,000        110,000      (110,000)               --             --
Amortization of deferred compensation        --             --        33,000                --         33,000
Shares issued through
   reinvestment of distributions        355,116      3,515,644            --                --      3,515,644
                                     -------------------------------------------------------------------------
BALANCE AT DECEMBER 31, 1995         12,754,331    123,771,504       (77,000)       (1,540,084)   122,154,420
Net proceeds from the sale of shares 13,816,973    136,183,048            --                --    136,183,048
Net loss                                     --             --            --        (4,169,849)    (4,169,849)
Cash distributions declared to
   shareholders ($.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
Net proceeds from the sale of shares  5,175,000     49,287,000            --                --     49,287,000
Net income                                   --             --            --        19,225,553     19,225,553
Cash distributions declared to
   shareholders ($1.00 per share)            --             --            --       (31,324,870)   (31,324,870)
Restricted stock grant                    2,772         29,972       (29,972)               --             --
Shares issued for purchase of
   Apple Realty Group, Inc. contracts   150,000      1,650,000            --                --      1,650,000
Shares issued in connection with
   management contract termination      700,000      7,700,000            --                --      7,700,000
Amortization of deferred compensation        --             --        21,996                --         21,996
Shares issued through reinvestment
   of distributions                   1,341,046     14,198,868            --                --     14,198,868
                                     -------------------------------------------------------------------------
BALANCE AT DECEMBER 31, 1997         35,510,327  $ 349,135,379    $  (62,976)   $  (33,744,151) $ 315,328,252
                                     =========================================================================
</TABLE>


See accompanying notes to financial statements.

                                      -30-

<PAGE>



CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------
                                                          1997            1996            1995
                                                  ------------------------------------------------
<S>                                                <C>             <C>            <C>         
FROM OPERATING ACTIVITIES:
   Net income (loss)                               $ 19,225,553    $ (4,169,849)  $  5,229,715
   Adjustments to reconcile net income (loss) to
      net cash provided by operating activities:
      Depreciation and amortization                  15,219,668       8,115,196      2,819,382
      Amortization of deferred compensation              21,996          22,000         33,000
      Amortization of deferred financing costs          212,802          91,592         43,983
      Management contract termination                   402,907      14,997,093             --
      Amortization of Apple Realty Group, Inc.
        contract                                        546,000              --             --
   Changes in operating assets and liabilities:
      Prepaid expenses                                 (239,940)       (390,392)       (63,594)
      Other assets                                   (2,103,728)     (1,377,028)      (349,055)
      Accounts payable                                1,724,905       1,531,982        342,293
      Accrued expenses                                 (208,839)        109,622      1,026,414
      Rent received in advance                          (27,931)        362,280         63,511
      Tenant security deposits                          200,140         870,280        473,307
                                                   -----------------------------------------------
         Net cash provided by operating
          activities                                 34,973,533      20,162,776      9,618,956
FROM INVESTING ACTIVITIES:
   Acquisitions of rental property,
      net of debt assumed                          (134,900,712)   (175,471,367)   (68,482,525)
   Capital improvements                             (22,958,631)    (19,048,039)    (7,106,564)
   Investment in Apple Residential
      Income Trust, Inc.                             (3,760,000)             --             --
   Purchase of acquisition/disposition contract
      from Apple Realty Group, Inc.                    (350,000)             --             --
                                                   -----------------------------------------------
          Net cash used in investing activities    (161,969,343)   (194,519,406)   (75,589,089)
FROM FINANCING ACTIVITIES:
   Proceeds from short-term borrowings              442,927,152     135,653,144     38,300,000
   Repayments of short-term borrowings             (346,761,005)    (94,050,144)   (35,000,000)
   Net proceeds from issuance of shares              63,485,868     144,798,035     71,771,027
   Cash distributions paid to shareholders          (31,324,870)    (15,934,901)    (6,316,185)
                                                   -----------------------------------------------
          Net cash provided by financing
           activities                               128,327,145     170,466,134     68,754,842
          Increase (decrease) in cash and
             cash equivalents                         1,331,335      (3,890,496)     2,784,709
Cash and cash equivalents, beginning of year          3,182,651       7,073,147      4,288,438
                                                   -----------------------------------------------
Cash and cash equivalents, end of year             $  4,513,986    $  3,182,651   $  7,073,147
                                                   ===============================================
</TABLE>



See accompanying notes to financial statements.

                                      -31-

<PAGE>

NOTE TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1
GENERAL INFORMATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BUSINESS AND BASIS OF PRESENTATION

Cornerstone  Realty  Income  Trust,  Inc.  (together  with its  subsidiary,  the
"company"),  a  Virginia  corporation,   is  an  owner-operator  of  residential
apartment communities in the mid-Atlantic and southeastern regions of the United
States. The accompanying  consolidated financial statements include the accounts
of the  company  along with its  wholly  owned  subsidiary,  CRIT-NC,  LLC.  All
significant  inter-company  accounts and  transactions  have been  eliminated in
consolidation.  The company's common shares trade on the New York Stock Exchange
under the ticker symbol TCR.

     Certain  previously  reported amounts have been  reclassified to conform to
the current year presentation.

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

In  1996,  the  company  adopted  FASB  Statement  No.121,  "Accounting  for the
Impairment of Long-Lived  Assets and for  Long-Lived  Assets to be Disposed Of."
The company records  impairment  losses on rental property used in 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,  less cost to sell,  and its  carrying  value.  The adoption of this
Statement did not have an impact on the company's financial statements.

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

     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  notes.  Actual  results  may differ  from those  estimates.

STOCK INCENTIVE PLANS

The  company  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 the use of
option  valuation  models that were not  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.

INCOME PER SHARE

In 1997,  the Financial  Accounting  Standards  Board issued  Statement No. 128,
"Earnings  per Share."  Statement  128 replaced the  calculation  of primary and
fully  diluted  earnings  per share with basic and diluted  earnings  per share.
Unlike  primary  earnings  per share,  basic  earnings  per share  excludes  any
dilutive  effects of options,  warrants,  and  convertible  securities.  Diluted
earnings  per share is very similar to the  previously  reported  fully  diluted
earnings per share.  All  earnings  per share  amounts for all periods have been
presented,  and where  appropriate,  restated  to conform to the  Statement  128
requirements.

                                      -32-

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FEDERAL INCOME TAXES

The company is operated  as, and  annually  elects to be taxed as, a real estate
investment  trust  under the  Internal  Revenue  Code of 1986,  as amended  (the
"Code").  Generally,  a real estate  investment  trust 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 $1.00,  $.993,  and $.9575 in the years ended  December 31, 1997,
1996 and 1995, respectively. In 1997, of the total distribution, 77% was taxable
as ordinary income and 23% was a non-taxable return of capital.  In 1996, of the
total distribution, 86% was taxable as ordinary income and 14% was a non-taxable
return of capital.  In 1995,  83% was  taxable as ordinary  income and 17% was a
non-taxable return of capital.

NOTE 2
INVESTMENT IN RENTAL PROPERTY

The following is a summary of rental property owned at December 31, 1997.

<TABLE>
<CAPTION>
                                 Initial              Total       Accumulated             Date
Description              Acquisition Cost        Investment*     Depreciation         Acquired
- ------------------------------------------------------------------------------------------------
<S>                          <C>               <C>               <C>                      <C> 
NORTH CAROLINA
Raleigh/Durham, North Carolina
The Hollows                  $  4,200,000      $  5,862,730      $    803,937        June 1993
The Trestles                   10,350,000        11,345,191         1,109,837    December 1994
The Landing                     8,345,000         9,827,290           532,052         May 1996
Highland Hills                 12,100,000        13,901,839           656,581   September 1996
Parkside at Woodlake           14,663,886        14,929,908           619,610   September 1996
Deerfield                      10,675,000        11,095,295           456,364    November 1996
Paces Arbor                     5,588,219         5,836,534           142,901       March 1997
Paces Forest                    6,473,481         6,793,400           167,343       March 1997
Clarion Crossing               10,600,000        10,812,429            92,074   September 1997
St. Regis                       9,800,000         9,887,449            46,995     October 1997
Remington  Place                7,900,000         7,982,291            39,791     October 1997
Charlotte, North Carolina
Hanover Landing                 5,725,000         7,264,857           550,759      August 1995
Sailboat Bay                    9,100,000        13,198,131         1,132,932    November 1995
Bridgetown Bay                  5,025,000         5,763,770           340,018       April 1996
Meadow Creek                   11,100,000        12,295,434           692,927         May 1996
Beacon Hill                    13,579,203        14,517,795           705,777         May 1996
Summerwalk                      5,660,000         7,139,674           338,188         May 1996
Paces Glen                      7,425,000         8,027,477           317,033        July 1996
Heatherwood                    17,630,457        18,903,942           507,135               **
Charleston Place                9,475,000        10,007,406           211,614         May 1997
Winston-Salem, North Carolina
Mill Creek                      8,550,000         9,395,861           677,900   September 1995
Glen Eagles                     7,300,000         8,863,487           627,144     October 1995
Wilmington, North Carolina
Wimbledon Chase                 3,300,000         5,461,662           767,403    February 1994
Chase Mooring                   3,594,000         5,174,122           617,969      August 1994
Osprey Landing                  4,375,000         6,842,954           510,604    November 1995
Other North Carolina
Wind Lake                       8,760,000         9,817,050           899,238       April 1995
The Meadows                     6,200,000         7,460,262           536,888     January 1996
Signature Place                 5,462,948         6,727,435           340,582      August 1996
GEORGIA
Atlanta, Georgia
Ashley Run                     18,000,000        18,684,443           410,263       April 1997
Carlyle Club                   11,580,000        12,237,864           242,599       April 1997
Dunwoody Springs               15,200,000        16,594,594           227,872        July 1997
Stone Brooke                    7,850,000         7,953,881            38,965     October 1997
Augusta, Georgia
West Eagle Greens               4,020,000         6,056,355           394,366       March 1996
Savannah West                   9,843,620        12,501,309           626,284        July 1996
</TABLE>

                                      -33-

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 2 CONTINUED
INVESTMENT IN RENTAL PROPERTY

<TABLE>
<CAPTION>
                                 Initial              Total       Accumulated             Date
Description              Acquisition Cost        Investment*     Depreciation         Acquired
- -------------------------------------------------------------------------------------------------
<S>                            <C>               <C>                  <C>                <C> 
VIRGINIA
Richmond, Virginia
Ashley Park                    12,205,000        12,942,802           823,302       March 1996
Trolley Square                 10,242,575        12,547,009           523,667              ***
Hampton Glen                   11,599,931        12,457,501           591,866      August 1996
Virginia Beach, Virginia
Mayflower Seaside               7,634,144         9,517,913         1,103,186     October 1993
Harbour Club                    5,250,000         6,104,145           682,749         May 1994
Bay Watch Pointe                3,372,525         4,881,908           408,201        July 1995
Tradewinds                     10,200,000        10,889,492           811,294    November 1995
Arbor Trace                     5,000,000         5,867,816           336,766       March 1996
Other Virginia
County Green                    3,800,000         5,203,820           777,966    December 1993
Trophy Chase                    3,710,000         6,481,964           367,546       April 1996
Greenbrier                     11,099,525        11,813,814           506,348     October 1996
SOUTH CAROLINA
Greenville, South Carolina
Polo Club                       4,300,000         6,904,635         1,348,765        June 1993
Breckinridge                    5,600,000         6,896,124           517,880        June 1995
Magnolia Run                    5,500,000         6,750,125           633,948        June 1995
Columbia, South Carolina
Stone Ridge                     3,325,000         5,612,592           910,979    December 1993
The Arbors at Windsor Lake     10,875,000        11,339,651           388,602     January 1997
Other South Carolina
Westchase                      11,000,000        12,199,764           371,620     January 1997
- -------------------------------------------------------------------------------------------------
                             $424,164,514      $487,575,196      $ 27,486,630
</TABLE>

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

** Heatherwood  Apartments is comprised of Heatherwood and Italian Village/Villa
Marina Apartments,  acquired in September 1996 and August 1997, respectively, at
a cost of  $10,205,457  and  $7,425,000.  They are adjoining  properties and are
operated as one apartment community.

*** Trolley  Square  Apartments is comprised of Trolley  Square East and Trolley
Square West Apartments acquired in June 1996 and December 1996, respectively, at
a cost of  $6,000,000  and  $4,242,575.  They are  adjacent  properties  and are
operated as one apartment community.

The following is a reconciliation of the carrying amount of real estate owned:

<TABLE>
<CAPTION>
                                                   1997               1996              1995
- ----------------------------------------------------------------------------------------------
<S>                <C>                     <C>                <C>               <C>          
Balance at January 1                       $329,715,853       $129,696,447      $  54,107,358
Real estate purchased                       134,900,712        180,971,367         68,482,525
Improvements, furniture and fixtures         22,958,631         19,048,039          7,106,564
=============================================================================================
Balance at December 31                     $487,575,196       $329,715,853       $129,696,447
</TABLE>

The following is a reconciliation of accumulated depreciation:

<TABLE>
<CAPTION>
                                                   1997               1996               1995
- ----------------------------------------------------------------------------------------------
<S>                <C>                     <C>                <C>               <C>          
Balance at January 1                       $ 12,323,037       $  4,254,974      $   1,466,156
Depreciation expense                         15,163,593           8,068,063          2,788,818
- ----------------------------------------------------------------------------------------------
Balance at December 31                     $ 27,486,630       $ 12,323,037      $   4,254,974
</TABLE>

NOTE 3
NOTES PAYABLE

During 1997, the company obtained a $175 million unsecured line of credit with a
consortium  of six banks  which  replaced  its $100  million  unsecured  line of
credit.  The new line of credit bears interest at one month LIBOR plus 120 basis
points at December 31, 1997.  The previous  line of credit bore  interest at one
month LIBOR plus 160 basis points at December 31, 1996. In addition, the company
is  obligated  to pay the lenders a quarterly  commitment  fee equal to .20% per
annum of the unused  portion of the line.  The entire  balance is due on October
30,  2000.  At December  31,  1997,  borrowings  under the  agreement  were $144
million.  The weighted average interest rates incurred under the lines of credit
were 7.2% in 1997, 7.2% in 1996 and 7.8% in 1995.

     The line of credit agreement  contains certain covenants which, among other
things,   require   maintenance  of  certain   financial   ratios  and  includes
restrictions on the company's ability to make  distributions to its shareholders
over certain  amounts.  At December 31, 1997, the company was in compliance with
these covenants.


                                      -34-

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     During  1997,  the company  also  obtained a $5 million  unsecured  line of
credit for general  corporate  purposes.  This line of credit bears  interest at
LIBOR plus 160 basis points and is due on March 31, 1998.  At December 31, 1997,
borrowings under the agreement were $2.5 million.

     On June 25, 1996, in connection with the acquisition of rental property, an
unsecured  note was executed by the company in the amount of $5.5  million.  The
note  bears an  effective  interest  rate of 6.65% per  annum.  Annual  interest
payments are due on January 1, 1998, and 1999, and the principal  balance is due
on June 1, 1999. The note is prepayable at any time, without penalty.

     The fair market value of the borrowings  approximate the recorded  amounts.
No  interest  was  capitalized  in  1997,  1996,  or  1995.  Interest  paid  was
$7,221,104; $1,075,360; and $227,478; for 1997, 1996, and 1995, respectively.

NOTE 4
COMMON STOCK

In April 1997, the company completed its initial firm-commitment public offering
of 5,175,000 shares of its common stock at $10.50 per share. Net proceeds, after
deducting  underwriting  discounts and  commissions  and direct  offering costs,
aggregated  approximately  $49 million and were used to repay $44 million of the
previous line of credit.

     The company  raised  capital  through a series of  continuous  best-efforts
offerings of shares during 1996 and 1995. The company received gross proceeds of
$161,558,958  and $80,142,516  from the sale of 14,687,178  shares and 7,285,683
shares at $11 per share,  including  shares  sold  through the  reinvestment  of
distributions for the years ended December 31, 1996 and 1995, respectively.  The
underwriter received selling commissions and a marketing expense allowance equal
to 7.5% and 2.5%,  respectively,  of the gross  proceeds of shares sold.  During
1996 and 1995, the underwriter earned $16,159,634 and $8,014,252,  respectively.
The net proceeds of the offering,  after deducting selling commissions and other
offering expenses, were $144,798,035 in 1996 and $71,771,027 in 1995.

     The  company  provides  a  plan,  which  allows  shareholders  to  reinvest
distributions  in the purchase of additional  shares of the company.  In January
1997,  the company  adopted a Dividend  Reinvestment  and Share  Purchase  Plan,
("Plan"),which allows any recordholder to reinvest distributions without payment
of any brokerage  commissions or other fees. Of the total  proceeds  raised from
common  shares  during  the years  ended  December  31,  1997,  1996,  and 1995,
$14,198,868; $9,572,255; and $3,904,325; respectively, were provided through the
reinvestment of distributions.

NOTE 5
STOCK INCENTIVE PLANS

Under the company's  Incentive Plan, as amended,  a maximum of 1,237,470 options
could be  granted,  at the  discretion  of the Board of  Directors,  to  certain
officers and key employees of the company.  Under the company's  Directors Plan,
as amended,  a maximum of 533,547  options  could be granted to the directors of
the company.  In 1997, the company  granted  34,235  options to purchase  shares
under the Directors Plan.

     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,
1997 is summarized in the following table:


<TABLE>
<CAPTION>
                                      1997                    1996                   1995
- -------------------------------------------------------------------------------------------------
                                Weighted-Average        Weighted-Average       Weighted-Average
                                        Exercise                Exercise               Exercise
                               Options      Price     Options      Price     Options      Price
- -------------------------------------------------------------------------------------------------
<S>                            <C>        <C>         <C>        <C>         <C>        <C>    
Outstanding, beginning of year 371,256    $10.99      292,967    $  10.99    250,959    $ 10.98
Granted                         34,235    12.125       78,289       11.00     42,008      11.00
Exercised                           --       --            --          --         --         --
Forfeited                           --       --            --          --         --         --
- -------------------------------------------------------------------------------------------------
Outstanding, end of year       405,491    $11.09      371,256    $  10.99    292,967    $ 10.99
Exercisable at end of year     364,591    $11.07      289,456    $  10.99    170,267    $ 10.99
- -------------------------------------------------------------------------------------------------
Weighted-average fair value of
option granted during the year            $1.00                  $    .69                   .60
</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 1997, 1996 and

                                       35
<PAGE>


 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1995, respectively:  risk-free interest rates of 6.7%, 6.4% and 6.4%; a dividend
yield of 7.0% for 1995 through 1997;  volatility  factors of the expected market
price of the company's common stock of .161 for 1997 and .122 for 1996 and 1995;
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 on the pro forma net income
(loss) is disclosed below.

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------
                                                                   1997                  1996
<S>                                                         <C>                   <C>          
Pro forma FASB 123 net income (loss)                        $19,148,373           $ (4,250,453)
As reported net income (loss)                                19,225,553             (4,169,849)
Pro forma FASB 123 diluted earnings (loss) per common share         .59                   (.21)
As reported diluted earnings (loss) per common share                .59                   (.21)
</TABLE>


NOTE 6
RELATED PARTY TRANSACTIONS

RELATIONSHIP WITH APPLE RESIDENTIAL INCOME TRUST

In August 1996,  Glade M. Knight,  Chairman and Chief  Executive  Officer of the
company,  established  Apple  Residential  Income Trust, Inc. for the purpose of
acquiring apartment communities in Texas. Companies owned by Mr. Knight provided
advisory,  property management and asset acquisition services to Apple. In March
1997, the company entered into subcontract arrangements with the companies owned
by Mr. Knight to provide property  management  services and advisory services to
Apple.  Property  management  fees are 5% of monthly gross revenues plus certain
expense reimbursements. Advisory fees are .1% to .25% of total capital raised by
Apple based on the financial  performance  of Apple as defined in the agreement.
The amount of fees  received by the  company  under the  contracts  in 1997 were
$822,934,  and direct  expenses  associated  with providing  these services were
$355,928.

     During  March 1997,  the company  acquired  all the assets of Apple  Realty
Group,  Inc., which provided real estate  acquisition and disposal  services for
Apple.    The   sole   asset   of   Apple   Realty    Group,    Inc.   was   the
acquisition/disposition  contract with Apple which expires on October 2001.  The
company  paid  $350,000  cash and issued  stock  valued at  $1,650,000  for this
contract.  Under the terms of the contract,  Apple pays a real estate commission
equal to 2% of the purchase  price of the  properties  acquired.  The company is
amortizing its purchase of this contract over the anticipated total acquisitions
by Apple during the contract period.  For 1997, the company received  $1,031,066
in real estate  commissions  under this contract and  amortized  $546,000 of the
purchase price of this contract.

     Apple  granted  the  company a  continuing  right to own 9.8% of the common
shares of Apple at its selling price, net of selling commissions. In April 1997,
the company  purchased  417,778  shares of Apple for  $3,760,000.  These  shares
represent approximately 3% of the common shares of Apple outstanding at December
31, 1997. Apple shares are sold under a "best efforts"  offering,  and no market
exists  for  trading  of  Apple  shares.  Dividend  income  from  the  company's
investment in Apple was $253,172 in 1997.

     Apple also  granted the  company a first  right of refusal to purchase  the
business and properties of Apple.

RELATIONSHIP WITH ADVISORY, MANAGEMENT AND ACQUISITION COMPANIES

Prior to September 30, 1996, the company operated as an "externally advised" and
"externally  managed" REIT.  Cornerstone  Advisors,  Inc. served as the advisor,
Cornerstone   Management  Group,  Inc.  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 Cornerstone  Advisors,  Inc.,  Cornerstone  Management  Group, Inc. 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.

                                      -36-

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     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 1.4 million shares
to Cornerstone  Management  Group, Inc. in exchange for the assignment of all of
its rights and interest in, to and under,  its  management  agreements  with the
company. The company issued 700,000 shares on October 1, 1996 and 700,000 shares
on  September  30,  1997.  The   consideration   for  the  transaction   totaled
approximately $15.4 million based upon the fair market value of $11 per share of
the  com-pany's  common  stock.  Imputed  interest of $402,907 and $134,302 were
recognized in 1997 and 1996, respectively, related to issuance of 700,000 shares
in  September  1997.  In  addition,  on  October  1,  1996 the  company  paid to
Cornerstone  Realty Group,  Inc. and Cornerstone  Advisors,  Inc.  $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,  the
company  terminated  such  agreements.  The  consideration  for all of the above
transactions, plus related transaction costs and imputed interest, 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 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,  Cornerstone Advisors,  Inc. (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.  The Advisor earned $295,759 in 1996 and $219,930 in
1995.

     As properties were acquired, the company paid real estate commissions of 2%
of  the  purchase  prices  of  properties  to  Cornerstone  Realty  Group,  Inc.
Cornerstone  Realty Group,  Inc.  earned  commissions  of $1,957,624 in 1996 and
$1,302,550 in 1995.

     In  addition,   the  company  entered  into  agreements  with   Cornerstone
Management Group, Inc. (the "Management Company") to manage the properties.  The
Management  Company earned a management fee equal to 5% of rental income and was
entitled to be reimbursed for certain  expenses.  The Management  Company earned
management   fees  of  $1,243,215  in  1996  and   $2,686,204  in  1995.

OTHER RELATIONSHIPS

Leslie A.  Grandis,  a director  of the  company,  is also a partner in McGuire,
Woods, Battle & Boothe LLP, which serves as counsel to the company. Fees paid to
McGuire, Woods, Battle & Boothe LLP in 1997 were $420,367. Martin Zuckerbrod and
Harry S.  Taubenfeld,  directors  of the  company,  provide  real  estate  legal
services to the company.  Fees paid to Mr. Zuckerbrod and Mr. Taubenfeld in 1997
were $172,078.

NOTE 7
EARNINGS PER SHARE

The following table sets forth the computation of basic and diluted earnings per
share:

<TABLE>
<CAPTION>
                                                           1997            1996           1995
- ------------------------------------------------------------------------------------------------
<S>                                                <C>               <C>           <C>        
Numerator:
   Net income (loss)                               $ 19,225,553      $(4,169,849)  $ 5,229,715
   Numerator for basic and diluted earnings          19,225,553       (4,169,849)    5,229,715
Denominator:
   Denominator for basic earnings per
      share-weighted-average shares                  32,617,823       20,210,432     8,176,803
Effect of dilutive securities:
      Stock options                                       2,014               --           343
- ------------------------------------------------------------------------------------------------
Denominator for diluted earnings per share-
      adjusted weighted-average shares and
      assumed conversions                            32,619,837       20,210,432     8,177,146
- ------------------------------------------------------------------------------------------------
Basic and diluted earnings (loss) per common share $        .59      $      (.21)   $      .64
================================================================================================
</TABLE>

                                      -37-

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 8
QUARTERLY FINANCIAL DATA
(UNAUDITED)

The  following is a summary of  quarterly  results of  operations  for the years
ended December 31, 1997 and 1996:

<TABLE>
<CAPTION>
                                          First          Second           Third         Fourth
1997                                    Quarter         Quarter         Quarter       Quarter
- ------------------------------------------------------------------------------------------------
<S>                                 <C>            <C>             <C>            <C>         
Revenues                            $15,385,285    $ 17,354,804    $ 18,967,143   $ 20,263,392
Income before
   interest income (expense)          5,592,743       6,005,325       6,900,266      7,957,424
Net income                            4,001,740       4,529,304       5,336,846      5,357,663
Basic and diluted earnings
   per common share                         .14             .14             .15            .15
Distributions per share                     .25             .25             .25            .25

1996
- ------------------------------------------------------------------------------------------------
Revenues                            $ 6,536,129    $  8,649,906    $ 11,469,251   $ 13,606,388
Income (loss) before
   interest income (expense)          2,142,429       2,931,010       3,471,329    (11,573,950)
Net income (loss)                     2,171,887       2,749,676       3,306,208    (12,397,620)
Basic and diluted earnings
   per common share                         .16             .16             .15           (.45)
Distributions per share                   .2475            .248           .2485           .249
</TABLE>

(a)  Included  in  the  1997  and  1996  operating   results  are  $402,907  and
$16,526,012,  respectively, of management contract termination expense resulting
from the company's conversion to "self-administered"  and "self-managed" status.
See Note 6 to the consolidated financial statements.

(b) The 1996 and first three  quarters of 1997  earnings per share  amounts have
been  restated to comply with  Statement of Financial  Accounting  Standards No.
128, "Earnings per Share."

NOTE 9
PRO FORMA INFORMATION
(UNAUDITED)

The following  unaudited pro forma  information for the years ended December 31,
1997  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 its
best efforts offering to acquire the properties,  for properties acquired before
the completion of the offering.  Properties acquired after the completion of the
offering were assumed to be acquired  using the company's line of credit or from
proceeds  of  an  equity  offering  completed  in  April  1997.  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, 1996,  nor does it purport to represent the results of operations for
future periods.

<TABLE>
<CAPTION>
Unaudited Pro Forma Totals                                             1997               1996
- ------------------------------------------------------------------------------------------------
<S>                                                             <C>               <C>         
Income                                                          $ 80,147,371      $ 69,510,225
Net income (loss)                                                 20,342,399        (1,102,351)
Basic and diluted earnings (loss) per common share                       .58              (.04)
</TABLE>

The pro forma information  reflects adjustments for the actual rental income and
rental  expenses  of 11 of the 13  properties  acquired in 1997 and 19 of the 21
properties acquired in 1996 for the respective periods in 1997 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 increased for the properties funded by
the  company's  line of credit based on market rates at the time of  acquisition
available to the company for applicable  properties;  (3) the number of weighted
average  common  shares  outstanding  was  increased  for  properties  funded by
proceeds from equity offerings;  and (4) depreciation has been adjusted based on
the company's basis in the properties.

                                      -38-

<PAGE>


CORPORATE HEADQUARTERS                  STOCK LISTING
Cornerstone Realty Income Trust         New York Stock Exchange
306 East Main Street                    Symbol TCR
Richmond, Virginia 23219
(804) 643-1761                          ANNUAL MEETING
(804) 782-9302 FAX                      We invite  shareholders  to  attend  the
                                        annual meeting of  shareholders  at 2:00
                                        p.m.  on May 5 at The  Cornerstone,  107
WORLDWIDE WEB SITE                      West Broad Street in Richmond, Virginia.
www.cornerstonereit.com                  

TRANSFER AGENT                          DIVIDEND REINVESTMENT PLAN
First Union National Bank               We offer shareholders the opportunity to
Corporate Trust Operations              purchase  additional  shares  of  common
1525 West W.T. Harris Boulevard         stock   through  the   reinvestment   of
Building 3C3                            distributions.   For  more  information,
Charlotte, North Carolina  28288-1153   please contact your  investment  advisor
(800) 829-8432                          or Corporate Services at (804) 643-1761.
                                        

INDEPENDENT AUDITORS                    10-K REPORT
Ernst & Young LLP                       Sharesholders  are  welcome to a copy of
901 East Cary Street                    our  annual  report  on  From  10-K,  as
Richmond, Virginia  23219               reported to the  Securities and Exchange
(804)  344-6000                         Commission.  Please address  requests to
                                        Corporate   Services  at  our  corporate
                                        headquarters.

GENERAL COUNSEL                         COPORATE SERVICES                       
McGuire, Woods, Battle                  For  additional  information  about  the
& Boothe LLP                            company,  please contact David McKenney,
One James Center                        Vice President of Corporate Services, at
901 East Cary Street                    (804) 643-1761.                         
Richmond, Virginia 23219                
(804) 775-1000

MEMBER
National Association of Real Estate
Investment Trusts (NAREIT)
The Institute of Real Estate
Management (IREM)






                                                                      EXHIBIT 21

              Subsidiaries of Cornerstone Realty Income Trust, Inc.

     Cornerstone Realty Income Trust, Inc. is the sole member of CRIT-NC, LLC, a
Virginia limited liability company.

     Cornerstone  Realty  Income Trust,  Inc.  owns all of the issued  preferred
shares (but none of the common shares) of Apple  Residential  Management  Group,
Inc., a Virginia corporation,  and Apple Residential Advisors,  Inc., a Virginia
corporation.







                                                                      EXHIBIT 23

                         CONSENT OF INDEPENDENT AUDITORS

We consent to the  incorporation  by reference in this Annual Report (Form 10-K)
and the following  Registration  Statements of Cornerstone  Realty Income Trust,
Inc. of our report dated January 22, 1998, included in the 1997 Annual Report to
Shareholders of Cornerstone Realty Income Trust, Inc.:

     Registration Statement Number                          Description

          333-24871                      Form S-8,  pertaining  to the Company's
                                         1992   Non-Employee   Directors   Stock
                                         Option   Plan,   Special   Non-Employee
                                         Directors   Stock   Option   Plan   and
                                         Non-Employee Directors Fees Plan

          333-24875                      Form S-8,  pertaining  to the Company's
                                         1992 Incentive Plan

          333-34441                      Form S-3, Shelf Registration Statement,
                                         pertaining to the  registration of $200
                                         million  of  Common  Shares,  Preferred
                                         Shares and Debt Securities.

          333-19187                      Form S-3,  pertaining  to the Company's
                                         Dividend    Reinvestment    and   Share
                                         Purchase Plan

Our audits also included the financial  statement schedule of Cornerstone Realty
Income Trust, Inc. listed in Item 14(a). This schedule is the  responsibility of
the Company's  management.  Our responsibility is to express an opinion based on
our audits. In our opinion,  the financial statement schedule referred to above,
when considered in relation to the basic financial  statements taken as a whole,
presents fairly in all material respects the information set forth therein.

                                           /s/    Ernst & Young LLP

Richmond, Virginia
March 25, 1998


<TABLE> <S> <C>


<ARTICLE>                     5
<MULTIPLIER>                                   1
<CURRENCY>                                     US DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              DEC-31-1997 
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   DEC-31-1997 
<EXCHANGE-RATE>                                          1
<CASH>                                           4,513,986
<SECURITIES>                                             0
<RECEIVABLES>                                            0
<ALLOWANCES>                                             0
<INVENTORY>                                              0
<CURRENT-ASSETS>                                         0
<PP&E>                                         487,575,196
<DEPRECIATION>                                  27,486,630
<TOTAL-ASSETS>                                 474,186,450
<CURRENT-LIABILITIES>                                    0
<BONDS>                                                  0
                                    0
                                              0
<COMMON>                                       349,135,379
<OTHER-SE>                                    (33,807,127)
<TOTAL-LIABILITY-AND-EQUITY>                   474,186,450
<SALES>                                                  0
<TOTAL-REVENUES>                                71,970,624
<CGS>                                                    0
<TOTAL-COSTS>                                   45,514,866
<OTHER-EXPENSES>                                         0
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                               7,561,319
<INCOME-PRETAX>                                 19,225,553
<INCOME-TAX>                                             0
<INCOME-CONTINUING>                             19,225,553
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                    19,225,553
<EPS-PRIMARY>                                          .59
<EPS-DILUTED>                                          .59
        


</TABLE>

                                                                    EXHIBIT 99.1

                      THE ARBORS AT WINDSOR LAKE APARTMENTS

                            Columbia, South Carolina

     On January 14, 1997,  effective January 1, 1997,  Cornerstone Realty Income
Trust,  Inc.  ("Company")  purchased  The Arbors at Windsor Lake  Apartments,  a
228-unit  apartment  complex  having an address of 8720 Windsor Lake  Boulevard,
Columbia, South Carolina ("Property").

     The  Seller was  unaffiliated  with the  Company.  The  purchase  price was
$10,875,000.  At closing,  the entire  purchases  price was  borrowed  under the
Company's  unsecured line of credit.  The Company expects to repay such borrowed
amount  with  the  proceeds  from the sale of  additional  Shares.  Title to the
Property was conveyed to the Company by limited warranty deed.

     Location.  The  following  information  is based in part  upon  information
provided by the Columbia Chamber of Commerce.

     Columbia is the capital of South Carolina and the greater metropolitan area
has a population of approximately  500,000 people.  The largest employers in the
area included federal,  state and local governments,  various financial services
firms and the Army's Fort Jackson.

     Columbia is also the site of the  University of South  Carolina and various
other smaller colleges. As a result of the reputation of the engineering program
at the University of South  Carolina,  the city has recently  become home to new
businesses in various  technical  areas.  Also,  the medical school and teaching
hospital at the  University  make Columbia the state's leader in the health care
industry.

     The Property is in the  northeast  portion of the city and is located in an
established  residential area. The neighborhood also includes other multi-family
developments and commercial and retail developments.

     The  Property  is near  Interstate  77 and  Interstate  20,  which  provide
convenient  access to all  locations  in the  greater  Columbia  area.  Downtown
Columbia is an approximately  15-minute drive from the Property. The Property is
approximately one mile from Fort Jackson.

                                       19

<PAGE>



     Description  of the  Property.  The Property  consists of 228  garden-style
apartments  located in 11 buildings  on  approximately  14.5 acres of land.  The
buildings  are a  combination  of two and three  stories,  and the  Property was
constructed in 1991.

     The Company believes the Property has generally been well maintained and is
generally in good  condition.  However,  the Company has budgeted  approximately
$50,000 for repairs and improvements including  landscaping,  carpet replacement
and clubhouse renovations.

     The Property offers six different unit types.  The unit mix and rents being
charged new tenants as of January, 1997 are as follows:

                                            Approximate
                                             Interior
Quantity               Type               Square Footage      Monthly Rental
- --------               ----               --------------      --------------

   12            1 bedroom/1 bath               750               $510
   56            1 bedroom/1 bath               750                530
                      (front)

   22            2 bedrooms/2 baths             964                615
   88            2 bedrooms/2 baths             964                630
                       (front)

   10            3 bedrooms/2 baths            1184                725
   40            3 bedrooms/2 baths            1184                740
                       (front)

     The  apartments  provide a combined total of  approximately  216,000 square
feet of net rentable area.

     Leases at the  Property are for terms of one year or less.  Average  rental
rates for the past five years have generally increased gradually.  As an example
a three bedroom,  two bath apartment rented for $710 in 1992, $710 in 1993, $725
in 1994, $725 in 1995, and $735 in 1996. The average effective annual rental per
square  foot at the  Property  for 1992,  1993,  1994,  1995 and 1996 was $7.55,
$7.55, $7.71, $7.71, and $7.81, respectively.

                                       20

<PAGE>



     The  buildings  are  wood  frame  construction  on  concrete  slabs  with a
combination  of brick  veneer  and vinyl  siding.  Roofs are  sloped  fiberglass
shingles on plywood.

     The  Property  features an outdoor  swimming  pool and hot tub, two lighted
tennis courts, a fitness center,  a car wash area and vacuum,  a playground,  20
covered  garages with  electronic  door openers,  40 extra storage  units, a dry
cleaning  service  and a resident  executive  center.  The  Property  also has a
clubhouse with a leasing office.

     Apartment units have  wall-to-wall  carpeting in the living areas and vinyl
floors in the kitchen and bath. Each unit has a cable television  hook-up and an
individually  controlled  heating and air conditioning  unit. Each kitchen has a
refrigerator/freezer,  electric  range  and  oven,  a  dishwasher  and a garbage
disposal.  Each unit also has a  full-sized  washer/dryer  and some  units  have
vaulted  ceilings,  lighted ceiling fans, mini blinds and large walk-in closets.
There are  natural  gas fire places in 187  apartments  units.  The owner of the
Property  pays for cold  water  and sewer  service.  The  tenants  pay for their
electricity and gas service, which includes heating, air conditioning,  cooking,
hot water and lights.

     There are at least four apartment properties in the area which compete with
the  Property.  All offer similar  amenities  and generally  have rents that are
comparable to those of the Property.  Based on a recent  telephone  survey,  the
Company  estimates  that  occupancy  in nearby  competing  projects now averages
approximately 92%.

     According to information provided by the seller,  physical occupancy at the
Property  averaged  approximately  85% in 1992, 88% in 1993, 90% in 1994, 94% in
1995 and 94% in 1996.  On January 1, 1997,  the Property was 78%  occupied.  The
tenants are a mix of  white-collar  workers,  military  personnel  and students.
Approximately 30% of the current residents are employed at Fort Jackson.

     The 1996 real estate taxes  applicable to the Property  were  calculated as
assessed  value times 6% times  0.3019,  and the real estate taxes for 1996 were
calculated to be $120,083.  The assessed value was $6,629,300.  The basis of the
depreciable  residential  real  property  portion  of  the  Property  (currently
estimated at about $6,050,100) will be depreciated over 27.5 years on a straight
line basis.  The basis of the personal  property  portion will be depreciated in
accordance  with the  modified  accelerated  cost  recovery  system of the Code.
Amounts to be spent by the Company on repairs and improvements will be

                                       21

<PAGE>



treated  for tax  purposes as  permitted  by the Code based on the nature of the
expenditures.

     Before acquisition by the Company,  the Property had been in bankruptcy for
over one  year.  During  that  period  it had  been  managed  by three  separate
management companies.  The Company believes that inefficient management resulted
in a downturn in occupancy and rental income at the Property during such period.
The Company  does not believe that any factors  which led to the Property  being
placed into  bankruptcy  will apply to the Company's  ownership and operation of
the Property.

     The  Company  believes  that  the  Property  is  and  will  continue  to be
adequately covered by property and liability insurance.

     Material  Factors  Considered  in  Assessing  the  Property.   The  factors
considered  by the  Company  to be  relevant  in  evaluating  the  Property  for
acquisition by the Company included the following:

     1. The  Company  believes  that the  Columbia,  South  Carolina  area  will
experience continued strong economic development and steady population increase,
owing in part to its status as the capital of the state and the  presence of the
University  of South  Carolina,  and that such  development  and  increase  will
support  stable  occupancy  rates  and  reasonable  increases  in  rents  at the
Property.

     2. Based upon an engineering  report and its own  inspections,  the Company
believes that the Property is in good condition.

     3. The Property is conveniently located and proximate to area employers and
shopping.

     The Company is not aware of any material  adverse  factors  relating to the
Property not set forth in this report that would cause the financial information
contained in this report not to be  necessarily  indicative of future  operating
results.

                              WESTCHASE APARTMENTS

                           Charleston, South Carolina

     On January 15, 1997,  effective  the same date,  Cornerstone  Realty Income
Trust,  Inc. (the  "Company")  purchased the  Westchase  Apartments,  a 352-unit
apartment  complex having an address of One Westchase Drive,  Charleston,  South
Carolina (the "Property").

                                       22

<PAGE>



     The  Seller was  unaffiliated  with the  Company.  The  purchase  price was
$11,000,000.  At  closing,  the entire  purchase  price was  borrowed  under the
Company's  unsecured line of credit.  The Company expects to repay such borrowed
amount  with  the  proceeds  from the sale of  additional  Shares.  Title to the
Property was conveyed to the Company by limited warranty deed.

     Location.  The  following  information  is based in part  upon  information
provided by the Charleston Chamber of Commerce.

     The  Charleston  Metropolitan  Statistical  Area  ("MSA") is  comprised  of
Charleston,  Berkeley and Dorchester Counties. The approximate population of the
MSA  is  570,000.   Charleston  County  has  approximately   330,000  residents,
approximately 85,000 of which are in the city limits.

     The  principal  economic  factors in the region are  distribution  and port
facilities, the tourist industry, the medical community and the military.

     The Port of Charleston is the leading container cargo port in the southeast
and on the entire east coast ranks second only to the combined ports of New York
and New Jersey.  BMW and NUCOR are two recent examples of companies that rely on
the Port of Charleston.

     Tourism is a major  factor in the area,  with  approximately  five  million
visitors  annually.   Tourist  attractions  include  the  historic  district  of
Charleston,  beaches,  golf courses,  and restaurants.  It is estimated that the
total  economic  impact of the tourist  industry  in the region is $1.5  billion
annually,  accounting for approximately 34,000 jobs and approximately 14% of the
total work force.

     Charleston is the home to the Medical  University of South Carolina,  which
accounts for approximately  7,500 jobs. A total of approximately  16,000 persons
are employed in the region's 10 hospitals.

     The United States Navy employs  approximately 7,800 people in the region in
installations such as Charleston Naval Weapons Station, Naval Hospital and Naval
Command,  Control and Ocean  Surveillance  Center in Service  Engineering,  East
Coast  Division.  In addition,  the Charleston Air Force Base employs over 5,400
people. From 1989 to 1996, Naval employment in the region dropped from 21% to 3%
of total jobs. However,  the region experienced a concurrent increase in jobs in
other sectors.

                                       23

<PAGE>



     The overall unemployment rate in the region is currently approximately 5%.

     The  Property  is  located in the West  Ashley  region of  Charleston.  The
immediate  area consists of other  multi-family  housing,  commercial and retail
development  and  single-family  housing.  The  Property  is located  near major
shopping centers, schools and churches and is accessible from Interstate 26. The
Property  is  within  a  10-minute  drive of the  airport  and  approximately  a
15-minute from downtown Charleston. Charleston's largest mall, the Citadel Mall,
is located  less than two miles  from the  Property  and has four  major  anchor
stores and approximately one million square feet of space. The Roper Hospital is
located within one-half mile of the Property and the St. Francis Xavier Hospital
is expected to relocate less than one-half mile from the Property.

     Description  of the  Property.  The Property  consists of 352  garden-style
apartments located in 23 two-story  buildings on approximately 30 acres of land.
The Property was constructed in 1985.

     The Company  believes that the Property has generally been well  maintained
and  is  generally  in  good  condition.   However,  the  Company  has  budgeted
approximately $352,000 for repairs and improvements including siding replacement
and  repair,  painting,  carpet  replacement,  roof  replacement  and  clubhouse
renovations.

     The Property offers many different unit types. The unit mix and rents being
charged new tenants as of January, 1997 are as follows:

                                            Approximate
                                             Interior
Quantity               Type               Square Footage       Monthly Rental
- --------               ----               --------------       --------------
   11               Efficiency                  407                 $425
   11            Efficiency LGLRUP              432                  425
   20                1/1 BWUP                   505                  445
   2               1/1 BWUPSLOC                 505                  445
   20                 1/1 WS                    505                  440
   2                1/1 WSSLOC                  505                  440
   20                1/1 BWUP                   617                  460
   2               1/1 BWUPSLOC                 617                  465


                                       24

<PAGE>

                                          Approximate
                                            Interior
Quantity             Type                Square Footage    Monthly Rental
- --------             ----                --------------    --------------
   25              1/1 BWFPUP                   617               475
   7               1/1 BWFPUP                   617               480
   1             1/1 BWFPSLOCUP                 617               480
   52                1/1 WS                     617               455
   3               1/1 WSSLOC                   617               455
   36              2/2 BWWDUP                   847               580
   8             2/2 BWWDUPSLOC                 847               580
   36             2/2 BWWDFPUP                  847               585
   8            2/2 BWWDFPUPSLOC                847               585
   72                2/2 WS                     847               565
   16              2/2 WSSLOC                   847               565

LGLR -- Large Living Room                       WS -- Window Seat
UP -- Upper Level                               FP -- Fireplace
BW -- Bay Window                                WD -- Washer/Dryer Connections
SLOC -- Special Location

     The  apartments  provide a combined total of  approximately  248,000 square
feet of net rental area.

     Leases at the  Property are for terms of one year or less.  Average  rental
rates for the past five years have both increased and decreased. As an example a
two bedroom,  two bath apartment  rented for $470 in 1992, $475 in 1993, $440 in
1994,  $480 in 1995, and $495 in 1996. The average  effective  annual rental per
square  foot at the  Property  for 1992,  1993,  1994,  1995 and 1996 was $7.28,
$7.36, $6.82, $7.44, and $7.67, respectively.

     The buildings are wood frame  construction on concrete slabs. The buildings
have pitched  composition  shingled roofs.  Exteriors are a combination of brick
and horizontal wood siding.

     The Property has an outdoor swimming pool with sun deck, whirlpool, lighted
tennis  court,  sand  volleyball  court,  basketball  court,  car wash area with
vacuum, three laundry facilities and a scenic lake with fountains.  The Property
also includes a clubhouse with a clubroom, entertainment bar,

                                       25

<PAGE>

conversation  area and leasing office.  There is paved parking for approximately
616 vehicles.

     Apartments units have wall-to-wall  carpeting in the living areas and vinyl
floors in the  kitchen  and  baths,  as well as cable  television  hook-ups  and
individually  controlled  heating and air  conditioning  units.  Each unit has a
kitchen  passthrough/breakfast  bar, pantry, walk-in closets, a linen closet and
mini  blinds.  Some units also  include a bay window with window  seats,  a wood
burning fire place and washer/dryer connections. Each kitchen is equipped with a
refrigerator/freezer, electric range and oven, dish washer and garbage disposal.
The owner of the Property supplies cold water,  sewer service and trash removal.
The  tenants  pay  for  their  electricity   usage,  which  includes  heat,  air
conditioning, cooking, hot water and lights.

     There are at least six apartment  properties in the area which compete with
the  Property.  All offer similar  amenities  and generally  have rents that are
higher when  compared with those of the  Property.  Based on a recent  telephone
survey,  the Company  estimates that occupancy in nearby competing  projects now
averages approximately 94%.

     According to information provided by the seller,  physical occupancy at the
Property  averaged  approximately  97% in 1992, 93% in 1993, 95% in 1994, 95% in
1995 and 95% in 1996.  On January 1, 1997,  the Property was 97%  occupied.  The
tenants are a mix of white-collar and blue-collar workers,  students and retired
persons.  Most of the tenants are under the age of 35 and approximately half are
believed to be single.

     The 1996 real estate taxes  applicable to the Property  were  calculated as
assessed  value  times  6%  times  0.3219,  plus a  solid  waste  tax of $56 per
apartment  unit. The real estate taxes for 1996 were  calculated to be $178,384.
The assessed value was $9,236,000. The basis of the depreciable residential real
property portion of the Property (currently  estimated at about $7,581,000) will
be  depreciated  over 27.5  years on a  straight  line  basis.  The basis of the
personal  property  portion will be depreciated in accordance  with the modified
accelerated cost recovery system of the Code.

     The  Company  believes  that  the  Property  is  and  will  continue  to be
adequately covered by property and liability insurance.

     Material  Factors  Considered  in  Assessing  the  Property.   The  factors
considered by the Company to be relevant in evaluating

                                       26

<PAGE>



the Property for acquisition by the Company included the following:

     1. The Company  believes  that the  Charleston,  South  Carolina  area will
experience continued strong economic development and steady population increase,
owing to a strong,  diversified  economy  characterized  by at least  four major
employment  factors  (port  facilities,  tourism,  medical  facilities  and  the
military),  and that such development and increase will support stable occupancy
rates and reasonable increases in rents at the Property.

     2. Based upon an engineering  report and its own  inspections,  the Company
believes that the Property is in good condition.

     3. The Property is conveniently located and proximate to area employers and
shopping.

     The Company is not aware of any material  adverse  factors  relating to the
Property not set forth in this report that would cause the financial information
contained in this report not to be  necessarily  indicative of future  operating
results.

                                       27




                                                                    EXHIBIT 99.2

                     PACES ARBOR and PACES FOREST APARTMENTS

                             Raleigh, North Carolina

     On March 27, 1997,  Cornerstone  Realty Income Trust,  Inc. (the "Company")
purchased  the Paces Arbor  Apartments,  a 101-unit  apartment  complex  ("Paces
Arbor"),  and the Paces Forest Apartments,  a 117-unit apartment complex ("Paces
Forest"), both located in Wake County, near Raleigh, North Carolina. Paces Arbor
and  Paces  Forest  are  sometimes  referred  to  collectively   herein  as  the
"Property."

     The Company  purchased  the  Property  from sellers  unaffiliated  with the
Company and its  affiliates.  The aggregate  purchase price for the Property was
$12,061,700.  The entire  purchase  price was borrowed on an interim basis under
the Company's unsecured line of credit and title to the Property was conveyed to
the Company by limited warranty deed.

     Location.  The  following  information  is  based  in part  on  information
provided by the Raleigh Chamber of Commerce.

     Paces  Arbor and Paces  Forest are  located in Wake  County,  near  Raleigh
within the Raleigh/Durham  Metropolitan  Statistical Area. The area is also know
as the Research Triangle, and contains the cities of Raleigh,  Durham and Chapel
Hill. It is the second largest  metropolitan  area in North Carolina,  after the
Charlotte area.

     Raleigh is the capital of North  Carolina and is the fastest  growing major
city in North Carolina.  The population of the city was approximately 150,000 in
1980 and estimated to be approximately 208,000 in 1993.

     Research  Triangle Park, which is located an approximately  20-minute drive
from the Property,  is the largest planned  research and development  industrial
park in the United States. It was founded in 1958 as a cooperative  effort among
Duke  University,  the  University of North  Carolina and North  Carolina  State
University.  The Park comprises  approximately  6,800 acres and contains over 14
million  square feet of  industrial  space.  Among the Park's  approximately  60
research-oriented firms are IBM, Glaxo and Northern Telecom.

     Raleigh's  economy  generally  is  a  blend  of  industry,   education  and
government. The city's employment stability, strategic location, favorable labor
climate, pro-business

                                       5

<PAGE>



attitude  and pool of educated  workers  have helped the area attract many major
businesses and  industries.  Major  industries in the area include  electronics,
electrical equipment and machinery, metal working and food processing.

     The Research  Triangle is home to Duke University,  the University of North
Carolina at Chapel Hill and North Carolina State University.

     Paces Arbor is located on Lynn Road off of Six Forks Road.  Paces Forest is
located on Millbrook  Road. The immediate  area around each apartment  community
consists of other  multi-family  housing,  commercial and retail development and
single-family  housing. Both apartment communities are conveniently located near
shopping,  schools and churches.  Each apartment  community is an  approximately
20-minute drive from Raleigh/Durham International Airport. Paces Arbor and Paces
Forest are within two miles of each other.

     Description  of the  Property.  The  Property  consists  of  two  apartment
communities comprising 218 garden-style apartment units. Paces Arbor consists of
six two- and  three-story  buildings  containing 101 units on  approximately  10
acres.  Paces Forest consists of six two- and three-story  buildings  containing
117 units on  approximately  19.5 acres.  Each apartment  community was built in
1986.

     The Company  believes  that Paces  Arbor is  generally  in good  condition.
However, the Company has budgeted  approximately $89,417 for various repairs and
improvements  to  Paces  Arbor,   including  painting,   clubhouse  renovations,
siding/wood repair, and addition of an exercise facility.

     Paces Arbor offers four unit types.  The unit mix and rents currently being
charged new tenants are as follows:

                                               Approximate
                                             Interior Square          Monthly
Quantity              Type                       Footage              Rental
- --------              ----                       -------              ------
18                  One bedroom, one              625                $560-$625
                    bathroom
35                  One bedroom, one              788                 580-645
                    bathroom
13                  Two bedrooms, one             938                 680-755
                    bathroom


                                       6

<PAGE>

                                                Approximate
                                              Interior Square      Monthly
Quantity               Type                       Footage          Rental
- --------               ----                       -------          ------
35                  Two bedrooms, two              1,136           740-805
                    bathrooms

     The  apartments  in Paces Arbor provide a combined  total of  approximately
91,000 square feet of net rentable area.

     Leases at Paces Arbor are generally for terms of one year or less.  Average
rental rates for the past five years have generally increased.  As an example, a
one-bedroom,  one-bath apartment unit (788 square feet) rented for $455 in 1992,
$485 in  1993,  $485 in  1994,  $535 in 1995,  and  $535 in  1996.  The  average
effective  annual rental per square foot at the Property for 1992,  1993,  1994,
1995 and 1996 was $6.72, $7.17, $7.17, $7.91 and $7.91, respectively.

     The Company  believes  that Paces Forest is  generally  in good  condition.
However, the Company has budgeted approximately $103,583 for various repairs and
improvements to Paces Forest,  including painting,  clubhouse  renovation,  wood
siding repairs and addition of an exercise facility.

     Paces Forest also offers four unit types.  The unit mix and rents currently
being charged new tenants at Paces Forest are as follows:

                                               Approximate
                                             Interior Square           Monthly
Quantity            Type                         Footage               Rental
- --------            ----                         -------               ------
24                  One bedroom, one               625                $580-$635
                    bathroom
38                  One bedroom, one               788                 620-675
                    bathroom
21                  Two bedrooms, one              938                 710-775
                    bathroom
34                  Two bedrooms, two            1,136                 790-835
                    bathrooms

     The apartments in Paces Forest  provide a combined  total of  approximately
103,000 square feet of net rentable area.

                                       7

<PAGE>



     Leases at Paces Forest are generally for terms of one year or less. Average
rental rates for the past five years have generally increased.  As an example, a
one-bedroom,  one-bath apartment unit (788 square feet) rented for $525 in 1992,
$550 in  1993,  $565 in  1994,  $575 in 1995,  and  $575 in  1996.  The  average
effective  annual rental per square foot at the Property for 1992,  1993,  1994,
1995 and 1996 was $7.80, $8.17, $8.39, $8.54 and $8.54, respectively.

     The buildings at each apartment  community are wood frame construction with
crawl spaces.  Exteriors  are wood cedar siding and brick veneer.  The buildings
have pitched roofs covered with asphalt shingles.

     Each  apartment  unit at the  Property  has  wall-to-wall  carpeting in the
living  areas  and  vinyl  floors in the  kitchen  and bath,  as well as a cable
television  hook-up and  individually  controlled  heating and air  conditioning
unit. Each apartment unit has washer/dryer connections,  miniblinds,  pantry and
outside storage, and some units include a wood-burning  fireplace,  stackable or
full-sized washer and dryer,  vaulted ceilings and ceiling fans. Each kitchen is
equipped with a  refrigerator/freezer,  electric range and oven,  dishwasher and
garbage  disposal.  The owner  supplies  cold  water,  sewer  service  and trash
removal.  The  tenants  pay for their  electricity,  which  includes  heat,  air
conditioning, cooking, hot water and lights.

     Paces Arbor has an outdoor swimming pool and jacuzzi,  an  exercise/weights
room, a basketball  court, gas grills and a gazebo.  Paces Arbor has a clubhouse
with a rental office and lounge. There is ample paved parking for tenants.

     Paces Forest has an outdoor  swimming pool, a jacuzzi,  tennis  courts,  an
exercise/weights  room, a basketball  court and a barbeque  area.  The apartment
community also has a clubhouse  with a rental office and lounge.  There is ample
paved parking for the tenants.

     There are at least seven  apartment  properties  in the area which  compete
with the Property. All offer similar amenities and have rents that generally are
comparable to those of the Property.  Based on a recent  telephone  survey,  the
Company  estimates  that occupancy in nearby  competing  properties now averages
approximately 95%.

     According  to  information  provided by the seller,  physical  occupancy at
Paces Arbor averaged approximately 93% in 1992, 94% in 1993, 95% in 1994, 95% in
1995 and 96% in 1996. On March 25, 1997, Paces Arbor was 96% occupied.

                                       8

<PAGE>



     According  to  information  provided by the seller,  physical  occupancy at
Paces Forest averaged  approximately  92% in 1992, 94% in 1993, 95% in 1994, 95%
in 1995 and 97% in 1996. On March 25, 1997, Paces Forest was 94% occupied.

     The residents at each  apartment  community are a mix of  white-collar  and
blue-collar workers, students and retired persons.

     The following  table sets forth the 1996 real estate tax information on the
Property:

Jurisdiction               Assessed Value            Rate          Tax
- ------------               --------------            ----       ------------
Paces Arbor                 $3,430,017             $1.1675      $41,560.45*
Paces Forest                 3,835,732              1.1675       46,537.17**

*    Includes a residential waste reduction fee of $1,515.
**   Includes a residential waste reduction fee of $1,755.

     The basis of the  depreciable  residential  real  property  portion  of the
Property (currently estimated at about $2,723,473 for Paces Arbor and $3,016,732
for Paces Forest) will be depreciated over 27.5 years on a straight-line  basis.
The basis of the personal  property  portion will be  depreciated  in accordance
with the modified  accelerated cost recovery system of the Internal Revenue Code
of 1986, as amended ("the Code").  Amounts to be spent by the Company on repairs
and improvements will be treated for tax purposes as permitted by the Code based
on the nature of the expenditures.

     The  Company  believes  that  the  Property  is  and  will  continue  to be
adequately covered by property and liability insurance.

     Material  Factors  Considered  in  Assessing  the  Property.   The  factors
considered  by the  Company  to be  relevant  in  evaluating  the  Property  for
acquisition by the Company included the following:

     1. The Company  believes that the Raleigh,  North  Carolina area will enjoy
continued  economic  development and steady population  increase,  and that such
development  and increase will support  stable  occupancy  rates and  reasonable
increases in rents at the Property. In particular, the Company believes that the
presence of Research Triangle Park and three major  universities in the area and
associated businesses and activities will have a positive impact on the area for
the indefinite future.

                                       9

<PAGE>



     2. Based upon an engineering  report and its own  inspections,  the Company
believes that the Property is generally in sound condition.

     3. The Property is conveniently proximate to major employers and shopping.

     The Company is not aware of any material  adverse  factors  relating to the
Property not set forth in this report that would cause the financial information
contained in this report not to be indicative of future operating results.

                             CARLYLE CLUB APARTMENTS
                             Lawrenceville, Georgia

     On April 30, 1997,  the Company  purchased the Carlyle Club  Apartments,  a
243-unit  apartment  complex located at 3348 Fairway Oaks Drive,  Lawrenceville,
Georgia (the "Property").

     The Company  purchased  the Property  from a seller  unaffiliated  with the
Company and its affiliates. The purchase price was $11,580,000, all of which was
borrowed by the Company on an interim basis under the Company's  unsecured  line
of credit. Title to the Property was conveyed to the Company by limited warranty
deed.

     Location.  The Property is located in the City of Lawrenceville,  County of
Gwinnett,  just outside Atlanta,  Georgia. The following information is based in
part upon information provided by the greater Atlanta Chamber of Commerce.

     The  economy of the  greater  Atlanta  area is  diverse,  and  includes  as
significant  sectors  manufacturing,  transportation,  distribution,  retailing,
wholesaling,  finance,  government,  research, education and medicine. More than
80% of the Fortune 500 industrial  companies and over 1,800 local  manufacturing
firms have  operations  in the area.  Atlanta is the  national  headquarters  of
Coca-Cola,  Cable News Network,  Delta Air Lines,  United Parcel  Service,  Home
Depot and Holiday Inn  Worldwide.  The city is also  headquarters  for the Sixth
District Federal Reserve Bank.

     The  convention  and  visitor  trade  is  also  one  of  Atlanta's  primary
industries  and has an  important  impact on the  overall  economy  of the city.
Atlanta's hosting of the 1996 Centennial

                                       10

<PAGE>



Olympic Games furthered its visibility as an important city internationally.

     Atlanta sits at the junction of three major Interstate Highways (I-20, I-75
and I-85).  There are several airports in the area, but the principal airport is
Hartsfield-Atlanta International Airport, which had over 60,000 flights and over
4.5 million  passengers  in 1994.  Atlanta also has a rapid rail transit  system
(known as the Metropolitan Atlanta Rapid Transit Authority, or "MARTA").

     The Property is located within Gwinnett County. It is located approximately
1.5 miles from Gwinnett Place, a 1.6 million square-foot  regional mall anchored
by  Sears,  Macy's,  Rich's,  Mervyns  and  Parisians.   The  Property  is  also
approximately 1.5 miles from Interstate 85, which provides  convenient access to
all portions of the metropolitan area as well as other cities in the region.

     Gwinnett County had the highest  population growth rate of any large county
in the United States during the 1980's. From 1980 to 1990, Gwinnett County added
almost 190,000 new residents, and the population growth for the County from 1990
to 2000 is projected to exceed 142,000, which would cause it to remain among the
fastest growing counties in the nation.

     The immediate area surrounding the Property consists of other  multi-family
housing,  commercial  and retail  development  and  single-family  housing.  The
Property is adjacent to a golf course and is  conveniently  near major shopping,
schools and churches.

     Description  of the  Property.  The  Property  consists  of 243  garden and
townhouse  style  apartment  units  in 27 two- and  three-  story  buildings  on
approximately 19.8 acres of land. The Property was built in 1974.

     The Company believes that the Property is generally in very good condition.
In 1991, the Property was substantially  renovated. The renovations at that time
included  siding  repair  and  replacement,  new roofs and new  appliances.  The
Company  has  budgeted   approximately   $121,500  for  additional  repairs  and
improvements, including renovation of the clubhouse and center hallways, parking
area resealing and restriping and power washing of all buildings.

     The Property offers nine unit types. The unit mix and rents currently being
charged new tenants are as follows:

                                       11

<PAGE>



                                                 Approximate
                                               Interior Square       Monthly
Quantity         Type                              Footage           Rental
- --------         ----                              -------           ------
50               One bedroom, one                      800             $627
                 bathroom
30               One bedroom, one                      936              670
                 bathroom, den
40               Two bedrooms, one                   1,040              670
                 and one-half
                 bathrooms
38               Two bedrooms, one                   1,140              725
                 full and two half
                 bathrooms, TH
17               Two bedrooms, one                   1,140              760
                 and one-half
                 bathrooms, TH
24               Two bedrooms, two                   1,184              780
                 bathrooms, den
9                Two bedrooms, one                   1,290              865
                 and one-half
                 bathrooms, den, TH
18               Three bedrooms, two                 1,395              935
                 and one-half
                 bathrooms, TH
17               Three bedrooms, two                 1,600              950
                 and one-half
                 bathrooms, TH

     The  apartments  provide a combined total of  approximately  265,000 square
feet of net rentable area.

     Leases at the Property are generally for terms of one year or less. Average
rental rates for the past five years have generally increased.  As an example, a
two-bedroom,  1.5-bath  apartment  unit (1,290  square  feet) rented for $550 in
1992,  $575 in 1993,  $655 in 1994,  $825 in 1995 and $840 in 1996.  The average
effective  annual rental per square foot at the Property for 1992,  1993,  1994,
1995 and 1996 was $5.14, $5.38, $6.13, $7.72 and $7.86, respectively.

                                       12

<PAGE>



     The  buildings are  wood-frame  construction  on concrete  slabs with vinyl
siding  exteriors.  The  buildings  have  pitched  roofs  covered  with  asphalt
shingles.

     Each  apartment  unit has  wall-to-wall  carpeting  in the living areas and
vinyl floors in the kitchen and bath. Each apartment unit has a cable television
hook-up and an individually  controlled  heating and air conditioning unit. Each
apartment unit also includes washer/dryer connections,  miniblinds, a pantry and
a private  balcony  or  patio.  Each  kitchen  has a  refrigerator/freezer  with
icemaker,   self-cleaning  electric  range  and  oven,  dishwasher  and  garbage
disposal. The owner of the Property supplies cold water, sewer service and trash
removal. The tenants pay for their electricity, which includes air conditioning,
cooking, hot water and lights. The tenants also pay for gas usage for heating.

     The  Property has two outdoor  swimming  pools,  two small lakes,  a tennis
court,  a  playground,  two  laundry  rooms and a  clubhouse.  A portion  of the
Property  overlooks  the  adjacent  golf  course,  which is known as  Northwoods
Country Club. There is ample paved parking for tenants.

     There are at least seven apartment properties in the area that compete with
the  Property.  All offer similar  amenities  and have rents that  generally are
comparable to those of the Property.  Based on a recent  telephone  survey,  the
Company  estimates  that occupancy in nearby  competing  properties now averages
approximately 95%.

     According to information provided by the seller,  physical occupancy at the
Property  averaged  approximately  95% in 1992, 96% in 1993, 96% in 1994, 95% in
1995 and 95% in 1996. On April 21, 1997, the Property was 96% occupied.

     The tenants at the Property are a mix of white-collar workers, students and
retired persons.

     The 1996 real  estate  tax rate  established  by  Gwinnett  County  for the
Property was $0.035950.  The assessed value was $8,400,000 and the taxable value
(40% of assessed value) was $3,360,000. The taxes were calculated as $120,792.

     The basis of the  depreciable  residential  real  property  portion  of the
Property (currently estimated at about $5,816,100) will be depreciated over 27.5
years on a straight-line  basis. The basis of the personal property portion will
be depreciated in accordance with the modified  accelerated cost recovery system
of the Code. Amounts to be spent by the Company on repairs and

                                       13

<PAGE>



improvements  will be treated for tax purposes as permitted by the Code based on
the nature of the expenditures.

     The  Company  believes  that  the  Property  is  and  will  continue  to be
adequately covered by property and liability insurance.

     Material  Factors  Considered  in  Assessing  the  Property.   The  factors
considered  by the  Company  to be  relevant  in  evaluating  the  Property  for
acquisition by the Company included the following:

     1. The Company believes that the greater Atlanta, Georgia metropolitan area
will  continue  to  enjoy  strong   population   increase  and  steady  economic
development and that such increase and development will support stable occupancy
rates and  reasonable  increases in rents at the Property.  In  particular,  the
Company  believes that the Property is located in a particularly  desirable part
of the Atlanta metropolitan area.

     2. Based upon an engineering  report and its own  inspections,  the Company
believes that the Property is in very good condition.  The Company  particularly
believes that the Property benefited from a significant  renovation completed in
1991.

     3. The Property has a convenient location relative to shopping (including a
major regional  mall).  The Property also benefits from being adjacent to a golf
course.

     The Company is not aware of any material  adverse  factors  relating to the
Property not set forth in this report that would cause the financial information
contained in this report not to be indicative of future operating results.

                              ASHLEY RUN APARTMENTS
                                Norcross, Georgia

     On April 30,  1997,  the Company  purchased  the Ashley Run  Apartments,  a
348-unit  apartment complex located at 3495 Jones Mill Road,  Norcross,  Georgia
(the "Property").

     The Company  purchased  the Property  from a seller  unaffiliated  with the
Company and its affiliates. The purchase price for the Property was $18,000,000,
which the Company  borrowed  on an interim  basis  under its  unsecured  line of
credit.  Title to the Property  was conveyed to the Company by limited  warranty
deed.

                                       14

<PAGE>



     Location. The Property is located in the City of Norcross,  which is within
Gwinnett  County.  Gwinnett  County  is part  of the  greater  Atlanta,  Georgia
metropolitan area. For information on the greater Atlanta metropolitan area, see
"Carlyle Club Apartments" above.

     The immediate area surrounding the Property consists of other  multi-family
housing,  commercial  and retail  development  and  single-family  housing.  The
Property  is  located  in the area  known as  "Peachtree  Corners,"  and is near
businesses, major shopping,  entertainment facilities, schools and churches. The
Property is readily accessible from Interstates 85 and 285.

     Description  of the  Property.  The  Property  consists  of 348  garden and
townhouse  style  apartment  units  contained  in 18 and  two-  and  three-story
buildings on approximately 45 acres of land. The Property was built in 1987.

     The Company  believes  that the  Property has been well  maintained  and is
generally  in good  condition.  Within  the last  two  years,  the  owner of the
Property painted the building exteriors, replaced siding as necessary, installed
new roofs on four buildings and purchased new fitness equipment. The Company has
budgeted approximately  $348,000 for certain renovations,  including renovations
to the  clubhouse,  additional  new  roofs,  painting  (a new  color) and siding
repairs and replacement.

     The Property offers six unit types.  The unit mix and rents currently being
charged new tenants are as follows:

                                                  Approximate
                                                Interior Square          Monthly
Quantity           Type                             Footage              Rental
- --------           ----                             -------              ------
36                 One bedroom, one                   835                  $625
                   bathroom
60                 Two bedrooms, one                1,089                   650
                   bathroom
86                 Two bedrooms, two                1,090                   700
                   bathrooms
60                 Two bedrooms, two                1,096                   700
                   bathrooms
100                Three bedrooms, two              1,373                   850
                   bathrooms


                                       15

<PAGE>

                                                   Approximate
                                                 Interior Square       Monthly
Quantity             Type                            Footage           Rental
- --------             ----                            -------           ------
6                   Three bedrooms, two              1,328             900
                    bathrooms, TH

     The  apartments  provide a combined total of  approximately  400,000 square
feet of net rentable area.

     Leases at the Property are generally for terms of one year or less. Average
rental rates for the past five years have generally increased.  As an example, a
two-bedroom,  two-bath  apartment  unit (1,090  square  feet) rented for $510 in
1992,  $540 in 1993,  $600 in 1994,  $650 in 1995 and $660 in 1996.  The average
effective  annual rental per square foot at the Property for 1992,  1993,  1994,
1995 and 1996 was $5.54, $5.86, $6.51, $7.06 and $7.17, respectively.

     The  buildings  are  wood-frame  construction  on  concrete  slabs  with  a
combination  of wood siding and brick veneer.  The buildings  have pitched roofs
covered with asphalt shingles.

     Each  apartment  unit has  wall-to-wall  carpeting  in the living areas and
vinyl floors in the kitchen and bath. Each apartment unit has a cable television
hook-up and an individually  controlled  heating and air conditioning unit. Each
apartment unit also includes  washer/dryer  connections,  a security  system,  a
fireplace  and a dining  room  ceiling  fan.  Each  kitchen is  equipped  with a
refrigerator/freezer  with  icemaker,  electric  range and oven,  dishwasher and
garbage disposal.  The owner of the Property supplies cold water,  sewer service
and trash removal.  The tenants pay for their electricity  usage, which includes
air  conditioning,  cooking  and  lights.  The  tenants  also pay for gas  which
provides their heat and hot water.

     The Property has an outdoor swimming pool which is adjacent to a seven-acre
lake. The Property also has a lighted  tennis court,  a playground,  two laundry
facilities,  an exercise  room and a  clubhouse,  which is also  situated on the
lake. There is ample paved parking for tenants.

     There are at least eight apartment properties in the area that compete with
the  Property.  All offer similar  amenities  and have rents that  generally are
comparable to those of the Property.  Based on a recent  telephone  survey,  the
Company  estimates  that occupancy in nearby  competing  properties now averages
approximately 95%.

                                       16

<PAGE>

     According to information provided by the seller,  physical occupancy at the
Property  averaged  approximately  93% in 1992, 92% in 1993, 95% in 1994, 94% in
1995 and 96% in 1996. On April 22, 1997, the Property was 96% occupied.

     The  tenants at the  Property  are a mix of  white-collar  and  blue-collar
workers, students and retired persons.

     The 1996 real estate tax rate  imposed by Gwinnett  County on the  Property
was  $0.035950.  The  assessed  value of the Property  was  $11,875,000  and the
taxable value (40% of assessed value) was $4,750,000. The real estate taxes were
calculated as $170,762.50.

     The basis of the  depreciable  residential  real  property  portion  of the
Property (currently estimated at about $9,329,700) will be depreciated over 27.5
years on a straight-line  basis. The basis of the personal property portion will
be depreciated in accordance with the modified  accelerated cost recovery system
of the Code. Amounts to be spent by the Company on repairs and improvements will
be treated for tax  purposes as permitted by the Code based on the nature of the
expenditures.

     The  Company  believes  that  the  Property  is  and  will  continue  to be
adequately covered by property and liability insurance.

     Material  Factors  Considered  in  Assessing  the  Property.   The  factors
considered  by the  Company  to be  relevant  in  evaluating  the  Property  for
acquisition by the Company included the following:

     1. The Company believes that the greater Atlanta, Georgia metropolitan area
will  continue  to  enjoy  strong   population   increase  and  steady  economic
development and that such increase and development will support stable occupancy
rates and  reasonable  increases in rents at the Property.  In  particular,  the
Company  believes that the Property is located in a particularly  desirable part
of the Atlanta metropolitan area, known as Peachtree Corners.

     2. The  Property is has a  convenient  location  relative  to business  and
shopping.

     3. Based upon an engineering  report and its own  inspections,  the Company
believes that the Property is in very good condition.  The Company  particularly
believes that the Property benefited from significant  renovations  accomplished
during the past two years.

                                       17

<PAGE>



     4. The Company  believes that the Property has a particularly  spacious and
attractive  site,  which  includes a seven-acre  lake adjacent to the Property's
swimming pool and clubhouse.

     The Company is not aware of any material  adverse  factors  relating to the
Property not set forth in this report that would cause the financial information
contained in this report not to be indicative of future operating results.




                                       18




                                                                    EXHIBIT 99.3

                           CHARLESTON PLACE APARTMENTS

                            Charlotte, North Carolina

     On May 14, 1997, the Company purchased the Summit Charleston Apartments,  a
214-unit  apartment  complex located at 1700 Charleston  Place Lane,  Charlotte,
North  Carolina  (the  "Property").  The Company has  renamed the  Property  the
"Charleston Place Apartments."

     The Company  purchased  the Property  from a seller  unaffiliated  with the
Company and its affiliates.  The purchase price was $9,475,000, all of which was
borrowed by the Company under the Company's  unsecured line of credit.  Title to
the Property was conveyed to the Company by limited warranty deed.

     Location.  The Property is located in the  southeastern  part of Charlotte,
North Carolina, within Mecklenburg County. The following information is based in
part upon information provided by the greater Charlotte Chamber of Commerce.

     Based in part  upon its fast  rate of  growth  and a  diversified  economy,
Charlotte  has in recent  years  come to  national  attention  as an  attractive
location for business and residential growth. According to the August 1995, Site
Selection magazine,  Charlotte's  corporate  popularity ranked second nationally
only to Dallas  during the period  between 1990 and 1994,  being the site of 474
significant new and expanded facilities.

     Charlotte  has  developed  into  a  major   financial,   distribution   and
transportation  center,  with a  metropolitan  population of  approximately  1.3
million and a population of approximately  5.6 million within a 100-mile radius.
Charlotte's growth is also attributable to its favorable  year-round  climate, a
moderate  cost of  living,  excellent  quality  of life,  educated  work  force,
probusiness political climate,  extensive  transportation network, and strategic
geographic location.

     According to the Charlotte Chamber of Commerce, during the first six months
of 1995, approximately 530 firms announced new or expanded businesses which will
provide  approximately  6,200 new jobs in the area.  Charlotte  is home to major
offices of more than 225 of the Fortune 500 industrial  firms and  approximately
300 of the Fortune 500 service firms.

     Charlotte  is the leading  financial  center of the  Southeast,  serving as
corporate   headquarters  to  NationsBank  and  First  Union,   with  assets  of
approximately  $170  billion  and $124  billion,  respectively.  The  growth  of
Charlotte's  banking and financial  communities has had a positive effect on the
growth of its

                                       4

<PAGE>



supporting industries, such as insurance,  accounting,  legal services, and real
estate.

     The city of  Charlotte  is located  near the border of North  Carolina  and
South Carolina within  Mecklenburg  County. It is located at the intersection of
Interstates 77 and 85, the major north/south and each/west  thoroughfares in the
region, which provide convenient access to all other regional areas.

     The Property is located on Monroe Road adjacent to McAlpine  Greenway Park.
The immediate area  surrounding  the Property  consists of commercial and retail
development, other multi-family housing, and single family housing. The Property
is in close  proximity  to  several  major  employment  centers,  including  the
McAlpine Business Center,  Crownpoint Business Center, Matthews Township and the
Charlotte central business district.  The Property has ready access to shopping,
dining and entertainment and to the Charlotte/Douglass International Airport.

     Description  of the  Property.  The  Property  consists of 214 garden style
apartment units in 11 two- and three-story  buildings on  approximately 15 acres
of land. The Property was built in 1986.

     The Company  believes that the Property is generally in very good condition
and has been well maintained.  The Company has budgeted  approximately  $107,000
for certain improvements, including renovation of the clubhouse and painting.

     The Property offers five unit types. The unit mix and rents currently being
charged new tenants are as follows:

                                                  Approximate
                                                Interior Square      Monthly
Quantity                 Type                       Footage          Rental
- --------                 ----                       -------          ------
31                  One bedroom/one bath              550          $530-$560
31                  One bedroom/one bath              650           550-580
31                  One bedroom/one bath              710           600-635
31                  One bedroom/one
                    bath/den                          815           660-690
90                  Two bedrooms/two                  977           690-750
                    baths

     The  variation in monthly  rental among units is based upon floor level and
amenities such as washer/dryer connections,

                                       5

<PAGE>



fireplace, picture windows, vaulted ceilings and built-in shelving.

     The  apartments  provide a combined total of  approximately  172,000 square
feet of net rentable area.

     Leases at the Property are generally for terms of one year or less. Average
rental rates for the past five years have generally increased.  As an example, a
one-bedroom,  one-bath apartment unit (710 square feet) rented for $385 in 1992,
$441 in 1993, $505 in 1994, $540 in 1995 and $550 in 1996. The average effective
annual  rental per square foot at the Property for 1992,  1993,  1994,  1995 and
1996 was $6.04, $6.91, $7.92, $8.47 and $8.62, respectively.

     The buildings are wood-frame  construction on concrete slabs. Exteriors are
a combination of brick veneer and vinyl siding. The buildings have pitched roofs
covered with gabled fiberglass shingles over pre-engineered roof trusses.

     Each  apartment  unit has  wall-to-wall  carpeting  in the living areas and
vinyl floors in the kitchen and bath. Each apartment unit has a cable television
hook-up and an individually  controlled  heating and air conditioning unit. Each
apartment unit also includes miniblinds, vertical blinds, pantry and linen space
and outside  storage.  Each kitchen has a  refrigerator/freezer  with  icemaker,
electric range and oven, microwave,  dishwasher and garbage disposal.  The owner
of the  Property  supplies  cold water,  sewer  service and trash  removal.  The
tenants pay for their  electricity,  which includes air  conditioning,  heating,
cooking, hot water and lights.

     The  Property has an outdoor  swimming  pool, a lighted  tennis  court,  an
exercise/fitness  center overlooking the swimming pool, a sand volleyball court,
two gazebos with gas grills and picnic  areas,  a laundry  room,  and a car care
area.  The Property also has winding  walkways with access to McAlpine  Greenway
Park. The Property has a large  clubhouse/leasing  office with an  entertainment
area,  fully-equipped  kitchen,  library  and  fireplace.  There is ample  paved
parking for tenants.

     There are at least five apartment  properties in the area that compete with
the  Property.  All offer similar  amenities  and have rents that  generally are
comparable to those of the Property.  Based on a recent  telephone  survey,  the
Company  estimates  that occupancy in nearby  competing  properties now averages
approximately 92%.

     According to information provided by the seller,  physical occupancy at the
Property  averaged  approximately  92% in 1992, 94% in 1993, 94% in 1994, 95% in
1995 and 94% in 1996. On May 5, 1997, the Property was 93% occupied.

                                       6

<PAGE>



     Most of the tenants at the Property are white-collar workers.

     The combined  1996 real estate tax rate imposed on the Property by the City
of  Charlotte  and  Mecklenburg  County  was  $1.2550.  The  assessed  value was
$6,215,720. The taxes were calculated as $85,069 (including a solid waste tax of
$7,062).

     The basis of the  depreciable  residential  real  property  portion  of the
Property (currently estimated at about $5,238,890) will be depreciated over 27.5
years on a straight-line  basis. The basis of the personal property portion will
be depreciated in accordance with the modified  accelerated cost recovery system
of the Code. Amounts to be spent by the Company on repairs and improvements will
be treated for tax  purposes as permitted by the Code based on the nature of the
expenditures.

     The  Company  believes  that  the  Property  is  and  will  continue  to be
adequately covered by property and liability insurance.

     Material  Factors  Considered  in  Assessing  the  Property.   The  factors
considered  by the  Company  to be  relevant  in  evaluating  the  Property  for
acquisition by the Company included the following:

     1. The  Company  believes  that the  Charlotte,  North  Carolina  area will
experience continued strong economic development and steady population increase,
and that such  development and increase will support stable  occupancy rates and
reasonable increases in rents at the Property.

     2. Based upon an engineering  report and its own  inspections,  the Company
believes that the Property is in very good condition.

     3. The Property is  conveniently  located and proximate to major  employers
and shopping.

     4. The Company is very  familiar  with the  Charlotte  rental  market.  The
Company  already owns several other  apartment  complexes in the Charlotte area,
which may provide certain economies and efficiency in operation.

     The Company is not aware of any material  adverse  factors  relating to the
Property not set forth in this report that would cause the financial information
contained in this report not to be indicative of future operating results.

                                       7

<PAGE>



                           DUNWOODY SPRINGS APARTMENTS
                                Dunwoody, Georgia

     On July 25, 1997, the Company purchased the Dunwoody Springs Apartments,  a
350-unit  apartment  complex located at 8800 Dunwoody Place,  Dunwoody,  Georgia
(the "Property").

     The Company  purchased  the Property  from a seller  unaffiliated  with the
Company and its affiliates. The purchase price was $15,200,000, all of which was
borrowed by the Company under the Company's  unsecured line of credit.  Title to
the Property was conveyed to the Company by limited warranty deed.

     Location.  The  Property  is in  Dunwoody,  Fulton  County,  just  north of
Atlanta,  Georgia.  The following  information is based in part upon information
provided by the greater Atlanta Chamber of Commerce.

     The  economy of the  greater  Atlanta  area is  diverse,  and  includes  as
significant  sectors  manufacturing,  transportation,  distribution,  retailing,
wholesaling,  finance,  government,  research, education and medicine. More than
80% of the Fortune 500 industrial  companies and over 1,800 local  manufacturing
firms have  operations  in the area.  Atlanta is the  national  headquarters  of
Coca-Cola,  Cable News Network,  Delta Air Lines,  United Parcel  Service,  Home
Depot and Holiday Inn  Worldwide.  The city is also  headquarters  for the Sixth
District Federal Reserve Bank.

     The  convention  and  visitor  trade  is  also  one  of  Atlanta's  primary
industries  and has an  important  impact on the  overall  economy  of the city.
Atlanta's hosting of the 1996 Centennial  Olympic Games furthered its visibility
as an important city internationally.

     Atlanta sits at the junction of three major Interstate Highways (I-20, I-75
and I-85), and I-285 (Perimeter  Highway)  encircles the city. There are several
airports  in  the  area,  but  the  principal   airport  is   Hartsfield-Atlanta
International  Airport,  which  had over  60,000  flights  and over 4.5  million
passengers in 1994.  Atlanta also has a rapid rail transit  system (known as the
Metropolitan Atlanta Rapid Transit Authority, or "MARTA").

     Fulton County is the most densely  developed  and  populated  county in the
metropolitan  Atlanta  area.  With nearly 40% of the total number of jobs in the
greater metropolitan area, the county also has the largest employment base, with
downtown, midtown, Buckhead and Perimeter Center office districts all located in
Fulton County.

                                       8

<PAGE>



     The 1996 population of Fulton County was approximately 745,000. The Atlanta
Regional   Commission  projects  that  Fulton  County's  population  will  reach
approximately  773,500 by 2005,  and the  County's  current  employment  base of
approximately  616,000 is  projected  to  increase by  approximately  8,000 jobs
annually  over  the next ten  years.  Since  1980,  county-wide  employment  has
increased by an average of approximately 11,000 jobs per year.

     The  Property  is located on Dunwoody  Place off of  Northridge  Road.  The
immediate  area  surrounding  the Property  consists of other  multi-family  and
single-family  housing,  and commercial and retail development.  The Property is
located  at the apex of  metropolitan  Atlanta's  largest  and  fastest  growing
commercial area, the Perimeter Center/Georgia Highway 400 corridor. The Property
is near businesses, major shopping, entertainment, schools and churches.

     The  Property is located  approximately  16 miles from the Atlanta  central
business  district,  approximately  five miles north of Interstate  285 and less
than one mile from both Georgia Highway 400 and Roswell Road.

     Description of the Property.  The Property  consists of 350 garden and loft
style apartment units in 25 two- and three-story  buildings on  approximately 33
acres of land. The Property was built in 1981.

     The Company  believes that the Property is generally in very good condition
and has been well  maintained.  According to the seller,  since October of 1993,
the  seller  has  completed  approximately  $432,000  in  capital  improvements,
including  installation  of  new  appliances,  roof  repairs,  paving,  concrete
repairs,  floor  covering  installation,  window  treatments and HVAC repair and
replacements.  In  addition,  the  exterior of the Property was painted in March
1997, which included exterior wood replacement where necessary.  The Company has
budgeted  $612,500  for  additional  renovations  to  the  Property,   including
construction  of a  clubhouse,  re-siding of the entire  Property and  appliance
replacements.

     The  Property  offers  eight unit types.  The unit mix and rents  currently
being charged new tenants are as follows:

                                       9

<PAGE>



                                                Approximate
                                                  Interior        Monthly
     Quantity             Type                 Square Footage      Rental
     --------             ----                 --------------      ------
        56          One bedroom/one bath             544           $545
                    (executive)
        60          One bedroom/one bath             776            600
                    (screened porch)
        68          One bedroom/one bath             972            645
                    (loft)
        80          One bedroom/one bath           1,000            655
                    (sun room)
        20          Two bedrooms/two               1,121            740
                    baths (roommate,
                    screened porch)
        28          Two bedrooms/two               1,254            770
                    baths (screened
                    porch)
        24          Two bedrooms/two               1,308            830
                    baths (den)
        14          Two bedrooms/two               1,400            890
                    baths (sun room)


     The  apartments  provide a combined total of  approximately  331,600 square
feet of net rentable area.

     Leases at the Property are generally for terms of one year or less. Average
rental rates for the past five years have both  increased and  decreased.  As an
example,  a  one-bedroom,  one-bath  apartment unit (972 square feet) rented for
$519 in 1992,  $573 in 1993,  $584 in 1994,  $540 in 1995 and $625 in 1996.  The
average  effective annual rental per square foot at the Property for 1992, 1993,
1994, 1995 and 1996 was $6.71, $7.40, $7.54, $6.97 and $8.07, respectively.

     The  buildings  are  wood-frame  construction  on concrete  slabs,  and the
exteriors  are  painted  hardboard  batten-style  siding.  Roofs are pitched and
covered with composition shingles and have metal gutters and downspouts.

     Each  apartment  unit has  wall-to-wall  carpeting  in the living areas and
vinyl floors in the kitchen and bath. Each apartment unit has a cable television
hook-up and individually  controlled utilities.  Each apartment unit, other than
the smallest one-bedroom unit, has individually metered utilities. The owner of

                                       10

<PAGE>



the property supplies cold water,  sewer service and trash removal.  Each tenant
is  responsible  for  his or her  own  electricity  usage,  which  includes  air
conditioning  and lights,  and each tenant also pays for gas usage that provides
heat and hot water, except that the owner of the Property is responsible for gas
usage in the smallest one-bedroom  apartment units, which are in four buildings,
each of which is served by one central gas-fired boiler that provides hot water.

     Each unit,  except the smallest  one-bedroom  unit,  includes  washer/dryer
connections for full-sized  appliances,  mini and vertical blinds and a patio or
balcony.  There is a wood-burning  fireplace in 241 apartment  units and certain
units include built-in  bookshelves,  a screened porch or sun room. Each kitchen
is  equipped  with a  refrigerator/freezer  with  icemaker,  gas range and oven,
dishwasher and garbage disposal.

     The Property has two swimming  pools,  a sun-deck with  dressing  rooms and
showers, a pool-side cabana, two lighted tennis courts, a park area with gazebo,
picnic tables and gas grills,  a fitness  center,  a laundry  facility and a car
wash area. There is ample paved parking for tenants.

     There are at least seven apartment properties in the area that compete with
the  Property.  All offer similar  amenities  and have rents that  generally are
comparable when compared with those of the Property. Based on a recent telephone
survey, the Company estimates that occupancy in nearby competing  properties now
averages approximately 90%.

     According to information provided by the seller,  physical occupancy at the
Property  averaged  approximately  93% in 1992, 94% in 1993, 95% in 1994, 94% in
1995, and 96% in 1996. On July 21, 1997, the Property was 95% occupied.

     As of July 1997,  approximately 80% of the Property's  tenants were single,
with  an  average  age of  approximately  23.  Tenants  consist  principally  of
service-level and mid-management level employees of local businesses,  including
MCI and Coca-Cola. The average household income is approximately $32,000.

     For 1996,  Fulton County specified an assessed value for the Property equal
to  $11,797,800.  The taxable  value is equal to 40% of the assessed  value,  or
$4,719,120.  The tax rate was  $0.04028,  and the total real  estate  taxes were
calculated as $190,086.

     The basis of the  depreciable  residential  real  property  portion  of the
Property (currently estimated at about $8,970,500) will be depreciated over 27.5
years on a straight-line  basis. The basis of the personal property portion will
be depreciated in accordance with the modified  accelerated cost recovery system
of the Code. Amounts to be spent by the Property on repairs and

                                       11

<PAGE>



improvements  will be treated for tax purposes as permitted by the Code based on
the nature of the expenditures.

     The  Company  believes  that  the  Property  is  and  will  continue  to be
adequately covered by property and liability insurance.

     Material  Factors  Considered  in  Assessing  the  Property.   The  factors
considered  by the  Company  to be  relevant  in  evaluating  the  Property  for
acquisition by the Company included the following.

     1. The Company believes that the greater Atlanta, Georgia metropolitan area
will  continue  to  enjoy  steady   population   increase  and  steady  economic
development and that such increase and development will support stable occupancy
rates and  reasonable  increases in rents at the Property.  In  particular,  the
Company  believes that the Property is located in a particularly  desirable part
of the Atlanta metropolitan area.

     2. Based upon an engineering  report and its own  inspections,  the Company
believes that the Property is in very good condition.  The Company  particularly
believes that the Property benefited from a significant  renovation completed by
the former owner in 1993, and will similarly benefit from additional renovations
to be undertaken by the Company.

     3.  The  Property  has  an   advantageous   location   near  the  Perimeter
Center/Georgia  Highway 400  corridor,  Atlanta's  largest  and fastest  growing
commercial area.

     The Company is not aware of any material  adverse  factors  relating to the
Property not set forth in this report that would cause the financial information
contained in this report not to be indicative of future operating results.

                                        12




                                                                    EXHIBIT 99.4

                   ITALIAN VILLAGE AND VILLA MARINA APARTMENTS
                            Charlotte, North Carolina


     On August 28, 1997,  Cornerstone  Realty Income Trust, Inc. (the "Company")
purchased  the Italian  Village  Apartments  ("Italian  Village")  and the Villa
Marina Apartments  ("Villa  Marina"),  comprising a total of 204 apartment units
located at 6060 Landmark Drive, Charlotte,  North Carolina.  Italian Village and
Villa Marina are sometimes  referred to herein  collectively  as the "Property".
The Company has renamed the Property the "Heatherwood  Apartments," and plans to
operate the Property as an integrated  apartment  community with the Heatherwood
Apartments (formerly the Sterling Chase Apartments),  which are located adjacent
to the Property and which were purchased by the Company in September 1996.

     The  single  Seller  (Italian   Investment   Company,  a  partnership)  was
unaffiliated  with the Company and its  Affiliates.  The  purchase  price was an
aggregate of $7,425,000.  At closing, the Company paid the entire purchase price
with borrowed funds under its unsecured line of credit with First Union National
Bank.  Title to the  Property  was  conveyed to the Company by limited  warranty
deed.

     LOCATION.  The  following  information  is based in part  upon  information
provided by the Charlotte Chamber of Commerce.

     Based in part  upon its fast  rate of  growth  and a  diversified  economy,
Charlotte  has in recent  years  come to  national  attention  as an  attractive
location for business and residential growth. According to the August 1995, Site
Selection magazine,  Charlotte's  corporate  popularity ranked second nationally
only to Dallas  during the period  between 1990 and 1994,  being the site of 474
significant new and expanded facilities.

     Charlotte  has  developed  into  a  major   financial,   distribution   and
transportation  center,  with a  metropolitan  population of  approximately  1.3
million and a population of approximately  5.6 million within a 100-mile radius.
Charlotte's growth is also attributable to its favorable  year-round  climate, a
moderate cost of living,  excellent  quality of life,  educated work force,  pro
business  political climate,  extensive  transportation  network,  and strategic
geographic location.


                                       4

<PAGE>



     According to the Charlotte Chamber of Commerce, during the first six months
of 1995, approximately 530 firms announced new or expanded businesses which will
provide  approximately  6,200 new jobs in the area.  Charlotte  is home to major
offices of more than 225 of the Fortune 500 industrial  firms and  approximately
300 of the Fortune 500 service firms.

     Charlotte  is the leading  financial  center of the  Southeast,  serving as
corporate   headquarters  to  NationsBank  and  First  Union,   with  assets  of
approximately  $170  billion  and $124  billion,  respectively.  The  growth  of
Charlotte's  banking and financial  communities has had a positive effect on the
growth  of its  supporting  industries,  such as  insurance,  accounting,  legal
services, and real estate.  Another recent aspect of Charlotte's  development is
as the location of professional  basketball and football franchises known as the
Charlotte Hornets and the Carolina Panthers, respectively.

     The city of  Charlotte  is located  near the border of North  Carolina  and
South Carolina within  Mecklenburg  County. It is located at the intersection of
Interstates 77 and 85, the major north/south and east/west  thoroughfares in the
region, which provide convenient access to all other regional areas.

     Italian Village and Villa Marina are located in a well-established  portion
of the expanding  Charlotte market. The surrounding  neighborhood  includes both
retail and residential  development and the Property enjoys convenient access to
all major  areas of the  city.  As noted  above,  the  Property  shares a common
property line with the  Heatherwood  Apartments  acquired by the Company in 1996
(under the name Sterling  Chase),  and the Company  intends to operate all three
properties as an integrated apartment community.  The properties are adjacent to
Providence  Square Shopping  Center,  which features a Harris Teeter and Eckerdt
Drug Store, and are readily accessible from Interstate 85 and Interstate 77. The
Property is located  approximately  four miles from the SouthPark  Mall area and
approximately  seven miles from the  Charlotte  central  business  district  via
Providence Road.

     DESCRIPTION OF THE PROPERTY. Italian Village was built in 1970 and 1971 and
consists of 156 garden- and  townhouse-style  apartments on  approximately  22.5
acres of land.  Italian Village offers eight unit types.  The unit mix and rents
currently being charged to new tenants are as follows.


                                       5

<PAGE>




                                              APPROXIMATE
                                               INTERIOR                 MONTHLY
QUANTITY            TYPE                    SQUARE FOOTAGE              RENTAL
- --------            ----                    --------------              ------
   20          One bedroom, one bath              728                    $510
   7           One bedroom, one bath              950                     500
               (large)
   7           Two bedrooms, one                1,000                     550
               bath
   15          Two bedrooms, two                1,060                     610
               baths
   18          Two bedrooms, one and            1,116                     610
               one half baths
               (townhouse)
   20          Three bedrooms, two              1,235                     710
               baths
   52          Three bedrooms, two              1,578                     710
               and one half baths
               (townhouse)
   17          Four bedrooms, two               1,992                     870
               and one half baths
               (townhouse)


     Villa Marina was built in 1980.  Villa Marina  consists of 48  garden-style
apartments on approximately four acres. It offers two unit types. The unit types
and rents currently being charged new tenants are as follows.


                                            APPROXIMATE
                                             INTERIOR                   MONTHLY
QUANTITY                TYPE              SQUARE FOOTAGE                RENTAL
- --------                ----              --------------                ------
   36          One bedroom, one bath            700                      $510
   12          Two bedrooms, two              1,000                       610
               baths


         The units at the Property provide for a combined total of approximately
242,000 square feet of net rentable area. The


                                       6

<PAGE>



Property  features  two outdoor  swimming  pools,  a tennis  court and a laundry
facility.  There  are also two  lakes  and a  playground  on the  Property.  The
Property has a clubhouse with a kitchen,  fireplace and leasing office. There is
ample paved parking for tenants.

     The Company  believes that the Property has generally been well  maintained
and is in good condition.  However, the Company believes that the Property is in
need of a "face-lift." The Property has a desirable location but, in the opinion
of management,  must be repositioned in the  marketplace  following  significant
capital improvements.  Management of the Company believes that the completion of
the capital  improvements  and  repositioning of the Property in the market will
permit  substantial  increases in rents. The Company has budgeted  approximately
$1,750,000 in renovations  to the Property,  which will include  residing,  roof
replacement,  replacing and  repainting  trim and fascia board,  repaving of the
parking areas, extensive interior upgrades and clubhouse renovations.

     Leases at the Property are for terms of one year or less. Generally, rental
rates for the past five years at the Property have increased.  As an example,  a
two bedroom,  one and  one-half  bath (1,116  square feet)  apartment at Italian
Village rented for $455 in 1992,  $460 in 1993,  $495 in 1994, $520 in 1995, and
$545 in 1996.  The average  effective  annual  rental per square foot at Italian
Village for 1992, 1993, 1994, 1995, and 1996 was $4.53, $4.58, $4.93, $5.18, and
$5.43 respectively. A one bedroom, one bath (700 square feet) apartment at Villa
Marina rented for $400 in 1992,  $405 in 1993,  $415 in 1994,  $425 in 1995, and
$435 in 1996.  The  average  effective  annual  rental per square  foot at Villa
Marina for 1992, 1993, 1994, 1995, and 1996 was $6.50,  $6.58, $6.75, $6.91, and
$7.07, respectively.

     The 18 two- and  three-story  buildings  at Italian  Village  are  concrete
masonry and wood-frame  construction on concrete slabs. The exteriors are stucco
on  concrete  masonry or painted  wood  siding and the roofs  consist of plywood
sheathing  and three tab  shingles.  The three  three-story  buildings  at Villa
Marina are wood-frame with painted  masonite  siding.  The roofs at Villa Marina
consist of plywood sheathing and three tab shingles.

     All  apartment  units have  wall-to-wall  carpeting in the living areas and
vinyl floors in the kitchen and bath. Each apartment unit has a cable television
hook-up and an individually  controlled  heating and air conditioning unit. Each
kitchen  is  equipped  with a  refrigerator/freezer,  electric  range  and oven,
dishwasher  and garbage  disposal.  Selected  units at Italian  Village  feature
vaulted ceilings, skylights, wet bars and large


                                       7

<PAGE>



balconies or decks.  Selected units at Villa Marina include fireplaces and large
balconies.  The owner of the Property  supplies  cold water,  sewer  service and
trash  removal.  The tenants are  responsible  for  electricity,  which includes
heating, air conditioning, hot water, cooking and lights.

     There are at least five apartment  properties in the area that compete with
the Property.  As noted above, in 1996, the Company purchased the Sterling Chase
Apartments,  located  adjacent to Italian Village and Villa Marina.  The Company
intends to operate all three  apartment  properties as an  integrated  apartment
community  known as  Heatherwood.  The other  properties  that will compete with
Heatherwood offer similar amenities and generally have rents that are comparable
to  those of the  Property.  Based on a recent  telephone  survey,  the  Company
estimates that occupancy in nearby competing projects now averages approximately
93%.

     According  to  information  provided by the seller,  physical  occupancy at
Italian  Village and Villa Marina  averaged  approximately  93% in 1992,  94% in
1993,  94% in 1994,  94% in 1995,  and 96% in 1996.  On  August  20,  1997,  the
Property was 93% occupied.  The tenants of the Property are a mix of blue-collar
and white-collar workers, students and retired persons. Of the tenants for which
financial  information  was  available,  the tenants were  approximately  evenly
divided among the following four income levels:  below $20,000;  between $20,000
and $30,000;  between $30,000 and $40,000; and in excess of $40,000.  Management
of the Company  believes that the resident profile is somewhat below that of the
general market area.

     The  following  tables set forth 1996 real estate tax  information  for the
Property.


                                       8

<PAGE>



ITALIAN VILLAGE

                                                  TAX
            ASSET               VALUE             RATE              TAX
            -----               -----             ----              ---
Land                         $1,074,760.00      $1.2550         $13,488.24
Buildings                     3,560,490.00       1.2550          44,684.15
Other features                   44,980.00       1.2550             564.50
                                 ---------                          ------
   Total                     $4,680,230.00                      $58,736.89
                             =============                      ==========
        Solid Waste Fee:                                         $5,148.00
        TOTAL TAX:                                              $63,884.89
                                                                ==========



VILLA MARINA


                                                  TAX
            ASSET               VALUE             RATE              TAX
            -----               -----             ----              ---
Land                           $337,680.00      $1.2550          $4,237.88
Buildings                       978,320.00       1.2550          12,277.92
Other features                   56,570.00       1.2550             709.95
                                 ---------                          ------
   Total                     $1,372,570.00                      $17,225.75
                             =============                      ==========
        Solid Waste Fee:                                         $1,617.00
        TOTAL TAX:                                              $18,842.75
                                                                ==========


     The  Company  believes  that  the  Property  is  and  will  continue  to be
adequately covered by property and liability insurance.

     Material  Factors  Considered  in  Assessing  the  Property.   The  factors
considered  by the  Company  to be  relevant  in  evaluating  the  Property  for
acquisition by the Company included the following:

     1. The  Company  believes  that the  Charlotte,  North  Carolina  area will
experience continued strong economic development and steady population increase,
and that such development and


                                       9

<PAGE>



increase will support stable  occupancy rates and reasonable  increases in rents
at the Property.

     2. Based upon an engineering  report and its own  inspections,  the Company
believes that the Property is in generally  sound  condition.  In addition,  the
Company  believes  that  the  completion  of  its  planned  significant  capital
improvements  will  reposition  the  Property  in  its  marketplace  and  permit
significant increases in rental rates to prevailing market levels.

     3. The Property is  conveniently  located and proximate to major  employers
and shopping.

     4. The Company is very  familiar  with the  Charlotte  rental  market.  The
Company already owns other apartment  complexes in the Charlotte area, which may
provide  certain  economies  and  efficiency in operation.  In  particular,  the
Company already owns an apartment community located immediately  adjacent to the
Property.  The Company  believes that the knowledge it has obtained  through the
prior  operation  of  the  adjacent  property  will  provide  advantages  in the
operation  of the new Property  and that the  operation of all of the  apartment
properties as an integrated  community will offer  operational,  advertising and
marketing advantages.

     The Company is not aware of any material  adverse  factors  relating to the
Property not set forth in this report that would cause the financial information
contained in this report not to be  necessarily  indicative of future  operating
results.



                                       10



                                                                    EXHIBIT 99.5

                           CLARION CROSSING APARTMENTS
                             Raleigh, North Carolina


     On  September  30,  1997,   Cornerstone  Realty  Income  Trust,  Inc.  (the
"Company")  purchased the Clarion  Crossing  Apartments,  a 228- unit  apartment
complex located in Wake County, near Raleigh, North Carolina (the "Property").

     The  Company   purchased  the  Property  from  Clarion   Crossing   Limited
Partnership,  which is not affiliated  with the Company or its  affiliates.  The
aggregate purchase price for the Property was $10,600,000. The Property includes
undeveloped land which the Company believes will accommodate up to 32 additional
apartment  units if and when the  Company  determines  to add such  units to the
Property.  The entire  purchase price of the Property was borrowed on an interim
basis under the Company's unsecured line of credit and title to the Property was
conveyed to the Company by a limited warranty deed.

     Location.  The  following  information  is  based  in part  on  information
provided by the Raleigh Chamber of Commerce.

     The  Property  is  located  in  Wake  County,   near  Raleigh   within  the
Raleigh/Durham  Metropolitan  Statistical  Area.  The area is also  known as the
Research Triangle,  and contains the cities of Raleigh,  Durham and Chapel Hill.
It is the  second  largest  metropolitan  area  in  North  Carolina,  after  the
Charlotte metropolitian area.

     Raleigh is the capital of North  Carolina and is the fastest  growing major
city in North Carolina.  The population of the city was approximately 150,000 in
1980 and estimated to be approximately 208,000 in 1993.

     Research  Triangle Park, which is located an approximately  15-minute drive
from the Property,  is the largest planned  research and development  industrial
park in the United States. It was founded in 1958 as a cooperative  effort among
Duke  University,  the  University of North  Carolina and North  Carolina  State
University.  The Park comprises  approximately  6,800 acres and contains over 14
million  square feet of  industrial  space.  Among the Park's  approximately  60
research-oriented firms are IBM, Glaxo and Northern Telecom.


                                       3

<PAGE>



     Raleigh's  economy  generally  is  a  blend  of  industry,   education  and
government. The city's employment stability, strategic location, favorable labor
climate, pro-business attitude and pool of educated workers have helped the area
attract many major  businesses  and  industries.  Major  industries  in the area
include electronics,  electrical equipment and machinery, metal working and food
processing.

     The Research  Triangle is home to Duke University,  the University of North
Carolina at Chapel Hill and North Carolina State University.

     The Property is located at 1141 Crab Orchard Drive off of Avent Ferry Road.
The  immediate  area  surrounding  the Property  consists of other  multi-family
housing,  commercial  and retail  development  and  single-family  housing.  The
Property is located near major  shopping,  schools and churches,  and is readily
accessible from Interstates 40 and 440. The Property is located an approximately
15-minute  drive from both  Raleigh/Durham  International  Airport and  Research
Triangle Park.

     Description  of the  Property.  The  Property  consists  of 228  garden and
townhouse-style  apartment units in 20 two-story buildings on approximately 22.8
acres of land. As indicated above, there is additional undeveloped land that the
Company believes could accommodate up to 32 additional apartment units.

     The Property was built in 1972 and was substantially renovated in 1993. The
renovations  completed  in 1993  included  raising the  elevation  of the roofs,
installing new vinyl siding on the entire Property, construction of a clubhouse,
installation  of additional  washer/dryer  connections in apartment  units;  and
replacing light fixtures,  carpeting,  vinyl flooring and appliances  throughout
the Property.

     The Company  believes that the Property is in very good condition and that,
because of the substantial  renovation completed in 1993, few additional repairs
and  improvements  are necessary to bring the Property into  compliance with the
Company's standards.  However, the Company has budgeted  approximately  $114,000
for additional  renovations and  improvements to the Property.  These additional
renovations and improvements  will include  redecorating of the clubhouse,  some
apartment interior upgrading and minor creek erosion control.

     The  Property  offers  seven unit types.  The unit mix and rents  currently
being charged new tenants are as follows:


                                       4

<PAGE>




                                           Approximate                        
                                           Interior                           
Quantity          Type                     Square Footage         Monthly Rental
- --------          ----                     --------------         --------------
40                Efficiency                    420                  $ 470    
20                One bedroom, one              562                    545    
                  bathroom                                                    
20                One bedroom, one              606                    570    
                  bathroom w/WD                                               
                  connections                                                 
20                One bedroom, one              706                    570    
                  bathroom                                                    
20                One bedroom, one              776                    600    
                  bathroom w/WD                                               
                  connections                                                 
60                Two bedrooms, one             880                    650    
                  bathroom w/WD                                               
                  connections                                                 
48                Two bedrooms, two           1,100                    740    
                  bathrooms w/WD                                              
                  connections                                                 
                                                                              


     The  apartments  provide a combined total of  approximately  175,400 of net
rentable area.

     Leases at the Property are generally for terms of one year or less. Average
rental rates for the past five years have generally increased.  As an example, a
two-bedroom,  one-bath apartment unit (880 square feet) rented for $430 in 1992,
$480 in  1993,  $520 in  1994,  $560 in 1995,  and  $590 in  1996.  The  average
effective  annual rental per square foot at the Property for 1992,  1993,  1994,
1995 and 1996 was $6.30 $7.04, $7.62, $8.21 and $8.65, respectively.

     The buildings are wood-frame  construction on concrete slabs. Exteriors are
covered  with vinyl  siding and the roofs are pitched and covered  with  asphalt
shingles.

     Each  apartment  unit at the  Property  has  wall-to-wall  carpeting in the
living  areas  and  vinyl  floors in the  kitchen  and bath,  as well as a cable
television  hook-up and an individually  controlled heating and air conditioning
unit. Each apartment unit has mini-blinds and vertical blinds, a private deck or
patio, and walk-in closets. Each kitchen is equipped with a


                                        5

<PAGE>



refrigerator/freezer,  electric range and oven, dishwasher and garbage disposal.
The owner of the Property supplies cold water,  sewer service and trash removal.
The tenants pay for their electricity usage, which includes heat,  cooking,  air
conditioning, hot water and lights.

     The Property has an outdoor  swimming pool with  surrounding  decking,  two
tennis courts, a fully-equipped  fitness center, a creek-side  picnic area and a
central laundry facility.  In addition,  each building has its own laundry room.
The  clubhouse  includes  a  kitchen,  bar,  entertainment  center and a leasing
office. There is ample paved parking for tenants.

     There are at least seven apartment properties in the area that compete with
the  Property.  All offer similar  amenities  and have rents that  generally are
comparable to those of the Property.  Based on a recent  telephone  survey,  the
Company  estimates  that occupancy in nearby  competing  properties now averages
approximately 97%.

     According to information provided by the seller,  physical occupancy at the
Property  averaged  approximately  96% in 1992, 85% in 1993, 97% in 1994, 99% in
1995, and 96% in 1996. On September 22, 1997, the Property was 95% occupied.

     The  tenants at the  Property  are a mix of  white-collar  and  blue-collar
workers, students and retired persons.

     The following  table sets forth the 1996 real estate tax information on the
Property.


                           Assessed
Jurisdiction               Value                Tax Rate             Tax
- ------------               -----                --------             ---
Wake County                $5,349,226           0.6300               $33,700.12

City of Raleigh             5,349,226           0.5375                28,752.09

Plus residential
waste reduction
fee of $15 per
unit:                                                                  3,420.00

                                                             TOTAL:  $65,872.21


                                        6

<PAGE>



     The basis of the  depreciable  residential  real  property  portion  of the
Property (currently estimated at about $7,506,295) will be depreciated over 27.5
years on a straight-line  basis. The basis of the personal property portion will
be depreciated in accordance with the modified  accelerated cost recovery system
of the Internal  Revenue Code of 1986, as amended  ("the  Code").  Amounts to be
spent by the  Company  on  repairs  and  improvements  will be  treated  for tax
purposes as permitted by the Code based on the nature of the expenditures.

     The  Company  believes  that  the  Property  is  and  will  continue  to be
adequately covered by property and liability insurance.

     Material  Factors  Considered  in  Assessing  the  Property.   The  factors
considered  by the  Company  to be  relevant  in  evaluating  the  Property  for
acquisition by the Company included the following:

     1. The Company  believes that the Raleigh,  North  Carolina area will enjoy
continued  economic  development and steady population  increase,  and that such
development  and increase will support  stable  occupancy  rates and  reasonable
increases in rents at the Property. In particular, the Company believes that the
presence of Research Triangle Park and three major  universities in the area and
associated businesses and activities will have a positive impact on the area for
the indefinite future.

     2. The Company  already owns several other  apartment  complexes in Raleigh
and believes  that it is  knowledgeable  and  experienced  regarding the Raleigh
apartment rental market.

     3. Based upon an engineering  report and its own  inspections,  the Company
believes that the Property is in very good condition. In particular, the Company
believes the Property  benefitted  substantially  from the extensive  renovation
completed by the seller in 1993.

     4. The Property is conveniently proximate to major employers and shopping.

     The Company is not aware of any material  adverse  factors  relating to the
Property not set forth in this report that would cause the financial information
contained in this report not to be indicative of future operating results.


                                        7



                                                                    EXHIBIT 99.6

                           BARRINGTON PARC APARTMENTS
                                Norcross, Georgia


     On October 31, 1997,  Cornerstone Realty Income Trust, Inc. (the "Company")
purchased the Barrington Parc Apartments,  a 188-unit  apartment complex located
at 1405 Beaver Ruin Road, Norcross,  Georgia (the "Property").  Norcross is just
outside Atlanta.

     The Company purchased the Property from an affiliate of Winthrop  Financial
Associates,  which is  unaffiliated  with the Company.  The  purchase  price was
$7,850,000,  all of which  was  borrowed  by the  Company  under  the  Company's
unsecured  line of credit.  Title to the Property was conveyed to the Company by
limited warranty deed.

     Location.  The  Property  is located  off of Buford  Highway  in  Norcross,
Georgia,  within Gwinnett County, just outside Atlanta,  Georgia.  The following
information  concerning  the  metropolitan  Atlanta  area is based in part  upon
information provided by the greater Atlanta Chamber of Commerce.

     The  economy of the  greater  Atlanta  area is  diverse,  and  includes  as
significant  sectors  manufacturing,  transportation,  distribution,  retailing,
wholesaling,  finance,  government,  research, education and medicine. More than
80% of the Fortune 500 industrial  companies and over 1,800 local  manufacturing
firms have  operations  in the area.  Atlanta is the  national  headquarters  of
Coca-Cola,  Cable News Network,  Delta Air Lines,  United Parcel  Service,  Home
Depot and Holiday Inn  Worldwide.  The city is also  headquarters  for the Sixth
District Federal Reserve Bank.

     The  convention  and  visitor  trade  is  also  one  of  Atlanta's  primary
industries  and has an  important  impact on the  overall  economy  of the city.
Atlanta's hosting of the 1996 Centennial  Olympic Games furthered its visibility
as an important city internationally.

     Atlanta sits at the junction of three major Interstate Highways (I-20, I-75
and I-85), and I-285 (Perimeter  Highway)  encircles the city. There are several
airports  in  the  area,  but  the  principal   airport  is   Hartsfield-Atlanta
International  Airport,  which  had over  60,000  flights  and over 4.5  million
passengers in 1994.  Atlanta also has a rapid rail transit  system (known as the
Metropolitan Atlanta Rapid Transit Authority, or "MARTA").

     Gwinnett County had the highest  population growth rate of any large county
in the United States during the 1980's. From 1980 to 1990, Gwinnett County added
almost 190,000 new residents,  and the forecasted population growth for Gwinnett
County from 1990 to 2000 is 142,000.


                                        4

<PAGE>



     The immediate area surrounding the Property consists of other  multi-family
and single-family housing and commercial and retail development. The Property is
proximate to businesses,  major shopping,  entertainment,  schools and churches.
The Property is approximately  one mile east of Interstate 85 and six miles from
Interstate 285.

     Description  of the  Property.  The  Property  consists  of 188  garden and
townhouse  style  apartment  units  in 21  two-  and  three-story  buildings  on
approximately 18 acres of land. The Property was built in 1986.

     The Company  believes that the Property is generally in good  condition and
has been  well  maintained.  The  Company  has  budgeted  $131,000  for  certain
renovations  to the Property,  including  clubhouse  renovations,  wood and trim
replacement, exterior painting and resealing, and restriping of parking areas.

     The  Property  offers  several  types of  units.  The  unit  mix and  rents
currently being charged new tenants are as follows:


<TABLE>
<CAPTION>
                                                                 APPROXIMATE
                                                               INTERIOR SQUARE       MONTHLY
QUANTITY                              TYPE                         FOOTAGE           RENTAL
- --------                              ----                         -------           ------
<S>            <C>                                                 <C>                <C> 
   28          One bedroom/one bathroom                              700              $600
   6           One bedroom/one bathroom                              800               620
   28          One bedroom/one bathroom                              800               635
   12          One bedroom/one bathroom townhouse                    900               660
               (middle)
   12          One bedroom/one bathroom townhouse                    900               690
               (end)
   30          Two bedrooms/two bathrooms (split)                   1,000              710
   30          Two bedrooms/two bathrooms (split)                   1,100              760
   14          Two bedrooms/two bathrooms                           1,000              715
   14          Two bedrooms/two bathrooms                           1,100              735
   14          Two bedrooms/two bathrooms                           1,100              755
</TABLE>

     The  apartments  provide a combined total of  approximately  176,000 square
feet of net rentable area.


                                        5

<PAGE>



     Leases at the Property are generally for terms of one year or less. Average
rental rates for the past five years have generally increased.  As an example, a
two-bedroom,  two-bath  apartment  unit (1,100  square  feet) rented for $545 in
1992,  $560 in 1993,  $595 in 1994,  $650 in 1995, and $680 in 1996. The average
effective  annual rental per square foot at the Property for 1992,  1993,  1994,
1995 and 1996 was $6.56, $6.75, $7.17, $7.83, and $8.19, respectively.

     The buildings are wood-frame  construction on concrete slabs. Exteriors are
cedar siding. The buildings have pitched roofs covered with asphalt shingles.

     Each  apartment  unit has  wall-to-wall  carpeting  in the living areas and
vinyl floors in the kitchen and bath. Each apartment unit has a cable television
hook-up and  individually  controlled  heating and  air-conditioning  unit. Each
apartment  unit  includes  full-sized  washer/dryer  connections,  a  pantry,  a
wood-burning   fireplace,   a  breakfast  bar,  overhead  directional  lighting,
mini-blinds   and   walk-in   closets.   Each   kitchen  is   equipped   with  a
refrigerator/freezer  with  icemaker,  electric  range and oven,  dishwasher and
garbage disposal.  The owner of the property supplies cold water,  sewer service
and trash removal. The tenants pay for their electricity service, which includes
heating, air-conditioning, cooking, hot water and lights.

     The Property has an outdoor  swimming  pool and jacuzzi,  a lighted  tennis
court,  a sand  volleyball  court,  a laundry  facility,  a fitness  center with
showers,  and a car wash area. The Property also has a clubhouse that includes a
fireplace, kitchen,  entertainment area and leasing office. There is ample paved
parking for tenants.

     There are at least seven apartment properties in the area that compete with
the  Property.  All offer similar  amenities  and have rents that  generally are
lower when  compared  with those of the  Property.  Based on a recent  telephone
survey, the Company estimates that occupancy in nearby competing  properties now
averages approximately 90 %.

     According to information provided by the Seller,  physical occupancy at the
Property  averaged  approximately  94% in 1992, 95% in 1993, 95% in 1994, 95% in
1995,  91% in 1996,  and 91% during the first six months of 1997. On October 14,
1997, the Property was 86% occupied.

     The tenants are a mix of white-collar and blue-collar workers, students and
retired persons.

     For 1996,  Gwinnett  County  specified  an assessed  value for the Property
equal to $6,800,000. The taxable value is equal to 40% of the assessed value, or
$2,720,000.  The tax rate was  $0.034450,  and the total real estate  taxes were
calculated as $93,704.

     The basis of the  depreciable  residential  real  property  portion  of the
Property (currently  estimated at about 5,440,000) will be depreciated over 27.5
years on a straight-line basis. The

                                        6

<PAGE>



basis of the personal  property  portion will be depreciated in accordance  with
the modified  accelerated cost recovery system of the Code.  Amounts to be spent
by the Property on repairs and improvements  will be treated for tax purposes as
permitted by the Code based on the nature of the expenditures.

     The  Company  believes  that  the  Property  is  and  will  continue  to be
adequately covered by property and liability insurance.

     Material  Factors  Considered  in  Assessing  the  Property.   The  factors
considered  by the  Company  to be  relevant  in  evaluating  the  Property  for
acquisition by the Company included the following.

     1. The Company believes that the greater Atlanta, Georgia metropolitan area
will  continue  to  enjoy  steady   population   increase  and  steady  economic
development and that such increase and development will support stable occupancy
rates and  reasonable  increases in rents at the Property.  In  particular,  the
Company  believes that the Property is located in a particularly  desirable part
of the Atlanta metropolitan area.

     2. Based upon an engineering  report and its own  inspections,  the Company
believes that the Property is in very good condition.  The Company also believes
that the Property will benefit from  additional  renovations to be undertaken by
the Company.

     3. The Property has an advantageous location in Gwinnett County, one of the
nation's largest and fastest growing commercial areas.

     The Company is not aware of any material  adverse  factors  relating to the
Property not set forth in this report that would cause the financial information
contained in this report not to be indicative of future operating results.


                                        7

<PAGE>



                 ST. REGIS (formerly Sterling Arbor) APARTMENTS
                             Raleigh, North Carolina


     On October 31, 1997, the Company purchased the Sterling Arbor Apartments, a
180- unit  apartment  complex  located at 6210 St. Regis  Circle,  Raleigh (Wake
County),  North Carolina (the  "Property").  The Company has changed the name of
the Property to the "St. Regis Apartments."

     The Company  purchased the Property from Mrs.  Robert L. Grubb,  who is not
affiliated  with the Company.  The  purchase  price was  $9,800,000.  The entire
purchase  price was borrowed  under the Company's  unsecured  line of credit and
title to the Property was conveyed to the Company by limited warranty deed.

     Location.  The  Property is located off of Western  Boulevard  and Farmgate
Road in Raleigh,  North Carolina.  The following information is based in part on
information provided by the Raleigh Chamber of Commerce.

     The  Raleigh/Durham  Metropolitan  Statistical  Area is also  known  as the
Research Triangle,  and contains the cities of Raleigh,  Durham and Chapel Hill.
It is the  second  largest  metropolitan  area  in  North  Carolina,  after  the
Charlotte metropolitan area.

     Raleigh is the capital of North  Carolina and is the fastest  growing major
city in North Carolina.  The population of the city was approximately 150,000 in
1980 and estimated to be approximately 208,000 in 1993.

     Research  Triangle Park, which is located an approximately  10-minute drive
from the Property,  is the largest planned  research and development  industrial
park in the United States. It was founded in 1958 as a cooperative  effort among
Duke  University,  the  University of North  Carolina and North  Carolina  State
University.  The Park comprises  approximately  6,800 acres and contains over 14
million  square feet of  industrial  space.  Among the Park's  approximately  60
research-oriented firms are IBM, Glaxo and Northern Telecom.

     Raleigh's  economy  generally  is  a  blend  of  industry,   education  and
government. The city's employment stability, strategic location, favorable labor
climate, pro-business attitude and pool of educated workers have helped the area
attract many major  businesses  and  industries.  Major  industries  in the area
include electronics,  electrical equipment and machinery, metal working and food
processing.

     The Research  Triangle is home to Duke University,  the University of North
Carolina at Chapel Hill and North Carolina State University.

     The immediate area surrounding the Property consists of other  multi-family
and single-family  housing, and commercial and retail development.  The Property
is located just off

                                        8

<PAGE>



Interstate 40 in the northeast portion of Cary, North Carolina.  The Property is
proximate to major employment areas of Raleigh, including the Research Triangle,
Cary Towne Center and the downtown  central business  district.  The Property is
also  close to  shopping,  dining,  entertainment,  schools  and  churches.  The
Property  is  an   approximately   15-minute   drive  from  the   Raleigh/Durham
International Airport.

     Description  of the  Property.  The Property  consists of 180  garden-style
apartment units in eight  three-story  buildings on approximately  10.4 acres of
land. The Property was built in 1986.

     The Company  believes  that the Property is in good  condition and has been
well  maintained.  The Company has budgeted  approximately  $135,000 for certain
renovations  to  the  Property,   including   redecoration   of  the  clubhouse,
replacement of wood siding and trim, and painting.

     The Property offers five unit types. The unit mix and rents currently being
charged new tenants are as follows.


<TABLE>
<CAPTION>
                                                            APPROXIMATE
                                                          INTERIOR SQUARE              MONTHLY
QUANTITY                             TYPE                     FOOTAGE                  RENTAL
- --------                             ----                     -------                  ------
<S>           <C>                                               <C>                     <C> 
   28         One bedroom/one bathroom                          641                     $610
   32         One bedroom/one bathroom                          672                      620
   32         Two bedrooms/one bathroom                         864                      695
   28         Two bedrooms/one bathroom                         880                      705
   60         Two bedrooms/two bathrooms                        991                      785
</TABLE>

     The  apartments  provide a combined total of  approximately  151,000 square
feet of net rentable area.

     Leases at the Property are generally for terms of one year or less. Average
rental rates for the past five years have generally increased.  As an example, a
two-bedroom,  two-bath apartment unit (991 square feet) rented for $590 in 1992,
$620 in  1993,  $655 in  1994,  $685 in 1995,  and  $710 in  1996,  The  average
effective  annual rental per square foot at the Property for 1992,  1993,  1994,
1995, and 1996 was $7.51, $7.89, $8.34, $8.72, and $9.04, respectively.

     The buildings are wood-frame  construction on concrete slabs. The exteriors
are masonite siding and roofs are pitched and covered with asphalt shingles.


                                        9

<PAGE>



     Each  apartment  unit has  wall-to-wall  carpeting  in the living areas and
vinyl floors in the kitchen and bath, as well as a cable television  hook-up and
individually  controlled heating and air-conditioning unit. Each unit includes a
wood-burning fireplace,  full-sized washer/dryer connections,  vaulted ceilings,
Palladian windows,  walk-in closets, a patio or balcony,  and an outside storage
closet.  Some  units  also have  skylights.  Each  kitchen  is  equipped  with a
refrigerator/freezer,  electric range and oven, dishwasher and garbage disposal.
The owner of the Property supplies cold water,  sewer service and trash removal.
The  tenants  pay  for  their   electricity   service,   which   includes  heat,
air-conditioning, cooking, hot water and lights.

     The Property has an outdoor swimming pool with patio area, a lighted tennis
court,  a brick  barbecue  terrace,  a fitness  center and a laundry  room.  The
Property  also  includes a clubhouse  with a kitchen,  entertainment  area and a
leasing office. There is ample paved parking for tenants.

     There are at least three apartment properties in the area that compete with
the  Property.  All offer similar  amenities  and have rents that  generally are
comparable to those of the Property.  Based on a recent  telephone  survey,  the
Company  estimates  that occupancy in nearby  competing  properties now averages
approximately 93%.

     According to information provided by the seller,  physical occupancy at the
Property  averaged  approximately  98% in 1992, 98% in 1993, 99% in 1994, 98% in
1995,  99% in 1996,  and 96% during the first six months of 1997. On October 23,
1997, the Property was 92% occupied.

     Most of the tenants at the Property currently are professionals. There also
are some blue-collar workers, students and retired persons.

     The following  table sets forth the 1996 real estate tax information on the
Property.


<TABLE>
<CAPTION>
                                         ASSESSED
             JURISDICTION                 VALUE                     TAX RATE               TAX
             ------------              -----------                  --------           ----------
<S>                                    <C>                          <C>                <C>       
Wake County                            $5,668,093                   0.6300             $35,708.99
City of Raleigh                         5,668,093                   0.5375              30,466.00
Plus residential waste
reduction fee of $16.50 per
unit:                                                                                    2,970.00
                                                                               TOTAL:  $69,144.99
</TABLE>



                                        10

<PAGE>



     The basis of the  depreciable  residential  real  property  portion  of the
Property (currently estimated at about $4,408,138) will be depreciated over 27.5
years on a straight-line  basis. The basis of the personal property portion will
be depreciated in accordance with the modified  accelerated cost recovery system
of the Code. Amounts to be spent by the Company on repairs and improvements will
be treated for tax  purposes as permitted by the Code based on the nature of the
expenditures.

     The  Company  believes  that  the  Property  is  and  will  continue  to be
adequately covered by property and liability insurance.

     Material  Factors  Considered  in  Assessing  the  Property.   The  factors
considered  by the  Company  to be  relevant  in  evaluating  the  Property  for
acquisition by the Company included the following:

     1. The Company  believes that the Raleigh,  North  Carolina area will enjoy
continued  economic  development and steady population  increase,  and that such
development  and increase will support  stable  occupancy  rates and  reasonable
increases in rents at the Property. In particular, the Company believes that the
presence of Research Triangle Park and three major universities in the area, and
associated  businesses and  activities,  will have a positive impact on the area
for the indefinite future.

     2. The Company  already owns several other  apartment  complexes in Raleigh
and believes  that it is  knowledgeable  and  experienced  regarding the Raleigh
apartment rental market.

     3. Based upon an engineering  report and its own  inspections,  the Company
believes that the Property is in very good condition.

     4. The Property is conveniently proximate to major employers and shopping.

     The Company is not aware of any material  adverse  factors  relating to the
Property not set forth in this report that would cause the financial information
contained in this report not to be indicative of future operating results.


                                        11


<PAGE>



              REMINGTON PLACE (formerly Sterling Place) APARTMENTS
                             Raleigh, North Carolina


     On October 31, 1997, the Company purchased the Sterling Place Apartments, a
136- unit  apartment  complex  located  at 1909  Eyrie  Court in  Raleigh  (Wake
County),  North Carolina (the  "Property").  The Company has changed the name of
the Property to the "Remington Place Apartments."

     The Company  purchased the Property from Sterling  Apartments LLC, which is
not  affiliated  with the  Company.  The  purchase  price for the  Property  was
$7,900,000.  The entire  purchase  price of the Property was borrowed  under the
Company's unsecured line of credit and title to the Property was conveyed to the
Company by a limited warranty deed.

     Location.  The  Property is located just off of  Interstate  40 on Lake Dam
Road in  southwest  Raleigh,  North  Carolina,  less  than a mile  from  Clarion
Crossing Apartments, a property purchased by the Company in September, 1997. For
information  on the Raleigh,  North  Carolina  metropolitan  area, see "Sterling
Arbor Apartments," above.

     The immediate area surrounding the Property consists of other  multi-family
and single-family  housing, and commercial and retail development.  The Property
is  adjacent  to Lake  Johnson  and the  city  park.  The  Property  is in close
proximity  to major  employment  centers  in the area,  including  the  Research
Triangle,  Cary Towne Center and the downtown  central  business  district.  The
Property is also close to North Carolina State  University.  There are shopping,
dining,  entertainment,  schools and  churches  located near the  Property.  The
Property  is  an   approximately   15-minute   drive  from  the   Raleigh/Durham
International Airport.

     Description  of the  Property.  The Property  consists of 136  garden-style
apartments in 12 two-and  three-story  buildings on approximately  13.7 acres of
land. The Property was built in 1985.

     The Company  believes the Property is in good  condition  and has been well
maintained.  The Company has budgeted  approximately $272,000 for renovations to
the Property,  including  redecoration  of the clubhouse,  wood  replacement and
repainting, and repair of asphalt parking areas.

     The Property offers four unit types. The unit mix and rents currently being
charged new tenants are as follows.


                                        12

<PAGE>



<TABLE>
<CAPTION>
                                                             APPROXIMATE
                                                           INTERIOR SQUARE              MONTHLY
QUANTITY                             TYPE                      FOOTAGE                   RENTAL
- --------                             ----                      -------                  --------
<S>            <C>                                              <C>                     <C>
   42          One bedroom/one bathroom                           870                   $665-685
   30          One bedroom/one bathroom                         1,005                    700-720
   40          Two bedrooms/two bathrooms                       1,255                    820-840
   24          Two bedrooms/two bathrooms                       1,354                    890-900
</TABLE>

     The  apartments  provide a combined total of  approximately  149,000 square
feet of net rentable area.

     Leases at the Property are generally for terms of one year or less. Average
rental rates for the past five years have generally increased.  As an example, a
one-bedroom,  one-bath apartment unit (870 square feet) rented for $495 in 1992,
$495 in  1993,  $545 in  1994,  $565 in 1995,  and  $603 in  1996.  The  average
effective  annual rental per square foot at the Property for 1992,  1993,  1994,
1995, and 1996 was $6.18, $6.18, $6.81, $7.05, and $7.53, respectively.

     The buildings are wood-frame  construction on concrete slabs. The exteriors
have T- 111 siding and the roofs are pitched and covered with asphalt shingles.

     Each  apartment  unit has  wall-to-wall  carpeting  in the living areas and
vinyl floors in the kitchen and bath, as well as a cable television  hook-up and
an individually  controlled  heating and  air-conditioning  unit. Each apartment
unit  has  an  Italian  tile  fireplace,  full-sized  washer/dryer  connections,
built-in  bookcases,  oversized  closets,  a sun room,  track lighting,  beveled
mirrors, a patio or balcony,  and a parquet wood foyer. Each kitchen is equipped
with  a  refrigerator/freezer,  gas  range  and  oven,  dishwasher  and  garbage
disposal. The owner of the Property supplies cold water, sewer service and trash
removal.  The  tenants  pay  for  their  electricity  service,   which  includes
air-conditioning and lights, and for their gas services, which includes cooking,
heating and hot water.

     The  Property  has an outdoor  swimming  pool, a lighted  tennis  court,  a
fitness  center,  a business  center,  a  playground,  and barbecue  areas.  The
Property  has a clubhouse  with a kitchen,  entertainment  area and a management
office. There is ample paved parking for tenants.

     There are at least eight apartment properties in the area that compete with
the  Property.  All offer similar  amenities  and have rents that  generally are
comparable to those of the Property.  Based on a recent  telephone  survey,  the
Company  estimates  that occupancy in nearby  competing  properties now averages
approximately 96%.


                                       13

<PAGE>



     According to information provided by the seller,  physical occupancy at the
Property  averaged  approximately  91% in 1992, 91% in 1993, 91% in 1994, 91% in
1995,  91% in 1996,  and 93% during the first six months of 1997. On October 23,
1997, the Property was 97% occupied.

     Most of the current  tenants at the Property are  professionals.  There are
also some blue-collar workers and retired persons.

     The following  table sets forth the 1996 real estate tax information on the
Property.


<TABLE>
<CAPTION>
                                             ASSESSED
               JURISDICTION                    VALUE                 TAX RATE                  TAX
               ------------                 ----------               --------              ----------
<S>                                         <C>                       <C>                  <C>       
Wake County                                 $5,337,353                0.6300               $33,625.32
City of Raleigh                              5,337,353                0.5375                28,688.27
Plus residential waste reduction                                                   
fee of $16.50 per unit:                                                                      2,244.00
                                                                                    TOTAL: $64,557.59
</TABLE>


     The basis of the  depreciable  residential  real  property  portion  of the
Property (currently estimated at about $4,385,853) will be depreciated over 27.5
years on a straight-line  basis. The basis of the personal property portion will
be depreciated in accordance with the modified  accelerated cost recovery system
of the Code. Amounts to be spent by the Company on repairs and improvements will
be treated for tax  purposes as permitted by the Code based on the nature of the
expenditures.

     The  Company  believes  that  the  Property  is  and  will  continue  to be
adequately covered by property and liability insurance.

     Material  Factors  Considered  in  Assessing  the  Property.   The  factors
considered  by the  Company  to be  relevant  in  evaluating  the  Property  for
acquisition by the Company included the following:

     1. The Company  believes that the Raleigh,  North  Carolina area will enjoy
continued  economic  development and steady population  increase,  and that such
development  and increase will support  stable  occupancy  rates and  reasonable
increases in rents at the Property. In particular, the Company believes that the
presence of Research Triangle Park and three major  universities in the area and
associated businesses and activities will have a positive impact on the area for
the indefinite future.


                                       14

<PAGE>



     2. The Company  already owns several other  apartment  complexes in Raleigh
and believes  that it is  knowledgeable  and  experienced  regarding the Raleigh
apartment rental market.

     3. Based upon an engineering  report and its own  inspections,  the Company
believes that the Property is in very good condition.

     4. The Property is conveniently proximate to major employers and shopping.

     The Company is not aware of any material  adverse  factors  relating to the
Property not set forth in this report that would cause the financial information
contained in this report not to be indicative of future operating results.


                                       15




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