AAA NET REALTY FUND IX LTD
PRER14A, 1998-11-16
LESSORS OF REAL PROPERTY, NEC
Previous: CORPORATE OFFICE PROPERTIES TRUST, 8-K, 1998-11-16
Next: GRANITE CONSTRUCTION INC, 10-Q, 1998-11-16



               
                          SCHEDULE 14A
                         (RULE 14A-101)
             INFORMATION REQUIRED IN PROXY STATEMENT
                    SCHEDULE 14A INFORMATION
   PROXY STATEMENT PURSUANT TO SECTION 14(A) OF THE SECURITIES
                      EXCHANGE ACT OF 1934

Filed by the Registrant  [X]

Filed by a Party other than the Registrant   [__]

Check the appropriate box:

[X]   Preliminary Proxy Statement            [__]   Confidential, For Use of
                                                    the Commission Only
                                                    (as permitted by Rule
                                                    14a-6(e)(2)
[  ] Definitive Proxy Statement

[  ] Definitive Additional Materials

[  ] Soliciting Material Pursuant to Rule 14a-11  or Rule 14a-12

               AMERICAN ASSET ADVISERS TRUST, INC.
                  AAA NET REALTY FUND X, LTD. 
                  AAA NET REALTY FUND IX, LTD.
        (NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
                                
  (NAME OF PERSON(S) FILING PROXY STATEMENT, IF OTHER THAN THE
                           REGISTRANT)

Payment of Filing Fee (Check the appropriate box):

[  ]       No fee required.

[x]       Fee computed on table below per Exchange Act Rules
          240.0-11(c)(1)(I) and (c)(3).
  
      (1) Title of each class of securities to which transaction
          applies: Common Stock, $.01 par value, of American
          Asset Advisers Trust, Inc. (the "Common Stock").

      (2) Aggregate number of securities to which transaction
          applies: up to 3,017,107 shares of Common Stock.

      (3) Per unit price or other underlying value of transaction
          computed pursuant to Exchange Act Rule 0-11 (set forth
          the amount on which the filing fee is calculated and
          state how it was determined): $9.34 per share.  The price
          per share for the purposes of the transaction.

      (4) Proposed maximum aggregate value of transaction:  $28,110,925

      (5) Total fee paid: $5,623

[  ]       Fee paid previously with preliminary materials:

[  ]      Check box if any part of the fee is offset as provided by
          Exchange Act Rule 0-11(a)(2) and identify the filing for
          which the offsetting fee was paid previously.  Identify
          the previous filing by registration statement number, or
          the form or schedule and the date of its filing.

      (1) Amount previously paid:

      (2) Form, Schedule or Registration Statement no.:

      (3) Filing Party:

      (4) Date Filed:

<PAGE> 
                                                          
                                       
                 JOINT PROXY AND CONSENT SOLICITATION STATEMENT
                                 AND PROSPECTUS

                                  AMREIT, INC.

       This Joint Proxy and Consent Solicitation Statement and Prospectus (the
"Prospectus") is being provided by the Board of Directors of AmREIT, INC., a
Maryland corporation ("AmREIT") and H. Kerr Taylor (the "General Partner"), to
the limited partners (collectively, the "Limited Partners") of Taylor Income
Investors, Ltd. ("FUND III"), Taylor Income Investors IV, Ltd. ("FUND IV"),
Taylor Income Investors V, Ltd. ("FUND V"), Taylor Income Investors VI, Ltd.
("FUND VI"), AAA Net Realty Fund VII, Ltd. ("FUND VII"), AAA Net Realty Fund
VIII, Ltd. ("FUND VIII"), AAA Net Realty Fund Goodyear, Ltd. ("AAA GDYR"), AAA
Net Realty Fund IX, Ltd. ("FUND IX"), AAA Net Realty Fund X, Ltd. ("FUND X") and
AAA Net Realty Fund XI, Ltd. ("FUND XI") for the purpose of soliciting their
approval of the Merger and an amendment to the Agreement of Limited Partnership
of their Partnership (collectively the "Partnerships") authorizing the Merger
(the "Partnership Consents"). This Prospectus is also being provided by the
Board of Directors to the shareholders of AmREIT (the "Shareholders") for the
purpose of soliciting their consents approving the Merger (the "AmREIT
Proxies").

       AmREIT and the General Partner are proposing a series of mergers whereby
AmREIT will acquire all of the assets and the liabilities of each Partnership
(collectively the "Merger") pursuant to an Agreement and Plan of Merger, dated
as of July 1, 1998 between AmREIT and each Partnership (collectively, the
"Merger Agreement"). In the Merger, AmREIT is offering to issue shares of its
$0.01 par value common stock (the "Shares") for each Partnership participating
in the Merger ("Participating Partnerships") in an amount equal to the
Partnership's Net Asset Value, as defined, divided by $9.34 per Share (the
"Exchange Price"). In lieu of Shares, AmREIT is offering up to $10.0 million in
principal amount of 6.0% Notes due in December 31, 2004 (the "Notes"). Limited
Partners may elect to receive Shares or Notes with respect to their Limited
Partner Interests (the "Units") in accordance with the Net Asset Value, as
defined, of their respective Partnership on the effective date of the Merger
(the "Effective Date"). The number of Shares and amount of Notes issued in the
Merger is subject to certain adjustments as of the Effective Date and AmREIT
will not issue Notes in an aggregate principal amount exceeding $10.0 million or
to any Partnership in the principal amount exceeding 35% of the Partnerships'
Net Asset Value (the "Note Restriction"). In lieu of either Shares or Notes,
Limited Partners may elect to receive a cash payment equal to the Appraised
Liquidation Value (the "ALV") of their Units if the Merger is consummated (the
"ALV Payment Election"). See "THE MERGER."

       The Merger involves material risks to both the Limited  Partners and the
Shareholders. See "RISK FACTORS" for certain factors relating to participation
in the Merger. The more significant risks are:

   o   The  terms of the  Merger  were  determined  by the  common management of
       the Partnerships and AmREIT. 
   o   The General Partner has significant  conflicts of interest in the Merger.
   o   The Limited Partners have not been represented by an unaffiliated person 
       in the Merger. 
   o   The Net Asset Values  of  the  Partnerships  are  not  based  on  an
       appraisal by an independent real estate appraiser.
   o   The  Merger  will  be a  taxable  transaction  for the Limited Partners.
   o   There is no assurance that the value of the consideration offered to the 
       Limited Partners is not less than the value of the Partnerships.
   o   There is no assurance that the value of the consideration paid by AmREIT
       for the Partnerships does not exceed the value of the Partnerships.
   o   No public market exists for the Shares and Notes offered in the Merger, 
       and there is no assurance that a public market for the Shares will 
       develop after the Merger.
   o   There is no assurance any of the benefits to the shareholders or Limited 
       Partners anticipated by AmREIT and Mr. Taylor from the Merger will be 
       realized.

       The  Independent  Directors and the  General  Partner  believe  that the
benefits and advantages of the Merger far outweigh the risks and negative
factors. See "THE MERGER -- The Independent Directors' Reasons and
Recommendations for the Merger" and "-The General Partner's Reasons and
Recommendations for the Merger."

       THE SECURITIES OFFERED  HEREBY  HAVE  NOT  BEEN  REGISTERED  UNDER  THE
SECURITIES ACT OF 1933 AND NEITHER SUCH SECURITIES OR THE MERGER HAVE BEEN
APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE COMMISSION. THE
COMMISSION HAS NOT PASSED ON THE FAIRNESS OR MERITS OF THE TRANSACTION, NOR HAS
THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THE PROSPECTUS. ANY
REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

            The date of this Joint Proxy and Consent Solicitation Statement 
 and Prospectus is November ___, 1998


<PAGE>


       THESE SECURITIES OFFERED HEREBY HAVE NOT BEEN REGISTERED OR QUALIFIED  
UNDER THE LAWS OF ANY STATE EXCEPT THE STATE OF CALIFORNIA. THE SHARES AND THE
NOTES ARE BEING ISSUED IN RELIANCE UPON AN EXEMPTION FROM REGISTRATION UNDER
SUCH LAWS. THE COMMISSIONER OF CORPORATIONS OF THE STATE OF CALIFORNIA,
FOLLOWING A FAIRNESS HEARING HELD PURSUANT TO SECTION 25142 OF THE CALIFORNIA
CORPORATE SECURITIES LAW OF 1968, AS AMENDED, HAS ISSUED A PERMIT FOR THE SALE
OF THE SECURITIES DESCRIBED HEREIN. THE COMMISSIONER OF CORPORATIONS OF THE
STATE OF CALIFORNIA DOES NOT RECOMMEND OR ENDORSE THE PURCHASE OF THE
SECURITIES. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

       NOPERSON  HAS BEEN  AUTHORIZED  TO GIVE ANY  INFORMATION  OR TO MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS AND, IF GIVEN OR
MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED BY AmREIT, THE GENERAL PARTNER OR THE PARTNERSHIPS. THIS PROSPECTUS
DOES NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY ANY
SECURITIES OTHER THAN THE SHARES AND THE NOTES OR AN OFFER TO OR SOLICITATION OF
ANY PERSON IN ANY JURISDICTION IN WHICH THE OFFER OR SOLICITATION WOULD BE
UNLAWFUL. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY SALE MADE HEREUNDER
SHALL UNDER ANY CIRCUMSTANCES IMPLY THAT THE INFORMATION CONTAINED HEREIN IS
CORRECT AS OF ANY TIME SUBSEQUENT TO THIS DATE.

       Based upon the Net Asset  Values of the Partnerships  on June 30,  1998,
AmREIT would offer up to a total of 3,011,622 Shares in the Merger and subject
to the Note Restriction offer up to $10.0 million of Notes. The form of Merger
Agreement between the Partnerships and each Partnership is attached to this
Prospectus as Annex 1. Upon consummation of the Merger, substantially all of the
properties owned by the Participating Partnerships will be owned by AmREIT, and
such properties will continue to be managed and leased by AmREIT directly or
through one or more affiliates. The officers and directors of AmREIT prior to
the Merger will continue to serve after the Merger. Due to the Note Restriction,
AmREIT may not be in a position to honor the requests of all Limited Partners of
a Participating Partnership electing to receive Notes in the Merger. AmREIT will
issue Notes first to Partners voting against the Merger and then, subject to the
Note Restriction, to Limited Partners requesting Notes.

       THE  INDEPENDENT  DIRECTORS OF AmREIT  UNANIMOUSLY  RECOMMEND THAT THE  
SHAREHOLDERS OF AmREIT VOTE "YES" IN FAVOR OF THE MERGER. THE BOARD REQUESTS
THAT EACH SHAREHOLDER COMPLETE, SIGN AND RETURN THE ENCLOSED AMREIT
PROXY AS SOON AS POSSIBLE.

       THE GENERAL PARTNER  STRONGLY  RECOMMENDS THAT ALL LIMITED PARTNERS VOTE 
"YES" IN FAVOR OF THE MERGER. THE GENERAL PARTNER REQUESTS HAT EACH LIMITED
PARTNER COMPLETE, SIGN AND RETURN THE ENCLOSED CONSENT AS SOON AS POSSIBLE.

       THIS SOLICITATION OF CONSENTS EXPIRES AT 5:00 P.M., CENTRAL STANDARD 
TIME, ON JANUARY 31, 1998, UNLESS SOONER TERMINATED OR EXTENDED. ALL
QUESTIONS AND INQUIRIES SHOULD BE DIRECTED TO TIMOTHY W. KELLEY, VICE PRESIDENT,
BY TOLL-FREE TELEPHONE AT (800) 888-4400, EXTENSION 26.

                                      -ii-

<PAGE>
                                Table of Contents
                                            
                                                                          Page

SUMMARY.................................................................... -1-
   Parties to the Merger................................................... -1-
   Summary of Risk Factors................................................. -2-
   Reasons For The Merger And Recommendations.............................. -7-
   Voting Procedures...................................................... -12-
   Record Date; Votes Required; Investor Lists............................ -12-
   Description of The Merger.............................................. -13-
   Dissenters' Rights..................................................... -16-
   Conflicts of Interest.................................................. -17-
   Organizational Diagram................................................. -17-
   The Shares............................................................. -19-
   The Notes.............................................................. -19-
   The ALV Payment Election............................................... -20-
   Fairness Opinions...................................................... -20-
   Material Federal Income Tax Aspects.................................... -21-
   Effective Time of the Merger........................................... -22-
   Management,  Operations  and  Headquarters  after the Merger........... -23-
   Conditions  to  Consummation  of  the  Merger.......................... -23- 
   Anticipated Accounting  Treatment...................................... -23- 
   Conduct of Business Pending the Merger................................. -23- 
   Merger Expenses........................................................ -24-
   Termination  Rights.................................................... -24- 
   Comparison of the Partnerships and AmREIT.............................. -24-

AVAILABLE INFORMATION..................................................... -26-

RISK FACTORS.............................................................. -27-
   Risks Associated With the Merger....................................... -27-
   Possible Disagreement as to Partnership Valuations..................... -27-
   Conflicts of Interest of the General Partner........................... -27-
   Lack of Independent Representation for Each Partnership................ -28-
   Value of Shares........................................................ -28-
   Disproportionate Effect of Inaccurate Valuation........................ -28-
   Potential Changes in Distribution Levels for Limited Partners.......... -28-
   Uncertainties at the Time of Voting as to Participation of Partnerships -29-
   Risks Associated with Fundamental Change in Nature of Investment....... -30-
   The Merger is a Taxable Event.......................................... -31- 
   No Cash Distributions to Limited Partners.............................. -32- 
   Possible Undisclosed Liabilities Assumed by AmREIT..................... -32- 
   Expenses of the Merger................................................. -32- 
   Majority Vote Binds Each Partnership................................... -32-
   Participating Limited Partners Will Forego the Alternatives to 
     the Merger........................................................... -32-
   Termination Payments if Merger Fails to Occur.......................... -32-
Risks Associated With an Investment in AmREIT............................. -33-
   Lack of Significant Operating History as Self-managed REIT............. -33-
   Distributions in Excess of Income and/or Funds From Operations......... -33-
   Limitations on Leverage................................................ -33-
   Risks of Leverage...................................................... -34-
   Risk of Acceleration of Mortgage Financing............................. -34-
   Distributions as Return of Capital..................................... -35-
   Unspecified Future Properties.......................................... -35-
   Fixed Expenses......................................................... -35-

                                     -iii-

<PAGE>

   Anti-takeover Provisions............................................... -35-
   Limited Liability of Directors and Possible Inadequacy of Remedies..... -36-
   Conflicts of Interest with Management.................................. -36-
   Lack of Geographical Diversification................................... -36-
   Distributions Subordinate to Payments on Debt.......................... -36-
   Investment Company Act of 1940......................................... -37-
   General Risks of Real Estate Investments............................... -37-
Risks Associated with an Investment in the Shares......................... -37-
   Exchange Price......................................................... -37-
   No Secondary Market for the Shares..................................... -38-
   Future Public Trading Prices Lower than Exchange Price................. -38-
   Illiquidity of Shares.................................................. -38-
   Possible Future Dilution............................................... -38-
   Effect of Market Interest Rates on Price of the Shares................. -38-
Risk Considerations Associated with the Notes............................. -38-
   Speculative Investment................................................. -39-
   General Obligations.................................................... -39-
   Noteholders' Lack of Right to Participate in AmREIT's Profits.......... -39-
   The Loan Agreement..................................................... -39-
   Illiquidity of Notes................................................... -39-
   Lack of Sinking Fund for Notes......................................... -39-
   Risk of Bankruptcy; Claims of Other Creditors.......................... -39-
   Limited Recourse Notes................................................. -40-
   Retirement/Replacement of Trustee...................................... -40-
   Usury Laws............................................................. -40-
   Ability To Repay Notes................................................. -41-
   Prior Claim of Noteholders............................................. -41-
Risks Associated with the ALV Payment Election............................ -41- 
   Risk of ALV Payment Election Obligations............................... -41- 
   Risk of Unsecured Obligation........................................... -41- 
   Risk of Appraisals to Limited Partners................................. -41- 
   Risks of Appraisals to AmREIT.......................................... -42-
Risks Associated with an Investment in Real Estate........................ -42-
   Effect of Economic and Market Conditions............................... -42-
   Renewal of Leases and Reletting of Space............................... -42-
   Investment Illiquidity................................................. -42-
   Operating Risks........................................................ -42-
   Competition............................................................ -43-
   Risks in Construction on Properties.................................... -43-
   Risks of Property Leased to a Single Tenant............................ -44-
   Risks of Net Leases.................................................... -44-
   Risks of Joint Ventures................................................ -44-
   No Assurance of Property Appreciation, REIT Profit or Dividends........ -45-
   Risks of Investing in Special Purpose Properties....................... -45-
   Possible Environmental Liabilities..................................... -45-
   Risks of Cost in Complying with the Americans With Disabilities Act.... -46-
   Risks in Providing Financing to Purchasers of REIT Properties.......... -46-
   Risks of Leaseback Transactions........................................ -47-
   Accounting for Net Lease Transactions.................................. -47-
   Risks of Energy Shortages and Allocations.............................. -47-
   Competition for Investments............................................ -47-
   Uninsured and Underinsured Losses Could Result in Loss of Value 
     of Property.......................................................... -47-
   Adjacent Properties.................................................... -48-
Risks Associated With Federal Income Taxation of AmREIT................... -48-
   Adverse Consequences of Failure to Qualify as a REIT................... -48-

                                      -iv-

<PAGE>


   Risks of Excise Tax and/or Penalties................................... -48-
   Changes in Tax Laws.................................................... -49-
   Risks for IRAs and Investors Subject to ERISA.......................... -49-
   Restrictions on Payment of Dividends................................... -49- 
   Risks of Development and Acquisition Activities........................ -49-

THE MERGER................................................................ -50-
   Background of The Merger............................................... -50-
   The Independent Directors' Reasons and Recommendations for the Merger.. -51-
   The General Partner's Reasons and Recommendations for the Merger....... -55-
   Offers From Third Parties.............................................. -66-
   The Notes.............................................................. -66-
   Appraised Liquidation Value Payment Election........................... -72-
   The Merger Consideration............................................... -73-
   Fiduciary Responsibility............................................... -80-
   Share Market Prices and Distributions.................................. -82-
   Effective Time of the Merger........................................... -83-
   Management, Operations and Headquarters after the Merger............... -83-
   Conditions to Consummation of the Merger............................... -83-
   Conduct of Business Pending the Merger................................. -84-
   Acquisition Proposals.................................................. -87-
   Termination; Extension, Waiver and Amendment........................... -88-
   Effect of Termination and Abandonment.................................. -89-
   Extension; Waiver...................................................... -91-
   Proposed Amendments to Partnership Agreements.......................... -91-
   Proposed AmREIT Bylaw Amendment........................................ -91-
   Dissenting Partners and Shareholders................................... -92-
   The Merger Expenses.................................................... -92-
   Anticipated Accounting Treatment....................................... -93-

CERTAIN BENEFITS OF THE MERGER TO THE GENERAL PARTNER AND HIS AFFILIATES.. -93-

CONFLICTS OF INTEREST..................................................... -94-
   Affiliated General Partner............................................. -94-
   The Independent Directors.............................................. -95-
   Continuing Conflicts of Interest....................................... -95-
   Features Discouraging Potential Takeovers.............................. -96-

FAIRNESS OPINIONS......................................................... -96-
   The Bishop-Crown Fairness Opinion...................................... -96-
   The Houlihan Fairness Opinions........................................ -101-

AMREIT PRO FORMA FINANCIAL INFORMATION................................... -107-

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
   RESULTS OF OPERATIONS OF AMREIT....................................... -108-
   Liquidity and Capital Resources....................................... -108-
   Results of Operations................................................. -110-
   Funds From Operations................................................. -111-

                                      -v-

<PAGE>

MATERIAL FEDERAL INCOME TAX ASPECTS...................................... -112-
   General............................................................... -112-
   Requirements for Qualifications and Taxation as a REIT................ -113-
   Distribution Requirements............................................. -117-
   Termination or Revocation of REIT Status.............................. -118-
   Taxation of AmREIT.................................................... -119-
   Taxation of Domestic Shareholders..................................... -120-
   Foreign Shareholders.................................................. -123-
   Dividend Reinvestment Plan............................................ -123-
   United States Report Requirements..................................... -123-
   State and Local Taxes................................................. -124-

AMREIT AND ITS BUSINESS.................................................. -124-
   Description of AmREIT................................................. -124-
   AmREIT's Investment Objectives........................................ -125-
   AmREIT's Stated Investment Policies................................... -125-
   AmREIT's Operating Strategy........................................... -129-
   Dividend Reinvestment Plan............................................ -134-
   Employees............................................................. -134-
   Competition........................................................... -135-
   Properties............................................................ -135-
   Debt and Credit Facilities............................................ -137-
   Management............................................................ -137-
   Executive Compensation................................................ -139-
   Security Ownership of Certain Beneficial Owners and Management........ -140-
   Certain Relationships and Related Transactions........................ -140-
   Legal Proceedings..................................................... -141-
   Adviser Acquisition................................................... -141-

AMREIT CHARTER AND BYLAWS................................................ -146-
   Authorized Stock...................................................... -146-
   Directors............................................................. -146-
   Shareholder Meetings and Special Voting Requirements.................. -146-
   Amendment of the Charter and Bylaws................................... -147-
   Transactions With Interested Officers or Directors.................... -147-
   Rollup Transactions................................................... -147-
   Limitations on Holdings and Transfer.................................. -147-
   Anti-takeover Effect of Authorized But Undesignated Preferred Stock... -148-
   Liability for Monetary Damages........................................ -148-
   Indemnification And Advancement of Expenses........................... -149-

DESCRIPTION OF AMREIT'S CAPITAL STOCK.................................... -150-
   General............................................................... -150-
   Common Stock.......................................................... -150-
   Preferred Stock....................................................... -151-

REPORTS TO SHAREHOLDERS.................................................. -151-

THE PARTNERSHIPS......................................................... -152-
   General............................................................... -152-

                                      -vi-

<PAGE>

   Properties............................................................ -153-
   Partnership Distributions............................................. -156-
   Management of the Properties.......................................... -158-
   Employees............................................................. -158-

COMPARISON OF OWNERSHIP OF UNITS AND SHARES.............................. -158- 
   Form of Organization.................................................. -159-
   Length of Investment.................................................. -159- 
   Properties and  Diversification....................................... -160-
   Permitted Investments................................................. -160-
   Additional Equity..................................................... -160- 
   Borrowing Policies.................................................... -161-
   Restrictions upon Related Party Transactions.......................... -161-
   Management Control and Responsibility................................. -162-
   Management Liability and Indemnification.............................. -163-
   Anti-takeover Provisions.............................................. -164-
   Voting Rights......................................................... -166-
   Limited Liability of Investors........................................ -166-
   Review of Investor Lists.............................................. -166-
   Taxation of Taxable Investors......................................... -167-
   Taxation of Tax-exempt Investors...................................... -168-
   Distribution Policies................................................. -168-
   Comparative Compensation, Fees and Distributions...................... -169-

COMPARISON OF UNITS, SHARES AND NOTES.................................... -171- 
   Legal Rights.......................................................... -171-
   Issuance of Additional Securities..................................... -172- 
   Liquidity............................................................. -173- 
   Taxation of Taxable Investors......................................... -173-
   Taxation of Distributions/Dividends................................... -174-
   Taxation of Tax-Exempt Investors...................................... -174-

VOTING PROCEDURES........................................................ -175-
   AmREIT Special Shareholders Meeting................................... -175-
   Partnership Consent Procedures........................................ -177-

LEGAL OPINIONS........................................................... -181-

SHAREHOLDER PROPOSALS.................................................... -181-

GLOSSARY................................................................. -181-

INDEX TO FINANCIAL INFORMATION............................................. F-1 
Form of Agreement and Plan of Merger................................... Annex 1
Form of Amendment to  Partnership  Agreement........................... Annex 2 
Forms of the Note and Loan Agreement................................... Annex 3 
Form of Bishop-Crown Fairness Opinion.................................. Annex 4 
Form of Houlihan Fairness Opinions..................................... Annex 5

                                     -vii-

<PAGE>


                                     SUMMARY

       The  following  summary is qualified  in all respects by the  information
appearing elsewhere in this Prospectus, the Annexes hereto and the documents
referred to herein. All initial capitalized terms shall have the meanings set
forth in the "GLOSSARY" section of this Prospectus.

                              Parties to the Merger


AmREIT
              AmREIT  is  a  self-managed  REIT.  AmREIT  was
              organized  on August  17,  1993,  as a Maryland
              business  corporation  and  operates  as a real
              estate  investment  trust  ("REIT")  under  the
              federal   income   tax  laws.   AmREIT   became
              self-managed   upon  its   acquisition  of  its
              external  adviser  as  of  June  5,  1998.  See
              "AmREIT    AND   ITS    BUSINESS    -   Adviser
              Acquisition." AmREIT acquires,  develops,  owns
              and manages a diversified portfolio of quality,
              frontage retail  properties  leased to national
              and regional retail tenants.  As of the date of
              this  Prospectus,  AmREIT  owned a total  of 16
              properties which generate total annual rents of
              approximately $2,616,460.  These properties are
              leased to a total of 9  different  tenants  and
              are located in states and contain an  aggregate
              of  approximately  193,920 square feet of gross
              leaseable area.  AmREIT's  principal  executive
              offices  are located at Eight  Greenway  Plaza,
              Suite  824,  Houston,   Texas  77046,  and  its
              telephone number is (713) 850-1400.
              See "AMREIT AND ITS BUSINESS."


The General   
Partner

       The General Partner, Mr. H. Kerr Taylor,  sponsored and organized each of
       the  Partnerships.  Mr. Taylor serves as the individual  general  partner
       of each  Partnership  other than FUND III,  FUND IV,  FUND V, FUND VI and
       FUND  VII,  each  of  which  has  only a  corporate  general  partner.  A
       different  corporation  organized  under  the laws of the  state of Texas
       serves as the corporate general partner of each  Partnership.  Mr. Taylor
       is a director,  chief  executive  officer and the 80% or greater owner of
       each corporate  general partner.  Mr. Taylor is also the Chairman,  Chief
       Executive  Officer and largest  shareholder of AmREIT.  See "CONFLICTS OF
       INTEREST."


The
Partnerships
              The Partnerships were organized to acquire real
              properties,     primarily     frontal    retail
              properties.  FUND IX and FUND X were  organized
              under the laws of the state of  Nebraska.  Each
              of  the  other  8  Partnerships  is  a  limited
              partnership  organized  under  the  laws of the
              state of Texas.  Under long-term net leases and
              to   hold   such    properties    for   capital
              appreciation  and  sale  after  a 10 to 15 year
              period.  None  of  the  Partnerships  has or is
              permitted  to incur  long-term  debt  under its
              respective  Agreement of Limited Partnership of
              the     Partnerships     (collectively,     the
              "Partnership  Agreements").   The  Partnerships
              together   own,   directly  or  through   joint
              ventures with one or more other Partnerships or
              AmREIT,  interests in 32 properties  comprising
              an  aggregate  of 135,000 net  rentable  square
              feet. See "THE PARTNERSHIPS Properties."

       The properties  of the  Partnerships  are  currently  managed  by AmREIT
Operating Corporation, a Texas corporation and AmREIT's wholly owned subsidiary.
The address of the principal executive offices of each of the Partnerships and
the General Partner is Eight Greenway Plaza, Suite 824, Houston, Texas 77046,
telephone (713) 850-1400. For more information concerning the Partnerships, see
"THE PARTNERSHIPS."

                                      -1-

<PAGE>

                             Summary of Risk Factors

       The Limited Partners and the Shareholders  should carefully  consider the
risks discussed under "Risk Factors" prior to voting on the matters being
submitted to them in connection with the Merger. Among the risks related to the
Merger are the following.


Risks Associated    The Merger involves various risks, including the following.
with the Merger
                                 
   o  The General Partner,  Mr. Taylor,  and the corporate  general  partners 
      are subject to significant    conflicts    of    interest in negotiating  
      and agreeing to the terms of the Merger on behalf of the Partnerships. 
      Mr. Taylor  controls the corporate  general partner and/or serves as 
      individual general partner for each Partnership.  He also serves as the
      chairman,  chief executive officer and the largest shareholder of AmREIT.
      Also, if the Merger is consummated, Mr. Taylor will be relieved of further
      duties and obligations as General Partner of the Participating 
      Partnership. The values of the Partnerships' properties were not 
      determined by means of independent appraisal,  that is, an appraisal by an
      independent real estate appraiser.

   o  Mr. Taylor also has substantial  conflicts of interest as a result of the
      following financial benefits he will receive if the Merger is consummated.
     
      - Under the terms of AmREIT's acquisition of its previous external Adviser
        from Mr. Taylor, AmREIT agreed to pay to him a total of 900,000 shares 
        of its common stock, of which the issuance of 686,760 shares (the "Share
        Balance") is deferred and contingent and, in general, issuable at the 
        rate of 98 Shares for each 1,000 Shares of common stock AmREIT otherwise
        sells over the 24 consecutive calendar quarter period commencing 
        July 1, 1998. As a result of the  Merger,  Mr. Taylor will be  entitled
        to  receive up to 350,074 shares of the Share Balance.

      - Mr. Taylor  will  receive up to 4,276  Shares  pursuant  to the  general
        partners' unsubordinated 1% interest in the capital of Fund VII, Fund 
        VIII and Fund GdYr, should these Partnerships participate in the Merger.

      - Mr. Taylor has agreed to purchase up to 7,404 Shares at the Exchange 
        Price with the disposition  fees he will receive from Fund III, Fund IV,
        Fund V and/or Fund VI, should they  participate in the Merger.  Also, as
        a result of this purchase,  Mr. Taylor will be entitled to receive up to
        726 Shares of the Share Balance.  
 
   o  The Negotiated Prices of the Partnership  Properties were
      not determined by independent  appraisals and the Net Asset Values of the
      Partnerships may not reflect  the value of the  Partnership's  Properties
      which would result from negotiations between unrelated seller and buyer.

                                      -2-

<PAGE>

Risks Associated 
with the Merger
(cont'd.)


   o  The Partnerships were not represented, either individually or as a group,
      by any person who was unaffiliated with the General Partner or AmREIT.  
      Had independent representation been arranged for each Partnership, the 
      value of the  Partnerships  for the  purposes  of the  Merger  may  have  
      been  more favorable  to the Limited  Partners.  

   o  The General  Partner  will  receive significant  benefits  if and to the 
      extent the Merger is  consummated.  He will receive  Shares in the Merger 
      in connection  with his general  partner interests in certain Partnerships
      and as a result of disposition fees paid by  others. As a result of the  
      Merger,  he will also  receive  additional Shares under the terms of the 
      Adviser Acquisition.  

   o  The Negotiated Prices of the  Partnerships' Properties and the Exchange 
      Price are fixed and will not be adjusted to reflect the  occurrence of 
      events prior to the Effective Date which might adversely or positively  
      affect the value of properties or the Shares,  respectively.  If the value
      of its properties increases or the value of the Shares decreases, a 
      Participating Partnership will not receive the  benefit  of  receiving  a
      greater   number  of  Shares  from  AmREIT.  Conversely, should the value 
      of the Properties decrease or the value of the Shares increase, AmREIT 
      will not  receive  the  benefit of issuing  fewer Shares to the Limited  
      Partners.  

   o  The Exchange Price has been established for the purposes of the Merger 
      only.  Neither  management of AmREIT nor the General  Partner  can assure
      or predict  whether the Shares will trade at a price lower than the  
      Exchange  Price or lower than the value of  AmREIT's assets after the 
      Merger if and when a public  trading market for the Shares is established.
      The Shares  may,  if and when  listed on an  exchange or otherwise traded,
      trade at prices  substantially below the Exchange Price.  Consequently, a 
      Limited Partner in a Participating Partnership desiring to liquidate  his
      investment  after the Merger may  receive a price per Share that is lower
      than the  Exchange  Price.  

   o  The Shares are not traded in a regular  market and there is no assurance 
      that the fair value of the Shares is not less than (or greater than) the 
      Exchange  Price. 

   o  Taxable income or loss will be recognized by each taxable  Limited Partner
      participating  in the Merger in an amount equal to the Limited  Partner's
      allocable share of the  income  or loss  recognized  by his  respective  
      Partnership  from the transfer  of the  Partnerships'  assets to AmREIT  
      through  the  Merger and Limited  Partners  will  receive no cash from the
      Merger  (other  than cash received  in lieu of  fractional  Shares) to pay
      taxes  arising  from any taxable income (see "The Merger -- Material 
      Federal Income Tax Aspects").

                                       -3-

<PAGE>


Risks Associated 
with the Merger
(cont'd.)

   o  AmREIT has historically made smaller annual distributions as a percentage
      of investment than many of the Partnerships. Participating Limited 
      Partners who become shareholders of AmREIT may not receive the same level
      of distributions as previously received from the applicable Partnership.

   o  The  Merger  will  result  in a  change  in the  nature  of each  Limited
      Partner's investment in a  Participating  Partnership  from  holding  an
      interest in a specific portfolio of  properties in a finite life entity to
      holding an interest in an ongoing REIT, whose real estate portfolio may be
      changed  from time to time by AmREIT's Board without the  approval of the
      shareholders  and which does not plan to liquidate such  assets  within a
      fixed period.

   o  The price to be paid for the Units of  Limited  Partners  making  the ALV
      Payment Election will not be determined  before the Effective Date and may
      be lessor greater  than the value of the Units  agreed to for the purposes
      of the Merger.

   o  Expenses  of the Merger  will be borne by AmREIT  except for the costs of
      the Houlihan Fairness Opinions, the Partnerships' accounting costs (and 
      any Partnership valuation or appraisal costs) and direct Partnership 
      expenses.

   o  Limited Partners who became shareholders will have fundamentally  changed
      the nature of their initial investment from an entity that is a 
      traditional pass-through  entity for federal  income tax purposes to an 
      investment in a REIT, which in general is not a pass-through  entity for 
      federal income tax purposes  with the  exception of certain  undistributed
      long-term  capital gains. See "MATERIAL FEDERAL INCOME TAX ASPECTS."

   o  The  size and  diversity  of  AmREIT's  portfolio  after  the  Merger  is
      dependent upon which Partnerships approve the Merger.  Therefore,  at the
      time a Limited Partner votes, he will not know the ultimate nature of the
      portfolio or the business and operations of AmREIT following the Merger.
     
   o  The  General  Partner  is  prohibited  by  the  Merger   Agreement  from
      initiating, soliciting or encouraging competing proposals with the Merger.
      This may result in discouraging  third parties from making such a 
      competing proposal.

                                      -4-

<PAGE>


Risks Associated      An Investment in the Shares or Notes involves certain  
with an Investment    risks, including the following.
in AmREIT

   o  Upon consummation of the Merger, AmREIT intends to increase its leverage 
      so that its  total  unsecured and secured  borrowings equal approximately
      50% of the value  of its combined real estate portfolio.

   o  AmREIT intends to acquire one or more as yet unidentified properties
      with additional borrowed funds.  Participating Partners will not have the
      opportunity to review and analyze such property(ies) prior to the Merger.

   o  AmREIT has only recently become  self-managed  as a result of the Adviser
      Acquisition.   There is no  assurance  that  the  expected   benefits  of
      self-management will be fully realized.
                           

   o  AmREIT will have potential liability for unknown, undisclosed or 
      contingent liabilities of the Participating Partnerships, including claims
      against AmREIT for indemnification,  environmental liabilities, and title 
      defects, which could  adversely  affect the cash  liquidity of AmREIT and 
      its future ability to make distributions to shareholders.
                 

   o  Shareholders of AmREIT will experience dilution of their equity  interests
      if there is an issuance of additional equity securities at what may be 
      less than fair market value.
     

   o  Any declaration of distributions  to  shareholders  is subordinate to the
      payment of AmREIT's debts and obligations, which could adversely affect 
      the ability of AmREIT to make distributions to shareholders in the future.

   o  The majority vote of the Limited  Partners of a Partnership will cause the
      Partnership  to  participate  in the  Merger.  Limited Partners who voted
      against the Merger will have their Units converted into Notes unless they
      alternatively elect to receive Shares.

   o  Approval of the Merger will require the Limited Partners to forego certain
      alternatives to the Merger, such  as  liquidating  the  Partnerships  or
      continuing to operate the Partnerships as limited partnerships.
                                  
   o  AmREIT has different business objectives than the Partnerships, including
      the intent to acquire new properties and, from time to time, to dispose of
      existing  properties and reinvest the proceeds therefrom,  to the extent a
      distribution is not required to maintain REIT status.

   o  Approval of the Merger by the Limited Partners will result in the loss of
      their respective rights under the applicable Partnership Agreement and the
      partnership  law of the applicable  jurisdiction of organization  of each
      Partnership.

                                      -5-

<PAGE>

Risks Associated with an 
Investment in AmREIT
(cont'd.)

   o  If the Merger Agreement is terminated prior to consummation, under certain
      circumstances,   each   Partnership  and  AmREIT  may  have to pay  their
      Proportionate Share of a termination fee or of the expenses of the Merger.
      

   o  AmREIT's organizational documents do not restrict AmREIT's ability to 
      incur additional indebtedness. As a result, AmREIT could increase its debt
      service requirements to a level that may adversely  affect its ability to
      make future distributions and may increase the risk of default.

   o  Subject to AmREIT's  stated  investment  policies,   the  investment  and
      operating policies of AmREIT are determined by the Board and may be 
      changed or revised at any time without a vote of the shareholders of 
      AmREIT.

   o  Claims may be brought against AmREIT for the remediation of environmental
      conditions, which could result in substantial expenditures for remediation
      and in a loss of revenues during remediation efforts.
      

   o  There  are  risks associated with  the  acquisition  and  development  of
      commercial and industrial  properties,  including  lease-up and financing
      risks and the risk that such properties may not perform as  expected.  If
      such risks materialize, the ability of AmREIT to make future distributions
      could be adversely impacted.

   o  There are risks associated with increased  portfolio size and geographic
      diversification  as a result of the Merger, including the adequacy of the
      number  of  personnel  and  the  available  resources to manage  the  new
      portfolio.
      
   o  AmREIT may experience occurrences  of  uninsured  liability  or casualty,
      reducing AmREIT's capital and adversely affecting anticipated profits.
     

   o  The risks that  AmREIT  may not be able to  timely  pay  interest  and/or
      principal due under the Notes.

   o  AmREIT may incur  the  expense  of  compliance  with the  Americans  With
      Disabilities Act, fire and  safety,  and  other  regulatory  requirements
      applicable to the operation of AmREIT's properties.

   o  AmREIT will be taxed as a corporation if it fails to qualify as a REIT and
      AmREIT will be liable for increased federal, state and local income taxes
      in such event.

                                      -6-
 
<PAGE>


Risks Associated with an
Investment in AmREIT
(cont'd.)

   o  Certain provisions in AmREIT's governing documents, including the right to
      redeem Shares from a shareholder if he owns, directly or indirectly, more
      than  9.8%  of  AmREIT's  outstanding  Shares  or to  restrict voting and
      distribution rights with  respect to Shares  owned in excess
      of such  limit, and the Board's  right to issue  other  classes of equity
      securities could delay or prevent  changes in control of AmREIT,  even if
      such changes in control were in the shareholders' best interest.


Risks Associated      An investment in real estate is subject to various risks 
with General Real     related to the investment in real estate, including the 
Estate Investment     following.
        

   o  There are risks normally incidental  to the  ownership  and  operation of
      commercial properties, including, among others, changes in general 
      national economic or local market  conditions,  competition for tenants,  
      changes in market  rental  rates, inability to collect rents from tenants
      due to bankruptcy or insolvency of tenants or otherwise, and the need  to
      periodically make capital improvements.

   o  There are risks associated with leveraged real estate investments, such
      as this inability to meet required principal and interest payments, the
      risk that existing indebtedness will not be refinanced or that the terms
      of such refinancing will not be favorable, and the risk that necessary
      capital expenditures will not be able to be financed on favorable terms
      or at all.

   o  The illiquidity of real estate investments will limit AmREIT's ability
      to vary its portfolio in response to changes in economic or other
      conditions.

   o  Competition from competing properties  could inhibit  AmREIT's ability to
      re-lease its properties and/or reduce rentals.

   o  AmREIT's assets are subject to general operating risks common to all real
      estate developments, including increases in operating costs not offset by
      rental increases.  In addition, AmREIT's assets are primarily  commercial
      properties,  making  AmREIT's profitability dependent upon general trends
      affecting that type of real estate investment.

                   Reasons For The Merger And Recommendations


The            The General Partner believes that the terms of the Merger  
Partnerships   Agreement, including the consideration to be received by the 
               Limited Partners in the Merger,  are fair to and in the best  
               interests of the  respective Limited  Partners.  Accordingly, the
               General Partner  approved and/or caused the corporate  general 
               partner of each  Partnership to approve the  Merger  Agreement  
               and  recommends  that the  respective  Limited Partners  vote for
               approval of the Merger  Agreement  and amendment of their 
               Partnership  Agreement.  The following are the principal reasons
               why and how the General Partner made such determination (to which
               relative weights were not assigned):

                                      -7-

<PAGE>

The 
Partnerships
(cont'd).
   
   o  The  fairness  opinions  issued  by  Houlihan  Lokey  Howard  &  Zukin
      Financial Advisors Inc. ("Houlihan") dated June 1, 1998 (the "Houlihan
      Fairness  Opinions")  concluding that the consideration to be received
      by the Limited  Partners in connection  with the Merger is fair to the
      Limited Partners from a financial point of view;
      

   o  The  determination  that a business  strategy  of seeking a  strategic
      combination  with a publicly held REIT to take advantage of the growth
      in the REIT  industry  and real estate  markets is  preferable  to the
      alternatives of complete liquidation of the Partnerships, continuation
      of the Partnerships or  reorganization  of the  Partnerships  into one
      REIT or up to 10 separate REITS;

   o  The  economic  terms of the Merger,  including  the General  Partner's
      belief that the Exchange Price is fair.

   o  The  determination  that the Net Asset Values represent fair estimates
      of the value of the  Partnerships'  assets  and  provide a  reasonable
      basis  for  allocating   Merger   consideration   among   articipating
      Partnerships;

   o  The potential  benefits of liquidity  from owning Shares in a publicly
      held REIT;

   o  AmREIT's offer to pay Limited Partners a cash payment equal to the ALV
      of their Units in the event the Merger is consummated.

   o  Organization  as a single  self-managed  entity to pursue  real estate
      investment opportunities;

   o  The Partnerships  are not authorized to raise  additional  capital and
      are  therefore  unable  to take  advantage  of  attractive  investment
      opportunities  in contrast  to AmREIT,  which has access to equity and
      debt capital to pursue real estate investment opportunities;
    
   o  Participation  in  larger  and  more  diverse   investment   portfolio
      resulting from the Merger;
    
   o  Simplified  tax   administration  for  Limited  Partners  through  the
      elimination of Schedule K-1 reporting;

                                      -8-

<PAGE>

The Partnerships
(cont'd.)

   o  The terms and  conditions  of each  Merger  Agreement,  including  the
      ability  of the  General  Partner  to,  under  certain  circumstances,
      respond to and engage in  discussions  and  negotiations  with persons
      making  unsolicited  proposals or  inquiries  and approve or recommend
      such a transaction;

   In  recommending the Merger, the General Partner also considered the 
   following potential negative aspects of the Merger:

   o  Because  the  Exchange  Price  is  fixed,  the  occurrence  of  events
      unfavorable to AmREIT prior to consummation of the Merger could reduce
      the value of the  consideration to be received by the Limited Partners
      in the Merger;
    

   o  AmREIT's plan to increase its  borrowings in order to fund  additional
      real estate investments upon completion of the Merger and the risks of
      such increased leverage;
    
   o  The  taxable  nature  of the  Merger  and the fact  that  the  Limited
      Partners  will not  receive  cash from the Merger  (other than cash in
      lieu of fractional Shares) to pay any taxes due on any taxable gain.
    
   o  The  Partnerships'  share of the expenses of the Merger,  estimated to
      total $150,000  which are allocated  among the  Partnerships  based on
      their  respective  net Asset Values and that the General  Partner will
      pay or  reimburse  the  share of such  expenses  of  Partnerships  not
      electing to participate in the Merger.

   o  The uncertainties  concerning AmREIT's  unspecified future real estate
      investments which will be funded from planned post-Merger borrowings;
    
   o   The various conditions to AmREIT's obligation to consummate the Merger;

   o   The  differences  in investment  objectives and policies of AmREIT and
       the Partnerships;

   o   The risk  that  the  anticipated  benefits  of the  Merger  may not be
       realized;

   o   The risk that the  benefits of  AmREIT's  recently  completed  Adviser
       Acquisition will not be fully realized;

   o   The fact that under the terms of the Merger  Agreements,  the  general
       partners are prohibited from initiating, soliciting or encouraging any
       inquires or the making of any proposal that  constitutes,  or that may
       reasonably be expected to lead to, a  transaction  which would compete
       with the Merger,  except if the  General  Partner  determines  in good
       faith  after  consultation  with  outside  legal  counsel  that  it is
       required by its fiduciary obligations to do so; and

                                      -9-

<PAGE>

The Partnerships
(cont'd.)

   o   AmREIT's strategy of using borrowings to finance  additional  property
       acquisitions  is  different  from the no  financing  structure  of the
       Partnerships.

   In the view of the General Partner,  the potentially  negative factors
   considered were not sufficient,  either  individually or collectively,
   to outweigh the possible benefits considered by the General Partner in
   his  deliberations  relating  to  the  Merger.  If the  Merger  is not
   consummated for any reason,  the Partnerships  will continue to pursue
   their business  objectives of maximizing the value of their properties
   and  liquidating  such  properties  prior to the  expiration  of their
   respective  finite  lives.  In  addition,  the  Partnerships  may seek
   another strategic combination or pursue other attractive  alternatives
   which may become  available.  See "THE MERGER - The General  Partner's
   Reasons and Recommendations for the Merger." 

AmREIT

   The  Independent  Directors have  unanimously  approved the Merger and
   believe  that  the  terms  of the  Merger  Agreement  are  fair to the
   shareholders  of AmREIT who are not affiliated  with Mr. Taylor or the
   management of AmREIT. The Independent  Directors unanimously recommend
   the  shareholders  vote for approval of the Merger  Agreement  and the
   issuance of Shares  thereunder.  The determinations of the Independent
   Directors are directed only to the Shareholders and not to the Limited
   Partners.  The  following  are the  principal  reasons why and how the
   Independent  Directors  made such  determinations  (to which  relative
   weights were not assigned):
   
   o   The Merger is expected to improve AmREIT's  operating  performance and
       profit margins as the Partnership's properties are located in AmREIT's
       existing markets;

   o   A greater  number  of  outstanding  Shares  will  facilitate  AmREIT's
       ability  to list  its  Shares  on a  national  exchange  and  increase
       opportunity to achieve liquidity for shareholders;

   o   AmREIT's becoming a self-managed REIT through the acquisition of its
       former Adviser provides it the ability to more efficiently grow its
       property portfolio and to achieve significant economies of scale in its
       operations.

   o   The Merger should help increase (be accretive to) AmREIT's cash flow
       and funds from operations ("FFO") per Share. An increase in cash flow
       and FFO per Share as a result of the Merger or any other reason may
       result in a greater likelihood that distributions will be made to
       shareholders. FFO is a widely accepted measure of an equity REIT's
       operating performance, but is not an alternative to net income or other
       measurements under Generally Accepted Accounting Principles ("GAAP") and
       is not comparable to similar totaled items reported by other REITs.
       Management considers FFO, as defined by the National Association of Real
       Estate  Investment  Trusts  ("NAREIT"),  an appropriate  measure of an
       equity  REIT's  performance  because  it is  predicated  on cash  flow
       analysis.

                                      -10-

<PAGE>

AmREIT
(cont'd.)
      
   o   The written  fairness opinion dated September 28, 1998 of Bishop-Crown
       Investment Research, Inc. ("Bishop-Crown"); and
       
   o   The belief  that AmREIT will have  greater  opportunities  to grow and
       achieve significant economies of scale in its opinions.


   In recommending the Merger, the Independent  Directors  also  considered the
   following potentially negative aspects of the Merger:

   o   A fixed Exchange Price,  which upon the occurrence of events favorable
       to AmREIT  prior to  consummation  of the  Merger  could  result in an
       increase in the value of the Shares to be paid in the Merger;

   o   Possible expansion into new regions and new markets with which AmREIT
       has little prior experience;

   o   The significant cost involved in connection with consummating the Merger;

   o   The amount to be paid for Units purchased pursuant to the ALV payment
       Election is not known and may  be greater  than the value of such  Units
       agreed to for the purposes of the Merger.

   o   The substantial time and effort of AmREIT's management required to
       effectuate the Merger, integrate the business of the Partnerships into
       AmREIT, and manage the increased and more diversified property
       portfolio; and

   o   The risk that the  anticipated  benefits  of the  Merger  might not be
       fully realized.

   The Independent  Directors believe that the benefits and advantages of
   the Merger far  outweigh  the  negative  factors  and risks.  See "THE
   MERGER--The Independent Directors' Reasons and Recommendations for the
   Merger" and "--The General Partner's Reasons and  Recommendations  for
   the Merger."

   The Merger  Agreement  provides  that if only one of the  Partnerships
   approves the Merger,  AmREIT has the right but not the  obligation  to
   consummate the Merger with the Partnerships  approving the Merger.  If
   more than one Partnership approves the Merger,  AmREIT must consummate
   the Merger with such Partnership if all of the other conditions to the
   Merger have been satisfied.

   If the Merger is not consummated for any reason,  AmREIT will continue
   to execute its strategic  objective of acquiring by development and/or
   purchase,  single and multiple tenant retail  properties.  AmREIT will
   also  continue  to  consider   possible   acquisitions  of  compatible
   properties in commercial and frontage  retail  developments.  See "THE
   MERGER - The Independent  Directors' Reasons and  recommendations  for
   the Merger."

                                      -11

<PAGE>

                                Voting Procedures

AmREIT 
Special 
Shareholders
Meeting  
   
          The special  meeting of AmREIT's  shareholders  (the  "AmREIT  Special
          Shareholders Meeting" or the "AmREIT Meeting") will be held on Friday,
          December 11, 1998 at 10:00 a.m., Houston time at Eight Greenway Plaza,
          Suite 824, Houston,  Texas 77046. The purpose of the AmREIT Meeting is
  
          to consider and vote upon the proposal to approve the Merger Agreement
          and  the  Amendment  to  AmREIT's   Bylaws   authorizing  the  Merger.
          Shareholders may vote at the Special Shareholders Meeting by attending
          the meeting and voting in person,  by  completing  the enclosed  proxy
          card (the "AmREIT  Proxy") and returning it in the enclosed  envelope,
          or by  faxing  it to the  Transfer  Agent as  directed  below.  AmREIT
          Proxies  will  be  received,  tabulated  and  certified  as to time of
          receipt  and vote by The Bank of New  York,  AmREIT's  Transfer  Agent
          (the"Transfer Agent"). AmREIT Proxies must be returned to the Transfer
          Agent at 101 Barclay Street, New York, NY 10286; Attention AmREIT 
          Proxies,  or faxed to  _______________.  Faxed AmREIT Proxies will be 
          accepted  until 5:00 p.m.,  New York time, on December 10,  1998.  See
          "CONSENT  AND PROXY  PROCEDURES  - The AmREIT  Special Shareholders 
          Meeting."


The
Partnership
Consents

          The Limited  Partners must vote on the Merger by completing and timely
          submitting  the  Partnership  Consent  included with this  Prospectus.
          Partnership  Consents will be received,  tabulated and certified as to
          time of receipt and voting by Service Data  Corporation,  who will act
          as tabulation agent for the Partnerships (the "Partnership  Tabulation
          Agent"). Limited partners voting "no" to the Merger will receive Notes
          in the event their Partnership  participates in the Merger unless they
          affirmatively elect to receive Shares.  Partners voting for the Merger
          or  abstaining  from  voting  will  receive  Shares in the event their
          Partnership  participates  in the Merger,  unless  they  affirmatively
          elect to receive Notes,  subject to the Note Restriction.  In order to
          be counted, a Partnership  Consent must be received by the Partnership
          Tabulation  Agent prior to the period (the  "Partnership  Solicitation
          Period")  commencing  upon the mailing of the  Solicitation  Materials
          and,  unless sooner  terminated,  ending on the date no later than (a)
          January  31,  1999 or (b) such  later date as may be  selected  by the
          General  Partner  (the  "Partnership  Solicitation  Period  Expiration
          Date").  Consents  submitted for Fund III, Fund IV, Fund V and Fund VI
          will be accepted and tabulated  upon receipt.  Consents  submitted for
          all other  Partnerships  will not be accepted or  tabulated  until the
          16th day  following  the date of this  Prospectus.  Consents  received
          prior to that time will, subject to prior withdrawal,  be tabulated on
          and after such date. To vote on the Merger a Partner must complete and
          mail his or her  Partnership  Consent to Service Data  Corporation  at
          2424 South 130th Circle,  Omaha, Nebraska 68144-2596,  Attention:  AAA
          Partnership Consents, or by faxing the enclosed Partnership Consent to
          (___) ________.

                   Record Date; Votes Required; Investor Lists

                                      -12-

<PAGE>


For AmREIT
(cont'd.)

For AmREIT

         Only  holders of Shares of record at the close of  business on October
         30, 1998, or November ___, 1998 in the case of Fund IX and Fund X (the
         "Record Date") will be entitled to notice of and to vote at the AmREIT
         Meeting. The Merger Agreement and the Bylaw Amendment will be approved
         if the proposal receives the affirmative vote, in person and by Proxy,
         of a majority of the outstanding Shares entitled to vote at the AmREIT
         Meeting.  The  holders of a majority  of the Shares  entitled to vote,
         present in person or by Proxy,  will  constitute a quorum for purposes
         of the AmREIT  Special  Shareholders  Meeting.  As of the Record Date,
         there were  2,384,117  Shares  outstanding  and entitled to vote.  The
         members  of the  Board and  executive  officers  of  AmREIT  and their
         Affiliates  beneficially owned, as of the Record Date, 264,997 Shares,
         which is approximately  11.12% of the outstanding  Shares.  Management
         has agreed to vote their Shares in favor of the proposal.

         Abstentions and broker  non-votes (where a nominee holding Shares for a
         beneficial  owner  has  not  received  voting   instructions  from  the
         beneficial  owner  with  respect  to a  particular  matter and does not
         possess or choose to exercise the discretionary  authority with respect
         thereto)  have the same  effect as a vote  against  the  proposal.  See
         "VOTING PROCEDURES The AmREIT Special Shareholders Meeting."

For The
Partnerships

          Only Limited Partners of record at the close of business on the Record
          Date will be  entitled  to notice of and to Vote on the Merger and the
          amendment to the Partnership  Agreement.  The affirmative  vote of (i)
          the  holders  of a  majority  of the  outstanding  Units  and (ii) the
          General Partner are required to approve the Merger and the Partnership
          Agreement.  The General Partner intends to vote in favor of the Merger
          and the Partnership Amendment. Abstentions and broker non-votes (where
          a nominee holding Units for a beneficial owner has not received voting
          instructions  from the  beneficial  owner with respect to a particular
          matter and does not  possess or choose to exercise  the  discretionary
          authority  with respect  thereto) will, for the purposes of the Merger
          Vote,  have the same  effect  as a vote  against  the  Merger  and the
          Partnership  Amendment.  Under federal,  Nebraska and Texas state law,
          and under the Partnership Agreements the Limited Partners may obtain a
          list  of  Partners,   subject  to  certain  conditions.   See  "VOTING
          PROCEDURES - The Partnership Consents."

                            Description of The Merger

       The Shares are being  offered to each  Partnership  in an amount equal to
its Net Asset Value divided by the Exchange Price of $9.34 per Share. Calculated
as if the  Effective  Date were  September  30,  1998,  AmREIT would issue up to
3,006,715  Shares for the  Partnerships of which up to 3,002,439 Shares would be
issued to the Limited Partners. Assuming all the Partnerships participate in the
Merger,  based on 5,748,309  outstanding Shares upon consummation of the Merger,
approximately  52.23% of which would be held by the Limited  Partners.  Based on
the Exchange Price, if the Merger is approved and consummated,  the total market
value of AmREIT, based on the Exchange Price, will be approximately  $53,689,207
and the maximum consideration of 3,002,439 Shares to be received collectively by
the Limited  Partners would have a value of approximately  $28,042,783  based on
the Exchange Price.  Upon  consummation of the Merger,  the General Partner will
own up to approximately 10.86% of AmREIT's outstanding Shares. For a description
of the Merger Agreement, see "THE MERGER."

                                      -13-

<PAGE>

Purpose

          The  purpose  of the Merger  for  AmREIT is to  strategically  combine
          AmREIT and the  Partnerships,  which  have  compatible  properties  in
          complimentary  markets, in order to become a part of a larger and more
          diversified real estate  investment trust (generally,  a "REIT").  The
          General Partner and the Independent Directors believe this combination
          will allow the  Partnerships  to take advantage of potential  leverage
          and the growth in the REIT industry and real estate markets in general
          and the potential of growth of AmREIT and liquidity for the Shares.

Net Asset
Values

          A  Partnership's  Net Asset Value equals the  Negotiated  Price of its
          properties  plus its Net Cash on the  Effective  Date.  The Net  Asset
          Value of each  Partnership is subject to adjustment for its actual Net
          Cash  as  of  the  Effective   Date,   provided   however,   that  the
          Partnerships'  NAV may not be decreased  below its Minimum  Price,  as
          defined.

Negotiated Price
of Properties

          The Negotiated Prices of each Partnership's properties were negotiated
          and agreed to by the General Partner on behalf of the Partnerships and
          the Independent  Directors on behalf of AmREIT.  The Negotiated Prices
          were not determined by an independent appraisal of the properties. See
          "CONFLICTS OF INTEREST."

Net Cash

          A  partnership's  Net Cash equals the excess,  if any, of its cash and
          accounts receivable over its debt.

Exchange Price

          The Exchange  Price of $9.34 per Share was determined and agreed to by
          the General Partner on behalf of the  Partnerships and the Independent
          Directors on behalf of AmREIT based on the last public  offering price
          of  AmREIT's  common  stock of $10.25  net of certain  offering  costs
          incurred in that offering.

Consideration
Offered to
Partnerships

          The  following  table sets forth the number of Shares  which  would be
          issued  to  each  Partnership  in  the  Merger,  calculated  as if the
          Effective  Date were September 30, 1998. The table also sets forth the
          Net Asset  Value,  Limited  Partners'  Adjusted  Capital and number of
          Shares  offered to the Limited  Partners per $1,000 of their  Adjusted
          Capital at September 30, 1998. A Limited Partner's Adjusted Capital as
          of the  date  stated,  equals  his or her  original  investment,  less
          distributions  constituting  a return of capital under the  respective
          Partnership  Agreement.  The General  Partner  believes that a Limited
          Partner's  Adjusted  Capital is an accurate and convenient  measure of
          his  or  her  remaining  investment  in  the  Partnership.   See  "THE
          PARTNERSHIPS Partnership Distributions."

                                      -14-

<PAGE>


Consideration Offered
to Partnerships
(cont'd.)

              Partnership Net Asset Values and Allocation of Shares

                 Partnership           L.P.s'         Shares       Shares Per
               Net Asset Value       Adjusted      Offered to      $1,000 of
              Allocated to L.P.s    Capital at     L.P.s in    Adjusted Capital
 Partnership    at 9/30/1998        9/30/1998(1)     Merger       at 9/30/1998
 -----------    ------------        ------------     ------       ------------
                                                                        
 FUND III       $1,140,946            $934,814       122,157          130.68
 FUND IV           511,350             615,000        54,748           89.02
 FUND V            427,696             460,389        45,792           99.46
 FUND VI           285,000             294,733        30,514          103.53
 FUND VII        1,027,567           1,125,100       110,018           97.78
 FUND VIII       1,826,757           1,853,980       195,584          105.49
 AAA GDYR        1,099,109           1,229,090(2)    117,678           95.74
 FUND IX         4,939,078           5,390,500       528,809           98.10
 FUND X         10,355,000          11,453,610     1,108,672           96.80
 FUND XI         6,430,281           7,061,209       688,467          97.50
                 ---------           ---------       -------  
 Total         $28,042,783         $30,418,425     3,002,439
 
 (1)      Adjusted  Capital is calculated in accordance  with the respective
          Partnership  Agreement  and  means  the  Limited  Partner's  aggregate
          original capital less  distributions  constituting a return of Capital
          or funded from net proceeds from sale or  refinancing  of  Partnership
          properties.

 (2)      Reflects distributions of uninvested original capital of $105,910.


          The following  table sets forth the  estimated  number of shares to be
          received  by  Participating  Limited  Partners  for $1,000 of Adjusted
          Capital  calculated as if the Effective  Date were  September 30, 1998
          based on the  Exchange  Price of $9.34 and a price of $10.25 per Share
          which was the public  offering  price of the Shares in  AmREIT's  most
          recent public  offering which  terminated on May 22, 1998. The General
          Partner believes Adjusted Capital represents an appropriate measure of
          a Limited Partner's remaining investment in his or her Partnership.

                                      -15-

<PAGE>

Consideration Offered
to Partnerships
(cont'd.)

                       Share Value Received In the Merger
                         Per $1,000 of Adjusted Capital
                            at September 30, 1998(1)

                           
                         Value at    Percent of      Value at       Percent of
               No. of      $9.34       Adjusted         Share         Adjusted
               Shares    Exchange   Capital at       Price of      Capital at
 Partnership  Offered     Price       9/30/1998        $10.25        9/30/1998
 -----------  -------     -----       ---------        ------        ---------
                                     
 FUND III     130.68     $1,221        122.05%       $1,339           133.94%
 FUND IV       89.02        831         83.15%          912            91.25%
 FUND V        99.46        929         92.90%        1,020           101.95%
 FUND VI      103.53        967         96.70%        1,061           106.12%
 FUND VII      97.78        913         91.33%        1,002           100.23%
 FUND VIII    105.49        985         98.53%        1,081           108.13%
 FUND GDYR     95.74        894         89.42%          981            98.14%
 FUND IX       98.10        916         91.63%        1,006           100.55%
 FUND X        96.80        904         90.41%          992            99.22%
 FUND XI       97.50        911         91.06%          999            99.94%


Amendments to
Partnership 
Agreements

          The general partners of the Partnerships are proposing an amendment to
          each Partnership's  agreement of Limited Partnership (the "Partnership
          Amendments") which amend such respective  agreements (the "Partnership
          Agreements") to authorize: (i) the Merger of each Partnership with and
          into  AmREIT,  whether or not AmREIT would be regarded as an Affiliate
          of  the  General  Partner;  and  (ii)  such  other  actions  as may be
          necessary  under  or  contemplated  by the  Merger  Agreement  or this
          Prospectus, irrespective of any provision in the Partnership Agreement
          which might otherwise  prohibit such actions.  Limited Partners voting
          in favor of the  Merger  will be deemed to have voted in favor of each
          of these proposed  amendments.  See "THE MERGER -- Proposed Amendments
          to Partnership Agreements."

                               Dissenters' Rights


AmREIT
          Shareholders of AmREIT will not have  dissenters'  appraisal rights by
          reason of the Merger. Any Shareholder may abstain from or vote against
          the Merger. See "THE MERGER - Dissenting Partners and Shareholders."

                                      -16-

<PAGE>


The Partners


         Limited Partners will not have  dissenters'  appraisal rights by reason
         of the  Merger.  Limited  Partners  who vote  against  the Merger  will
         receive a Note for their Units unless they elect to receive Shares.  In
         lieu of either Units or Shares,  Limited  Partners may elect to receive
         cash payment for their Units if the Merger is consummated under the ALV
         Payment Election. See "THE MERGER Dissenting Partners and Shareholders"
         and "The Notes" and "ALV Payment Election" below.

                              Conflicts of Interest

       A number of conflicts of interest are inherent in the relationships among
the Partnerships,  the General Partner, and AmREIT. See "CONFLICTS OF INTEREST."
The  relationships  among the General Partner and AmREIT will result in specific
benefits to Mr. Taylor from the Merger and thus involve an inherent  conflict of
interest  in their  structuring  the terms and  conditions  of the  Merger.  See
"CONFLICTS OF  INTEREST."  The  following  are the  significant  benefits to Mr.
Taylor from the Merger.


      o   The General  Partner,  Mr. Taylor,  serves as the  individual  general
          partner  and/or  controls  the  corporate   general  partner  of  each
          Partnership  and is also  Chairman  of the Board  and Chief  Executive
          Officer of AmREIT and largest shareholder of AmREIT.
  
      o   Mr.  Taylor  will be  entitled  to receive up to  approximately  4,276
          Shares in the Merger with respect to the general partner  interests in
          certain  partnerships  and 7,404 shares as a result of his purchase of
          shares with  disposition  fees paid to him by certain  Partnerships if
          they participate in the Merger.
       
      o   Mr. Taylor will receive up to  approximately  350,074  Shares upon the
          consummation  of the Merger under the terms of the recently  completed
          Adviser Acquisition.
      
      o   After the Merger,  he will own up to approximately  10.86% of AmREIT's
          outstanding Shares in the event all of the Partnerships participate.

      o   Since each Partnership  effectively has the same general partners, the
          General Partner is not in a position to independently  view the Merger
          proposal solely from the perspective of a single Partnership,  and may
          have advocated certain positions in connection with the negotiation of
          the Merger Agreement, the effect of which could have benefitted one of
          the Partnerships at the expense of other Partnerships.

Organizational
Diagram

          Set forth  below is a diagram  showing the  relationships  between the
          parties to the Merger.

                                      -17-

<PAGE>

<TABLE>
<CAPTION>

                                             Organization Chart

<S>                    <C>             <C>                        <C>                  <C>                <C>      

                        ----------------
                        Public Investors
                        ----------------
                                |
                                |   
                        89.4% Ownership
                                |
                                |   
- ---------------------     -----------  Officer, Director & 10.6%  ---------------       Controlling
Independent Directors ----   AmREIT  ----     Ownership       ---- H. Kerr Taylor ----- Shareholder
- ---------------------     -----------                              General Partner           |
                                |                                  ---------------    ----------------  
                                |                                                        Corporate   
                          100% Ownership                                              General Partners        
                                |                                                      ----------------
                                |                                                             | 
                                |                                                             |           ---------
                                |                                                             |            Limited 
                                |                                                             |            Partners
                                |                                                             |           ---------
                       -------------------                                                                     |
                        AmREIT Operating                         Administrative         --------------         |
                          Corporation     ---------------------- and Management -------- Partnerships  --------|
                       (Former Adviser)                             Services            --------------                             


</TABLE>

                                      -18-

<PAGE>

     1.   The  General  Partner,  as a result of the Adviser  Acquisition,  is
          entitled to receive up to an additional  686,740 Shares provided that,
          among  other  things,  upon  certain  minimum  levels  of  the  future
          issuances by AmREIT of common stock or its equity  equivalent.  If all
          10  Partnerships  participate  in the  Merger,  Mr.  Taylor  would own
          (including  Shares he currently  owns) at least  623,724  Shares which
          could represent up to 10.86% of AmREIT's then outstanding  Shares. See
          "AmREIT - The Adviser  Acquisition" and " - Certain  Relationships and
          Related Transactions."
        
     2.   Represents the percentage ownership of Units in the Partnership by the
          General Partner and his Affiliates.

                                   The Shares

       The Shares are part of up to  100,000,000  common  shares  of $0.01 par
value, AmREIT is authorized to issue (the "Common Shares"). As of the Record
Date, AmREIT has outstanding a total of 2,384,117 Common Shares. The Shares will
be freely transferable by the holders thereof except for those Shares held by
holders who may be deemed to be Affiliates of AmREIT (generally including
persons who are officers or directors of AmREIT or who hold more than 10% of
AmREIT's outstanding shares) under applicable federal securities laws. The
Shares will not be listed for trading on any securities exchange. If the
requisite number of Limited Partners of any of the Partnerships approves the
Merger, AmREIT has the right, but not the obligation, to consummate the Merger
with the one Participating Partnership. Upon the effective date of the Merger,
the Participating Partnerships will cease to exist. See "DESCRIPTION OF AmREIT'S
CAPITAL STOCK."

                                    The Notes

       The  Limited  Partners  of each  Partnership  may  elect to  receive and
Dissenting Partners, unless they otherwise elect to receive Shares, will receive
Notes for their Units. The following table sets forth the principal amount of
Notes offered per Unit and per $1,000 original investment calculated as if the
Effective Date were September 30, 1998 and subject to the Note Restriction.


                        Principal Amount of Note
                              Offered per:
                      -----------------------------

                                            $1000          Percent of
                                           Original        Orig. $1000
       Partnership      L.P. Unit         Investment        Investment
       -----------      ---------         ----------        ----------

       Fund III           $36,221           $1,207           120.74%
       Fund IV             24,944              831            83.15%
       Fund V              26,731              891            89.10%
       Fund VI             28,500              950            95.00%
       Fund VII            27,676              923            92.25%
       Fund VIII           29,761              992            99.20%
       Fund GdYr           24,949              832            83.16%
       Fund IX                916              916            91.63%
       Fund X                 904              904            90.41%
       Fund XI                911              911            91.06%

                                      -19-

<PAGE>


       The following is a summary of the terms and conditions of the Notes.


Interest Rate:           6.0% per annum.

Terms of Payment:        Payable, interest only, quarterly until December 31, 
                         2004,  when the unpaid balance of
                         principal and interest on the Notes is due and payable.

Prepayment Rights:       AmREIT may prepay the Notes in full or in part at any 
                         time and upon 30 days prior  written notice without 
                         premium or penalty.

Nature of Obligation:    The Notes are general unsecured obligations of AmREIT.

AmREIT                   
Covenants:               The Notes are subject to certain  covenants
                         by AmREIT, including the covenant to apply at least 80%
                         of any net  cash  proceeds  received  from  its sale or
                         other  disposition of the properties  acquired from the
                         Participating  Partnerships  to  the  repayment  of the
                         Notes.

Loan Agreement:          The Notes will be issued subject to the Loan Agreement
                         pursuant to which the Holders of the Notes must appoint
                         a Trustee to exercise certain rights.

       The impact of the  issuance  of the Notes on cash  distributions  under
various assumptions on a pro forma basis is set forth in "Pro Forma Financial
Information", included with the Prospectus. No secondary market for the Notes is
expected to exist upon consummation of the Merger. See "THE MERGER - The Merger
Consideration" and "--The Notes."

                            The ALV Payment Election

       In lieu of receiving Shares  or  Notes,  the  Limited  Partners  of the
Participating Partnership may elect the ALV Payment Election, whereby they will
receive cash payment for their Units equal to the ALV of the Units in the event
the Merger is consummated. A Partnership's ALV is equal to the appraised value
of the Partnership's properties (the "Appraised Value") adjusted for its other
assets and liabilities, less sales and liquidation costs of 5% of its Appraised
Value (except in the case of Fund III, Fund IV, Fund V and Fund VI, where such
costs are set at the excess, if any, of 5% of the Appraised Value over the
disposition fee paid to the General Partner in connection with the Merger). The
Appraised Value of the Partnership properties will be determined by an
independent real estate appraisal firm (the "Appraiser") selected by AmREIT
after the Merger is consummated. Cash payment must be made to the electing
Limited Partners prior to the first anniversary date of the Effective Date of
the Merger. The payment will include an additional amount equal to 6% per annum
of the ALV of the Units from the Effective Date through the date of payment. See
"THE MERGER - Appraised Liquidation Value Payment Election."

                                Fairness Opinions

AmREIT
          Bishop-Crown  Fairness Opinion. The Independent Directors received the
          written  opinion of  Bishop-Crown  Investment  Research,  Inc.  to the
          effect that, as of the date of such opinion,  based on  Bishop-Crown's
          review and subject to certain  limitations stated in the opinion,  the
          consideration  to be paid by AmREIT pursuant to the Merger was fair to
          AmREIT from a financial  point of view.  Bishop-Crown  was retained to
          render the fairness  opinion based upon its  reputation as a financial
          advisory firm with experience in the valuation of businesses and their
          
                                      -20-

<PAGE>

AmREIT
(cont'd.)

          securities in connection with mergers and  acquisitions  and for other
          purposes,  and has  substantial  experience  with respect to REITs and
          other real estate companies and in transactions similar to the Merger,
          and  because  of  Bishop-Crown's   familiarity  with  AmREIT  and  its
          operations.  AmREIT has agreed to pay  Bishop-Crown  a fee of $37,500,
          which is payable regardless of whether the Merger is consummated,  and
          to  indemnify  Bishop-Crown  against  certain  liabilities,  including
          liabilities under federal securities laws. For additional  information
          concerning  Bishop-Crown  and its opinion,  see "FAIRNESS  OPINIONS --
          Bishop-Crown Fairness Opinion" and the form of Bishop-Crown's  opinion
          attached hereto as Annex 4. The opinion of Bishop-Crown should be read
          in  its  entirety  with  respect  to  the  assumptions  made,  matters
          considered  and limits of the reviews  undertaken by  Bishop-Crown  in
          rendering its opinion.

The
Partnerships

         The  Houlihan  Fairness  Opinions.  The General  Partner has received a
         Houlihan  Fairness  Opinion for each Partnership to the effect that, as
         of the date of such opinion,  the  consideration  to be received by the
         Limited  Partners of the respective  Partnership in connection with the
         Merger was fair to the  Limited  Partners  of each  Partnership  from a
         financial point of view. The General Partner retained  Houlihan because
         of  Houlihan's  experience  in the  valuation of  businesses  and their
         securities in connection with mergers and acquisitions,  and valuations
         for corporate purposes  especially with respect to REITs and other real
         estate  companies.  The Partnerships  have  collectively  agreed to pay
         Houlihan  $85,000  and  to  reimburse   Houlihan  for  certain  of  its
         out-of-pocket expenses, regardless of whether the Merger is consummated
         and  to  indemnify  Houlihan  against  certain  liabilities,  including
         liabilities   under  the  federal   securities   laws.  For  additional
         information  concerning  Houlihan and its  opinions,  see the "FAIRNESS
         OPINIONS," " - The Houlihan Fairness Opinions" and the form of Fairness
         Opinions, dated June 1, 1998, attached hereto as Annex 5.

                       Material Federal Income Tax Aspects

       The Merger involves  numerous  federal  income tax  consequences  to the
Limited Partners and the shareholders of AmREIT. For a complete discussion
describing these consequences, see "Material Federal Income Tax Aspects." The
material federal income tax consequences of the Merger include the following:


      o   The taxable Limited  Partners will realize taxable gain or loss in the
          Merger  (which may be  ordinary  or capital in  nature),  but will not
          receive  cash from the Merger  (other  than cash  received  in lieu of
          fractional  Shares) to pay any taxes due on any taxable gain. Any gain
          or loss will be recognized in the year the Merger is consummated.
      
      o   The amount of gain or loss  recognized by a Limited  Partner will be
          based  upon  the  deemed  sale  of  assets  owned  by  the  respective
          Partnership  and, as  applicable,  the extent to which the fair market
          value of the Shares  distributed  to the Limited  Partner  exceeds the
          Limited Partner's adjusted tax basis in his or her Units.

                                      -21-

<PAGE>

      o   As  a  REIT,   AmREIT  will  be  entitled  to  a  tax   deduction  for
          distributions  made to its  shareholders.  To continue to qualify as a
          REIT, however,  AmREIT must satisfy income,  asset and ownership tests
          imposed by the Code.  Failure to so qualify will result in the loss of
          such  deduction for  distributions  paid as well as additional  tax on
          REIT income and reduced or no distributions to shareholders.
         
      o   REIT distributions  received by taxable shareholders should be treated
          as portfolio income. Such distributions  should not be treated as UBTI
          to certain  tax-exempt  shareholders  (subject  to certain  exceptions
          which may be applicable to pension-trusts).

       Deloitte & Touche LLP ("Deloitte") will deliver as of the Closing Date of
the Merger an opinion which is summarized as follows: (1) AmREIT met the
requirements for qualification and taxation as a REIT under the Code for its
taxable year ended December 31, 1997; (2) AmREIT's diversity of equity
ownership, operations through the date of closing of the Merger and proposed
method of operation for future periods should allow it to qualify as a REIT for
its taxable year ending December 31, 1998; and (3) the consummation of the
Merger will not result in AmREIT's failure to continue to satisfy the
requirements for qualification as a REIT for federal income tax purposes.
Rushall & McGeever, APC, special counsel to AmREIT, will deliver its opinion to
AmREIT that the discussion contained under the caption "Material Federal Income
Tax Consequences" accurately reflects existing law and fairly addresses the
material federal income tax issues described therein. See "MATERIAL FEDERAL
INCOME TAX ASPECTS."

                          Effective Time of the Merger

       As soon  as  practicable   after   satisfaction  of  all  conditions  to
consummation of the Merger (see "THE MERGER -- Conditions to Consummation of the
Merger"), the parties will file articles of merger with the Secretary of State
of the states of Nebraska and Texas. The Merger of any Partnership will be
delayed to the extent deemed necessary or appropriate in order to comply with
such Partnership's Partnership Agreement. For Nebraska and Texas state law
purposes, the Merger will become effective upon the later of the filing of
articles of merger described above, or at such later time which AmREIT and the
general partners shall have agreed upon and designated in such filings in
accordance with applicable law (the "Effective Time"). For all other purposes,
the Merger will be effective as soon as practical after it has been approved by
the shareholders of AmREIT and the Limited Partners of the respective
Partnership. AmREIT and the Partnerships each has the right, acting unilaterally
so long as it has not willfully and materially breached the Merger Agreement, to
terminate the Merger Agreement should the Merger not be consummated by the close
of business on March 31, 1999. See "THE MERGER -- Extension, Waiver and
Amendment; Termination."

            Management, Operations and Headquarters after the Merger

       Following the Merger,  the  Directors of AmREIT prior to the Merger will
continue to serve as Directors of AmREIT. The executive officers of AmREIT prior
to the Merger will continue to serve as the executive officers of AmREIT after
the Merger. Following the Merger, the headquarters of AmREIT will continue to be
located in Houston, Texas at the current headquarters of AmREIT. See "THE MERGER
- - Management, Operations and Headquarters After the Merger."

                                      -22-

<PAGE>

                    Conditions to Consummation of the Merger

       The respective  obligations of AmREIT and the  Partnerships to effect the
Merger are subject to the satisfaction of certain  conditions (none of which may
be waived),  including the following:  (i) the Merger  Agreement shall have been
approved  by  the  shareholders  of  AmREIT  and  the  Limited  Partners  of the
Participating  Partnerships;  (ii) the California  Commissioner  of Corporations
shall have found the Merger to be fair,  just and  equitable  after the fairness
hearing; (iii) all other approvals to carry out the transactions contemplated by
the Merger Agreement shall have been obtained; (iv) none of the parties shall be
subject to an order or injunction  prohibiting the Merger;  and (v) all material
actions by or in respect of or filings with any governmental entity required for
consummation of the Merger shall have been obtained or made.

       Consummation of the Merger is also subject to the  satisfaction or waiver
of certain other conditions,  including,  among others: (i) the  representations
and warranties in the Merger  Agreement of each of the parties shall be true and
correct as of the  Closing  Date;  (ii) each  party  shall  have  performed  its
obligations contained in the Merger Agreement;  (iii) from and after the date of
the Merger  Agreement  there shall not have occurred any change in the financial
condition,  business or  operations  of either party that would have or would be
reasonably likely to have a material adverse effect on the business,  results of
operations  or  financial  condition  of such party;  (iv) each party shall have
received  an opinion of  counsel;  and (v) each party  shall have  obtained  all
consents and waivers from third parties necessary to consummate the Merger.

       If any material  conditions to the Merger are waived by the parties,  the
parties  shall  resolicit  Consents  from the waiving  party's  shareholders  or
Limited Partners, as applicable.

       If any one Partnership  approves the Merger,  AmREIT will, subject to the
terms and conditions of the Merger Agreement, consummate the Merger with the one
Participating Partnership.  See "THE MERGER -- Conditions to Consummation of the
Merger."

                        Anticipated Accounting Treatment

       The Merger will be accounted  for by using the  purchase  method in  
accordance with Accounting Principles Board  Opinion No. 16. See "THE MERGER --
Anticipated Accounting Treatment."

                     Conduct of Business Pending the Merger

       Each of AmREIT and the Partnerships has agreed in the Merger Agreement to
operate its business in the ordinary  course and to refrain from taking  certain
actions  relating to the operation of its business  pending  consummation of the
Merger  without  the prior  approval  of the other  party,  except as  otherwise
permitted  by the Merger  Agreement.  See "THE  MERGER --  Conduct  of  Business
Pending the Merger."

                                 Merger Expenses

       The Merger Expenses of the Merger,  including legal and accounting  fees,
and printing and  solicitation  costs are estimated to total $450,000.  AmREIT's
share of the Merger  Expenses is  (estimated  to total  $300,000)  (the  "AmREIT

                                      -23-

<PAGE>

Expenses").  The AmREIT  Expenses will include all Merger costs except the costs
of the Houlihan Fairness Opinions,  the Partnerships'  accounting costs (and any
valuation or appraisal costs) which will be allocated the Partnerships  based on
their  respective net Asset Values (the  "Partnership  Expenses").  In addition,
each Partnership will bear its own direct  Partnership  costs including  Partner
communications.  The General Partner must pay or reimburse each  Partnership not
electing to  participate  in the Merger its allocated  share of the  Partnership
Expenses. See "THE MERGER - The Merger Expenses."

                               Termination Rights

       The Merger  Agreement  provides  that it may be  terminated  prior to the
Effective Time, for good reason, as defined.  In the event a party so terminates
the  Merger  Agreement,  it may be  required  to pay the  non-terminating  party
liquidated damages in a specified amount. In the case of AmREIT, such liquidated
damages are equal to 120% of the Partnerships' Proportionate Share of the Merger
Expenses.  In the  case  of the  Partnerships,  the  liquidated  damages  is the
Partnerships'  Proportionate  Share of  $500,000.  See "THE  MERGER -- Effect of
Termination and Abandonment."

                    Comparison of the Partnerships and AmREIT

       The  information  below  highlights a number of  significant  differences
between the  Partnerships and AmREIT  relating,  among other things,  to form of
organization,   investment   objectives,   policies  and   restrictions,   asset
diversification, capitalization, management structure, compensation and investor
rights. These differences are discussed in detail under "COMPARISON OF OWNERSHIP
OF UNITS,  SHARES AND NOTES." That  section of the  Prospectus  also  includes a
summary  comparison of the legal rights  associated with the ownership of Units,
Shares and Notes.

<TABLE>
<CAPTION>
<S>                         <C>                                         <C>

- --------------------------- ------------------------------------------- --------------------------------------------
                                       LIMITED PARTNERSHIP                                AMREIT
      CHARACTERISTIC                          (UNITS)                               (SHARES AND NOTES)
- --------------------------- ------------------------------------------- --------------------------------------------
General Business            o Acquiring, owning, operating and           o Acquiring, developing, owning, operating
                              managing single tenant, commercial real      and self-managing commercial real estate
                              estate under long-term net lease.            including multi-tenant properties.
- --------------------------- ------------------------------------------- --------------------------------------------
Liquidity and               o No established market                      o Possible future market for shares; no
Transferability             o Transfer of Units restricted                 likely market for Notes
                                                                         o Shares freely transferable; Notes freely
                                                                           transferable
- --------------------------- ------------------------------------------- --------------------------------------------
Property Portfolio          o Known investments                          o Specified present investments;
                            o Static investment                            unspecified future investments
                            o Limited diversification                    o Investment flexibility
                            o No reinvestment, no ability to grow        o Greater diversification
                                                                         o Reinvestment, ability to grow
- --------------------------- ------------------------------------------- --------------------------------------------
</TABLE>

                                      -24-

<PAGE>

<TABLE>
<CAPTION>
<S>                         <C>                                          <C>


Borrowing                   o No ability to borrow                       o Debt of approximately 50% of real estate
                              .  Partnerships have no debt                 assets, may borrow funds as determined by
                                                                           management; Shareholders subject to the
                                                                           risks associated with debt, including
                                                                           increased debt service and potential for
                                                                           default
- --------------------------- ------------------------------------------- --------------------------------------------
Form of Organization          . Fund IX and Fund X are Nebraska         o Maryland  corporation  partnerships
                                limited partnerships
                            o Others are Texas limited partnerships
- --------------------------- ------------------------------------------- --------------------------------------------
Duration                    o 7 to 10 years or more                     o Perpetual, subject to dissolution by
                                                                          majority vote of Shareholders
- --------------------------- ------------------------------------------- --------------------------------------------
Federal Taxation            o Partnership is not subject to federal     o As REIT, not subject to federal tax on
                              tax; Partners subject to federal tax on     earnings;  Shareholders subject to federal
                              allocated  share of  Partnership income     income tax to extent of dividends paid
- --------------------------- ------------------------------------------- --------------------------------------------
State Tax Withholding       o Some states require withholding on        o No withholding
                              distributions
- --------------------------- ------------------------------------------- --------------------------------------------
State Tax Filings by        o Generally passive income                  o Generally not required in states in which
Investors                                                                 properties are owned or solely because of
                                                                          ownership of Shares or Notes
- --------------------------- ------------------------------------------- --------------------------------------------
Tax Characterization        o Generally passive income                  o Portfolio income
of Income
- --------------------------- ------------------------------------------- --------------------------------------------
Tax Reporting               o Schedule K-1s                             o Form 1099-DIV for Shares and Form
                                                                          1099-INT for Notes
- --------------------------- ------------------------------------------- --------------------------------------------
Distributions               o Quarterly distributions, subject to       o Regular quarterly dividends on Shares;
                              Partnership capital needs and               quarterly interest payments on Notes
                              contingencies.
- --------------------------- ------------------------------------------- --------------------------------------------
Management                  o Vested in General Partner; Limited        o Vested in Board of Directors elected
                              Partners may remove General Partner but     annually by Shareholders; no requirement
                              must purchase his Partnership interest.     to purchase a removed or non-reelected
                                                                          Director's shares
- --------------------------- ------------------------------------------- --------------------------------------------
Related Party Transactions  o Permitted, subject to restrictions in     o Permitted, subject to restrictions in
                              Partnership Agreements                      Governing Documents and review by
                                                                          non-interested Directors; no restriction
                                                                          in Notes
- --------------------------- ------------------------------------------- --------------------------------------------
Voting                      o Limited voting rights; one vote per       o One vote per Share; Notes have no voting
                              Unit;                                       rights
- --------------------------- ------------------------------------------- --------------------------------------------

</TABLE>

                                      -25-

<PAGE>

<TABLE>
<CAPTION>
<S>                         <C>                                         <C>

- --------------------------- ------------------------------------------ ---------------------------------------------  
Management Compensation     o Property management fee based on  gross  o Salaries and/or other compensation set by
                              rental receipts from properties.           the Board of Directors
                            o Administrative fee and/or
                              reimbursements.
                            o Distributions based on gross receipts
                              from operations to General Partner
                            o Reimbursement of expenses to General
                              Partner
- --------------------------- ------------------------------------------- --------------------------------------------
Expenses                    o All direct Partnership expenses paid by   o All direct REIT expenses paid by AmREIT
                              Partnership
- --------------------------- ------------------------------------------- --------------------------------------------

</TABLE>

                              AVAILABLE INFORMATION

       AmREIT  has  filed  with  the  California   Department  of   Corporations
(the"Department")  Applications for Qualification of Securities  (together,  the
"Application")  under  the  California  Corporate  Securities  Law of  1968,  as
amended,  with respect to the Shares and Notes to be issued in the Merger.  This
Prospectus does not contain all the information set forth in the Application. In
particular,  the Application  contains  certain  exhibits which are not included
herein, including financial statements with respect to each of the Partnerships.
For  further  information  regarding  AmREIT and the  Shares  and Notes  offered
hereby,  reference is made to the  Application  and the  exhibits and  schedules
attached thereto.  Copies of such materials may be examined at the Department of
Corporations, 1350 Front Street, San Diego, California.

       AmREIT,  Fund  IX  and  Fund X are  each  subject  to  the  informational
requirements  of the Securities  Exchange Act of 1934, as amended (the "Exchange
Act"), and, in accordance therewith, file reports, proxy or consent solicitation
statements and other  information  with the  Securities and Exchange  Commission
(the "Commission").  Such reports, proxy or consent solicitation  statements and
other information filed by AmREIT, Fund IX and Fund X with the Commission can be
inspected  and  copied at the  public  reference  facilities  maintained  by the
Commission at Room 1024, 450 Fifth Street, N.W., Washington,  D.C. 20549, and at
its Regional Offices at Suite 1400, 500 West Madison Street,  Chicago,  Illinois
60661 and Suite 1300, 7 World Trade Center, New York, New York 10048.  Copies of
such  material  can  be  obtained  from  the  Public  Reference  Section  of the
Commission at 450 Fifth Street,  N.W.,  Washington,  D.C. 20549, upon payment of
the prescribed fees. The Commission  maintains a Web site that contains reports,
proxy or consent  solicitation and information  statements and other information
regarding  AmREIT,  Fund IX and Fund X and other  registrants  that  have  filed
electronically   with   the   Commission.   The   address   of   such   site  is
http://www.sec.gov.  AmREIT's reports, proxy or consent solicitation  statements
and other information may and can also be inspected and copied at the offices of
the NYSE, 20 Broad Street, New York, New York 10005.

       This  Prospectus  has been filed  jointly by AmREIT,  Fund IX and Fund XI
under Section 14(a) of the Exchange Act with the Commission.

       Certain  supplements  to this  Prospectus  have  been  prepared  for each
partnership to highlight the risks,  effects and fairness of the Merger that are
particular  to the  respective  Partnership.  The Limited  Partners of each such

                                      -26-

<PAGE>

Partnership will receive, with this Prospectus,  the Supplement that corresponds
to their Partnership.  The Limited Partners of a particular Partnership may also
receive copies of the  supplements  prepared for any or all of the  Partnerships
and copies of such supplements  will be provided  promptly,  without charge,  to
each Limited Partner or his representative who has been so designated in writing
upon written  request to the particular  Partnership  at Eight  Greenway  Plaza,
Suite 824, Houston, Texas 77046.

       All  information  contained in this Prospectus with respect to AmREIT has
been supplied by AmREIT,  and all information  with respect to each  Partnership
has been supplied by such Partnership.

       No person  has been  authorized  to give any  information  or to make any
representation  other  than as  contained  herein in  connection  with the offer
contained  in this  Prospectus,  and if  given  or  made,  such  information  or
representation  must not be relied upon.  This Prospectus does not constitute an
offer to sell or a solicitation of an offer to buy any securities other than the
securities  to  which  it  relates,  nor  does  it  constitute  an  offer  to or
solicitation  of any person in any  jurisdiction to whom it would be unlawful to
make such an offer or solicitation.  The delivery of this Prospectus at any time
does not imply that the information  herein is correct as of any time subsequent
to the date hereof.

                                  RISK FACTORS

       In  considering  whether  to  approve  the  Merger  Agreement,   AmREIT's
shareholders and the Limited Partners should carefully consider,  in addition to
the information included elsewhere in this Prospectus, the following:

Risks Associated With the Merger

       Possible  Disagreement  as to  Partnership  Valuations  . The  terms  and
conditions of the Merger were determined and agreed to by the General Partner on
behalf  of  each  Partnership.  The  Partnerships  were  not  represented  by an
unaffiliated,  independent  person either  individually  or as a group.  Limited
Partners are subject to the risk that the Net Asset  Values of the  Partnerships
and/or the Exchange Price, which were negotiated by the common management of the
Partnerships and AmREIT, do not properly reflect the value of each Partnership's
assets or the Shares,  respectively,  and, accordingly,  the Partnerships in the
aggregate may not have received  sufficient  Shares  consistent  with the actual
value of their assets.  There is no assurance that the Negotiated  Prices of the
properties  will not exceed the actual price at which AmREIT could  purchase the
property in a transaction  between an unrelated seller and an unrelated buyer as
of the Effective Date or at any other time. To the extent the consideration paid
by AmREIT for the Partnership  properties in the Merger exceeds such fair value,
the return on  investment  received by AmREIT as a result of the Merger would be
less than that it could receive from alternative investments.

       Conflicts  of Interest of the General  Partner . The General  Partner had
significant  conflicts  of  interest in  determining  the terms of the Merger on
behalf of the  Partnerships.  The  General  Partner is entitled to receive up to
11,680  shares in  connection  with part of the Merger,  4,276 shares in general
partner  interests  and 7,404  shares from the  purchase of shares with  certain
disposition  fees. The General  Partner is an officer,  director and the largest
shareholder  of AmREIT.  In  addition,  as a result of the  Merger,  the General
Partner will receive up to 350,074 shares of the Share Balance payable to him in
connection with the Adviser Acquisition. Thus, upon completion of the Merger the
General  Partner could own up to  approximately  10.86% of AmREIT's  outstanding
Shares.  The General  Partner  believes  the terms of the Merger are fair to the
Limited  Partners,  and that the ownership and management  relationships did not
influence the General Partner in recommending  that the Limited Partners approve
the Merger. See "CONFLICTS OF INTEREST."

                                      -27-

<PAGE>

       Lack of Independent  Representation  for Each  Partnership . The terms of
the Merger have been  negotiated  and agreed to by the General  Partner  (who is
also  an  Affiliate  of  AmREIT)  on  behalf  of  the  Partnerships  and  by the
Independent  Directors  on behalf of AmREIT.  Thus,  the  Partnerships  were not
individually or as a group separately  represented by parties independent of the
General  Partner  or  AmREIT in  structuring  and  negotiating  the terms of the
Merger.   See  "CONFLICTS  OF  INTEREST."  If  the  Partnerships  had  had  such
independent representation, the terms of the Merger may have been more favorable
to the  Limited  Partners.  In  addition,  if separate  representation  had been
arranged  for  each  Partnership,  any  issues  unique  to the  value of a given
Partnership  might have received greater attention during the structuring of the
Merger,  thereby increasing or decreasing the number of Shares allocable to such
Partnership.

       Value of  Shares . The  Shares  are not  publically  traded  and there is
uncertainty  as to the value of the  Shares  and the  prices  at which  AmREIT's
Shares  may trade in the  event a regular  secondary  market  for the  Shares is
established.  There is no  assurance  that such Shares would not trade below the
Exchange  Price.  In such event,  the value realized from the sale of the shares
would be less than the portion of the  Partnerships' Net Asset Value represented
by the Shares. See "THE MERGER."

       Disproportionate Effect of Inaccurate Valuation . The estimated Net Asset
Values are one of a number of possible reasonable estimates of the fair value of
AmREIT and the  Partnerships.  Therefore,  it is possible  that these  estimated
values would differ from the actual value which could be realized by the Limited
Partners from a sale of their  Partnership's net assets to an unrelated party in
a transaction negotiated at arm's length. In the event these estimated values of
the Partnerships are less than such actual fair value, the undervaluation  would
favor AmREIT.  Conversely, to the extent the estimated values are overvaluations
of the  Partnerships,  the Merger  would favor the  Partnerships  in general and
among the Partnerships, those having the longer real property portfolios.

       Potential  Changes in Distribution  Levels for Limited Partners . Limited
Partners  becoming  shareholders  of AmREIT may not  continue  to  receive  cash
distributions  at the same  levels that  distributions  were  received  from the
Partnerships.  AmREIT,  in order to qualify as a REIT, is required to distribute
with  respect to each  taxable  year  distributions  (other  than  capital  gain
distributions)  to its shareholders in an aggregate amount at least equal to (i)
the sum of (A) 95% of its "REIT taxable income"  (computed without regard to the
dividends paid deduction and its net capital gain) and (B) 95% of the net income
(after tax), if any, from  foreclosure  property,  if any, minus (ii) the sum of
certain items of non-cash income. Such distributions must be paid in the taxable
year to which they relate,  or in the following  taxable year if declared before
AmREIT  timely files its federal  income tax return for such year and if paid on
or before the first regular distribution payment date after such declaration. To
the extent  that  AmREIT  does not  distribute  all of its net  capital  gain or
distributes  at least 95%, but less than 100%, of its "REIT taxable  income," as
adjusted,  it will be subject to tax  thereon  at regular  corporate  tax rates.
Furthermore,  if AmREIT should fail to  distribute  during each calendar year at
least the sum of (i) 85% of its REIT ordinary  income for such year, (ii) 95% of
its REIT capital gain income for such year and (iii) any  undistributed  taxable
income from prior periods, it would be subject to a 4% nondeductible  excise tax
on  the  excess  of  such  required   distribution  over  the  amounts  actually
distributed.   Although  AmREIT  intends  to  continue  paying   quarterly  cash
distributions at current levels in the future,  there is no assurance it will be
able to do so. Also, given the uncertainties  related to the Merger and AmREIT's
business,  it is impossible  to predict with  certainty the impact of the Merger
upon the distributions to Limited Partners who receive Shares in the Merger.

                                      -28-

<PAGE>

       Uncertainties at the Time of Voting as to Participation of Partnerships .
Consummation  of the Merger is subject to the  satisfaction or waiver of certain
conditions,  including,  among other things, obtaining the requisite approval of
the  Limited  Partners.  If  the  Limited  Partners  of  more  than  one  of the
Partnerships  approve the Merger,  AmREIT has the obligation (assuming all other
conditions to  consummation of the Merger are satisfied or waived) to consummate
the Merger with each Participating Partnership.  If the Limited Partners of only
one of the  Partnerships  approve the Merger,  AmREIT has the right, but not the
obligation, to consummate the Merger with the one Participating Partnership. The
extent to which some of the potential  advantages of the Merger will be realized
depends  in part  upon the size of  AmREIT's  portfolio  and the  amount  of its
leverage.

       Because the identity of the  Participating  Partnerships  cannot be known
prior  to  the  end of  the  Consent  Solicitations,  the  resulting  portfolio,
business,  operations  and  leverage,  among other  things,  of AmREIT cannot be
determined until such time. Limited Partners, therefore, cannot know at the time
of voting  precisely the extent to which the actual level of  participation  may
affect AmREIT's business and operations. The greater the number of Participating
Partnerships,  the more assets  AmREIT will  acquire,  resulting in a larger and
more diversified portfolio,  with a greater  diversification of operating risks.
Conversely, the fewer the number of Participating Partnerships, the fewer assets
AmREIT will acquire,  resulting in a smaller and less diversified portfolio with
less diversification of operating risks. This uncertainty makes it difficult for
the Limited Partners to make an informed decision  regarding the ultimate nature
of  AmREIT's  portfolio  and the  financial  and  operating  risks to which  its
business will be subject.

       The following  four of the many  possible  combinations  (scenarios)  are
presented in order to  illustrate  the  differing  levels of assets and leverage
which would result assuming the levels of Partnership  participation stated. The
amounts are based upon assumptions in the Pro Forma Financial  Information as of
September 30, 1998 included in this Prospectus.

                        100%           100%             50%         50%
                     Acceptance     Acceptance      Acceptance   Acceptance
                     (No Notes)   (Maximum Notes)   (No Notes)  (Maximum Notes)
                     ----------   ---------------   ----------  ---------------

Total Assets        $55,968,312     $55,968,312    $44,360,429    $44,360,429

Total Debt            9,868,884      19,683,837      9,868,884     14,776,360

Shares Outstanding    5,740,101       4,575,079      4,073,408      3,490,897

Leverage Ratio 
(Debt to Assets)         17.63%         35.17%         22.25%         33.31%


       As illustrated  above, the leverage ratios range from 17.61% in the event
of  100%  participation,  no  Notes  issued  to  35.17%  in the  event  of  100%
participation and the Maximum Notes issued.  Total assets range from $44,360,429
in  the  event  of  50%  participation  to $55,968,312  in the  event  of  100%
participation.  As total assets increase,  operating risk should decrease due to
the larger and more diversified portfolio.

                                      -29-

<PAGE>

       Risks  Associated  with  Fundamental  Change in Nature  of  Investment  .
Limited  Partners  who  receive  Shares in the  Merger  will have  fundamentally
changed the nature of their investment. These changes include the following:

              Infinite  Life  REIT.  Each of the  Partnerships  was  formed as a
finite-life   investment,   with  Limited   Partners  to  receive  regular  cash
distributions   from  the   Partnership's   net  operating  income  and  special
distributions  upon liquidation of the  Partnership's  real estate  investments,
AmREIT  intends to operate for an indefinite  period of time and has no specific
plans for the sale of its investments.  Further,  AmREIT is not expected to make
any special distributions of liquidation proceeds, unless it is required to make
such a distribution to maintain its REIT status.  Instead of having  investments
liquidated  through the  liquidation  of AmREIT's  assets,  shareholders  should
expect to be able to liquidate their  investment in AmREIT only through the sale
in the public market of the Shares,  and the amount realized through the sale of
the Shares may not be equal to the amount  that would have been  realized by the
shareholders  through the sale of  AmREIT's  assets.  Shareholders  will thus be
subject to the market risks of all public  companies,  particularly  in that the
value of their equity  securities may fluctuate from time to time depending upon
general market conditions and AmREIT's future performance.

              Fundamental  Change in Nature of Investment  from  Pass-through to
REIT.   Limited  Partners  who  become   traditional   shareholders   will  have
fundamentally changed the nature of their initial investment from an entity that
is a  pass-through  entity for federal income tax purposes to an investment in a
REIT,  which in general is not a  pass-through  entity  for  federal  income tax
purposes,  with the exception of certain  undistributed  long-term  gains.  Such
Limited Partners, as shareholders of AmREIT, will be unable to deduct any losses
realized by AmREIT on their individual federal income tax returns.

              AmREIT's  Business  Objectives  Differ from  Partnership  Business
Objectives.  AmREIT has different  business  objectives than the Partnerships in
that AmREIT  intends to grow not only  through  capital  appreciation,  but also
through a continuous program of owning and operating real properties,  which may
include the selling of existing  properties  and the  acquisition  of additional
properties.  Also,  AmREIT intends to acquire  additional  properties by raising
additional capital, borrowing and reinvesting sales proceeds. Raising additional
capital  involves  the risk of diluting the  existing  shareholders'  percentage
interest in AmREIT, while borrowing involves the risks associated with leverage.
AmREIT plans to increase its  leverage up to  approximately  50% of the value of
the real  property  acquired in the Merger and acquire new  property(ies)  using
such borrowed funds.

              Changes in Investment Objectives and Policies.  The investment and
financing  policies  of  AmREIT  and its  policies  with  respect  to all  other
activities,  including  its  growth,  debt,  capitalization,   distribution  and
operating policies, will be determined,  from time to time subject to the Stated
Investment  Policies,  by AmREIT's  Board of  Directors.  These  policies may be
amended or revised  at any time and from time to time at the  discretion  of the
Board without a vote of the shareholders. See "AmREIT AND ITS BUSINESS--AmREIT's
Investment  Objectives." A change in these  operating  policies could  adversely
affect AmREIT's financial condition or results of operations or the market price
of its Shares.

              Loss of Rights by  Limited  Partners.  The  rights of the  Limited
Partners  are  presently  governed  by  either  Nebraska  or  Texas  law and the
Partnership Agreement of each respective Partnership.  After consummation of the
Merger,  the rights of the holders of Units that are converted  into Shares will
be governed by Maryland  law,  AmREIT's  Articles of  Incorporation  and Bylaws.
Certain  differences  may reduce certain  existing  rights of Limited  Partners.
Examples of these  differences  include:  (i) the Partnership  Agreements of the

                                      -30-

<PAGE>

Partnerships  require the  distribution  of net cash from operations and the net
proceeds from  refinancing  of  properties,  unlike the  governing  documents of
AmREIT which do not require distributions under similar circumstances,  with the
payment of such  distribution  being subject to the  discretion  of  Independent
Directors and the distribution  requirements of the Code relating to maintaining
REIT status;  (ii) unlike the Partnership  Agreement of each Partnership,  which
requires that each  Partnership  must  distribute  net proceeds from the sale or
refinancing of properties, AmREIT's governing documents do not contain a similar
requirement and AmREIT  currently does not intend to distribute the net proceeds
resulting from the sale or  refinancing  of  properties,  but rather to use such
proceeds to acquire additional properties or for working capital purposes; (iii)
Limited  Partners expect  liquidation of their investment when the assets of the
Partnership  are  liquidated,   unlike  shareholders  who  may  liquidate  their
investment  by  trading  Shares  in the open  market  rather  than  through  the
liquidation  of  AmREIT's  assets;  and (iv)  whereas the  Partnerships  are not
authorized  to  issue  equity  securities  other  than  the  Units,  AmREIT  has
substantial  flexibility to issue additional equity securities and shareholders,
unlike  Limited  Partners,  face the risk of  dilution  by the  issuance of such
securities. See "COMPARISON OF OWNERSHIP OF UNITS, SHARES AND NOTES."

              Less Limitations on Management of AmREIT.  Currently, the fees and
other compensation which may be paid by a Partnership to the General Partner and
his Affiliates is limited by its Partnership Agreement. As members of management
of AmREIT,  there is no limitation on the salaries or other  compensation  which
AmREIT may pay these persons so long as such compensation is fair and reasonable
and in the best  interests of AmREIT as  determined  by its board of  directors.
Accordingly,  the  General  Partner  and  his  Affiliates  may  receive  greater
compensation  over the term of their  service  to AmREIT  than they would if the
Merger were not consummated.  See "COMPARISON OF OWNERSHIP OF UNITS,  SHARES AND
NOTES" and "AMREIT AND ITS BUSINESS--Management."

       The  Merger  is a  Taxable  Event  . All  taxable  Limited  Partners  who
participate in the Merger will be involved in a taxable transaction resulting in
either taxable income or loss for each Limited Partner. However, no gain or loss
should be currently recognized by tax exempt Partners. The Merger will result in
realization of gain or loss to the Partnership  based on the difference  between
(i)  the  sum  of the  fair  market  value  of  Shares  deemed  received  by the
Partnership  and the  Partnership  liabilities  assumed by AmREIT,  and (ii) the
Partnership's adjusted tax basis in its assets. Each Limited Partner (except, as
discussed below,  certain tax-exempt Limited Partners)  generally will recognize
his/her  allocable  share of such gain or loss  based  upon  his/her  respective
interest  in the  Partnership.  Additionally,  each such  Limited  Partner  will
recognize  taxable  gain to the extent that the fair market  value of the Shares
received by such Limited  Partner  exceeds such Limited  Partner's  adjusted tax
basis in his/her Units.  Gain or loss recognized by the Limited Partners will be
treated as passive income or loss.  Although  Limited Partners should be treated
as having  disposed of their entire interest in the  Partnership's  activity for
purposes of "freeing  up"  suspended  passive  losses from such  activity,  such
results are uncertain. See "MATERIAL FEDERAL INCOME TAX ASPECTS."

       Based on AmREIT's  representation that the Partnerships do not hold their
properties for resale in the ordinary course of business,  the Merger should not
result in recognition of UBTI by certain tax-exempt Limited Partners that do not
hold their Units as a "dealer" or acquired  such  interests  with  debt-financed
proceeds.  Certain tax-exempt  organizations,  however,  do not qualify for such
treatment. See "MATERIAL FEDERAL INCOME TAX ASPECTS."

                                      -31-

<PAGE>

       No Cash  Distributions  to Limited  Partners . The Merger  will result in
taxable income or loss to each Limited  Partner.  Because the Merger will result
in an exchange of Units for Shares,  no Limited Partner will receive cash (other
than cash received in lieu of fractional  Shares) in the Merger to pay any taxes
due on any taxable  income  arising as a result of the Merger.  Thus,  a Limited
Partner may be required to sell Shares or liquidate  other  investments in order
to pay the taxes arising from such taxable income.

       Possible Undisclosed  Liabilities Assumed by AmREIT . At closing,  AmREIT
will assume the liabilities of the Participating  Partnerships.  Any liabilities
of the  Partnerships are to be disclosed in the balance sheets prepared prior to
closing and used by the Partnerships to determine the  Partnerships' Net Cash as
of the  Effective  Time.  Such  balance  sheets may,  however,  not disclose all
liabilities  of the  Partnerships  and,  in the  case of  known  but  contingent
liabilities,  not provide for adequate reserves to satisfy such obligations when
fixed in amount.  Undisclosed and/or contingent liabilities might include, among
others, claims for cleanup or remediation of unknown  environmental  conditions,
tenant  or  vendor  claims  for  pre-Merger   activities,   unpaid   liabilities
unintentionally   omitted   from  the  closing   balance   sheets,   claims  for
indemnification  by the  General  Partners  and other  indemnified  parties  for
pre-Merger events, and claims for undisclosed title defects.

       Expenses of the Merger . Expenses associated with a successful Merger are
expected to total approximately  $450,000 for all parties.  Except for the costs
of the Houlihan Fairness  Opinions,  the Partnerships'  accounting costs and any
valuation or appraisal costs for valuing the Partnerships' properties. The total
of these costs to be borne by the  Partnerships  is  estimated  to be  $150,000.
These costs will be allocated among the Partnerships based on their relative Net
Asset  Values.  In  addition  to each  Partnership's  allocable  share  of these
Partnership  expenses (a Partnership's  "Proportionate  Share") each Partnership
will bear its own direct expenses for Partner communications and correspondence.
If a Partnership  does not elect to  participate  in the Merger  Agreement,  the
General Partner must pay or reimburse that Partnership's Proportionate Share.

       Majority Vote Binds Each Partnership . All Partnerships  must approve the
Merger by a vote of the holders of a majority of the Units of each  Partnership.
If the Merger is approved,  Limited  Partners who do not properly  deliver their
Partnership  Consent  and/or  voted  against the  Merger,  will have their Units
converted into Shares.

       Participating Limited Partners Will Forego the Alternatives to the Merger
There are  alternatives to the Merger,  such as continuing the Partnerships as
they are,  liquidating  the  Partnerships  or merging  them into a  newly-formed
entity.  The benefits of these alternatives are avoiding certain of the expenses
of the  Merger  and  avoiding  the  risks  associated  with  the  Merger  of the
Partnerships.  Retaining the finite-life feature of the Partnerships would allow
investors  to  eventually  receive  liquidation  proceeds  from  the sale of the
Partnerships'  properties,  and a Limited Partner's share of these sale proceeds
could be higher than the amount realized from a sale of an equivalent  number of
the Shares.

       Termination Payments if Merger Fails to Occur . No assurance can be given
that the Merger  will be  consummated.  The Merger  Agreement  provides  for the
payment by a  Partnership  or by AmREIT of  liquidated  damages  in a  specified
amount in the event such party  terminates  the Merger  Agreement  under certain
circumstances.  The  liquidated  damages  amount  in  the  event  a  Partnership
terminates the Merger Agreement under such  circumstances  is its  Proportionate
Share of $500,000.  The obligation to make such payment may adversely affect the
ability of any of the Partnerships or AmREIT to engage in another transaction in
the event the Merger is not  consummated  and may have an adverse  impact on the
financial condition of AmREIT or the Partnerships incurring such obligation.

                                      -32-

<PAGE>

Risks Associated With an Investment in AmREIT

       Lack of Significant Operating History as Self-managed REIT . While AmREIT
was formed on August 17, 1993 and  commenced  business in May 1994,  it has been
operating as a self-managed  REIT only since June 5, 1998. Its operating history
under  self-management  is,  therefore,  limited.  Executive  officers  and  the
majority  of  the  Directors  of  AmREIT  have  had   experience  in  acquiring,
developing, leasing and managing properties, but have only approximately 4 years
experience in managing and operating a real estate investment trust.

       Distributions in Excess of Income and/or Funds From Operations . Although
AmREIT  anticipates  that it will continue to generate income from operations in
the future  based on current  growth  plans,  there can be no  assurance  to the
Limited Partners that it will be able to do so. Furthermore, in the past, AmREIT
has made  distributions to its shareholders in amounts  exceeding its Funds From
Operations and net income for the periods to which such distributions relate.

       Limitations  on  Leverage.   AmREIT's  organizational  documents  do not
quantitatively  limit the amount or percentage of indebtedness AmREIT can incur.
AmREIT  could  become more highly  leveraged,  resulting  in an increase in debt
service that could adversely  affect AmREIT's  ability to make  distributions to
its  shareholders  and  would  result in an  increased  risk of  default  on its
obligations. Subject to other existing loan documents, AmREIT may and intends to
borrow funds in the future,  through secured and/or unsecured credit facilities,
to  finance  its  property  investments.  In the event such  borrowings  require
balloon  payments,  the ability of AmREIT to make such payments will depend upon
its ability to sell or refinance its properties for amounts  sufficient to repay
such loans.  In  addition,  the payment of debt service in  connection  with any
borrowings  may  adversely  affect cash flow and the value of the Shares.  Also,
AmREIT has agreed as a condition  for  registering  the sale of its shares under
certain state  securities  laws, not to incur  indebtedness,  if after doing so,
AmREIT's  total  indebtedness  would  exceed  three  hundred  percent  (300%) of
AmREIT's Net Assets.  The use of borrowed funds in the purchase of properties is
referred to as "Leverage."

       At September 30, 1998,  AmREIT had a total of $9,868,884 of debt 
outstanding,  all of which was unsecured.  This debt represented  approximately
30.13% of AmREIT's total assets.  At September 30,  1998, none of the 
Partnerships had any material debt  outstanding.  See  "MANAGEMENT'S DISCUSSION 
AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF AMREIT."

       On a post-Merger  pro forma basis,  AmREIT would have  outstanding  up to
approximately  $19.7 million of unsecured  and/or secured debt which could equal
as much as  approximately  35% of AmREIT's  total  assets,  assuming  all of the
Partnerships participate and the maximum amount of Notes are issued. The debt in
general contains cross default and cross collateralization  provisions,  whereby
default on one would constitute an event of default on the other loans.

       Most of AmREIT's current debt is pursuant to a $30,000,000 line of credit
with Wells Fargo Bank,  National  Association,  of Houston,  Texas. The terms of
this line include a variable interest rate based on the LIBOR annual rate plus a
spread ranging from 1.625% to 2.150%,  set quarterly based on AmREIT's  leverage
ratio.  AmREIT  intends to  refinance  this  borrowing  prior to  maturity  with
proceeds from future permanent financings or equity offerings.

                                      -33-

<PAGE>

       The issuance of debt securities or additional  equity interests by AmREIT
will be made at such times and under such terms as the Board determines to be in
the best  interests of AmREIT.  It is possible that any such issuance may result
in dilution of the equity of the Shareholders.  AmREIT will not, however,  issue
any debt  securities  or  additional  mortgage  debt which  would  increase  the
Leverage of AmREIT above specified limits on REIT indebtedness, and in any event
will not issue such  securities  unless the historical or  substantiated  future
cash flow of AmREIT,  excluding  extraordinary items, is sufficient to cover the
interest on the debt securities.

       Risks of Leverage.  Following an acquisition, AmREIT intends to increase
its  borrowings  by amounts up to  approximately  50% of the value of the
properties acquired in the Merger.

       The  effects  of  utilizing  leverage  are  to  increase  the  number  of
properties that may be acquired with funds available for investment, to increase
the  potential  for gain,  to  increase  the  aggregate  amount of  depreciation
available  to  AmREIT  and to  increase  the risk of loss.  Also,  while  higher
leverage should enable AmREIT to acquire a greater number of investments, AmREIT
would need to utilize greater funds to make debt service payments resulting from
such  higher   leverage,   which  could  result  in  less  funds  available  for
distributions  to the  Shareholders.  To the extent that AmREIT uses leverage or
increased  amounts of leverage in the purchase of its properties,  the potential
for gain and risk of loss will be increased  accordingly.  If AmREIT defaults on
secured  indebtedness,  the lender  may  foreclose,  and  AmREIT  could lose its
investment in the property.  Mortgage market  conditions and the policies of the
Federal Reserve Board may in the future make it difficult to obtain mortgages on
acceptable terms.

       Risk of  Acceleration  of Mortgage  Financing . In purchasing  properties
subject to financing,  AmREIT may obtain  financing  with  "due-on-sale"  and/or
"due-on-encumbrance"  clauses  which,  upon  future  refinancing  or sale of the
properties, may cause the maturity date of such mortgage loans to be accelerated
and such financing to become due. In such event,  AmREIT may be required to sell
its properties on an all-cash basis, to acquire new financing in connection with
the sale,  or to  provide  seller  financing.  It is not the intent of AmREIT to
provide seller  financing,  although it may be necessary or advisable in certain
instances.  It is unknown whether the holders of mortgages  encumbering AmREIT's
investment  properties will require such  acceleration or whether other mortgage
financing will be available. Such factors will depend on the mortgage market and
on  financial  and  economic  conditions  existing  at the time of such  sale or
refinancing.

              Risks of Balloon Payment  Obligations.  AmREIT may seek to acquire
properties  which are  subject to  mortgage  loans which have a term of not less
than five (5) years,  which  provide  for the  amortization  of the entire  loan
principal,  or a substantial portion thereof, prior to maturity, or which do not
require a balloon payment (i.e., a substantial lump sum principal payment) to be
paid  within the  anticipated  holding  period for the  property.  Nevertheless,
AmREIT may incur borrowing not meeting the foregoing  standards if a majority of
the Independent and Disinterested  Directors deem it to be in the best interests
of AmREIT.  Such mortgages  involve greater risks than mortgages whose principal
amount is  amortized  over the term of the loan,  since the ability of AmREIT to
repay  the  outstanding  principal  amount at  maturity  may be  dependent  upon
AmREIT's ability to obtain adequate  refinancing or to sell the property,  which
will in turn be dependent  upon economic  conditions in general and the value of
the underlying properties in particular.  There is no assurance that AmREIT will
be able to refinance any such balloon payment mortgages at maturity.  Further, a
significant  shrinkage in the value of the underlying property could result in a
loss of the property by AmREIT through foreclosure.

                                      -34-

<PAGE>

       If AmREIT is unable to refinance a balloon  loan at  maturity,  it may be
forced to sell the Property  securing  repayment of the balloon loan (or another
Property),  which sale would be affected by economic  conditions  in general and
possibly  by the  availability  of  financing  to  the  purchaser.  There  is no
assurance  that the proceeds of such sale would be sufficient to repay fully the
balloon  loan.  Any such  refinancing  or sale may  affect the rate of return to
Shareholders  and such sale may  affect the  projected  time of  disposition  of
AmREIT's assets. To the extent that Properties are subject to balloon mortgages,
AmREIT's  objective of increasing  equity through the reduction of mortgage debt
on such Properties may be more difficult to achieve.

       Distributions  as Return of Capital . If AmREIT  generates  cash from its
operations and thereafter  distributes the cash to its  shareholders in the form
of distributions, a portion of those distributions will be deemed to be a return
of  capital  to the extent  the  distribution  exceeds  net income as defined by
generally accepted accounting principles.  The return of capital on a GAAP basis
is calculated  based on distributions to shareholders in excess of net income of
AmREIT allocated to the shareholders.  Non-cash  deductions such as depreciation
and  amortization  generally  reduce net  income of a REIT  below  distributions
creating a return of capital.  A return of capital  will also have the effect of
reducing an investor's tax basis in the investor's Shares.

       Unspecified  Future  Properties . AmREIT  presently  owns interests in 16
properties  and has  contracted  to  finance  with the  option  to  acquire  one
additional  property under  construction.  Upon completion of the Merger, to the
extent  consummated,  AmREIT  intends to finance the  acquisition by development
and/or purchase additional  properties.  Although AmREIT has established certain
criteria for evaluating  particular properties to be acquired by AmREIT, as well
as the tenants of such properties, the specific properties in which the proceeds
of this offering are to be invested  have not been  identified as of the date of
this Prospectus.  Therefore, prospective Shareholders may have no information as
to the  identification  or location of specific  properties,  financing terms or
other relevant  economic and financial data affecting the properties  AmREIT may
acquire  from  such  borrowings  and  little  information  with  respect  to the
financial  performance  of  the  existing  properties,   which  information,  if
possessed by the prospective Shareholder, would assist such person in evaluating
AmREIT.

       Fixed  Expenses .  Interest  and  required  amortization  payments on any
outstanding  debt of AmREIT as well as certain of  AmREIT's  operating  expenses
must be paid without regard to AmREIT's profitability.  In the event AmREIT does
not  operate  profitably  and  exhausts  its  reserves,  it may be  required  to
liquidate certain of its investments to pay its fixed expenses, which could have
an adverse effect on AmREIT's operation.

       Anti-takeover  Provisions . The Articles of  Incorporation  and Bylaws of
AmREIT,  as well as Maryland  Corporate Law, contain a number of provisions that
might  have  the  effect  of  entrenching  current  management  or  delaying  or
discouraging an unsolicited takeover of AmREIT. These provisions include,  among
others, the following:  (a) the power of the Board to issue 10,000,000 Preferred
Shares, with such rights and preferences as determined by Independent Directors;
(b) the power of Independent  Directors to stop  transfers  and/or redeem Shares
under the  following  conditions:  from any  shareholder  who owns,  directly or
indirectly,  9.8% or more of the  outstanding  Shares,  from  any  five or fewer
shareholders who own,  directly or indirectly,  more than 50% of the outstanding

                                      -35-

<PAGE>

Shares  and  from any  other  shareholder  if  Independent  Directors  otherwise
determine  in good faith that  ownership  of the  outstanding  Shares has or may
become  concentrated  to an extent that may prevent AmREIT from  qualifying as a
REIT under the Code;  and (c) Directors  remain in office unless  removed by the
shareholders or if another nominee for Director  receives the vote of a majority
of the  outstanding  Shares,  regardless  of whether  they receive a vote of the
majority  of the  outstanding  Shares at  AmREIT's  annual  meeting.  Any Shares
transferred  in  violation  of the  restrictions  set forth in clause (b) of the
preceding  sentence  become  "Excess  Shares,"  with no voting  or  distribution
rights.  AmREIT  has the power to  purchase  or direct  the sale of such  Excess
Shares, with the sale proceeds being paid to the former owner.

       Limited Liability of Directors and Possible  Inadequacy of Remedies . The
Directors  are directors of a Maryland  corporation  and as such are required to
perform  their  duties in a manner  believed by the  Directors to be in the best
interests  of AmREIT and with such care,  including  reasonable  inquiry,  as an
ordinary   prudent   person  in  a  like   position   would  use  under  similar
circumstances.  A  Director  who  performs  his  duties in  accordance  with the
foregoing  standards  shall not be liable  to  AmREIT  or any other  person  for
failure  to  discharge  his  obligations  as  a  director.  Notwithstanding  the
additional  responsibilities of Independent  Directors,  an Independent Director
will  not  have  any  greater  liability  than  that  of a  Director  who is not
independent.

       Under its Bylaws,  AmREIT is required  to,  under  specified  conditions,
indemnify its Directors,  officers and employees  against all liabilities to the
full extent  permitted  by  Maryland  law.  "AmREIT and Its  Business - Security
Ownership of Certain Beneficial Owners and Management." AmREIT may in the future
obtain  insurance  on behalf of any  director or officer in  reasonable  amounts
against losses arising from tort claims which may be made against them.

       Conflicts  of Interest  with  Management  . AmREIT,  the  Directors,  and
Affiliates  of the  General  Partner  presently  own  Shares  and  may  purchase
additional Shares. Accordingly, following completion of the offering, management
and  its  Affiliates  may  own a  substantial  percentage  of the  total  Shares
outstanding. As Shareholders, these persons can be expected to vote their Shares
in a manner intended to benefit  themselves.  Circumstances  may arise where the
interests of these persons as  Shareholders  may be different  from those of the
other Shareholders.

       Lack of Geographical Diversification . As of the date of this Prospectus,
AmREIT and the Partnerships own properties  located in 12 southwest states,  and
concentrated  in the Dallas and Houston  metropolitan  areas.  AmREIT intends to
make future investments in other geographical areas but there is no assurance it
will do so. If AmREIT's concentration of investments continue to be in a limited
number of states or general  geographical  areas,  it will continue to have high
sensitivity  to the  substantial  risks  of  adverse  changes  in  the  economic
conditions and real estate  markets  within such states or general  geographical
areas.  Adverse trends in these economic  factors could adversely  affect rental
income  and  appreciation  in  value of these  Properties,  which in turn  would
materially affect the continued viability and profit potential of AmREIT.

       Distributions  Subordinate  to Payments on Debt . AmREIT has paid regular
quarterly distributions since its organization. Distributions to shareholders of
AmREIT will be  subordinate  to the prior payment of AmREIT's  current debts and
obligations.  If AmREIT makes  distributions  in the future and, for any reason,
AmREIT did not have sufficient  funds to pay its current debts and  obligations,
distributions  to  shareholders  would be suspended  pending the payment of such
debts and obligations.

                                      -36-

<PAGE>

       Investment  Company  Act of 1940 . The  Directors  intend to conduct  the
operation  of  AmREIT so that it will not be  subject  to  regulation  under the
Investment  Company Act of 1940.  AmREIT may  therefore  have to forego  certain
investments which could produce a more favorable  return.  Should AmREIT fail to
qualify for an exemption from registration  under the Investment  Company Act of
1940, it would be subject to numerous  restrictions under this Act. A failure to
qualify for an exemption under this Act could have a material  adverse affect on
the Shareholders.

       General Risks of Real Estate Investments . Equity real estate investments
are  expected to limit the ability of AmREIT to vary its  portfolio  promptly in
response  to  changing  economic,  financial  and  investment  conditions.  Such
investments will be subject to risks such as adverse changes in general economic
conditions or local conditions (for example,  excessive building resulting in an
oversupply of existing  space or a decrease in  employment,  reducing the demand
for real estate in the area),  as well as other  factors  affecting  real estate
values (i.e., rent controls,  increasing labor,  materials and energy costs, the
attractiveness  of the  neighborhood,  etc.).  Equity  investments  will also be
subject to such risks as adverse changes in interest rates,  the availability of
long-term  mortgage  funds and  additional  debt  financing,  and the ability of
AmREIT to provide for adequate maintenance of its Properties. To the extent that
AmREIT  utilizes  less  amounts of debt to  acquire  its  Properties,  the risks
relating to interest  rates and long-term  financing  will be reduced.  AmREIT's
investments  will be in frontage  retail  properties  and,  like all real estate
equity  investments,  will be  subject  to the risk of  inability  to attract or
retain  tenants  and to the risk of a decline  in  rental  income as a result of
adverse changes in the economic conditions,  local real estate markets and other
factors.  To the extent that AmREIT's  rental income is based on a percentage of
gross  receipts  of retail  tenants,  its cash flow is  dependent  on the retail
success achieved by such tenants.  Also,  certain  expenditures  associated with
equity  investments   (principally   mortgage   payments,   real  estate  taxes,
maintenance and utility costs) are not necessarily decreased by events adversely
affecting  AmREIT's  income from such  investments.  Should  such events  occur,
AmREIT's  equity  investments  could  become  a  burden,  and  distributions  to
Shareholders  may be impaired.  In the event that mortgage  payments are not met
with respect to a Property, AmREIT could sustain a loss on its equity investment
as a result of a foreclosure of mortgages secured by such Property.

Risks Associated with an Investment in the Shares

       Exchange  Price . The value of the  Shares at the  Effective  Time of the
Merger may vary  significantly  from the Exchange Price, the value of the Shares
estimated  for the  purposes  of the Merger as of the date of  execution  of the
Merger Agreement,  the date hereof or the date on which shareholders vote on the
Merger  Agreement,  due to changes in the business,  operations and prospects of
AmREIT, market assessments of the likelihood that the Merger will be consummated
and the  timing  thereof,  general  market  and  economic  conditions  and other
factors.  Also,  because  the Common  Shares  are not  traded in an  established
securities  market,  the Exchange Price is not based on the value for the Common
Shares established by transactions  between willing unrelated buyers and sellers
in a regular secondary market. Neither the Independent Directors nor the General
Partner  can  predict  whether  the Shares  will trade at a price lower than the
Exchange Price or lower than the value of AmREIT's assets after the Merger.

       Because the Exchange Price is fixed at $9.34 per Share,  no provision has
been made to pay  additional  Shares to  Participating  Limited  Partners if the
value of the  Shares  on the  Effective  Date of the  Merger  is lower  than the
Exchange  Price  or  to  decrease  the  number  of  Shares  to  be  received  by
Participating  Limited  Partners if the value of the Shares is greater  than the
Exchange Price on the Effective Date.

                                      -37-

<PAGE>

       No Secondary  Market for the Shares . There is currently no public market
for the Shares and if and when AmREIT seeks to list the Shares in the future, it
intends to list only the Shares and not the Notes. Therefore, it is not expected
that a regular  secondary market for the Notes will exist in the future.  One or
more  broker-dealer  firms may make a market in the Notes or  endeavor  to match
persons  desiring to sell the Notes with  persons  desiring  to  purchase  them;
however,  there is no assurance that one or more  broker-dealers will do so. Any
commissions or other  compensation  paid by buyers or sellers in connection with
such  transactions must be negotiated on an individual basis by the buyer or the
seller and the broker-dealer firm. To the extent one or more broker-dealer firms
advise AmREIT of the  availability  of their services in connection  with any of
the foregoing, AmREIT will provide such information to Noteholders upon request.
AmREIT will not  otherwise  provide any  services  in this  connection  with any
resale of the Notes. See "THE MERGER - Description of Notes."

       Future Public Trading Prices Lower than Exchange Price . Further, even if
a secondary  market for the Shares is established,  there can be no assurance as
to the trading  volume or price of the Shares after the Merger.  Events  outside
the control of AmREIT which would adversely  affect the market value of AmREIT's
assets,  as well as the market value of the Shares,  may occur during the period
from  the date of this  Prospectus  to the date the  Merger  is  consummated  or
thereafter.  All of the  Shares to be  issued to  Limited  Partners  other  than
certain  Affiliates  (Limited Partners holding more than 10% of the Units in the
Partnership) in connection with the Merger will be freely tradeable.  Sales of a
substantial  number of the Shares by Limited Partners following the consummation
of the Merger,  or the perception  that such sales could occur,  could adversely
affect the market price for the Shares after the Merger.

       Illiquidity  of Shares . The Shares  currently  are  illiquid  because no
regular public market exists in which they may be readily sold. Thus,  investors
may not be able to sell the Shares in the  future,  or may only be able to do so
at a substantial discount from the Offering Price.

       Possible  Future  Dilution  . The value of the  Shares  can be diluted by
reason of poor future acquisitions by AmREIT, devaluation of existing properties
of  AmREIT,  or the  subsequent  issuance  of more  Shares  in this and other or
subsequent offerings. Shareholders will be subject to the risk that their equity
interests may be diluted  through  issuance of additional  equity  securities if
such securities are issued for less than fair market value. AmREIT has the right
to issue,  at the discretion of the Board,  Shares other than those to be issued
in the Merger,  upon such terms and  conditions  and at such prices as the Board
may establish. In addition, AmREIT may in the future issue Preferred Shares that
might  have  priority  over  the  Shares  as to  distributions  and  liquidation
proceeds.

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

Risk Considerations Associated with the Notes

       An investment in the Notes involves substantial risk factors. Prospective
investors  are advised to consult  their own advisors to review and evaluate the
economic, tax and other consequences of ownership of the Notes. Such Persons are
not to construe the contents of this Prospectus as investment, legal, accounting
or tax advice.  See "THE MERGER - Description of the Notes." Before  electing to
receive  Notes,  prospective  investors  and  their  advisors  should  carefully
consider, among other things, the following risk considerations:

                                      -38-

<PAGE>

       Speculative  Investment  . The Notes should be  considered a  speculative
investment  in that  AmREIT's  ability to make  timely  principal  and  interest
payments thereon will depend on AmREIT's future success.

       General  Obligations . The Notes will be general  obligations  of AmREIT.
The  Notes  will  be  unsecured  obligations,  and  their  payment  will  not be
guaranteed by any person or entity.  There is no  limitation  on the  additional
secured  debt which AmREIT may issue in the future.  There is no assurance  that
the value of AmREIT's assets will be sufficient to provide required  payments of
principal and interest on the Notes. The Noteholders  would be general creditors
of AmREIT and, as such, their claims against the other assets of AmREIT would be
pari passu with AmREIT's other general creditors.

       Noteholders'   Lack  of  Right  to  Participate  in  AmREIT's  Profits  .
Participating  Limited  Partners  who elect to  receive  Notes  will not hold an
equity  interest  in AmREIT and  therefore  will not be able to  participate  in
earnings or benefit from increases in the value of the Shares, if any, except by
converting their Notes to Shares.

       The Loan Agreement . Each  Noteholder  will be required to enter into the
Loan  Agreement,  whereby the Noteholders may take actions under the Note or the
Loan  Agreement  only by a Majority  Vote,  or through  the  Trustee,  if one is
appointed.  Accordingly,  the persons holding a simple majority of the Notes may
bind all of the  Noteholders  with  respect to certain  matters  concerning  the
Notes, including the waiver of certain defaults under the Notes and the Security
Agreement.  Also,  the  responsibility  and  authority  of the Trustee to act on
behalf of the  Noteholders  is  largely  ministerial  in nature  and is  greatly
limited by the Loan Agreement.  The Loan Agreement has not been registered under
the Trust  Indenture  Act of 1939 and  holders  of the  Notes  will not have the
protections provided under that Act. AmREIT has not qualified the Loan Agreement
under the Trust  Indenture  Act of 1939 in  reliance on an  exemption  from such
qualification set forth in the Act.

       Illiquidity  of Notes . It is not  anticipated  that a regular  secondary
market for the Notes will develop,  thereby making it difficult for  Noteholders
to sell their Notes prior to maturity, or subjecting them to the risk of selling
the Notes at substantial  discounts from their outstanding  principal balance to
facilitate  their sale.  Thus, a Noteholder will likely not be able to liquidate
his  investment in the event of an  emergency,  and the Notes may not be readily
acceptable as collateral for loans.  Accordingly,  purchase of the Notes must be
considered a long-term, illiquid investment.  Participating Limited Partners are
likely to  receive  the full face  amount of their  Notes  only if they hold the
obligations  to  maturity,  which is  approximately  seven (7)  years  after the
Closing Date of the Merger. See "THE MERGER - Description of the Notes."

       Lack of  Sinking  Fund for Notes . The  Notes  will not be  subject  to a
sinking fund.  AmREIT will not be required to set aside funds for the retirement
of or to retire the Notes at any time prior to their due date.

       Risk of  Bankruptcy;  Claims of Other  Creditors  .  Should  AmREIT be in
default under the Notes,  it is possible that AmREIT may seek the  protection of
the Federal  Bankruptcy  Courts or protection under state law debtor  protection
statutes.  Such  proceedings  would delay and possibly  reduce the  Noteholders'
return of  interest  and/or  principal  on the Notes.  In such  event,  AmREIT's
secured  creditors would claim a prior right to AmREIT's assets  (securing their
obligations),   thus  leaving   fewer  assets  to  satisfy  the  claims  of  the
Noteholders.

                                      -39-

<PAGE>

       Limited  Recourse Notes . Under the terms of the Notes,  the  Noteholders
have  no  right  of  personal   recourse   against  the   officers,   directors,
shareholders,  employees  or  agents of  AmREIT  for  payment  of  principal  or
interest,  or for attorneys'  fees and costs which they, as prevailing  parties,
may be entitled to recover.

              Limited  Liability/Indemnification  of Trustee. Under the terms of
the Loan  Agreement,  the  Trustee  will not be  liable to the  Noteholders  for
actions  taken  in good  faith  and not  involving  its  willful  misconduct  in
connection  with its  authority  under the Loan  Agreement.  Moreover,  the Loan
Agreement provides that the Noteholders will jointly and severally indemnify the
Trustee  against any loss it may incur as a result of its exercise of its duties
and  obligations  under  the  Loan  Agreement.  See  "THE  MERGER  --  The  Loan
Agreement."

              Costs of Trustee Representation.  The Loan Agreement provides that
AmREIT will be  responsible  for the payment of the Trustee's  fees and expenses
resulting from a default by AmREIT. Nevertheless, in the event that AmREIT is in
default, it is likely that AmREIT will be either unwilling or unable to pay such
costs.  Under such  circumstances,  the  Trustee  is likely to require  that the
Noteholders  advance its fees and costs  before the Trustee will take any action
requested by the Noteholders. Any such payments advanced by the Noteholders will
be added to the principal  amount of the Notes.  However,  there is no assurance
that the Noteholders will be able to recover any such payments from AmREIT.  See
"THE MERGER -- The Loan Agreement" below.

       Retirement/Replacement  of Trustee . The Loan Agreement provides that the
Trustee,  if  appointed,  may resign or be replaced at any time upon thirty (30)
days' prior notice.  In the event the Trustee  resigns  and/or is replaced,  the
Noteholders  will be  required  to find  and,  by a  Majority  Vote,  appoint  a
successor or replacement  Trustee.  Because the Loan Agreement provides that the
Trustee is the exclusive  representative  of the Noteholders with respect to the
matters  set forth  therein,  the  inability  of the  Noteholders  to  appoint a
successor or  replacement  Trustee could  severely limit their ability to pursue
their rights in connection  with the Notes.  Moreover,  while the Loan Agreement
requires AmREIT to pay certain costs and expenses of the Trustee, it is possible
that in the event the Trustee resigns or is replaced by the  Noteholders  AmREIT
will either be unwilling or unable to satisfy these obligations.  In such event,
the successor or  replacement  Trustee would likely  require the  Noteholders to
advance such amounts as a condition to its becoming Trustee.  See "THE MERGER --
The Notes--The Loan Agreement."

       Usury  Laws . The  payment  of  interest  on the Notes will be subject to
applicable  usury law. The General Partner believes the interest on the Notes is
not a usurious  rate of interest.  However,  some  uncertainty  exists as to the
application of the  appropriate  usury law to any interest paid under the Notes.
Which  state's  usury law will be applied will  generally  depend on a number of
factors,  including  where the Notes were sold.  AmREIT believes the interest on
the Notes will not exceed the applicable usury limitations,  and, although usury
laws usually  exempt certain types of  transactions,  there is no assurance that
applicable  state usury laws will provide an exemption  applicable to the Notes.
Also,  transactions which have connections with a number of states,  such as may
be the situation with the sale of the Notes, may raise an issue of which state's
usury laws  correctly  apply.  In the event the Notes were  determined  to pay a
usurious rate of interest, under applicable usury law, the lenders (Noteholders)
would not be entitled to receive  interest to the extent of such  usurious  rate
and may be liable for damages.

                                      -40-

<PAGE>

       Ability To Repay Notes . AmREIT will rely substantially on the success of
its future business  operations to generate  sufficient  funds to timely service
the Notes.  While management  believes  AmREIT's ability to achieve these future
operating  results is good, there is no assurance that AmREIT will be able to do
so.  AmREIT's  future  operations  budgets are based on a number of assumptions,
both about the economy in general and AmREIT's specific business operations.  In
general,  budgets assume certain economic projections as to future inflation and
interest rates and revenues from AmREIT's various businesses,  all of which will
depend  substantially  on factors beyond  AmREIT's  control.  Interest rates and
levels of economic activity have been particularly volatile in recent years, and
any significant  increase in interest rates or downturn in the level of economic
activity,  particularly  those  relating  to the  real  estate  industry,  would
materially  impair AmREIT's  ability to achieve its budgeted levels of operating
income. See "AMREIT PRO FORMA FINANCIAL STATEMENTS."

       Prior Claim of Noteholders . The holders of the Notes will have the right
to receive  the payment of interest  and  principal  on their Notes prior to the
Shareholders' receiving distributions with respect to their Shares. Accordingly,
should AmREIT  dissolve and liquidate,  it is possible that the  Noteholders may
receive  a return  of the  whole of their  investment,  while  the  Shareholders
receive either none or a small portion of their original investment.

Risks Associated with the ALV Payment Election

       Risk of ALV Payment Election Obligations . If the Partners holding 25% of
all Partnership Units outstanding choose the ALV Payment Election,  AmREIT could
be obligated to pay such  persons $7.5 million or more within  twelve  months of
the Effective Date.  This obligation  could be greater because AmREIT can choose
to proceed with the Merger of a  Partnership  even if Limited  Partners  holding
more than 25% of its outstanding Units make the ALV Payment Election. Management
believes that it will be able to satisfy its  obligations  under the ALV Payment
Election from available  cash  resources,  including  cash  reserves,  operating
revenues,  and borrowing  under  existing  and/or  proposed  credit  facilities.
However,   if  AmREIT  does  not  have  sufficient  funds  to  timely  pay  such
obligations,  it would need to find sufficient  funds from other sources and may
be required to sell one or more of its properties on unattractive terms in order
to do so.

       Risk of Unsecured  Obligation . AmREIT's obligation under the ALV Payment
Election is unsecured, and Limited Partners making the ALV Payment Election will
become general creditors of the Partnership. In the event AmREIT fails to timely
pay this  obligation,  such electing  Limited  Partners would not have a secured
interest in any of  AmREIT's  properties  and would be required to pursue  their
claims as general creditors.

       Risk of Appraisals to Limited Partners . Under the ALV Payment  Election,
Partners  making the Election will not know the identity of the Appraiser  until
after the Effective Date of the Merger.  Accordingly,  Limited Partners will not
have the opportunity to review and consider the qualifications and experience of
the Appraiser.  Moreover, an appraisal is merely the appraiser's estimate of the
fair value of the property  appraised under the conditions and circumstances set
forth  in  the  appraisal.   In  practice,   reasonable  appraisers  can  differ
substantially  in their opinions of the fair value of a given property under the
same set of conditions  and  circumstances.  Accordingly,  there is no assurance
that the  Appraised  Value of the property  will not be higher or lower than the
value  of  the  property   which  would  be  determined   through  arm's  length
negotiations by an unrelated buyer and unrelated seller.

                                      -41-

<PAGE>

       Also,  the  Appraiser  will be  appointed  by the Board of  Directors  of
AmREIT. The AmREIT Board of Directors does not owe a fiduciary obligation to the
Limited Partners and has a conflict of interest with the Limited Partners,  as a
lower Appraised Value would benefit AmREIT and its shareholders (including those
Limited  Partners  electing  to receive  Shares and Notes in the  Merger) at the
expense of the Limited Partners making the ALV Payment Election.

       Risks of Appraisals to AmREIT . The  Appraised  Value of a  Partnership's
properties,  upon which the amount to be paid to Limited  Partners  choosing the
ALV Payment Election will be based,  will not be known until after the Effective
Date.  There  is a  possibility  that  the  Appraised  Value  for  one  or  more
Partnerships could exceed the Negotiated Price of such Partnership's properties.
Thus, AmREIT could be obligated to purchase Units under the ALV Payment Election
at a cash price which  exceeds the value of the Units agreed to for the purposes
of the Merger.

Risks Associated with an Investment in Real Estate

       Effect of Economic and Market Conditions . Investments in real estate may
involve a high level of risk.  One of the risks of  investing  in real estate is
the possibility  that it will not generate  income  sufficient to meet operating
expenses  or will  generate  income and capital  appreciation,  if any, at rates
lower than those anticipated or available through  investment in comparable real
estate or other investments.  Income from properties and yields from investments
in properties  may be affected by many  factors,  including the type of property
involved,   the  form  of   investment,   conditions   in   financial   markets,
over-building,  a reduction in rental  income as the result of the  inability to
maintain  occupancy levels,  adverse changes in applicable tax laws,  changes in
general economic  conditions,  adverse local conditions (such as changes in real
estate zoning laws that may reduce the  desirability of real estate in the area)
and acts of God,  such as  earthquakes  or floods.  Some or all of the foregoing
conditions may affect the properties.

       Renewal of Leases and  Reletting of Space . AmREIT will be subject to the
risks that,  upon  expiration,  the leases on its properties may not be renewed,
the space may not be relet or the terms of renewal or reletting  (including  the
costs of required  renovation or  concessions  to tenants) may be less favorable
than current lease terms.  If it is unable to promptly relet or renew the leases
for all or a  substantial  portion  of the space,  if the rental  rate upon such
renewal or reletting were  significantly  lower than expected or if its reserves
proved  inadequate,  then  AmREIT's  cashflow,  FFO and ability to make expected
distributions to its shareholders may be adversely affected.

       Investment Illiquidity . Real estate investments are relatively illiquid.
Such  illiquidity  tends to limit  the  owner's  ability  to vary its  portfolio
promptly in response to changes in economic or other  conditions.  In  addition,
federal income tax provisions applicable to REITs limit a REIT's ability to sell
properties held for fewer than four years,  which may affect AmREIT's ability to
sell  properties  at a  time  which  would  be  in  the  best  interest  of  its
Shareholders.

       Operating Risks . Properties may be subject to all operating risks common
to real  estate  developments  in general,  any or all of which might  adversely
affect occupancy or rental rates. In addition,  increases in operating costs due
to inflation and other factors may not necessarily be offset by increased rents.
If operating expenses  increase,  the local rental market for properties similar
to AmREIT may limit the extent to which rents may be increased to meet increased
expenses without decreasing occupancy rates. If any of the above occur, AmREIT's
ability to make distributions to shareholders could be adversely affected.
      
                                      -42-

<PAGE>

       Competition. AmREIT's properties are predominantly  located in the South
and  Southwest.  All of AmREIT's  properties  are located in areas that  include
competing properties.  The number of competitive properties in a particular area
could have a material  adverse effect on both AmREIT's ability to lease space at
any of its properties or at any newly  developed or acquired  properties and the
rents charged. AmREIT may be competing with owners,  including,  but not limited
to,  other  REITs,  insurance  companies  and  pension  funds that have  greater
resources  than  AmREIT.  There is no  dominant  competitor  in any of  AmREIT's
markets.

       Risks in  Construction  on  Properties  . AmREIT may on occasion  acquire
properties and construct  improvement thereon or acquire Property under contract
for development. Investment in such properties to be developed or constructed is
subject to more risks than are  investments in fully  developed and  constructed
properties with operating histories.  In connection with the acquisition of such
properties,  AmREIT may advance on an unsecured basis, a portion of the purchase
price,  either in the form of cash, a conditional letter of credit or promissory
note, or some combination  thereof. In the case of any Property which is not yet
completed at the time of purchase,  AmREIT will be dependent  upon the seller or
lessee to fulfill its  obligations,  including  the return of  advances  and the
completion of  construction.  Such party's  ability to carry out its obligations
may be affected by financial and other  conditions  which are beyond the control
of AmREIT.

       If AmREIT acquires properties on which improvements are to be constructed
or completed,  it will be subject to risks in connection with the ability of the
general  contractors and the subcontractors to control the construction costs or
to build in conformity with plans, specifications and timetables. The failure of
a contractor  to perform may  necessitate  legal action by AmREIT to rescind its
construction contract or to compel performance or, under certain  circumstances,
to rescind its purchase contract. There can be no assurance that a rescission of
AmREIT's purchase contract will be granted.  In the event it is granted,  AmREIT
may be compelled to sue for damages.  Such legal actions may result in increased
costs to AmREIT. Additionally, the failure of a contractor to perform may result
in  increased  costs to AmREIT as a result of  foreclosure  by the  construction
lender,  or due to the need for AmREIT to complete the project.  Performance may
also be affected or delayed by conditions beyond the contractor's  control, such
as building restrictions, clearances and environmental impact studies imposed or
caused by governmental bodies, labor strikes, adverse weather, unavailability of
materials or skilled labor and by financial insolvency of the general contractor
or any  subcontractors  prior to  completion of  construction.  Such factors can
result in increased costs of a project and  corresponding  depletion of AmREIT's
working capital and reserves, and in loss of permanent mortgage loan commitments
relied upon as a primary source for repayment of construction costs.

       AmREIT may make periodic progress payments to the general  contractors of
properties  prior to the  completion of  construction.  By making such payments,
AmREIT may incur substantial  additional  risks,  including the possibility that
the  developer or contractor  receiving  such payments may not fully perform the
construction  obligations  in accordance  with the terms of his  agreement  with
AmREIT and that AmREIT may be unable to enforce  the  contract or to recover the
progress  payments.  AmREIT may require a labor and material  bond, a completion
bond or  performance  bond or more than one of the  foregoing in order to insure
performance and reduce risk of loss associated with  construction.  While AmREIT
intends to use such  controls and make  disbursements  to the builder only as it
deems necessary,  there can be no assurance as to whether AmREIT will be able to
implement a particular  control in any given transaction and whether any control
adopted will, in fact, limit risk.

                                      -43-

<PAGE>

       Risks of  Property  Leased  to a Single  Tenant . In leases  with  single
tenants,  the  continued  viability  of the lease will  depend  directly  on the
continued  financial  viability of one tenant. If the tenant fails and the lease
is terminated, AmREIT would incur a reduction in cash flow from the property and
the value of the property would be decreased. Also, where two or more properties
have the same  tenant,  or related  tenants,  the  continued  viability  of each
property would depend directly on the financial viability of a single tenant. To
help mitigate these risks, AmREIT will continue to consider the creditworthiness
and  financial  strength of the tenants of its  properties  at the time they are
acquired.

       Risks of Net Leases . Net leases  frequently  provide the tenant  greater
discretion in using the leased property than ordinary  property leases,  such as
the right to freely  sublease the property,  to make  alterations  in the leased
premises,  and to early termination of the lease under specified  circumstances.
Further,  net leases are typically for longer lease terms and, thus, there is an
increased  risk that any rental  increase  clauses in future  years will fail to
result in fair market  rental rates during those years.  The original  leases on
AmREIT's existing properties are for original terms ranging from 10 to 20 years.

       In the event a lease is terminated, there can be no assurance that AmREIT
will be able to lease the property for the rent previously  received or would be
able to sell the property without incurring a loss. AmREIT could also experience
delays in enforcing its rights against defaulting  tenants.  For example, in the
event a defaulting tenant declared bankruptcy,  AmREIT would likely be unable to
promptly  recover the property from the tenant under the bankruptcy  proceedings
and there is no  assurance  that AmREIT would  receive rent in such  proceedings
sufficient  to cover its expenses with respect to the  property.  Moreover,  the
provisions  applicable to real estate  investment trusts in the Internal Revenue
Code may restrict  AmREIT's ability to deal with a new tenant after  termination
of the lease. In the event a tenant does not pay rent, it is likely AmREIT would
not only lose the net cash flow from the  property  but also  might  need to use
cash  flow  generated  by other  properties  to meet  mortgage  payments  on the
defaulted  property in order to prevent  foreclosure.  Certain prior Programs of
Affiliates of AmREIT have experienced adverse business  developments,  including
the filing by tenants for  protection  from  creditors  under  Chapter 11 of the
Bankruptcy Code and  involvement in litigation,  as a result of which AmREIT has
released the properties formerly occupied by such tenants.

       In evaluating a possible investment by AmREIT, the  creditworthiness,  or
financial strength, of a tenant generally will continue to be a more significant
factor  than the value of the  Property  without a lease with the tenant and the
appraised  value of a Property will  probably  reflect the value of the tenant's
ongoing lease of such Property.

       Risks of Joint Ventures . AmREIT may  participate in joint  ventures.  It
presently  is  involved  in  four  such  joint  ventures  with  certain  of  the
Partnerships  in  which  it  holds  a  51%,  54.84%,  51.9%  and  51%  interest,
respectively.  Investments  in joint  ventures  may involve  risks which may not
otherwise  be present  where  investments  are made  directly  by AmREIT in real
property.  These risks  include  those  associated  with the ability of AmREIT's
joint venture partner to perform,  risks that the joint venture partner may from
time to time have economic or business interests or goals which are inconsistent
with or adverse to those of AmREIT and risks where the joint venture partner may
take actions  contrary to the requests or  instructions of AmREIT or contrary to
AmREIT's objectives or policies. For instance, actions by one joint venturer may
result  in the  Property  being  subjected  to  liabilities  in  excess of those
contemplated  by the  terms of the joint  venture  agreement,  thereby  exposing
AmREIT to liabilities of the joint venture in excess of its proportionate  share
of such liabilities or may have other adverse consequences to AmREIT.  Moreover,
there is the additional  risk that the joint  venturers may not be able to agree
on matters relating to the Property they jointly own.  Although each joint owner
will have a right of first  refusal to purchase the other owner's  interest,  in
the event a sale is desired,  the joint owner may not have sufficient  resources
to exercise such right of first refusal.

                                      -44-

<PAGE>

       AmREIT  also  may  from  time  to time  participate  jointly  with  other
investors,  including, possibly investment programs or other entities affiliated
with  management,  in  investments as  tenants-in-common  or in some other joint
venture  arrangement.  The risks of such joint ownership may be similar to those
mentioned above for joint ventures and, in the case of a tenancy-in-common, each
co-tenant  normally has the right,  if an unresolvable  dispute arises,  to seek
partition of the  Property,  which  partition  might  decrease the value of each
portion of the divided Property.

       No Assurance of Property  Appreciation,  REIT Profit or Dividends . While
AmREIT will attempt to buy leased,  income-producing properties at a price at or
below the appraised  value of such  properties,  there is no assurance  that any
properties acquired by AmREIT will operate at a profit, will appreciate in value
or will ever be sold at a profit, or that dividends will be paid by AmREIT.  The
marketability  and  value of any such  properties  will be  dependent  upon many
factors beyond the control of AmREIT. There is no assurance that there will be a
ready market for AmREIT's properties.

       Risks of  Investing  in Special  Purpose  Properties . AmREIT may acquire
properties  which are  specifically  suited to the needs of particular  tenants,
including  retail or commercial  facilities.  For example,  AmREIT  already owns
interest in a medical clinic building,  two branch bank buildings, a Property on
which a fast-food restaurant is situated,  two properties on each of which music
retail  stores are  operated,  and three  properties  on which large retail shoe
stores are operated.  The value of these properties would be adversely  affected
by the  failure  of the  specific  tenant  for which they are suited to renew or
honor its lease. Such properties would typically  require extensive  renovations
to adapt them for new uses by new tenants.  Also, it may be difficult for AmREIT
to sell special purpose properties to persons other than the tenant.

       Possible  Environmental  Liabilities . Under various  federal,  state and
local  environmental laws,  ordinances and regulations,  an owner or operator of
real estate may become liable for the costs of removal or remediation of certain
hazardous substances released on or in its property.  Such laws typically impose
cleanup responsibility and liability without regard to whether the owner knew of
or  was  responsible  for  the  presence  of  the  contaminants.  The  costs  of
investigation, remediation or removal of such substances may be substantial, and
the  presence of such  substances,  or the failure to  properly  remediate  such
property, may adversely affect the owner's ability to sell or rent such property
or to borrow  using such  property  as  collateral.  Persons who arrange for the
disposal or treatment of  hazardous or toxic  substances  also may be liable for
the costs of  removal or  remediation  of such  substances  at the  disposal  or
treatment  facility,  whether or not such  facility is owned or operated by such
person.  Finally,  the owner of a site may be  subject  to common  law claims by
third  parties  based  on  damages  and  costs   resulting  from   environmental
contamination emanating from a site.

       Certain federal,  state and local laws,  regulation and ordinances govern
the removal,  encapsulation  or  disturbance  of  asbestos-containing  materials
("ACMs") when such  materials are in poor  condition or in the event of building
remodeling, renovation or demolition. Such laws may impose liability for release
of ACMs and may  provide  for third  parties  to seek  recovery  from  owners or
operators  of real  estate  for  personal  injuries  associated  with  ACMs.  In
connection  with its  ownership,  management  and  operation of its  properties,
AmREIT  may be  potentially  liable  for  such  costs.  Neither  AmREIT  nor any
Partnership has been notified by any  governmental  authority or any other third
party of any  noncompliance,  liability or other claim in connection with any of
its properties.

                                      -45-

<PAGE>

       AmREIT may not  always  obtain its own  environmental  inspection  of the
Partnerships'  properties.  Based on management's previous inspections,  general
familiarity  with the  Partnerships'  properties  and its knowledge of the area,
management  believes  that the  properties  are in  compliance  in all  material
respects with all applicable federal, state and local ordinances and regulations
regarding hazardous or toxic substances.  Nevertheless, there is no assurance or
guarantee  that  hazardous  or toxic  substances  will  not  later be found on a
property or that a property will not  subsequently  be found in violation of any
federal,  state or local  environmental  law or  regulation.  AmREIT may find it
difficult  or  impossible  to sell a  property  prior to or  following  any such
cleanup. If such substances are discovered after AmREIT sells a property, AmREIT
could be liable to the  purchaser  thereof if AmREIT  knew or had reason to know
that such  substances  or sources  existed.  In such case,  AmREIT could also be
subject to the costs described above.

       AmREIT's management believes that its properties are in compliance in all
material  respects  with all  federal,  state and  local  laws,  ordinances  and
regulations  regarding  hazardous or toxic  substances  or  petroleum  products.
AmREIT  has  not  been  notified  and is not  otherwise  aware  of any  material
noncompliance,  liability or claim relating to hazardous or toxic  substances in
connection with any of its properties.

       Risks of Cost in Complying  with the Americans  With  Disabilities  Act .
Title III of the Americans  with  Disabilities  Act of 1990  ("ADA"),  42 U.S.C.
Sect.  12101, et seq.,  prohibits  discrimination  in the private  ownership and
operation of real estate. Title III addresses the design, construction,  and use
of places of public accommodation and commercial facilities by private entities.
In general, Title III provides that private entities who own, operate, lease, or
lease to a place of public  accommodation  cannot  discriminate  against persons
with  disabilities  in the  facility  itself or the  activities  and  operations
conducted within the facility. Title III mandates that persons with disabilities
be provided accommodations and access equal to, or similar to, that available to
the general public. In order to ensure that AmREIT's  properties comply with the
ADA, AmREIT may incur costs necessary to remove  "architectural  barriers," that
is,  everything  that prevents a person with a disability from enjoying full and
equal use of a facility.  These costs may be prohibitive  in certain  situations
and thereby  prevent  AmREIT  from  acquiring  a Property  that would  otherwise
qualify for acquisition.  In addition,  the costs of compliance with the ADA may
have a significant adverse impact on AmREIT's profits.

       Additional   and  future   legislation   may  impose  other   burdens  or
restrictions on owners with respect to access by disabled persons.  The ultimate
costs of complying with the ADA and other similar  legislation are not currently
ascertainable  and, while such costs are not expected to have a material adverse
effect on AmREIT,  such costs could be substantial.  Limitations or restrictions
on the  completion  of certain  renovations  may limit  application  of AmREIT's
investment  strategy in certain  instances or reduce overall returns on AmREIT's
investments.

       Risks in Providing  Financing to Purchasers  of REIT  Properties . AmREIT
may provide  financing to purchasers of its  properties in order to effect their
sale. This financing would result in a delay of AmREIT's receipt of the proceeds
from the sale of the Property and in essence would result in AmREIT's  investing
in a loan to such  person.  AmREIT may provide such  financing in  circumstances
where lenders are not willing to make loans secured by commercial real estate or
may find it desirable where a purchaser is willing to pay a higher price for the
property than it would without such financing.

                                      -46-

<PAGE>

       Risks of  Leaseback  Transactions  . AmREIT,  on  occasion,  may lease an
investment  Property  back to the seller  for a certain  period of time or until
stated rental income  objectives  are obtained.  When the  seller/lessee  leases
space to tenants, the seller/lessee's  ability to meet its mortgage payments and
its rental  obligations  to AmREIT would be subject to the risk that the tenants
may be unable to meet their lease  payments to the  seller/lessee.  A default by
the  seller/lessee  or other  premature  termination of the leaseback  agreement
could,  depending on the size of the Property and AmREIT's ability to manage and
release it  successfully,  have an adverse  effect on the financial  position of
AmREIT,  since AmREIT may suffer a loss from operation of such Property.  In the
event of such a default or termination,  there is no assurance that AmREIT would
be able to find new tenants for the Property without incurring a loss.

       Also, a seller,  in negotiating  the terms of an  acquisition  which will
require  the  seller to lease the  Property  back for some  period of time,  may
attempt  to include in the  acquisition  price all or some  portion of the lease
payments  required to be made under the lease.  If the seller is  successful  in
such  attempt,  AmREIT  may pay an  increased  price  upon  acquisition  where a
leaseback is involved.  Further,  leaseback revenues from properties leased back
to  sellers  may be deemed  to be a return of  capital  rather  than  investment
income.

       Accounting  for Net Lease  Transactions  . Certain  accounting  standards
require  leases to be  classified  for  financial  reporting  purposes as either
capital  leases or operating  leases.  Capital  leases are required to appear as
assets and  liabilities  on the lessee's  balance sheet.  Transactions  in which
AmREIT  acquires a deed to a Property may or may not be recognized as a sale for
financial  reporting  purposes due to the inclusion of certain provisions in the
lease of the property.  These  accounting  standards  might make  sale-leaseback
transactions  less  desirable  for the  seller-tenant  that  wants to treat  the
sale-leaseback  with AmREIT as an operating lease and,  therefore,  might reduce
the prospective number of properties available for net lease investment.

       Risks of Energy  Shortages  and  Allocations  . There may be shortages or
increased  costs of fuel,  natural gas,  water, or electric power or allocations
thereof by suppliers or governmental regulatory bodies in the areas where AmREIT
purchases properties,  in which event the operation of properties to be acquired
by AmREIT may be adversely affected.  AmREIT will endeavor,  where feasible,  to
provide for the  pass-through of any such increases to tenants of the properties
through lease provisions to that effect.

       Competition  for Investments . The results of REIT operations will depend
upon the availability of suitable  opportunities  for investment,  which in turn
depends to a large extent on the type of investment  involved,  the condition of
the  money  market,  the  nature  and  geographical  location  of the  property,
competition  and other factors,  none of which can be predicted with  certainty.
AmREIT will continue to compete for acceptable  investments with other financial
institutions,   including   insurance   companies,   pension   funds  and  other
institutions,  real estate investment trusts and limited partnerships which have
investment objectives similar to those of AmREIT. Many of these competitors have
greater resources than AmREIT and have greater experience than the Directors and
AmREIT.

       Uninsured  and  Underinsured  Losses  Could  Result  in Loss of  Value of
Property  .  AmREIT  carries  comprehensive  liability,  fire,  flood,  extended
coverage  and rental  loss  insurance  with  respect to its  properties  and its
management believes such coverage is of the type and amount customarily obtained

                                      -47-

<PAGE>

for or by an owner of real  property  assets  similar to AmREIT's  real property
assets. Similar coverage will be obtained for properties acquired in the future.
However, there are certain types of losses,  generally of a catastrophic nature,
such as  losses  from  floods or  earthquakes,  that may be  uninsurable  or not
economically   insurable.   AmREIT's  management  exercises  its  discretion  in
determining amounts,  coverage limits and deductibility provisions of insurance,
with a view to maintaining  appropriate  insurance on AmREIT's  investments at a
reasonable  cost and on suitable  terms.  This may result in insurance  coverage
that in the event of a substantial  loss would not be sufficient to pay the full
current market value or current  replacement  cost of AmREIT's lost  investment.
Inflation,   changes   in   building   codes   and   ordinances,   environmental
considerations  and other factors also might make it infeasible to use insurance
proceeds  to replace  the  property  after  such  property  has been  damaged or
destroyed.

       Adjacent  Properties . Although it is not expected to occur, if AmREIT or
its  Affiliates  acquire  properties  that are  adjacent  to  other of  AmREIT's
properties,  the value of such  properties  acquired by AmREIT or its Affiliates
may be enhanced by the adjacent  interests of AmREIT.  It is also  possible that
such newly acquired  properties would be in competition  with AmREIT's  adjacent
properties for prospective tenants.

Risks Associated With Federal Income Taxation of AmREIT

       Adverse  Consequences  of Failure to Qualify as a REIT . AmREIT  believes
that it has  operated  so as to  qualify  as a REIT  under  the Code  since  its
formation.  Although  management of AmREIT  believes that it is organized and is
operating in such a manner,  no assurance  can be given that AmREIT will be able
to  continue  to operate  in a manner so as to  qualify or remain so  qualified.
Qualification as a REIT involves the application of highly technical and complex
provisions of the Code and the Regulations  promulgated  thereunder  relating to
REITs (the "REIT  Provisions")  for which  there are only  limited  judicial  or
administrative  interpretations and the determination of various factual matters
and circumstances not entirely within AmREIT's control. For example, in order to
qualify as a REIT,  at least 95% of  AmREIT's  gross  income in any year must be
derived  from  qualifying   sources  and  AmREIT  must  make   distributions  to
shareholders  aggregating  annually  at  least  95% of its REIT  taxable  income
(excluding net capital gains).  In addition,  no assurance can be given that new
legislation, regulations, administrative interpretations or court decisions will
not change the tax laws with respect to  qualification  as a REIT or the federal
income tax consequences of such qualification.  AmREIT is not aware, however, of
any currently pending tax legislation that would adversely affect its ability to
continue to qualify as a REIT.

       For any taxable year that AmREIT  fails to qualify as a REIT,  it will be
subject to federal income tax (including any applicable alternative minimum tax)
on its taxable income at corporate rates. In addition, unless entitled to relief
under  certain  statutory  provisions,  AmREIT  also will be  disqualified  from
treatment as a REIT for the four taxable  years  following the year during which
qualification  is lost. This treatment  would reduce the net earnings  available
for investment or  distribution  to  shareholders  because of the additional tax
liability to AmREIT for the year or years involved.  In addition,  distributions
no longer would qualify for the dividends  paid deduction nor would there by any
requirement that such distributions be made. To the extent that distributions to
shareholders  would have been made in anticipation  of AmREIT's  qualifying as a
REIT,  AmREIT might be required to borrow  funds or to liquidate  certain of its
investments to pay the applicable tax.

       Risks  of  Excise  Tax  and/or  Penalties  .  A  violation  of  the  REIT
Provisions,  even where it does not cause  failure  to  qualify  as a REIT,  may

                                      -48-

<PAGE>

result in the  imposition on AmREIT of substantial  excise taxes,  such as where
AmREIT engages in a prohibited transaction where it is determined to be a dealer
in real  property.  Because the question of whether such a violation  occurs may
depend on the facts and  circumstances  underlying  a given  transaction,  it is
possible  that  such  violations  could  inadvertently   occur.  To  reduce  the
possibility of an  inadvertent  violation,  the Directors  intend to rely on the
advice of legal counsel in situations  where they perceive REIT Provisions to be
inconclusive or ambiguous.

       Changes  in  Tax  Laws .  The  discussions  of  the  federal  income  tax
considerations  of this  offering are based on current law,  including the Code,
the  Regulations,  certain  administrative  interpretations  thereof  and  court
decisions.  Future events, such as court decisions,  administrative  rulings and
interpretations  and  changes  in the tax laws or  Regulations,  that  change or
modify these  provisions  could result in treatment under the federal income tax
laws for AmREIT and/or the  Shareholders  that differs  materially and adversely
from that described in this Prospectus, both for taxable years arising after and
before such event. There is no assurance that future legislation, administrative
interpretations or court decisions will not be retroactive in effect.

       Risks for IRAs and Investors Subject to ERISA . Fiduciaries of a pension,
profit sharing or other employee  benefit plan subject to ERISA should  consider
whether the  investment in Securities  of AmREIT  satisfies the  diversification
requirements  of ERISA,  whether the  investment is prudent in light of possible
limitations on the marketability of the Securities, whether the investment would
be an improper  delegation of control over or responsibility for plan assets and
whether such  fiduciaries  have authority to acquire such  Securities  under the
appropriate  governing instrument and Title I of ERISA. Also,  fiduciaries of an
Individual  Retirement Account ("IRA") should consider that an IRA may only make
investments that are authorized by the appropriate governing instrument.

       Restrictions on Payment of Dividends . The terms of the Notes and present
institutional credit arrangements may, in certain circumstances, restrict AmREIT
from paying  dividends on its capital stock,  to some degree.  Moreover,  AmREIT
may, in the future, enter into credit arrangements which restrict its ability to
pay  dividends on its equity  securities.  In general,  these credit  agreements
provide  that for as long as there is no default in the payment of  principal or
interest or any other default causing the acceleration of  indebtedness,  AmREIT
will be permitted to pay dividends on its equity securities. The restrictions on
payment of dividends  could  prevent  payment of  dividends  on AmREIT's  equity
securities  in the event it were  unable to make the  payment  of  principal  or
interest as required by such  agreements.  See "THE MERGER - Description  of The
Notes."

       Risks of Development and Acquisition Activities . AmREIT will incur risks
associated  with any development  activities it undertakes,  including the risks
that (i)  occupancy  rates and  rents at a newly  completed  project  may not be
sufficient to make the project  profitable;  (ii) financing may not be available
on favorable terms for the project;  (iii)  construction and lease-up may not be
completed  on  schedule,   resulting  in  increased  debt  service  expense  and
construction  costs;  (iv)  construction  costs of a project may exceed original
estimates,  possibly making the project uneconomical;  (v) zoning, occupancy and
other required  governmental  approvals or authorizations may not be granted and
development  costs  associated   therewith  may  not  be  recovered;   and  (vi)
development  opportunities explored by AmREIT may be abandoned.  Acquisitions of
properties entail risks that investments will fail to perform in accordance with
expectations  and that  judgments with respect to the costs of  improvements  to
bring an acquired  property up to standards  established for the market position
intended for that property will prove inaccurate,  as well as general investment
risks associated with any new real estate investment.

                                      -49-

<PAGE>

       AmREIT  anticipates that its new  developments  and acquisitions  will be
financed  under lines of credit or other  interim  forms of secured or unsecured
financing.  There is no  assurance  that  permanent  financing  for  such  newly
developed or acquired  projects will be available or might be available  only on
disadvantageous  terms. In addition, the fact that AmREIT must distribute 95% of
its taxable income in order to maintain its  qualification  as a REIT will limit
the  ability of AmREIT to rely upon  income  from  operations  or cash flow from
operations  to  finance  new  developments  or  acquisitions.  As a  result,  if
permanent  debt or equity  financing  is not  available on  acceptable  terms to
refinance  new  developments  or  acquisitions   undertaken   without  permanent
financing,  further development activities or acquisitions might be curtailed or
cash available for distribution might be adversely  affected.  In the case of an
unsuccessful  development  or  acquisition,   AmREIT's  loss  could  exceed  its
investment in the project.

                                   THE MERGER

       The following discussion describes the material aspects of the Merger and
the  terms  of the  Merger  Agreement.  The  detailed  terms of the  Merger  are
contained  in  the  form  of  Merger  Agreement  attached  as  Annex  1 to  this
Prospectus.  The following description is qualified in its entirety by reference
to the Merger  Agreement,  which is incorporated by reference  herein.  AmREIT's
shareholders and the Limited Partners are urged to read carefully.

Background of The Merger

       In late  1996,  the  General  Partner  began to  consider  equitable  and
material  circumstances  under  which one or more of the  Partnerships  could be
combined  with  AmREIT.  The  General  Partner  believed  a  combination  of the
Partnerships  with AmREIT  could,  if  structured  in an equitable and efficient
manner  benefit the Limited  Partners both by providing  them an  opportunity to
expand and by diversifying  their  investment with an opportunity for liquidity.
The General  Partner  believed  such a combination  would also benefit  AmREIT's
Shareholders  by  allowing  an  incremental  expansion  opportunity  to  acquire
unleveraged  assets for its equity and debt  securities and to further  increase
its investment portfolio by leveraging those assets.

       In early 1997, the General Partner informally discussed AmREIT's possible
acquisition of one or more of the Partnerships  with the Independent  Directors.
While they generally felt such a transaction would be mutually  favorable,  they
agreed that the General Partner's position as the controlling person of both the
Partnerships  and AmREIT's  Adviser created a number of conflicts in structuring
such a transaction.  The Independent Directors were particularly concerned about
the General Partner's service contracts with the Partnerships  which would, as a
practical matter,  continue after their  acquisition by AmREIT.  The Independent
Directors believed it to be in the best interests of the AmREIT  Shareholders to
negotiate the acquisition of the Partnerships only if AmREIT were  self-managed.
The Independent  Directors  informed the General Partner that for this and other
considerations  they would  entertain  a proposal  to acquire  the  Adviser.  In
response,  the General Partner informed the Independent  Directors that AmREIT's
acquisition  of the  Adviser  would need to be  independent  of and in no manner
conditioned upon any  transactions  between AmREIT and the  Partnerships.  These
conditions being acceptable,  negotiations for the Adviser Acquisition commenced
in July 1997 and  continued  through  December  31, 1997,  when the  Independent
Directors  approved the final terms of the Adviser  Acquisition.  During January
and  February  1998,  the  General  Partner  began  structuring  an offer to the
Independent  Directors.  On  February  10,  1998,  the General  Partner  engaged
Houlihan on behalf of the  Limited  Partners  to render to each  Partnership  an
opinion as to the fairness, from a financial point of view, of the consideration
to be received by the Limited  Partners in  connection  with the Merger,  if and
when approved by the parties.  In late February,  in anticipation of the General
Partner's offer, the Independent  Directors  engaged Broocks,  Baker & Lange, as
special counsel, and Bishop-Crown as their principal advisers.

                                      -50-

<PAGE>

       On April 10, 1998, the General  Partner  presented his offer of Merger to
the Independent Directors.  The Independent Directors reviewed the proposal with
AmREIT  management (other than the General  Partner),  their financial  adviser,
Bishop-Crown and Broocks,  Baker & Lange.  During the remainder of March through
early April, the Independent Directors further considered the offer and reviewed
information  regarding  the  Partnerships,  much of which  had  been  previously
reviewed in connection with the Adviser Acquisition.

       In early April, the Independent  Directors made a counter proposal to the
General Partner. After further negotiations,  the parties agreed in principal to
the Merger terms,  receiving  final  agreement as to price based on their review
of,  among  other  things,  the  1997  year  end  financial  statements  of  the
Partnerships and AmREIT.

       Based on this agreement in principal,  the Independent  Directors and the
General Partner  instructed  legal counsel to file an application for permit and
request for a fairness hearing under the California  Securities Law of 1968 (the
"California Application"), which counsel filed with the California Department of
Corporations on April 8, 1998.

       During  the  remainder  of April and  continuing  through  May 1998,  the
Independent  Directors received and reviewed financial information regarding the
Partnerships  and  advice  from  Bishop-Crown  regarding  likely  value  of  the
Partnerships to AmREIT in a controlled  acquisition  structure.  The Independent
Directors and the General  Partner  considered pro forma financial data based on
various  merger  scenarios.  During  meetings  on May 21, 22 and 23,  1998,  the
Independent Directors and the General Partner reached agreement on the price and
terms  of the  Partnership  Mergers.  At a  meeting  held  on May 23,  1998  the
Independent Directors, acting as a majority of the Board of Directors,  approved
the Agreement of Merger between AmREIT and the Partnerships, directed counsel to
amend the California  Application to reflect the final terms of the Merger Offer
and to prepare and file preliminary  merger material for the Merger, as required
under the  Securities  and  Exchange Act of 1934 and  directed  Bishop-Crown  to
prepare  its  opinion  on  behalf  of AmREIT  that the  Merger  is fair,  from a
financial point of view, to AmREIT and its Shareholders.

The Independent Directors' Reasons and Recommendations for the Merger

       The Independent Directors,  each of whom is unaffiliated with the General
Partner and the Partnerships, believe that the terms of the Merger Agreement are
fair  from a  financial  point  of  view  to the  Shareholders  and in the  best
interests  of  AmREIT  and the  Shareholders.  The  Independent  Directors  also
unanimously  believe that the Merger is fair to the  Shareholders  of AmREIT who
are not  affiliated  with Mr.  Taylor or  AmREIT  management.  Accordingly,  the
Independent  Directors have  unanimously  approved the Merger Agreement and such
issuance of Shares  thereunder,  and recommend  that the  Shareholders  vote for
approval of the Merger Agreement and such issuance of Shares. As the Independent
Directors  determined that it would be in the best interests of the shareholders
to acquire all or any one of the Partnerships, the Independent Directors did not
condition the  consummation  of each of the Mergers on the  consummation  of any
other Merger. Nevertheless,  the Merger Agreement gives AmREIT the option of not
consummating the Merger if only one of the Partnerships approves the Merger.

                                      -51-

<PAGE>

       In negotiating and agreeing to the terms and conditions of the Merger and
the Negotiated  Prices of the properties,  the Independent  Directors have acted
solely on behalf of AmREIT.  The  Independent  Directors are not affiliated with
the general  partners or the Partnerships and therefore owe no fiduciary duty to
the Limited Partners in connection with such  negotiations.  In conducting their
negotiations  in connection  with the Merger,  the  Independent  Directors owe a
fiduciary duty only to the shareholders of AmREIT, whose interests in connection
with the Merger conflict with those of the Limited Partners.

       The  Independent  Directors'  determinations  as to the  fairness  of the
Merger are  directed  only to the  AmREIT  shareholders  and not to the  Limited
Partners,  whose  interests in connection with the Merger conflict with those of
the AmREIT shareholders.  In reaching their decision,  the Independent Directors
considered  several  factors,   and  consulted  with  AmREIT's   management  and
Bishop-Crown.  Set forth  below are the  principal  reasons,  to which  relative
weights were not assigned,  of why and how the  Independent  Directors made such
determinations.

       (1)The Independent Directors have concluded that the Merger will increase
(be accretive to) AmREIT's FFO and cashflow  based on their  analysis of the pro
forma historical financial statements included in this Prospectus, forecasts and
projections  based on various  assumptions  and their  analysis of the operating
history and potential of AmREIT and the  Partnerships.  Based on their analysis,
the Independent Directors believe the Merger will be accretive to AmREIT FFO and
cashflow primarily because of three operational  advantages AmREIT has over each
of the Partnerships.  First, because of AmREIT's self-management  structure, its
costs for operating and  administering  the  properties  will be less than those
incurred historically by the Partnerships. Based on historical experience in pro
forma  forecasts,  AmREIT's  costs  are  approximately  6% to 7% of gross  rents
compared to 9% or more for the Partnerships. Moreover, the Independent Directors
believe AmREIT's  administrative  and management costs, as a percentage of total
assets,  should decrease in the future because of efficiencies of scale realized
as its investment portfolio increases in size.  Secondly,  AmREIT's current rate
of  distributions  (approximately  $0.72 per  share per  annum) is less than the
annual rate of distributions  paid by the Partnerships  (other than Fund III and
Fund IV) to the Limited  Partners on their  investment.  Thus,  AmREIT's cost of
equity capital is generally less than that of the Partnerships.  Thirdly, unlike
the Partnerships,  which may not leverage their investments, AmREIT will be able
to take advantage of positive  leverage by the borrowing of additional funds and
investing of those funds in additional  properties.  The  Independent  Directors
noted that AmREIT's  borrowing costs on current and proposed  credit  facilities
are  currently  7.5%  per  annum  and  that,   based  on  recently   closed  and
contractually committed property acquisitions, the return currently available to
AmREIT from property investments is 9.5% or more. Thus, in current financial and
real estate markets,  the revenues from available property  investments  exceeds
the  costs  of  acquisition  financing,  resulting  in  positive  leverage.  The
Independent  Directors  also  noted  that the amount of  accretion  to  AmREIT's
cashflow  resulting  from the Merger will  depend,  upon other  things,  current
borrowing rates, the returns available to AmREIT from the purchase of additional
properties,  and AmREIT's  ability to maintain general  administrative  costs at
prudent levels.  The Independent  Directors noted that the Merger is expected to
be  accretive  to AmREIT's  FFO and  AmREIT's  ability to pay  distributions  to
Shareholders,  even after  dilution by reason of the issuance of the  additional
Shares  to Mr.  Taylor  resulting  from the  Merger  by  reason  of the  Adviser
Acquisition.  Of  course,  in the event  financial  conditions  and/or  economic
conditions  change so that positive  leverage is no longer  available to AmREIT,
the accretive effects of such positive leverage would be diminished or delayed.

       FFO  is  a  widely  accepted   measure  of  an  equity  REIT's  operating
performance.  An  increase  in cash  flow and FFO per  Share as a result  of the
Merger or any other reason may result in a greater likelihood that distributions

                                      -52-

<PAGE>

will be made to shareholders.  FFO is calculated as net income,  excluding gains
or losses from sales of property,  depreciation  and amortization of real estate
assets and  recurring  items of income or  expense.  The  Independent  Directors
consider FFO an appropriate  measure of performance of an equity REIT because it
is predicated  on cash flow  analysis.  However,  FFO is not an  alternative  to
measurements  under GAAP and is not  comparable to similar titled items recorded
by other REITs.

       (2) The Independent Directors have concluded that the Exchange Price is a
fair price for the Shares for the  purposes of the Merger from the view point of
AmREIT and the  Shareholders.  In concluding  that the Exchange Price is fair to
AmREIT and its Shareholders,  the Independent Directors noted that the net price
received by AmREIT in the most recent public  offering was  approximately  $8.71
per  Share  ($10.25  per  Share  less  offering  expenses  of  15%  per  Share).
Conversely,  in the Merger, AmREIT expects to realize a net value for its Shares
equal to  approximately  $9.18 per Share (i.e.,  $9.34 per Share less  estimated
Merger expenses of  approximately  $.15 per Share).  The  Independent  Directors
noted that such analysis ignores the effect on the value of the AmREIT Shares of
the recently  completed  Adviser  Acquisition  but that,  based on the pro forma
balance sheet, as of June 30, 1998, after giving effect to the additional Shares
issuable to Mr. Taylor as a result of the Adviser  Acquisition upon consummation
of the Merger,  the book value per Share of the AmREIT  Shares will be increased
from $7.47 to approximately $8.00 per Share.

       (3) The Merger will substantially increase AmREIT's total  capitalization
and increase its assets from approximately  $27.2 million to up to approximately
$56 million.  This increased size affords several  benefits.  First,  the Merger
will  increase  the number of Shares  outstanding,  which should allow AmREIT to
sooner establish a regular secondary market for the shares and result in greater
liquidity  for  holders  of the  Shares  if and when such a market  exists.  The
Independent  Directors  believe  that  institutional   investors  prefer  larger
capitalization  companies  when  making  investment  decisions  due  to  greater
liquidity,  which  allows  the  purchase  and sale of larger  volumes  of Shares
without  disrupting the market for such Shares.  The Independent  Directors also
believe that the credit rating agencies  generally  favor larger  capitalization
companies  and view them as being more  stable  for  unsecured  debt  investors.
Management  believes all of these factors increase the  attractiveness of AmREIT
to  potential  investors,  and that the Merger  should  ultimately  result in an
improved ability to access favorably priced equity and debt capital.

       (4)The Independent Directors believe that the Merger will allow AmREIT to
realize economies of scale by spreading costs over a larger number of properties
located in AmREIT's existing markets, thereby improving AmREIT's profit margin.

       (5) As a result of the  Merger, AmREIT  will  acquire  the  Partnerships'
properties,  most  of  which  are  located  in  AmREIT's  existing  market.  The
Independent  Directors believe that this should provide for easier  assimilation
of  these  new  properties  into  AmREIT's  existing  portfolio  because  AmREIT
currently has the resources to provide the leasing and  management  services for
the properties formerly owned by the Participating Partnerships.

       (6) Following  the Merger,  AmREIT will be in the  financial  position to
improve  its access to  attractively  priced  alternative  sources of capital by
expanding its geographic  diversification and thereby reducing its vulnerability
to  recessions  in any  particular  region.  The last  recession  was a "rolling
recession,"  because it affected the economies of different regions at different
times. For example,  the  Southwestern  United States went into and emerged from
the recession earlier than the Southeast. The Independent Directors believe that
the  expansion  into new areas should  reduce the risk that a regional  economic
downturn will affect all of AmREIT's properties  simultaneously,  thus smoothing
AmREIT's performance through the economic cycles.

                                      -53-

<PAGE>

       (7) The Independent  Directors  received  and  specifically  adopted  the
Bishop-Crown  Fairness  Opinion  that  the  consideration  to be paid by  AmREIT
pursuant to the Merger is fair,  from a financial point of view, to AmREIT as of
the date of such  opinion,  based upon and  subject to  certain  matters  stated
therein.

       (8) The Independent Directors received and reviewed  presentations from,
and discussions  with,  certain  executive  officers of AmREIT and  Bishop-Crown
regarding  the  business,  real estate  assets,  financial,  accounting  and due
diligence with respect to the  Partnerships  and the terms and conditions of the
Merger Agreement, all of which supported the Merger.

       The  Independent  Directors  were  unable  to  compare  the  value of the
Partnerships,  as reflected, to recent market prices or historical market prices
for their Units because there have been no  significant  recent resales of Units
of any Partnership.  The Independent  Directors did not consider a comparison of
current or historical book values of the Partnerships  with those of AmREIT as a
basis for judging a fair  consideration  to be paid for the  Partnership  assets
because they do not believe that historical book value and/or  depreciated value
of real estate is a reliable indication of current market value. The Independent
Directors did not consider going concern value of the Partnerships  because they
believe AmREIT will acquire the net assets of the Partnership in the Merger, not
a continuing  business.  The  Independent  Directors  considered the liquidation
value of the  Partnerships  within  the  context  of the  market  values  of the
Partnership's  net assets being acquired in the Merger,  as described above, and
as set forth in the Bishop-Crown Fairness Opinion analysis.

       The Independent Directors and management also discussed certain potential
negative  factors and risks that could arise or do arise from the Merger.  These
potential negative factors and risks include the following:

             (a) The Exchange Price is fixed.  Therefore,  if the fair value of
the Shares is higher on the Effective  Date of the Merger than the amount of the
Exchange Price,  the number of Shares to be received by the Limited  Partners in
the Participating Partnerships will not be reduced, thereby increasing the value
of the  consideration to be received by the Limited Partners in the Merger.  The
Independent  Directors  believe  this  fact was  mitigated  by the fact that the
number of Shares to be  received by the  Limited  Partners in the  Participating
Partnerships  will not be  increased  if the value of the Shares is lower on the
Effective Date of the Merger.

             (b) Costs related to the Merger  (including  legal and  accounting
fees,  financial  advisory  fees,  printing  and other costs) are expected to be
significant.

             (c)  AmREIT's management  will have to devote a great deal of time
and effort to effectuate the Merger.

             (d) The Merger will not initially result in a significant increase
in the size and diversification of AmREIT's property portfolio, but will, to the
contrary,  further  concentrate  AmREIT's  property  investments in the state of
Texas.  AmREIT  currently has  properties in Arizona,  Texas,  Georgia,  Kansas,
Louisiana,  Missouri, Delaware and Mississippi.  The Merger adds four additional

                                      -54-

<PAGE>

states: Oklahoma, Colorado,  Minnesota and Tennessee.  Management considers each
of these to be attractive  markets.  Based on internally  generated estimates of
value,  approximately  50% of AmREIT's  investment in properties is currently in
Texas. Following the Merger,  AmREIT's investment in properties will continue to
be concentrated in the state of Texas;  approximately  50% of AmREIT's  property
will be outside  the state of Texas.  The  Independent  Directors  believe  that
geographic  diversification  is necessary in order to improve AmREIT's access to
attractively priced alternative sources of capital.

             (e) The Independent  Directors also considered the possibility that
the amount  AmREIT  pays for Units to Limited  Partners  making the ALV  Payment
Election  could exceed the value of such Units agreed to for the purposes of the
Merger.  This would occur if the Appraised Value of a Partnership's  properties,
which will not be determined until after the Effective Date, is greater than the
Negotiated  Price of the property.  While possible,  the  Independent  Directors
believe such a result is unlikely because of the Bishop-Crown  Fairness Opinion,
the Houlihan Fairness Opinion,  comparable pricing  information  regarding sales
and offers of similar  properties in the areas the  Partnership  Properties  are
located,  AmREIT's  experience  (including  purchases  and sales)  with  similar
properties in such  locations and the  transaction  costs of 5% of the Appraised
Value of the properties to be taken into account in calculating  the ALV of each
Partnership.

The General Partner's Reasons and Recommendations for the Merger

       The General Partner  believes,  and the corporate general partner of each
Partnership  believes,  that the terms of the Merger  Agreement,  including  the
consideration to be received by the Limited Partners in the Merger,  are fair to
and in the best interests of the Limited Partners of each  Partnership,  each of
whom is unaffiliated with the General Partner.  Accordingly, the General Partner
and the board of directors of each  corporate  general  partner has approved the
Merger  Agreement and recommend  that the respective  Limited  Partners vote for
approval of the Merger  Agreement  and amendment of the  respective  Partnership
Agreements.

       None  of  the  corporate   general   partners   engaged  an   independent
representative for itself or the Limited Partners in connection with negotiating
the terms of the Merger.  Each corporate  general  partner has expressly  relied
upon and adopted the analysis and  conclusions of its chief  executive  officer,
sole director and majority  shareholder,  Mr. H. Kerr Taylor, in connection with
finding  the  Merger  to be fair and  recommending  the  Merger  to the  Limited
Partners of its respective Partnership. The Board of Directors of each corporate
general  partner has  specifically  adopted the Houlihan  Fairness  Opinion with
respect to its respective Partnership.

       The  General  Partner's  fairness  determination  in  the  case  of  each
Partnership  was  based  upon  the  transaction  as a  whole,  as  well  as  the
combination of less than all Partnerships,  because each Partnership's value for
the purposes of the Merger is its Net Asset Value.  The General Partner believes
that Net Asset Value is a reasonable  estimate of the value of each  Partnership
for the Merger as it is directly derived from the value of the Partnerships' net
assets at the Effective Date.

       The Net Asset Value of each  Partnership was determined  independently of
those of the other  Partnerships,  except in those instances where a Partnership
jointly owns an  investment  with one or more other  Partnerships.  In each such
case,  the  Negotiated  Price of the  property  was  determined  assuming a 100%
ownership and control of the property.  The  Negotiated  Price so determined was
then allocated to the co-owners in accordance  with the percentage of ownership.
No premium was allocated for a majority or controlling interest in these jointly

                                      -55-

<PAGE>

owned  properties and no discount was made with respect to a minority  ownership
interest in such  properties.  The General  Partner  believes that the Net Asset
Value  methodology was consistently  applied to each Partnership will not result
in  valuations  more  favorable to some  Partnerships  over others.  The General
Partner  determined that the fairness to Limited  Partners of each  Partnership,
considered separately, of the Merger Agreement and the transactions contemplated
thereby will therefore not be materially  affected as to any  Partnership in the
event  the  Merger  is  completed  in  any  combination   with  fewer  than  all
Partnerships.

       The  General  Partner has  concluded  that the  Exchange  Price is a fair
valuation  of the AmREIT  Shares for the  purposes  of the Merger  from the view
point of the Limited  Partners.  The General  Partner bases his belief on, among
other  analyses,  his  conclusion  that,  in  the  absence  of  current  trading
information,  the Shares can be fairly valued by reference to recent cash prices
paid for them by public  investors.  AmREIT last sold its common stock to public
investors at a price of $10.25 in May 1998. The General  Partner also considered
possible  enhancement  to the value of the  Shares  due to  AmREIT's  attractive
property investments since that offering and its subsequent  transformation to a
self-managed  REIT through the Adviser  Acquisition.  The General  Partner noted
that  most of the  costs  from  the  Merger  will be  born by  AmREIT,  if it is
consummated,  and that the Partnerships  (with the exception of disposition fees
paid by Fund  III,  Fund IV,  Fund V and Fund VI) will not  incur  sales  and/or
liquidation  expenses which they would expect to incur if their  properties were
liquidated.  In circumstances  where the Partnerships  sold their properties and
liquidated,  they would expect to incur  liquidation  costs of 5% or more of the
price of the properties  and, thus,  distribute to their Partners 95% or less of
the net  proceeds  from the sale of their  properties.  Also,  Limited  Partners
seeking to reinvest their  distributions  would expect to pay transaction  costs
(including securities commissions) of 5% or more.

       The General Partner also considered that, immediately after the Merger is
consummated,  the Limited  Partners' return on the Shares received in the Merger
as a percentage of their original  investment in their  Partnership will be less
than they currently receive from their  Partnership  (except in the case of Fund
III and Fund IV). However, the General Partner believes that this reduction will
be temporary and that the future return realized by Limited  Partners from their
AmREIT Shares will be greater, on a cumulative basis, than that which they would
realize if they remained in their  Partnership.  This is because the revenues of
the  Partnerships,  to  varying  degrees,  are  derived  from  aging  leases  on
depreciated  properties.   The  General  Partner  anticipates  that  Partnership
distributions  will decrease at varying rates in the future,  as the leases near
expiration and the  Partnership  incurs costs in connection  with lease renewals
and/or replacements and with the costs of property  rehabilitation and/or tenant
improvements. Thus, while the current Partnership distributions exceed dividends
paid on the Shares, the General Partner believes that the return from the Shares
will be greater than that which could be received from the Partnership  over the
next 3 to 5 years.  Conversely,  the General Partner believes that AmREIT,  as a
result of the Merger and its expanded  growth  financed  thereby,  will grow its
asset base and FFO.  Based on an  analysis  similar  to that of the  Independent
Directors,  the General  Partner  concluded that an investment in AmREIT will be
accretive to AmREIT's Shares, including Shares issued to the Limited Partners in
the Merger. Also, the General Partner believes that, at least qualitatively,  an
investment in AmREIT  Shares will have greater  value than a like  investment in
Partnership  interests  because of the added  liquidity of an  investment in the
Shares.  In agreeing to the Exchange Price,  the General Partner also considered
his conclusion that the Negotiated Prices of the properties fairly represent the
current value of the properties of each Partnership.

                                      -56-

<PAGE>

       In reaching  their  conclusion,  the General  Partner and each  corporate
general  partner  did not  consider a  Partnership's  net book value in reaching
their  conclusions  regarding  the  fairness of the Merger  because  they do not
believe  net book  value to be a  reliable  measure  of the value of either  the
Partnership or its properties.  As described below, the General Partner and each
corporate  general partner  considered the estimated going concern values of the
Partnerships.  Because  of the  factors  described  above,  including  aging  of
property leases and increasing deferred  rehabilitation and/or re-leasing costs,
the General  Partner and each corporate  general  partner believe that the going
concern value of each Partnership is no greater than its Net Asset Value for the
purposes of the Merger.  The General Partner and each corporate  general partner
also  considered  the  Liquidation  Value of the  Partnership as measured by the
likely value to be realized by the  Partnership in the event of the orderly sale
of  its  properties  over  a  12-month  period,  net of  anticipated  sales  and
transaction  costs  of 4% to 6%.  In each  case,  the  General  Partner  and the
corporate  general  partners believe that the Negotiated Price of the properties
was at least equal to their estimated Liquidation Value for each Partnership.

       The General  Partner  has also  concluded  that the ALV Payment  Election
provides those Limited  Partners who do not desire to continue their  investment
through the receipt of either Shares or Notes the  opportunity to receive a fair
cash payment for their  Partnership  investment.  The General Partner noted that
the  determination  of the payment amount will be determined on the basis of the
Appraised  Value,  as  determined  by a qualified,  independent  appraiser.  The
General  Partner also noted that the Appraised  Value would be determined on the
basis of an orderly liquidation of the Partnership's  properties over a 12-month
period.  AmREIT is required  to  determine  and make the ALV payment  within the
first  anniversary  of  the  Effective  Date,  which  payment  will  include  an
additional  amount  equal  to 6% per  annum  of the ALV of the  Units  from  the
Effective Date.

       Neither the General Partner nor any corporate general partner retained an
unaffiliated  representative to act on behalf of the Limited Partners. Also, the
Negotiated Prices of the Partnerships'  properties are not based on an appraisal
of the properties by an independent real estate appraiser. In determining not to
engage an unaffiliated  representative or an independent appraiser,  the General
Partner  had the  conflicts  of  interest  with  the  Partnerships  and  Limited
Partners.  See "CONFLICTS OF INTEREST" and "RISK  FACTORS." The General  Partner
believes  that the  absence of  independent  representation  and  appraisals  by
independent  real  estate  appraisers  is  mitigated  by the  similarity  of the
Partnerships,  their  investments and financial  condition and his  longstanding
relationship and his familiarity with each  Partnership.  The Partnerships  have
the  same  investment  objectives  and  restrictions  as  their  properties  are
generally  located in the same markets and are of similar  size and quality.  Of
the 32 properties owned by the Partnerships, 14 are jointly owned by two or more
Partnerships.   The  General   Partner  was   responsible   for  acquiring  each
Partnership's  properties and is familiar with each property,  its condition and
its local  market.  The  General  Partner  also  conferred  with  Houlihan  and,
informally with other,  unaffiliated real estate  professionals  regarding local
real estate market  conditions  and similar  factors  which could  influence the
value  of  the  properties.   The  financial   status  of  each  Partnership  is
substantially the same as each typically  maintains a positive net cash and none
has significant  debt. The properties of each Partnership are under net lease to
the same tenants with similar credit risks.  The General Partner believes all of
these factors enable him to adequately evaluate,  negotiate and determine a fair
value of each  Partnership  property in a manner  consistent  with his fiduciary
duty to the Limited Partners.

       The  General   Partner  and  the  general   partner(s)  of  each  of  the
Partnerships have adopted  Houlihan's  Fairness Opinion to the Partnership.  The
General Partner also noted that Houlihan determined that the consideration to be

                                      -57-

<PAGE>

received by the Limited  Partners of each  Partnership  in  connection  with the
Merger  is fair  from a  financial  point of view to the  Partnerships'  Limited
Partners.  Houlihan was engaged to represent each  Partnership and the interests
of its Limited  Partners,  as a group in connection with its determination as to
the fairness of the  consideration to be received by the Limited Partners from a
financial  point of view  without  taking into  account the  specific  financial
interest of any person or group of investors.

       Alternatives  to the Merger.  The  General  Partner's  assessment  of the
fairness  of the  proposed  Merger  was also  based on the  review of  different
alternatives that were available.  The evaluations of the different alternatives
included, but were not limited to liquidation of the Partnerships,  continuation
of the Partnerships  through an orderly  liquidation  period (estimated at up to
six years) and  reorganization  of the  Partnerships  into one REIT or up to ten
separate  REITs.  In  order  to  determine  whether  the  Merger  or  one of its
alternatives  would be more  attractive  to the  Limited  Partners,  the General
Partner  compared the potential  benefits and  detriments of the Merger with the
potential  benefits and  detriments  of the  alternatives.  The General  Partner
believes that each of the Merger and its alternatives  offers potential benefits
and suffers from potential  detriments not possessed by the other  alternatives.
Set forth below are the  conclusions  of the  General  Partner and the boards of
directors of the corporate  general  partners  regarding the  comparisons of the
Merger to its alternatives and a detailed  discussion of the potential  benefits
and detriments of each of these alternatives.

              Liquidation.  An  alternative  to the Merger would be  liquidating
each  Partnerships'  assets,  distributing  the net liquidation  proceeds to the
general  partners and the Limited  Partners in accordance  with the  Partnership
Agreements,   and   thereafter   dissolving  the   Partnerships.   Through  such
liquidations,  the General Partner would provide for a final  disposition of the
investors' interest in the Partnerships.

                    Benefits of Liquidation.  Any net proceeds realized upon the
liquidation  of  a  Partnership  would  be  utilized  by  Limited  Partners  for
investment, business, personal or other purposes. If the Partnerships liquidated
their  assets,  such assets would be valued  through  arm's length  negotiations
between the  Partnerships  and the prospective  purchasers.  Except as described
under "Offers from Third Parties" below,  none of the  Partnerships  has to date
received any unsolicited offers to purchase their properties.

                    Disadvantages of Liquidation.  Since the  Partnerships  were
organized, significant changes have taken place in the financial and real estate
markets  that have had a material  adverse  impact upon the value of  commercial
real estate.  In the 1980s and early 1990s, the United States real estate market
experienced  one of the worst real estate cycles in recent  history.  Also,  the
savings and loan industry,  one of the largest sources of real estate investment
financing,  experienced  a crisis  which  sharply  curtailed  lending as well as
prompted a large number of property sales,  contributing  to the oversupply.  In
addition,  a significant  change in tax laws made investment in real estate less
attractive and reduced the pool of prospective real estate buyers. Other sources
of capital such as life  insurance  companies  and pension  funds  reduced their
investment  in real  estate as the market  became less  favorable.  All of these
factors,  as well as other less apparent ones,  contributed to reductions in the
revenue  streams and a loss in value in all types of real estate  located across
the nation. Most real estate markets have become stronger over the past 12 to 18
months,  and most value has been regained.  However,  even in improving markets,
liquidation  of an entire  portfolio  within a short  period  of time  typically
produces substandard valuations and may prevent all Partnerships from maximizing
the net proceeds from a sale of a property  which may  otherwise be  achievable.
The General Partner favors the Merger as a means for permitting Limited Partners
to take  advantage of the  currently  favorable  market  valuations  of publicly
traded REITs  relative to the private market  valuations of the underlying  real
estate assets.

                                      -58-

<PAGE>

                    Liquidation  Procedures.  The  process for  liquidating  the
Partnerships'  assets is in large  measure  within the  control  of the  Limited
Partners.  The  General  Partner  is not  authorized,  without  notice to or the
approval of the Limited Partners, to sell, refinance or otherwise dispose of all
or  substantially   all  of  the  Partnerships'   assets.   Liquidation  may  be
accomplished  through  a  series  of  separate  transactions  with  the  same or
different  purchasers or as a part of a  multi-property  transaction  that might
also involve  properties owned by other  Partnerships.  The General Partner will
need to engage real estate  brokers and possibly other  professionals  to assist
with the disposition of the Partnerships'  properties.  These persons may assist
with the  identification  of  prospective  purchasers,  arrangements  for  asset
financing,  and assistance  with the structure of the  transaction.  The General
Partner,  as a  fiduciary  to the  Limited  Partners,  remains  responsible  for
determining the terms and conditions of the  transaction.  Each  partnership can
expect to incur costs for these  professional  and closing  costs which,  in the
aggregate,  will range from 3.5% to 5% of the sales prices of their  properties.
These amounts would be in addition to any disposition fees or other compensation
payable to the General Partners by reason of the Partnership's liquidation.

       Another  significant  consideration  for the General Partner would be the
decision  whether to insist  upon  payment in full upon sale of a property or to
accept  a  portion  of the  sale  price  at  closing  and  the  balance  through
installment  payments.  Acceptance  of a sale  proposal  providing  for deferred
payments  would extend the life of a Partnership  until receipt of those amounts
by the  Partnership  and their  distribution  in accordance with the Partnership
Agreement.  Such  arrangements  would also expose a Partnership to the risk that
deferred  payments might not be collected in full and that the Partnership might
be forced to foreclose on any collateral given to secure payment of the deferred
obligations.

                    General Partner's Recommendation and Comparison With Merger.
The General  Partner  favors the Merger over  liquidation  of the  Partnerships'
assets  based upon the  General  Partner's  conclusion  that the Merger  permits
Limited  Partners the  opportunity to take advantage of the currently  favorable
market  valuations  of publicly  traded  REITs  relative  to the private  market
valuations of the  underlying  real estate assets.  It is the General  Partner's
belief that publicly  traded REITs are favorably  viewed in the public market in
comparison to private valuations of the underlying real estate assets. The value
derived in a publicly  traded REIT is based on the continued  growth  ability of
AmREIT, which is intended to generate a constant source of cash flow in order to
provide  distributions to shareholders.  The value of a publicly-traded  REIT is
measured  on a daily basis as the stock is traded on the stock  exchange  and is
generally priced at a premium over underlying asset values.  The dividend yields
of stocks of REITs  with  investment  objectives  comparable  to those of AmREIT
currently range from  approximately  6% to 9%.  Comparable real estate assets in
the areas where the properties are located are currently  valued between 9.5% to
11.0% capitalization rates. A publicly-traded REIT allows investors to invest in
real estate with the greater degree of liquidity  afforded by an exchange-listed
security.  Further,  the General Partner believes that the value to each Limited
Partner in an immediate  liquidation of each Partnership  would be less than the
consideration  to be received under the Merger.  This is due in part to the fact
that each Partnership would incur selling costs for each individual  property or
the portfolio as a whole and the General  Partner  believes the sale of multiple
assets in a short  defined  period  would  likely  result in a  discount  of the
property  values from fair market  value.  An immediate  liquidation  would also
require  legal,  accounting  and  printing  costs to  prepare a proxy or consent
solicitation  statement  requesting an approval from all Unit holders to approve
the liquidation values.

              Continuation of Partnerships.  A second  alternative to the Merger
would be to continue each of the  Partnerships  in accordance  with its existing
business plan, with the Partnership  remaining as a separate legal entity,  with
its own assets and  liabilities,  and  continuing to be governed by its existing

                                      -59-

<PAGE>

Partnership  Agreement.  Nothing in the Partnerships'  organizational  documents
requires  the General  Partner to proceed  with  liquidating  the  Partnership's
assets in today's real estate markets. While the disclosure documents,  pursuant
to which the Units were offered to the public,  disclosed the  intentions of the
Partnerships  to  liquidate  their assets after a maximum of ten to twelve years
from acquisition, depending upon the program, the General Partner is not under a
legal  obligation to liquidate  assets within that time frame.  To the contrary,
each of the Partnerships has an original intended  operating life of ten or more
years,  and the  Limited  Partners  were  advised  that the  liquidation  of the
Partnerships would be in the control of the General Partner.

              Benefits of Continuation. A number of advantages would be expected
to arise from the  continued  operation of the  Partnerships.  Limited  Partners
should continue to receive  regular  quarterly  distributions  of net cash flow,
arising from  operations  and the eventual sale of the  partnership  properties.
Since the  Partnerships  are not  obligated  to dispose  of their  assets at any
particular point in time, continuing the Partnerships allows the General Partner
to select the most  opportune  time for disposing of the  Partnerships'  assets,
irrespective of the expected holding period set forth in the original disclosure
documents. In addition, the decision to continue the Partnerships,  if selected,
would mean that there would be no change in the nature of the Limited  Partners'
investment.  Continuation of the  Partnerships  avoids most  disadvantages  that
might be deemed inherent in the Merger.

                    Disadvantages of Continuation. The primary disadvantage with
continuing  the  Partnerships  is the  failure  of that  strategy  to secure the
benefits  that  the  General   Partner   expects  to  result  from  merging  the
Partnerships'   assets  into  AmREIT.   These  benefits  are  highlighted  under
"Background and Reasons for Merger." The Limited Partners of a Partnership which
does not participate in the Merger should be prepared to continue  holding their
investments in such Partnerships for the foreseeable  future.  For at least some
of the Partnerships, Limited Partners' investments could be held beyond the time
period  originally  contemplated  for the length of those  investments.  Limited
Partners also will not have the  opportunity for liquidity that will be afforded
through  the  establishment  of a  secondary  market  for  the  Shares.  By  not
participating  in the Merger,  Limited  Partners  could miss the  opportunity of
taking advantage of the currently favorable markets for the equity securities of
REITs, which markets today may value real estate assets more favorably than such
assets are valued in the real estate markets themselves. There is no established
public trading market for the Units.  The General  Partner has not  historically
assisted Limited Partners desiring to transfer Units. The purchase price for the
Units in the secondary  market is subject to  negotiation  between the buyer and
seller.  Another  disadvantage of continuation as a limited  partnership is that
Limited Partners would continue to be burdened by the more complicated  Schedule
K-1 for the reporting of the financial results of the Partnerships.

              General Partner's  Recommendation  and Comparison With Merger. The
General Partner has concluded that  continuation  of the  Partnerships is not as
attractive  an  alternative  as the Merger  based on the  benefits of the Merger
which  Limited  Partners  would  forgo  in  the  event  of  continuation  of the
Partnerships. Specifically, the Limited Partners would not realize the liquidity
or diversification  afforded by the Merger, would not benefit from the currently
favorable  markets for the equity  securities of REITs,  which markets today may
value real estate assets more  favorably than such assets are valued in the real
estate  markets,  and  would  not be  able to  participate  in new  real  estate
investment opportunities.

       Continuing  each  Partnership in accordance  with an orderly  liquidation
plan would enable the  Partnerships to sell each property at a different time to
maximize price. The downside to this option is that the estimated projected time
frame for a complete  liquidation of the Partnerships  ranges from an additional

                                      -60-

<PAGE>

one to six years.  This additional time frame would place the  Partnerships in a
position that exceeds the originally  anticipated  holding period for these real
estate  investments.  During this extended time frame, each individual  investor
would remain in an illiquid investment vehicle without the ability to reasonably
exit  the  investment.  Because  of the  relatively  small  total  size  of each
Partnership,  the  advantages  of  diversification  and  liquidity  would not be
available.  Given  the  size  and  number  of  properties  held  by  each of the
Partnerships,  the sale of each individual property would cause each Partnership
to continue to cover fixed administrative charges with the remaining properties,
resulting in future reductions in partnership  distributions.  In addition,  the
Partnership  Unit  holders  would  continue to have the burden of  incorporating
yearly K-1s with their personal tax returns.  Conversely,  AmREIT is expected to
have a substantially  larger,  more diversified,  investment  portfolio than any
particular  Partnership,  which reduces the risks associated with any particular
assets or group of assets,  increases AmREIT's ability to access capital markets
for  new  capital  investments  and  eliminates  duplication  in  administrative
services, reporting and filing.

              Reorganization  of  Partnerships as One REIT or as Separate REITs.
The General Partner considered the advisability of reorganizing the Partnerships
into one or more separate corporations taxed as a REIT. If approved, such action
would have provided some of the advantages contemplated by the Merger.

                    Benefits of  Reorganization.  Such  reorganization  would be
expected  to  (i)  provide  investors  in the  reorganized  entities  with  some
liquidity; (ii) permit distribution to investors of a simpler federal income tax
Form 1099-DIV  (compared to the Schedule K-1);  and (iii)  potentially be formed
tax-free to the Limited Partners.

                    Disadvantages   of   Reorganization.   The  General  Partner
believes that the  reorganization  of the Partnerships into separate REITs has a
number of  significant  disadvantages.  Substantial  costs and expenses would be
incurred by a Partnership  were it to separately  pursue  reorganization  into a
separate  REIT. The General  Partner  estimates that such costs in the aggregate
would  significantly  exceed the expected  costs for the Merger.  Because of the
size of the Partnerships, the General Partner believes such reorganization would
result in a limited  market for the shares of the newly formed REITs.  While the
size of the combined Partnerships would exceed the size of the current REIT, the
combined Partnerships would be significantly smaller than a post-Merger combined
Partnerships and REIT. Also, a REIT created by combining the Partnerships  would
be externally managed unless significant additional expense (and likely dilution
in ownership of the Limited  Partners)  was  incurred by the  Partnerships.  For
these reasons,  the General Partner also believes that reorganization of all the
Partnerships   into  one  REIT  would  not   provide  the   portfolio   size  or
diversification  or the  structure of internal  management  necessary to attract
growth  capital to the new entity.  It is  unlikely  that the  Partnerships,  if
organized into one or separate  REITs,  would in the near future permit a market
as broad based and as active as the market that should  develop  from the merger
of the Partnerships into AmREIT.

                    General Partner's Recommendation and Comparison With Merger.
The General Partner believes that the  reorganization  of the Partnerships  into
one REIT or as separate  REITs would  present the  potential  detriments  of the
Merger without providing many of its potential benefits,  such as the likelihood
of the  sooner  creation  of an active  and  broad-based  market  for the REIT's
securities, elimination of conflicts of interest among the various Partnerships,
increased diversification, access to an existing publicly-traded vehicle such as
AmREIT and more immediate  growth  potential and improved  access to the capital
markets. In addition, the General Partner believes that the cost of pursuing the
reorganization  would be significantly  greater than each Partnership's pro rata
share of the  Merger  expenses,  which  expenses  will be paid by  AmREIT if the
Merger is approved or, in certain circumstances, paid in substantial part by the
General Partner if the Merger is not approved.

                                      -61-

<PAGE>

       The  consideration of rolling up the Partnerships  into a single REIT was
not  attractive  as an  alternative  due  to the  small  size  of  the  ultimate
portfolio.  Also, the transaction  and REIT formation costs in reorganizing  the
Partnerships  into  one REIT  would be  significant  for each  Partnership.  The
consideration to have individual REITs was not achievable due to similar reasons
stated for  rolling up the ten  Partnerships  into a single  REIT.  The  General
Partner  concluded that the size of the  individual  REITs would be too small in
the  public  market  to be  an  attractive  investment,  therefore  making  it a
difficult  vehicle to generate  long-term  value and  liquidity  for the Limited
Partners.

       Summary of  Positive  and  Negative  Factors  Considered  by the  General
Partner.  Following is a summary of the positive and negative factors considered
by the General  Partner in  recommending  the Merger to the Limited  Partners of
each Partnership.  After  considering each of these factors  individually and in
the aggregate, the General Partner strongly recommends that the Limited Partners
vote for the  Merger.  The General  Partner did not assign a relative  weight to
these factors.

      o   The General  Partner  believes  that the economic  terms of the Merger
          Agreement,  including the Exchange Price for each  Partnership and the
          55.1% equity  interest in the combined AmREIT entity to be received by
          the Limited  Partners,  assuming all  Partnerships  participate in the
          Merger, are favorable to the Limited Partners.

      o   The  General  Partner  believes  that  the  Net  Asset  Values  of the
          Partnerships  represent fair estimates of the value of the Partnership
          net  assets and  constitute  a  reasonable  basis for  allocating  the
          consideration  offered by AmREIT  among all  Partnerships  that may be
          combined through the Merger.
                                 
      o   The General Partner  believes that in the future,  the combined entity
          will have  improved  access to capital  markets for future  growth and
          Limited  Partners  will  have  enhanced  liquidity  as a result of the
          larger total equity market capitalization of the combined entity.
      
      o   As separate  legal  entities  with  different  investors,  each of the
          Partnerships  must  segregate  its  assets and  liabilities  (to avoid
          commingling assets),  conduct operations  independently,  and maintain
          separate   books  and  records  for  the   preparation   of  financial
          statements,  tax  returns,  investor  information  and,  as  required,
          reports  and  filings  to be made to various  governmental  regulatory
          agencies.  The assets of one  Partnership  cannot be employed  for the
          benefit  of one or  more of the  other  Partnerships  and the  general
          partners'  fiduciary  duties  prevent  them from  pursuing  activities
          favoring some Partnerships to the disadvantage of other  Partnerships.
          Due to the separate nature of the  Partnerships,  with their different
          groups of  investors,  the general  partners must always be mindful of
          the  separate  programs,  and  treat  them  separately,  even if other
          courses of action would  benefit most if not all of the  Partnerships.
          Potential  conflicts of interest arise in the allocation of management
          resources  and  efforts to  refinance  or dispose  of  properties.  In
          contrast,  the Merger  places  substantially  all of the assets of the
          Participating  Partnerships into AmREIT,  and allows such assets to be
       
                                      -62-

<PAGE>

          used to achieve a common set of investment  objectives  without taking
          into  account  the  differences  among the  Partnerships.  The General
          Partner  therefore  concluded that,  through the Merger,  AmREIT could
          secure  advantages  that cannot be fully  pursued by the  Partnerships
          acting on their own. Such advantages include,  but are not limited to,
          the  opportunity  of  making  new  investments,  the  availability  of
          financing  and  taking  advantage  of certain  business  opportunities
          (which may not be profitably pursued by any of the Partnerships).

      o   The  General  Partner  reviewed  the  terms of the  Merger  Agreement,
          including  the  mutuality  of  the  representations,   warranties  and
          covenants,  the requirement  that each party consult with the other on
          significant  business and financial  matters prior to  consummation of
          the  Merger,  and the  ability  of the  General  Partner  to pursue an
          unsolicited superior competing transaction should its fiduciary duties
          so require, and believes that they were fair to the Limited Partners.
       
      o   The General Partner believes that the Merger will result in simplified
          tax  administration  for  most  Limited  Partners.  Shareholders  will
          receive Form 1099-DIV to report their distributions from AmREIT. Forms
          1099-DIV  are  substantially   easier  to  understand  than  the  more
          complicated  Schedule K-1 prepared for the  reporting of the financial
          results of the Partnerships.
      
      o   Each year the  Partnerships  must prepare up to ten  separate  sets of
          financial statements, annual and quarterly filings for the Commission,
          tax returns and investor  communications.  The accurate preparation of
          this  material  requires  substantial   management  time  and  effort.
          Furthermore,  to the extent  other  service  providers,  such as legal
          counsel,  accountants,  appraisers,  land use  consultants  and  other
          professionals,   render  services  benefitting  two  or  more  of  the
          Partnerships,  relative to the  benefits  afforded  the  Partnerships,
          costs and expenses  associated  with and  services  must be fairly and
          equitably  allocated  among  the  Partnerships.  The  General  Partner
          therefore  believes that, by combining the Participating  Partnerships
          into a single  ownership  entity,  the Merger should eliminate much of
          the  duplication  in  reporting,   filing,  and  other  administrative
          services,  simplifying  administration  of the  consolidated  entities
          including tax  administration  as described below. The General Partner
          found it difficult to quantify to what extent,  if any, this merger of
          functions  would reduce the overall cost of  administrative  services.
          For example, while the Merger reduces the number of entities for which
          administrative  services are required,  the Merger will not reduce the
          number of  investors  or the  assets  under  management.  The  General
          Partner  concluded  that whether or not the Merger reduces the overall
          costs,  it  should  eliminate  the  risk  of  misallocating   expenses
          benefitting  one  or  more  of  the  programs,  and  the  problems  of
          determining a fair method of allocating common costs and expenses, and
          simplify  the  preparation  of  financial  statements,   tax  returns,
          investor information and reports and filings otherwise required.

      o   The General  Partner has seen in recent years a number of  significant
          changes take place in the  financial  and real estate  markets.  These
          same factors created attractive investment opportunities for investors
          which have access to capital.  The General Partner also concluded that
          the  Partnerships  are not in a position  to take  advantage  of these
          opportunities  since they have already committed their capital and are
          not authorized to reinvest  proceeds from the sale of their properties
       
                                      -63-

<PAGE>

          or to raise  additional  funds.  The General Partner believes that, in
          contrast,  AmREIT can take advantage of investment  opportunities that
          may be available in current  real estate  markets  because it has both
          the  right  to  reinvest  net  sale or  refinancing  proceeds  and the
          authority to raise additional capital, through the sale of debt and/or
          equity  securities,  to finance  investments.  This ability will allow
          those  Limited   Partners  who  become   shareholders   in  AmREIT  to
          participate  in  investment  opportunities  in the current real estate
          market.

      o   Moreover,  the  General  Partner  further  believes  that  even if the
          Partnerships  were  able to raise  additional  funds  through  debt or
          equity  offerings,  AmREIT,  as a combined  entity,  could more easily
          issue  additional debt and equity  securities on more attractive terms
          than would be available to any of the  Partnerships  due to its larger
          base of assets and  shareholders'  equity.  If all of the Partnerships
          participate  in the Merger,  AmREIT will control assets having a value
          of  approximately  $56  million.  The General  Partner  believes  that
          AmREIT's capital base may make it a more attractive  candidate for the
          services  of  investment   banking  firms,   financial   institutions,
          institutional  lenders and others  interested in placing large amounts
          of capital.  Generally speaking, all other conditions being equal, the
          cost of money for large  borrowers  is less than the cost of money for
          borrowers having a smaller capital base.
       
      o   By combining the Partnerships  with AmREIT,  the Merger will create an
          investment  portfolio  substantially  larger  and more  geographically
          diversified than the portfolio of any of the Partnerships. The General
          Partner therefore concluded that this increased size and the resulting
          consolidation  of operations would spread the risk of an investment in
          AmREIT over a broader group of assets and reduce the dependence of the
          investment  upon the  performance of any particular  asset or group of
          assets, such as assets in the same geographical area.

              In recommending that the Limited Partners vote for the Merger, the
General Partner  considered the following  potentially  negative  factors in his
deliberations concerning the Merger:

      o   The General Partner did not retain an unaffiliated  representative  to
          act on behalf of the Partnerships,  either individually or as a group,
          or on behalf of the Limited Partners in the Merger, and the Negotiated
          Prices  of  the   Partnership   properties   were  not  determined  by
          independent real estate appraiser.
       
      o   Because  the  Exchange  Price is fixed,  a decline in the value of the
          Shares would reduce the value of the  consideration  to be received by
          Limited  Partners in the Merger.  This  factor was  mitigated,  in the
          General Partner's view, by the fact that because of the fixed Exchange
          Price  Limited  Partners  would benefit from any  appreciation  in the
          price of the Shares.

      o   AmREIT intends to maintain  distributions  at current levels following
          the Merger, if consummated;  however, there is no assurance it will be
          able to do so or, if made, such distributions will not exceed AmREIT's
          net income and/or FFO for the periods to which they relate.
       
      o   There are numerous conditions to AmREIT's obligation to consummate the
          Merger.

                                      -64-

<PAGE>

      o   The anticipated benefits of the Merger may not be realized.

      o   Under the terms of the Merger Agreement,  each of the general partners
          is prohibited from initiating, soliciting or encouraging any inquiries
          or the making of any proposal that  constitutes,  or may reasonably be
          expected to lead to, a transaction which would compete with the Merger
          except that,  if the general  partner  determines  in good faith after
          consultation  with  outside  legal  counsel that it is required by its
          fiduciary  obligations to do so, the general  partner may, among other
          things,  respond to and engage in discussions  and  negotiations  with
          persons making  unsolicited  proposals or inquiries and may approve or
          recommend such a transaction.
           
      o   The  Partnerships  currently  have  no  leverage  (borrowings).   Upon
          completion of the Merger,  AmREIT intends to immediately  increase its
          leverage to levels up to  approximately  50% of its total  post-Merger
          real estate value.

      o   AmREIT has only  recently  completed the Adviser  Acquisition  and the
          anticipated benefits therefrom may not be fully realized.

      o   Each Partnership  electing to participate in the Merger is required to
          pay its Proportionate  Share of the Partnership  Expenses estimated to
          total $150,000. Also, if a Partnership terminates the Merger Agreement
          without good reason, as defined, or under certain other circumstances,
          it would be  required  to pay to  AmREIT  its  Proportionate  Share of
          liquidated damages of up to $500,000.
                                 
      o   The  Merger  will  result in  taxable  income or loss to each  Limited
          Partner.  Because  the Merger  will result in an exchange of Units for
          Shares,  no Limited Partner will receive cash (other than cash in lieu
          of  fractional  Shares)  in the  Merger  to pay any  taxes  due on any
          taxable income arising as a result of the Merger.
       
      o   AmREIT intends to acquire by development  and/or  purchase one or more
          properties with post-Merger  financing  proceeds,  which property(ies)
          are currently unidentified.
       
       In light of the wide  variety of factors,  both  positive  and  negative,
considered by the General Partner, the General Partner found it impracticable to
quantify or otherwise assign relative weights to the specific factors considered
in making  its  determination.  However,  in the  General  Partner's  view,  the
potentially  negative  factors  considered  by it were  not  sufficient,  either
individually or collectively, to outweigh the positive factors considered by the
General Partner in his deliberations relating to the Merger. In addition, except
as  detailed  above,  no  analysis  or  attempt to  quantify  any  financial  or
operational benefits or detriments was made.

THE GENERAL PARTNER BELIEVES THAT THE TERMS OF THE MERGER  AGREEMENT,  INCLUDING
THE  CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS IN CONNECTION WITH THE
MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE RESPECTIVE LIMITED PARTNERS
AND HAS APPROVED THE MERGER AGREEMENT AND RECOMMENDS THAT THE RESPECTIVE LIMITED
PARTNERS  VOTE  FOR  APPROVAL  OF THE  MERGER  AGREEMENT  AND  AMENDMENT  TO THE
PARTNERSHIP AGREEMENTS AND FOR APPROVAL OF THE APPLICABLE RELATED TRANSACTION.

                                      -65-

<PAGE>

       In the  event  the  Merger  is  not  consummated  for  any  reason,  each
Partnership  will continue to pursue its business  objectives of maximizing  the
value of its properties.

Offers From Third Parties

       The  General  Partner  has  not  received  any  offers  to  purchase  any
Partnership  properties from  unaffiliated  third parties during the past twelve
months.

The Notes

       General. The Notes are part of a series of up to $10,000,000 in principal
amount of 6.0% Notes due December 31, 2004,  which may be issued pursuant to the
terms of the Loan Agreement. The Notes will be issued as of the Closing Date and
will bear interest from the date of issuance. Elections to receive Notes in lieu
of Shares in the Merger  will be accepted on the basis  described  elsewhere  in
this  Prospectus.  The material terms of the Loan Agreement are described below,
and a copy of the Loan Agreement may be obtained upon request from AmREIT.

       Registered  Form.  The Notes will be issued in registered  form,  without
coupons,  in denominations  of the exact amount of the investment.  Ownership of
the  Notes  will  be  documented  only  on  the  records  of  AmREIT,  and  such
documentation will constitute the sole evidence of ownership.  The copies of the
Notes issued to the  Noteholders  will be facsimiles and will not be negotiable.
Transfers of the Notes will be effective  only when  evidenced on the records of
AmREIT.

       Transfers Of Record.  The Notes may be transferred only on the records of
AmREIT  upon  written  request to transfer in a form  specified  by AmREIT,  and
delivered  to  AmREIT  at its  principal  business  offices  together  with  the
Noteholder's  facsimile copy of the Note. No service charge will be made for the
registration of transfer or exchange of the Note, but AmREIT may require payment
of a sum  sufficient  to pay any  transfer  tax or similar  governmental  charge
payable in connection with a transfer of the Note.

       Interest and  Principal  Payments.  Interest will be paid at the rate of 
6.0% per annum,  uncompounded,  from the date of issuance.  The Loan  Agreement
provides for AmREIT to make payments to the holders of the Notes as follows:

     (1)  quarterly  installments of accrued interest on the fifth day of the
          first calendar quarter following the Closing Date and on the fifth day
          of each calendar  quarter period  thereafter  with respect to interest
          accrued during the immediately  preceding  calendar  quarter until the
          Maturity Date  (interest will be computed on a 365-day year for actual
          days elapsed); and

     (2)  the  unpaid  balance  of  principal  and  accrued  interest  on the
          Maturity Date.

                                      -66-

<PAGE>

       AmREIT  will pay  principal  and  interest  by check,  and will mail such
checks to the Noteholder's  address of record as of the last day of the calendar
quarter  for which  interest  is paid.  The names and  addresses  of  registered
holders of the Notes (the  "Noteholders")  will be  maintained  by AmREIT at its
principal  business  offices.  A  Noteholder's  "address of record"  will be the
address specified in the subscription  documents, or such other address of which
the Noteholder  advises AmREIT by written notice.  The Notes will not be subject
to a sinking fund.

       Maturity.  Unless sooner redeemed or called as described  below,  all 
Notes will mature on December 31, 2004 (the "Maturity  Date"), at which time the
entire unpaid balance of principal and accrued interest will be due and payable.

       Redemption by AmREIT.  The Notes may be called for  prepayment by AmREIT,
in whole or in part,  at any time,  or from time to time,  by  delivering to the
Noteholders' address of record a written notice of such redemption.  Such notice
shall  be made  not  less  than 30  days  nor  more  than 60 days  prior  to the
Redemption  Date.  The  Redemption  Price  of the  Notes  will be  their  unpaid
principal  balance plus accrued  interest to the date called for prepayment (the
"Call  Date").  To the  extent  that less than all of the Notes are  called  for
redemption,  the Notes  may be  redeemed  either  pro rata or by lot in the sole
discretion of AmREIT.

       Satisfaction  and Discharge.  Upon maturity,  AmREIT will make payment to
the  Registered  Noteholder at his or her address shown on the records of AmREIT
on the date of payment. Upon such final required payment, the Notes will be paid
in full and cease to be outstanding. The Noteholder's copy of the Note, which is
a  facsimile,  need not be  presented  to  AmREIT  for  payment.  The  Company's
obligation to pay interest on the Notes will end on the Maturity Date.

       Nature of Obligation. The Notes constitute general obligations of AmREIT.
In the event AmREIT should  default on the Notes,  the Company's  obligation for
payment would be in pari passu to the Company's obligations to its other general
creditors.  Noteholders  are entitled to have recourse  only against  AmREIT for
payment of any  principal  and  interest  on the Notes and for any  recovery  of
attorneys'  fees  and/or  costs,  or for  any  other  claim  based  hereon,  and
Noteholders  may  not  seek to  impose  any  personal  liability  for  any  such
indebtedness  on the Trustee,  if  appointed.  Moreover,  no director,  officer,
employee,  stockholder or agent of AmREIT, in his or her capacity as such, shall
have any liability  whatsoever for any obligations of AmREIT under the Notes, or
for any claim  based on, in respect  of, or by reason of,  such  obligations  or
their creation. Each Noteholder,  as a condition to receiving a Note, waives and
releases  all  such   liability.   The  waiver  and  release  are  part  of  the
consideration for the issuance of the Notes.

       Reports/Noteholder   Lists.   AmREIT  is   required  to  deliver  to  the
Noteholders  (or the  Trustee,  if one is then  appointed)  an annual  statement
regarding  compliance  with the terms and conditions of the Notes.  In addition,
AmREIT will provide to any Noteholder, upon written request, a list of the names
and addresses of the Noteholders.

       The Loan  Agreement.  As a condition to the  purchase of the Notes,  each
Noteholder  is  required to execute the Loan  Agreement  whereby the  Noteholder
appoints  the  Trustee  to act as the  Noteholders'  exclusive  Trustee  to take
certain administrative and ministerial acts on their behalf and exercise certain
remedies in the event of a default under the Note.  Noteholders  may not enforce
the terms of the Notes  except as  provided  in the Loan  Agreement.  Subject to
certain  limitations,  the Noteholders may authorize the Trustee to exercise its
powers  only by the  written  direction  signed or  adopted  by the  Noteholders
holding a majority of the unpaid  principal amount of the Notes then outstanding
(a "Majority Vote"). The Trustee may be appointed by the Noteholders at any time
by a Majority Vote.

                                      -67-

<PAGE>

       Certain Covenants.  The Loan Agreement contains, among other things, the 
following covenants:

              No  Default On Other  Debt.  AmREIT  shall not be in default  with
respect to any other of its debt, including any payment of principal or interest
thereon. For the purposes hereof,  "default" means the Company's failure to cure
any default  under the terms of any debt  obligation  within thirty (30) days of
written  notice  of  such  default  by a  creditor  under  the  respective  debt
obligations.

       For  the  purposes  of  the   foregoing,   "debt"  means  any   unsecured
indebtedness,  contingent or otherwise,  with respect to borrowed money (whether
or not the  recourse  of the  lender is to the whole of the  assets of AmREIT or
only to a portion thereof), or evidenced by bonds, notes,  debentures or similar
instruments  or letters of credit,  except any such balance that  constitutes  a
trade  payable,  if  and to the  extent  such  indebtedness  would  appear  as a
liability upon the balance sheet of AmREIT in accordance with generally accepted
accounting principles.

              Limitation On Merger,  Consolidation Or Sale Of Assets. During the
time any  principal  or  interest  is owing on the Notes,  AmREIT may not merge,
consolidate with or transfer all or  substantially  all of its assets to another
person or entity,  unless (i) the successor  assumes all  obligations  of AmREIT
with respect to the Notes, and (ii) after such transaction,  no event of default
under the Notes exists.

              Prepayment  of Notes.  During  the time any  Principal  is due and
owing on the Notes,  AmREIT shall apply an amount equal to eighty  percent (80%)
of the net proceeds from the sale or refinancing of the real properties acquired
from the Participating  Partnerships  pursuant to the Merger as described in the
Prospectus to prepay (call) the Notes as provided above. Such prepayment may, in
the  sole  discretion  of  AmREIT,  be  either  pro  rata as to the  outstanding
principal  amount of all of the Notes or be used to prepay  less than all of the
outstanding  Notes in full where the Notes to be prepaid are  determined by lot.
For the purposes of this covenant (the "Prepayment Requirement"),  "net proceeds
from sale or refinancing" shall mean any cash proceeds received from the sale or
financing of such real property remaining after the payment of the costs of such
transaction, the payment of all encumbrances or obligations relating to the real
property  and the payment of any other debt  obligations  of AmREIT then due and
payable  or which  AmREIT's  Board  of  Directors  determines  to be in the best
interests of AmREIT to prepay.

              Books and  Records.  AmREIT  shall keep proper books of record and
account,  in which full and  correct  entries  shall be made of all  dealings or
transactions  of or in  relation  to the Notes and the  business  and affairs of
AmREIT in accordance with generally accepted accounting principles. AmREIT shall
furnish  to the  Trustee  any and all  information  related  to the Notes as the
Trustee may reasonably request and which is in AmREIT's possession.

       Events of Default.  An event of default, under the terms of the Loan 
Agreement, is any one of the following:

       (a) A default of 30 days in the payment of interest on the Notes;

       (b) A default of 30 days in payment, when due, of principal on the Notes;

       (c) AmREIT's failure  to  comply  with  any of its  covenants  or  other
obligations  under the terms of the Notes,  including its obligation to maintain
current the  Company's  other  debt,  to redeem the Notes as  required,  or keep
and/or  maintain  aggregate  unsecured  indebtedness  on  the  required  maximum
amounts, if not cured in a timely manner;

                                      -68-

<PAGE>

       (d) If not cured  in a  timely  manner,  default  under  the  instruments
governing any other indebtedness or any mortgage,  indenture or instrument under
which  there may be issued or by which  there may be  secured or  evidenced  any
other indebtedness for money borrowed by AmREIT, whether such other indebtedness
or guarantee now exists or is hereafter created,  which default (a) is caused by
a failure to pay when due  principal  or  interest  on such  other  indebtedness
within the grace period provided and which continues beyond any applicable grace
period (a "Payment  default") or (b) results in the  acceleration  of such other
indebtedness prior to its express maturity,  provided in each case the principal
amount of any such other indebtedness, together with the principal amount of any
other such other  indebtedness  under which there has been a Payment  default or
the maturity of which has been so accelerated, aggregates $250,000 or more; or

       (e) AmREIT's bankruptcy or insolvency.

       Under the terms of the Notes,  "bankruptcy" or "insolvency" means (a) the
filing by AmREIT in any court,  pursuant to any statute of the United  States or
of any  state,  a  petition  in  bankruptcy  or  insolvency;  (b) the filing for
reorganization  or for the  appointment  of a  receiver  or  trustee of all or a
material  portion of  AmREIT's  assets;  (c) an  assignment  for the  benefit of
creditors,  if AmREIT  admits in writing its  inability to pay its debts as they
fall due; or (d) the seeking,  consenting to, or acquiescing in the  appointment
of a trustee,  receiver or liquidator  of any material  portion of its property.
Bankruptcy or insolvency  shall also include the filing against  AmREIT,  in any
court,  pursuant to any statute of the United States or of any state, a petition
in bankruptcy or  insolvency,  or for  reorganization,  or for  appointment of a
receiver or trustee of all or a  substantial  portion of AmREIT's  property,  if
within 90 days after such  commencement  of any such  proceeding  against AmREIT
such petition shall not have been dismissed.

       Cure of Default.  In order to cure payment  Default,  AmREIT must mail to
the  Noteholders  the amount of the nonpayment plus a late payment penalty equal
to simple  interest on the amount unpaid at the rate of 10% per annum,  measured
from the date the  payment  should  have  been  mailed,  deposited  or  credited
pursuant  to the  terms of the  Notes  until  the date it  actually  is  mailed,
deposited or credited.

       Trustee in the Event of an Uncured Default. If an Event of Default occurs
and is  continuing,  then the  Noteholders  of a  Majority  in  Interest  of the
Outstanding  Notes (a "Majority in  Interest")  may,  within thirty (30) days of
such Event of Default,  appoint a Trustee to represent  the interests of all the
Holders  pursuant to the Loan  Agreement and may instruct the Trustee to declare
all the Notes to be due and payable  immediately  and take any action allowed by
law to collect such amounts. Upon acceptance of such appointment by the Trustee,
the  operation  of the trust  shall  commence  and the  power and  rights of the
Trustee  thereunder  shall begin.  If a Majority in Interest of the  Noteholders
cannot agree on a Trustee, the trust will not be instituted.

       AmREIT  has  committed  to  engage  and  pay  a  fee  to  an  appropriate
unaffiliated  entity,  such as an accounting  firm, for organizing a vote of the
Noteholders  as soon as  practicable  upon the occurrence of an Event of Default
for the purpose of  appointing a Trustee in  accordance to the terms of the Loan
Agreement.  The entity is not  required to act as a Trustee.  AmREIT must supply
such entity with the names,  addresses  and  occurrence of any Event of Default.
AmREIT agreed to pay the reasonable  expenses of any Trustee duly appointed by a
Majority in Interest of the Noteholders pursuant to the Loan Agreement.

                                      -69-

<PAGE>

       BY EXECUTING THE SUBSCRIPTION DOCUMENT, EACH NOTEHOLDER IS AGREEING TO BE
BOUND BY THE  TERMS OF THE  LOAN  AGREEMENT  SHOULD  IT COME  INTO  FORCE BY THE
APPOINTMENT OF A TRUSTEE PURSUANT TO ITS TERMS. EACH PROSPECTIVE INVESTOR SHOULD
CAREFULLY REVIEW THE LOAN AGREEMENT (ATTACHED AS ANNEX 3). THE FOREGOING IS ONLY
A SUMMARY OF THE PROVISIONS OF THE LOAN AGREEMENT.

       Remedies  in Event of  Default.  If any Event of  Default  occurs  and is
continuing,  a  Majority  in  Interest  may  appoint  a  Trustee  under the Loan
Agreement  and may  instruct  the  Trustee  to  declare  all Notes to be due and
payable  immediately and take any action allowed by law to collect such amounts.
Notwithstanding  the foregoing,  in the case of an Event of Default arising from
events of bankruptcy or insolvency,  all  outstanding  Notes will become due and
payable  without  further action or notice.  If an Event of Default has occurred
and is continuing,  AmREIT must, upon written request of the Trustee,  cure such
default and pay for the benefit of the  Noteholders  the whole  amount then due,
any penalties which may be due and such further amount as shall be sufficient to
cover  the  costs  and  expenses  of   collection,   including  the   reasonable
compensation,  expenses,  disbursements and advances of the Trustee,  its agents
and counsel and all other amounts due to the Trustee hereunder.  If AmREIT fails
to cure such  defaults and pay such  amounts  forthwith  upon such  demand,  the
Trustee,  in its own name and as Trustee of an express trust,  shall be entitled
to sue for and  recover  judgment  against  AmREIT and any other  obligor on the
Notes for the amount so due and unpaid pursuant to the terms of the Notes.

       A Trustee  appointed  under the terms of the Loan  Agreement may not make
any settlement or compromise concerning the rights of the Noteholders, in regard
to payments of principal or interest,  unless it is approved in a separate  vote
by a Majority in Interest of the  Noteholders.  Any  settlement or compromise so
approved  would be binding  upon all the  Noteholders.  The Trustee may withhold
from the  Noteholders  notice of any  Default or Event of Default if it believes
that  withholding  notice  is in their  interest  except a  Default  or Event of
Default  relating to the payment of  principal  or  interest  or  penalties.  NO
NOTEHOLDER  SHALL  HAVE THE  RIGHT TO  INSTITUTE  OR  CONTINUE  ANY  PROCEEDING,
JUDICIAL OR OTHERWISE, WITH RESPECT TO THE LOAN AGREEMENT, THE NOTES, OR FOR THE
APPOINTMENT OF A RECEIVER OR TRUSTEE OR FOR ANY OTHER REMEDY  HEREUNDER,  DURING
THE PERIOD OF THE OPERATION OF THE LOAN AGREEMENT, UNLESS CERTAIN CONDITIONS, AS
SET FORTH IN THE LOAN  AGREEMENT,  ARE SATISFIED.  The Loan  Agreement  requires
Noteholders who suffer an actual default on their notes to obtain the consent of
a majority  of all  Noteholders  to appoint a Trustee  and take  action  against
AmREIT.  THIS  REQUIREMENT,  IN  EFFECT,  MAY  LEAVE  MANY  NOTEHOLDERS  WITHOUT
PRACTICAL RECOURSE.

       Authority of Trustee. Under the Loan Agreement,  the Trustee would be the
exclusive  Trustee of the  Noteholders to act for them in the event of an action
authorized by them upon the default by AmREIT. In general,  the Trustee may only
act upon express written instructions by a Majority Vote of the Noteholders. The
Trustee is the sole agent  authorized to present AmREIT with notices of default,
demands or requests for  information on behalf of the  Noteholders.  The Trustee
will notify all  Noteholders  of any actions  requested  or taken by it upon the
written instructions received after a Majority Vote of the Noteholders,  and any
reports or information  received by it from AmREIT on behalf of the Noteholders.
The  Noteholders  of not less than a Majority in Interest  may, on behalf of all
Noteholders,  waive any past  default  under the Loan  Agreement  and  settle or
compromise  any claim  related to the payment of  principal  and interest on the
outstanding Notes; provided the terms of such settlement or compromise have been
made known to all Noteholders. The rights of the Noteholders upon the occurrence
of a default,  as well as a description of those actions  constituting a default
under the Notes, are summarized above.

                                      -70-

<PAGE>

       The Trustee is authorized to engage legal  counsel,  accountants or other
experts who are, in its  judgment,  reasonably  required to effect the course of
action  authorized.  The Trustee may undertake the action directed by a Majority
Vote only if it is adequately indemnified against its costs and expense for such
action. Such indemnification  would likely require the prepayment of any fees or
expenses,  including legal fees,  accounting fees or other professional or third
party fees  reasonably  required  to effect the action by the  Noteholders.  The
Trustee is not  required  to  advance  any funds for the  payment  of  expenses,
including attorneys' fees, on behalf of the Noteholders or to expend or risk its
own funds or otherwise  incur any financial  liability in the performance of any
of its duties hereunder or in the exercise of any of its rights or powers.

       The Trustee has the right to be  compensated  in a reasonable  and timely
amount for its services in connection with its actions as the Trustee, including
prior  reimbursement  for any costs or  expenses  incurred by it. The Trustee is
entitled to receive  reimbursement  for fees and costs  incurred by it in taking
any action on behalf of the  Noteholders  from any  proceeds  realized  by it in
enforcing the terms of the Notes. The Trustee's  compensation for any additional
acts  authorized  by the  Noteholders  will be paid  by the  Noteholders  in the
amounts and on the terms  prescribed by the Trustee.  To the extent any of these
fees or costs are  incurred  as the result of a default by AmREIT,  AmREIT  must
reimburse such amounts to the Noteholders.

       The Trustee is charged to perform such duties,  and only such duties,  as
are specifically  set forth in the Loan Agreement.  The Trustee is not liable to
the  Noteholders  for any act taken in good faith and not  involving its willful
misconduct, and the Noteholders jointly and severally agree to indemnify Trustee
and to hold it  harmless  against,  any loss,  liability  or  expense,  incurred
without  negligence  or bad faith on its part,  arising out of or in  connection
with the acceptance or administration of the Loan Agreement.  The Loan Agreement
authorizes the Trustee to act on the part of the Noteholders  only to the extent
provided in the Loan  Agreement.  The Trustee is not  empowered to, nor will it,
keep the Note registration  ownership  records,  hold the Notes on behalf of the
Noteholders, or collect or disburse funds with respect to the Notes on behalf of
the Noteholders.

       Removal,  Replacement  and  Resignation  of Trustee.  The Loan  Agreement
provides that the  Noteholders,  by a Majority  Vote, may appoint and thereafter
remove and  replace  the  Trustee  upon prior  written  notice.  The Trustee may
resign, at any time, upon prior written notice to the Noteholders and AmREIT. No
resignation  or removal of the Trustee or  appointment  of a  successor  Trustee
shall become  effective  until the  acceptance of  appointment  by the successor
Trustee.

       Amendment of Loan  Agreement  and Note.  The terms and  conditions of the
Loan Agreement and the Notes,  which constitute  contractual  agreements between
AmREIT and the Noteholders, may be amended or supplemented by a Majority Vote of
the Noteholders. The foregoing notwithstanding,  AmREIT may, without the consent
of any  Noteholder,  amend or supplement  the Note terms to cure any  ambiguity,
defect or inconsistency, to provide for the assumption of its obligations to the
Noteholders  in the case of merger or  acquisition,  or to make any change  that
does not materially,  adversely affect the rights of any Registered  Noteholder.
However, without the consent of each Registered Noteholder affected,  AmREIT may
not:  (i) reduce the  principal  amount of the Notes;  (ii) reduce the number of
Noteholders  who must consent to an  amendment  of any of the Note terms;  (iii)
reduce the interest rate or change the interest  payment date for any Note; (iv)
reduce the principal of, or change the fixed  maturity date of, any Note; or (v)
make any  change in the  provisions  concerning  waiver of a default or Event of
Default by the  Noteholders or the rights of the  Noteholders to receive payment
of principal or interest.

                                      -71-

<PAGE>

Appraised Liquidation Value Payment Election

       Any  Limited  Partner  submitting  a  Partnership  Consent  may, on their
Partnership  Consent,  make the ALV Payment  Election  and  thereby  receive the
Appraised  Liquidation  Value for their  Units if the  Merger  is  approved  and
consummated.  Under this election,  Limited  Partners will receive,  in place of
Notes or Shares, cash payment for their Units equal to their proportionate share
of their respective  Partnership's  ALV. Each  Partnership's  ALV will equal the
Appraised  Value of its real  property  assets,  adjusted for the  Partnerships'
other  assets,  liabilities  and  sale  and  liquidation  expenses  of 5% of the
Appraised Value (or in the case of Funds III, IV, V and VI, the excess,  if any,
of 5% of the  Appraised  Value  over the  disposition  fee  paid to the  General
Partner in connection with the Merger).

       The Appraised  Value will be determined by the Appraiser,  who must be an
independent real estate appraisal firm chosen by AmREIT,  if and when the Merger
of the Partnership is consummated.  The Appraised Value will be determined as of
July 1, 1998,  the date the Merger  Agreement was  finalized  and executed.  The
Appraiser  will be  appointed  and the  Appraisal  will be  prepared  after  the
Partnership   Solicitation  Period  Expiration  Date.  AmREIT  will  appoint  an
Appraiser  who  is  an  independent   expert  having  experience  in  appraising
properties  similar to those of the  Partnerships in the general areas where the
Partnership  properties  are  located.  AmREIT will  instruct  the  Appraiser to
prepare the  Appraisal  for the benefit of the  Limited  Partners  based on such
information deemed relevant by the Appraiser assuming an orderly  liquidation of
the Partnership's assets over a 12-month period.

       Promptly upon determination of the Appraised Value, the Partnership's ALV
will be  determined,  and  the  electing  Limited  Partners  will be paid  their
proportionate  share of the ALV determined by the number of Units they own as of
the Effective Date, together with an additional payment equal to 6% per annum on
the ALV of their  Units from the  Effective  Date  through  the date of payment.
Payment must be made prior to the first  anniversary of the Effective Date. As a
condition to the Merger,  AmREIT has the right to terminate  the Merger with any
Partnership  in  which  the  Limited  Partners  holding  more  than  25%  of the
outstanding  Units make the ALV  Payment  Election.  AmREIT  would,  in general,
consider  waiving this 25%  limitation  with respect to any  Partnership  if the
aggregate ALV Payment Elections in all Partnerships are for less than 25% of the
total Units of all Participating  Partnerships and management  determines AmREIT
has sufficient resources to pay its obligations with respect thereto on a timely
basis.

       The  obligation to pay electing  Limited  Partners the ALV of their Units
will be an unsecured  obligation of AmREIT,  which will in general be pari passu
with its  obligations  to other  unsecured  creditors.  Under  the  terms of the
Merger,  AmREIT  could be  obligated  to pay  $7.5  million  or more to  Limited
Partners  making  the ALV  Payment  Election.  AmREIT  intends  to pay any  such
obligations from its capital reserves,  operating  revenues and/or proceeds from
additional  financing.  Management  believes  AmREIT will have  sufficient  cash
resources  to pay  such  obligations  as they  are  due.  However,  there  is no
assurance it will be able to do so.

       The ALV Payment Election will constitute a binding contractual  agreement
whereby  AmREIT  agrees to pay the electing  Limited  Partner,  and the electing
Limited  Partner  agrees  to  accept,   his  or  her  share  of  the  respective
Partnership's  ALV as full payment for his or her Units, and that he or she will
have no further  right to payment or remedy in  connection  with the Merger.  In

                                      -72-

<PAGE>

order to receive payment under the ALV Payment Election,  a Limited Partner must
affirmatively  mark the ALV Payment  Election on his or her Partnership  Consent
Form prior to the  Partnership  Solicitation  Period  Expiration  Date.  Thus, a
Limited  Partner who fails to timely submit a Partnership  Consent Form will not
be entitled to make the ALV Payment Election. Limited Partners will not have the
right to change their ALV Payment  Election after the  Partnership  Solicitation
Period Expiration Date.

The Merger Consideration

       Methodology.  AmREIT is offering to issue Shares, or subject to the terms
and limitations  described below, Notes to the Participating  Partnerships based
on their  respective  Net Asset Value  ("NAV").  The number of Shares offered to
each  Partnership  equals the  Partnership's  NAV, as adjusted on the  Effective
Date,  divided by the Exchange Price.  Cash will be issued in lieu of fractional
Shares based on the Exchange Price.

       Net Asset Values.  The Net Asset Value of each Partnership equals (i) the
negotiated price of the Partnership's real estate assets (properties), plus (ii)
the  Partnership's  Net Cash  (i.e.  the  excess,  if any,  of its cash and cash
equivalent  assets over its debt) as of the  Effective  Date.  The only material
assets of each Partnership are its properties and cash. None of the Partnerships
are  expected to have any material  debt at the  Effective  Date.  The Net Asset
Values of Fund IV and Fund V will be adjusted at the closing of the Merger in an
amount equal to the reduction of the unpaid  balance of the Atlas Note from June
30, 1998.

       The methodology of determining  the Net Asset Values of the  Partnerships
were  determined  and  agreed  to by  the  General  Partner  on  behalf  of  the
Partnerships  and the  Independent  Directors  on behalf of AmREIT.  The General
Partner and the  Independent  Directors  believe  that Net Asset Value is a fair
measure of the value of the  Partnerships  to AmREIT in the Merger  because each
Partnership's  Net asset Value is  directly  derived  from a  valuation  of each
Partnership's  assets,  which  consist  only of property  investments,  cash and
accounts  receivable.  Also, none of the  Partnerships  has significant debt and
each  Partnership is anticipated to have cash and accounts  receivable in excess
of its debt at the Effective Date.

       The following  table sets forth the real property and Net Cash components
of NAV of each  Partnership  calculated as if the Effective Date was September
30, 1998.

                                      -73-

<PAGE>

                         Negotiated                       Partnership
                          Price of        Net Cash at       Net Asset
   Partnership           Properties        9/30/1998       Value (NAV)
   -----------           ----------        ---------       -----------
   FUND III               $1,100,000          $40,946      $1,140,946
   FUND IV                   500,000           11,350         511,350
   FUND V                    420,000            7,696         427,696
   FUND VI                   285,000                0         285,000
   FUND VII                1,010,000(1)        27,946       1,037,946
   FUND VIII               1,800,000(1)        45,209       1,845,209
   FUND GDYR               1,090,000(1)        20,211       1,110,211
   FUND IX                 4,850,000           89,078       4,939,078
   FUND X                 10,355,000                0      10,355,000
   FUND XI                 6,350,000           80,281       6,430,281
                           ---------           ------       ---------
   Total                 $27,760,000         $322,717     $28,042,783


       Other  methodologies  for valuing  the  Partnerships  were not  seriously
considered  by the General  Partner or the  Independent  Directors.  Neither the
General  Partner nor the Independent  Directors could identify other  acceptable
methodologies for valuation of the Partnerships for the purposes of the Merger.

       Negotiated Prices. The Negotiated Prices of each Partnership's properties
were  negotiated  and  agreed  to by  the  General  Partner  on  behalf  of  the
Partnerships and the Independent  Directors on behalf of AmREIT.  The Negotiated
Prices were not determined by an independent  real estate  appraiser.  See "RISK
FACTORS" and "CONFLICTS OF INTEREST." In determining the Negotiated  Prices, the
General  Partner  and the  Independent  Directors  considered  several  factors,
including  the  current  and  projected  net  operating  income  and cash  flow,
capitalization  rate, market rental rates,  lease  expirations,  and anticipated
capital expenditures for leasing and tenant improvements for each property.

       In his negotiations on behalf of the Partnerships,  Mr. Taylor considered
the  analysis  and  conclusions  in the  Houlihan  Fairness  Opinions.  Houlihan
calculated a range of values of each Partnership's  properties,  in reaching its
conclusion  that the  consideration  to be received  by the Limited  Partners in
connection  with the Merger is fair to the  aggregate  Limited  Partners  from a
financial  point of view.  With  respect to Fund III,  Fund IV, Fund V, Fund VI,
Fund VII and Fund GDYR, the Negotiated Price for the respective  Partnership was
within  the  range of value  derived  by  Houlihan  in  rendering  its  Fairness
Opinions.  With respect to Fund VII, Fund IX, Fund X and Fund XI, the Negotiated
Price of each  respective  Partnership  was above the range of value  derived by
Houlihan in  rendering  its  Fairness  Opinions.  The  analysis  and  underlying
assumptions  used  by the  General  Partner  in  determining  the  price  of the
Partnership was substantially the same as that used by Houlihan in rendering its
Fairness Opinions. Houlihan's Opinions are subject to certain qualifications and
limitations.  See "FAIRNESS OPINIONS - The Houlihan Fairness Opinions" below. In
their negotiations on behalf of AmREIT, the Independent Directors conferred with
and  considered  the  analysis of  Bishop-Crown.  See  "FAIRNESS  OPINIONS - the
Bishop-Crown Opinion" below.

       Net Cash. A Partnership's Net Cash equals the excess, if any, of its cash
and accounts receivable over its debt as of the Effective Date. Under the Merger
Agreement,  a Partnership's  Net Cash cannot be negative for the purposes of the
Merger.  Each of the  Partnerships  is  anticipated  to have a positive Net Cash
Balance at the Effective Date.

                                      -74-

<PAGE>

       The Exchange Price.  The Exchange Price of $9.34 per Share was determined
and agreed to by the General Partner and the Independent Directors based on
the last public offering price of $10.25 for AmREIT's common stock net of retail
commissions and certain related costs.  AmREIT's last public offering ended
in May 1998.  See "RISK FACTORS" and "CONFLICTS OF INTEREST."

       Minimum  Price.  The Net Asset  Value of each  Partnership  is subject to
adjustment for the Participating  Partnerships  actual Net Cash at the Effective
Date and,  in the case of Fund IV and Fund V, the  unpaid  balance  of the Atlas
Note,  as of the  Effective  Date;  provided,  however,  that in no event will a
Participating  Partnership's  NAV be adjusted to an amount less than its Minimum
Price. For the purposes of the foregoing,  a Partnership's  Minimum Price is the
amount set forth in the following table.


       Partnership                  Minimum Price
       -----------                  -------------
       FUND III                       $1,000,000
       FUND IV                           475,000
       FUND V                            425,000
       FUND VI                           275,000
       FUND VII                          935,000
       FUND VIII                       1,793,000
       FUND GDYR                       1,011,000
       FUND IX                         4,500,000
       FUND X                          9,600,000
       FUND XI                         5,500,000

       The  Minimum  Price of each  Partnership  was  negotiated  by the General
Partner as a condition to the Merger of each  Partnership.  In  determining  the
Minimum Prices, the General Partner considered, among other things, the range of
values of the Limited Partners' interests in each Partnership in connection with
the Houlihan Fairness  Opinions.  See "FAIRNESS OPINIONS - The Houlihan Fairness
Opinions.

       Shares Offered to the Partnerships.  The following table shows the Merger
consideration in Shares offered to each Partnership in comparison to the others.
The table  includes the  following,  calculated  as if the  Effective  Date were
September 30, 1998:  (a) the NAV assigned to each of the  Partnerships;  (b) the
percentage  of the NAV of each  Partnership  against  the  aggregate  NAV of all
Partnerships;  (c)  the  number  of  Shares  to be  allocable  to  each  of  the
Partnerships  based upon its NAV and (d) the  percentage  of the total amount of
all such Shares offered by AmREIT.

                                      -75-

<PAGE>


                              Allocation of Shares

                Partnership   Percentage of      Total No. of     As Percentage
                  NAV at      Aggregate NAV    Shares Offered to  of Aggregate
 Partnership    9/30/1998    of Partnerships   the Partnership       Shares
 -----------    ---------    ---------------       -----------       ------
 FUND III       $1,140,946           3.96%            122,157         3.96%
 FUND IV(1)        511,350           1.80%             54,748         1.80%
 FUND V(2)         427,696           1.51%             45,792         1.51%
 FUND VI           285,000           1.03%             30,514         1.03%
 FUND VII        1,037,946           3.64%            111,129         3.64%
 FUND VIII       1,845,209           6.48%            197,560         6.48%
 FUND GDYR       1,110,211           3.93%            118,866         3.93%
 FUND IX         4,939,078          17.47%            589,809        17.47%
 FUND X         10,355,000          37.30%          1,108,672        37.30%
 FUND XI         6,430,281          22.87%            688,467        22.87%
                 ---------          ------            -------        ------
 Total         $28,082,717         100.00%          3,006,715       100.00%

(1)  Includes  interest in Atlas Note of $103,205 at  September  30,  1998.  

(2)  Includes interest in Atlas Note of $97,935 at September 30, 1998.


       A Limited Partner's Adjusted Capital as of the date stated, equals his or
her original  investment,  less  distributions  constituting a return of capital
under the respective Partnership Agreement.  The General Partner believes that a
Limited Partner's  Adjusted Capital is an accurate and convenient measure of his
or her  remaining  investment  in  the  Partnership.  See  "THE  PARTNERSHIPS  -
Partnership Distributions."

       Return to Limited  Partners  From the Merger.  The  following  table sets
forth the anticipated  return to the Limited  Partners as a result of the Merger
based on the Exchange Price of $9.34 per Share.  The Table sets forth the return
from the Merger based on the Exchange  Price to the Limited  Partners per $1,000
of Adjusted  Capital and from the Merger plus cumulative  distributions  through
September 30, 1998.  The returns are  calculated  as if the Effective  Date were
September 30, 1998. See "THE PARTNERSHIPS -- Partnership Distributions."

                                      -76-

<PAGE>

                Return from        Return from 
             Merger per $1,000     Merger as a                     Cumulative 
               of Adjusted      Percentage of L.P.s   Total       Return as a 
               Capital at        Adjusted Capital    Cumulative   Percentage of
 Partnership   9/30/1998(1)    as of 9/30/1998 (1)  Return (1)  Adjusted Capital
 -----------   ------------    -------------------  ----------  ----------------
 
 FUND III        $1,221             122.05%          $2,432.61      243.26%
 FUND IV            831              83.15%           1,604.67      160.47%
 FUND V             929              92.90%           1,836.60      183.66%
 FUND VI            967              96.70%           1,799.29      179.93%
 FUND VII           913              91.33%           1,720.29      172.94%
 FUND VIII          985              98.53%           1,730.74      174.06%
 FUND GDYR          894              89.42%           1,420.53      142.95%
 FUND IX            916              91.63%           1,520.47      152.05%
 FUND X             904              90.41%           1,268.01      126.08%
 FUND XI            911              91.06%           1,142.62      114.26%


(1)    For the purposes of calculating the return from the Merger, the Shares 
are valued at the Exchange Price.

       The  following  table sets forth the return to the Limited  Partners from
the Merger and from the Merger plus the  cumulative  return  from  distributions
through  September 30, 1998 based on a share price of $10.25.  A price of $10.25
per share is the last price at which  AmREIT  offered  the Shares to the public.
Returns  are  expressed  in  amounts  per  $1,000 of  Adjusted  Capital  and are
calculated as if the Effective Date were September 30, 1998.


               Return from      Return from       Total Cumulative   Cumulative 
             Merger per $1,000  Merger as a        per $1,000 of     Return as a
             Adjusted Capital  Percentage of     Adjusted Capital  Percentage of
              at Share Price   L.P.s Adjusted    Return Based on      Adjusted 
Partnership    of $10.25(1)     Capital(1)    Share Price of $10.25    Capital
- -----------    ------------     ----------    ---------------------    -------
                                                                 
FUND III        $1,339           133.94%                $2,551.52      255.15%
FUND IV            912            91.25%                 1,685.68      168.57%
FUND V           1,020           101.95%                 1,927.12      192.71%
FUND VI          1,061           106.12%                 1,893.50      189.35%
FUND VII         1,002           100.23%                 1,808.38      181.84%
FUND VIII        1,081           108.13%                 1,825.78      183.66%
FUND GDYR          981            98.14%                 1,506.78      151.66%
FUND IX          1,006           100.55%                 1,609.74      160.97%
FUND X             992            99.22%                 1,356.09      135.61%
FUND XI            999            99.94%                 1,231.34      123.13%

(1)    For the purposes of calculating the return from the Merger, the Shares 
are valued at the Exchange Price.

       Distribution Comparison. The following table sets forth the distributions
paid by each  Partnership to its Limited Partners during the year ended December
31, 1997 with respect to a $1,000 original investment in the Partnership and the
dividends  which would have been paid by AmREIT  during the year ended  December
31, 1997 had the Shares to be received by the Limited  Partner in the Merger for
such $1,000 original investment been owned during that period.

                                      -77-

<PAGE>


               Partnership Distributions        Dividends Declared During
               Declared During Year Ended        Year Ended 12/31/1997 on
                       12/31/1997               Shares Received in Merger
Partnership      Per $1,000 Investment        Per $1,000 of Adjusted Capital
- -----------      ---------------------        ------------------------------
                                                
FUND III              $96.53                             $89.21
FUND IV                62.00                              61.57
FUND V                 83.00                              67.34
FUND VI                80.00                              72.81
FUND VII               83.00                              69.34
FUND VIII              86.00                              73.93
FUND GDYR              81.67                              66.91
FUND IX                85.55                              69.78
FUND X                 81.73                              69.28
FUND XI                69.14                              69.37

       Allocation  of the Notes.  Subject to the Note  Restriction,  the Limited
Partners  may  elect to  receive  Notes in place of  Shares  in the  Merger  and
Dissenting  Limited  Partners will receive Notes in the Merger unless they elect
to receive  Shares.  The  principal  amount of Notes are  offered to the Limited
Partners based on their  Partnership's NAV on the Effective Date, subject to the
Note Restriction.  The following table sets forth the calculation of the maximum
principal  amount of Notes offered to the Limited  partners of each  Partnership
calculated as if the Effective Date were September 30, 1998.


                       Net Asset Value       Max. Principal Amount
 Partnership             at 9/30/1998         of Notes Offered (2)
 -----------            ------------         --------------------
 FUND III               $1,140,946                  $399,331
 FUND IV                   511,350                   178,973
 FUND V                    427,696                   149,694
 FUND VI                   285,000                    99,750
 FUND VII (1)            1,037,946                   363,281
 FUND VIII (1)           1,845,209                   645,823
 FUND GDYR (1)           1,110,211                   388,574
 FUND IX                 4,939,078                 1,728,677
 FUND X                 10,355,000                 3,624,250
 FUND XI                 6,430,281                 2,250,598
                         ---------                 ---------
 Total                 $28,082,717                $9,828,951

(1)    Net Cash is net of 3.0% Disposition fee.

(2)    Equals 35% of Partnerships' NAV.

                                      -78-

<PAGE>

       The following table sets forth the principle  amount of the Notes offered
to the  Limited  Partners of each  Partnership  per Unit and per $1,000 of their
original investment calculated as if the Effective Date were September 30, 1998.


                                          Principal Amount of Note
                                                Offered per:
                                      -------------------------------
                  Maximum Principal                                Percent of
                   Amount of Notes                  $1,000 Orig.   Orig. $1000
   Partnership         Offered         L.P. Unit     Investment    Investment
   -----------         -------         ---------     ----------    ----------
FUND III                    $399,331        $36,221         $1,207      120.74%
FUND IV                      178,973         24,944            831       83.15%
FUND V                       149,694         26,731            891       89.10%
FUND VI                       99,750         28,500            950       95.00%
FUND VII                     363,281         27,676            923       92.25%
FUND VIII                    645,823         29,761            992       99.20%
FUND GDYR                    388,574         24,949            832       83.16%
FUND IX                    1,728,677            916            916       91.63%
FUND X                     3,624,250            904            904       90.41%
FUND XI                    2,250,598            911            911       91.06%
                           ---------
Total                     $9,828,951

       Shares  Issuable to the General  Partners.  The General Partner will also
receive  Shares  in  exchange  for  his  general  partnership  interests  in the
following Partnerships:


                          Consideration    Allocation
                                Paid        of Shares
                                ----        ---------
   FUND VII                   $10,405         1,111
   FUND VIII                   18,489         1,976
   FUND GDYR                   11,105         1,189
                               ------         -----
   Total                      $39,999         4,276

       In addition to the foregoing shares,  the general partners have agreed to
purchase  shares at the  Exchange  Price  with the  proceeds  received  from any
disposition fees otherwise  payable to them by certain  Partnerships as a result
of the Merger.  The  Independent  Directors and the General Partner each believe
that Mr.  Taylor's use of his  Disposition  Fee  proceeds to purchase  Shares of
AmREIT at the  Exchange  Price,  the same price at which the  Limited  Partners'
investment  in AmREIT is valued for the  purposes  of the Merger,  will  promote
commonality  of interest of Mr.  Taylor and the Limited  Partners in the Merger.
The following table sets forth the amounts of disposition fees and the number of
Shares the General Partner will purchase under this agreement.

                                      -79-

<PAGE>

                         Amount of       No. of Shares
  Partnership         Disposition Fee       Received
  -----------         ---------------       --------
  FUND III              $33,000               3,533
  FUND IV                15,000               1,606
  FUND V                 12,600               1,349
  FUND VI                 8,550                 915
  Total                 $69,150               7,403

       For each  Partnership,  the disposition fee equals 3.0% of the Negotiated
Price of the Partnerships' properties.

Fiduciary Responsibility

       Officers and Directors of AmREIT. The Directors are accountable to AmREIT
and its shareholders as fiduciaries and must perform their duties in good faith,
in a manner believed to be in the best interests of AmREIT and its  shareholders
and with such care,  including  reasonable  inquiry,  as an  ordinarily  prudent
person  in a like  position  would  use under  similar  circumstances.  AmREIT's
Charter  provides that no Manager or officer of AmREIT shall be liable to AmREIT
for any act, omission,  loss, damage, or expense arising from the performance of
his or her duties under AmREIT save only for his or her own willful  misfeasance
or malfeasance or negligence.  In discharging their duties to AmREIT,  Directors
and officers of AmREIT shall be entitled to rely upon experts and other  matters
as provided in the Maryland  General  Corporation  Law (the "MGCL") and AmREIT's
Bylaws.  The Charter  provides  that AmREIT will  indemnify  its  Directors  and
officers to the fullest extent permitted under the MGCL. Pursuant to the Charter
and the MGCL,  AmREIT  will  indemnify  each  Manager  and  officer  against any
liability  and  related  expenses   (including   attorneys'  fees)  incurred  in
connection  with any  proceeding in which he or she may be involved by reason of
serving  in such  capacity  so long as he or she  acted in good  faith  and in a
manner  he or she  reasonably  believed  to be in or  not  opposed  to the  best
interest of AmREIT, and, with respect to any criminal action or proceeding,  had
no reasonable  cause to believe his or her conduct was  unlawful.  A Manager and
officer is also entitled to  indemnification  against  expenses  incurred in any
action or suit by or in the right of AmREIT to procure a  judgment  in its favor
by reason of serving in such  capacity if he or she acted in good faith and in a
manner  reasonably  believed  to be in or not opposed to the best  interests  of
AmREIT,  except that no such indemnification will be made if he or she is judged
to be liable to  AmREIT,  unless the  applicable  court of law  determines  that
despite the  adjudication  of  liability  the  Manager or officer is  reasonably
entitled to indemnification for such expenses.

       The Charter authorizes AmREIT to advance reasonable funds to a Manager or
officer for costs and expenses (including attorneys' fees) incurred in a suit or
proceeding  upon receipt of an  undertaking  by such Manager or officer to repay
such amounts if it is ultimately determined that he or she is not entitled to be
indemnified. AmREIT has entered into agreements with its Directors and executive
officers,  indemnifying  them  to the  fullest  extent  permitted  by the  MGCL.
Shareholders  may have more  limited  recourse  against  such persons than would
apply absent these  provisions and agreements.  To the extent that the foregoing
provisions  concerning  indemnification  apply  to  actions  arising  under  the
Securities  Act, AmREIT has been advised that, in the opinion of the Commission,
such provisions are contrary to public policy and therefore are not enforceable.
AmREIT intends to obtain and maintain  insurance  indemnifying the Directors and
officers  against certain civil  liabilities,  including  liabilities  under the
federal securities laws, which might be incurred by them in such capacity.

                                      -80-

<PAGE>

       General Partners of the  Partnerships.  Under both Nebraska and Texas and
partnership  law, the general  partners are  accountable to the  Partnerships as
fiduciaries  and are required to exercise  good faith and integrity in all their
dealings in the  Partnership's  affairs.  The Partnership  Agreements  generally
provide that neither the general partners nor any of their Affiliates performing
services on behalf of the Partnerships  will be liable to the Partnership or any
of the Limited  Partners for any act or omission by any such person performed in
good faith  pursuant  to  authority  granted to such  person by the  Partnership
Agreements,  or in accordance  with its  provisions,  and any manner  reasonably
believed  by such  person to be within  the scope of  authority  granted to such
person and in the best  interests of the  Partnership  provided that such act or
omission did not constitute  fraud,  misconduct,  bad faith or negligence.  As a
result,  Limited  Partners  might have a more limited right of action in certain
circumstances  than they would have in the  absence of such a  provision  in the
Partnership Agreements.

       The  Partnership  Agreements  also  generally  provide  that the  general
partners and certain  related  parties are  indemnified  from losses relating to
acts  performed  or  failures  to act in  connection  with the  business  of the
Partnerships  (except  to the  extent  indemnification  is  prohibited  by  law)
provided  that such person  determined  in good faith that the course of conduct
did  not  constitute  fraud,  negligence  or  misconduct.   Notwithstanding  the
foregoing,  none of the  above-mentioned  persons  is to be  indemnified  by the
Partnerships  from  liability,   loss,  damage,  cost  or  expense  incurred  in
connection  with any  claim  involving  allegations  that such  person  violated
federal  or state  securities  laws  unless  (a)  there  has  been a  successful
adjudication  on the  merits  of the  claims  of each  count  involving  alleged
securities law violations as to the person seeking indemnification and the court
approves  indemnification  of the  litigation  costs,  (b) such claims have been
dismissed with prejudice on the merits by a court of competent  jurisdiction and
the court approves  indemnification  of the litigation  costs, or (c) a court of
competent  jurisdiction  has  approved a  settlement  of the claims  against the
person seeking  indemnification and finds that indemnification of the settlement
and related costs should be made. In each of the foregoing situations, the court
of law  considering  the request for  indemnification  must be advised as to the
position  of the  Commission,  and any  other  applicable  regulatory  authority
regarding indemnification for violations of securities laws. Indemnification may
not be  enforceable  as to certain  liabilities  arising  from claims  under the
Securities Act and state securities laws; and, in the opinion of the Commission,
such   indemnification   is   contrary  to  public   policy  and  is   therefore
unenforceable.  For purposes of the  foregoing,  the  affiliates  of the general
partners will be indemnified only when operating within the scope of the general
partners'  authority.  Any  claim  for  indemnification  under  the  Partnership
Agreement  will be satisfied  only out of the assets of the  Partnership  and no
Limited Partner will have any personal  liability to satisfy an  indemnification
claim made against the Partnership.

       The Partnerships may also advance funds to a person indemnified under the
Partnership  Agreements for legal expenses  incurred as a result of legal action
brought  against  such person if such person  undertakes  to repay the  advanced
funds to the  Partnership if it is  subsequently  determined that such person is
not entitled to  indemnification.  The Partnerships do not pay for any insurance
covering  liability of the general partners or any other indemnified  person for
acts or omissions for which  indemnification is not permitted by the Partnership
Agreements,  although the general  partners may be named as  additional  insured
parties on policies  obtained for the benefit of the  Partnership if there is no
additional cost to such Partnership. As part of its assumption of liabilities in
the Merger,  AmREIT will indemnify the general partners and their affiliates for
periods prior to and  following the Merger to the extent of the indemnity  under
the terms of the Partnership Agreements and applicable law.

                                      -81-

<PAGE>

Share Market Prices and Distributions

       The Market  Price of the  Shares.  The Shares are not listed or traded on
any  national  securities  exchange or quoted on Nasdaq,  nor will the Shares be
traded in any such secondary market upon  consummation of the Merger.  Secondary
sales of the Shares have been limited and sporadic and  management is unaware of
the price and  terms of any such  sales to the  extent  they have  occurred.  In
general,  management  monitors such transfers only with respect to their volume.
The offering  price of the common stock in AmREIT's most recent public  offering
was $10.25 per share.

       AmREIT Distributions. The following table sets forth the amount and dates
of the distributions made by AmREIT through September 30, 1998.


 Amount       Payment Date             Amount        Payment Date
 ------       ------------             ------        ------------
 $0.0950      June 30, 1994            $0.1800       March 31, 1997
 $0.10245     September 30, 1994       $0.18025      June 30, 1997
 $0.15305     December 31, 1994        $0.18051      September 30, 1997
 $0.15625     March 31,1995            $0.1807       December 31, 1997
 $0.15783     June 30, 1995            $0.1809       March 31, 1998
 $0.15795     September 30, 1995       $0.1812       June 30, 1998
 $0.1690      December 31, 1995        $0.1814       September 30, 1998
 $0.17524     March 31, 1996
 $0.17615     June 30, 1996
 $0.1770      September 30, 1996
 $0.17938     December 31, 1996

   AmREIT intends to evaluate future distributions on a quarterly basis.

       Market Price of the Limited  Partner  Units.  The Units are not listed on
any  national  securities  exchange  or  quoted  on  Nasdaq,  and  there  is  no
established  public trading market for the Units.  Secondary  sales activity for
the Units has been limited and sporadic.  Also, a number of these transfers were
between the same  beneficial  owner(s),  family  members or related  persons and
cannot be considered  sales at prevailing  market  prices.  The General  Partner
monitors transfers of the Units (i) because the admission of the transferee as a
substitute  Limited Partner  requires the consent of the general  partners under
each Partnership  Agreement;  and/or (ii) in order to track compliance with safe
harbor provisions to avoid treatment as a "publicly traded  partnership" for tax
purposes.  It should be noted that some transactions may not be reflected on the
records  of  the   Partnerships.   Based  upon  the  transfer   records  of  the
Partnerships,  the  General  Partner  is not aware of the price or terms of such
transfers.

                                      -82-

<PAGE>

Effective Time of the Merger

       As  soon  as  practicable   after   satisfaction  of  all  conditions  to
consummation of the Merger (see "THE MERGER -- Conditions to Consummation of the
Merger"),  the  parties  will file  articles  of merger with the Clerk of Harris
County and articles of merger with the respective  secretaries of state of Texas
and of the states of organization of the respective Partnerships.  The foregoing
notwithstanding,  the  Merger  Effective  Date will not be prior to the 16th day
following the Partnership  Solicitation  Period Expiration Date in the event the
Merger is  consummated  with respect to Fund III, Fund IV and Fund V or Fund VI.
For Texas state law purposes, the Merger will become effective upon the later of
the filing of the  articles  of merger  described  above,  or at such later time
which AmREIT and the General  Partner  shall have agreed upon and  designated in
such filings in accordance  with applicable  law. For accounting  purposes,  the
parties  may  agree  to make the  Merger  effective  as of a date  prior to such
effective date (the 'Effective Time"). AmREIT has the right, acting unilaterally
so long as it has not willfully and materially breached the Merger Agreement, to
terminate the Merger Agreement should the Merger not be consummated by the close
of business  on March 31,  1999.  Until the  Effective  Time of the Merger,  the
Limited  Partners  will  retain  their  rights  as  Limited  Partners  of  their
respective Partnerships to vote on matters submitted to them. See "THE MERGER --
Termination; Extension, Waiver and Amendment."

Management, Operations and Headquarters after the Merger

       Following  the Merger,  the  Directors of AmREIT prior to the Merger will
continue to serve as Directors of AmREIT. The executive officers of AmREIT prior
to the Merger will continue to serve as the  executive  officers of AmREIT after
the Merger.

       Following  the Merger,  the  headquarters  of AmREIT will  continue to be
located at 8 Greenway Plaza, Suite 824, Houston, Texas 77046.

Conditions to Consummation of the Merger

       The respective  obligations of AmREIT and the  Partnerships to effect the
Merger are subject to the satisfaction of certain  conditions (none of which may
be  waived),   including  the  following:  (i)  the  Merger  Agreement  and  the
transactions  contemplated  thereby shall have been approved by the shareholders
of AmREIT and the Limited Partners of the Participating  Partnerships;  (ii) the
California  Commissioner  of  Corporations  shall  have  issued a permit for the
issuance of the Shares and the Notes based on his  determination  following  the
California  fairness  hearing that such  issuance is fair,  just and  equitable;
(iii)  the  Definitive  Joint  Proxy  and  Consent  Solicitation  Statement  and
Prospectus  shall have been timely filed with the  Commission  and all necessary
state  securities laws or "Blue Sky" permits or approvals  required to carry out
the  transactions  contemplated by the Merger Agreement shall have been obtained
and no stop order with respect to any of the foregoing shall be in effect;  (iv)
none of the  parties  shall be subject to an order or  injunction  of a court of
competent   jurisdiction  or  other  legal   prohibition   which  prohibits  the
consummation of the transactions  contemplated by the Merger Agreement;  and (v)
all material actions by or in respect of or filings with any governmental entity
required for consummation of the Merger and related transactions shall have been
obtained or made.

       Consummation of the Merger is also subject to the  satisfaction or waiver
of certain other conditions specified in the Merger Agreement,  including, among
others: (i) the  representations  and warranties in the Merger Agreement of each
of the parties shall be true and correct as of the Closing Date; (ii) each party

                                      -83-

<PAGE>

shall have  performed its  obligations  contained in the Merger  Agreement at or
prior to the  Effective  Time;  (iii)  from  and  after  the date of the  Merger
Agreement  there shall not have occurred any change in the financial  condition,
business or  operations  of either party that would have or would be  reasonably
likely to have a material adverse effect on the business,  results of operations
or  financial  condition of such party;  (iv) each party shall have  received an
opinion of counsel;  and (v) each party shall have  obtained  all  consents  and
waivers  from third  parties  necessary  to  consummate  the Merger and  related
transactions.

       The  parties  may waive one or more of the  foregoing  conditions  to the
Merger except that if such waiver involves a material change to the terms of the
Merger,   the  parties  shall  resolicit   Consents  from  the  waiving  party's
shareholders or Limited Partners, as applicable.

       If nine of the ten Partnerships do not approve the Merger, AmREIT has the
right,  but  not  the  obligation,   to  consummate  the  Merger  with  the  one
Participating Partnership.  See "THE MERGER -- Conditions to Consummation of the
Merger."

Conduct of Business Pending the Merger

       During the period from the date of the Merger  Agreement to its effective
date,  the  parties  have  agreed to carry on their  respective  business in the
usual,  regular  and  ordinary  course  in  substantially  the  same  manner  as
previously conducted and, to the extent consistent  therewith,  use commercially
reasonable  efforts  to  preserve  in tact  their  respective  current  business
organizations, goodwill and ongoing business. The parties also agreed, except as
disclosed  to the other  party or in  certain  limited  circumstances  specified
therein, that they shall:

     1.   Use  their  reasonable  efforts,  and  shall  cause  each  of  their
          respective  subsidiaries to use their reasonable  efforts, to preserve
          intact their  business  organizations  and goodwill and keep available
          the services of their respective officers and employees.

     2.   Except for the continuing  payment of quarterly  distributions  at a
          rate not exceeding its respective current annual rate, no party to the
          Merger shall make any  distributions or dividends payable with respect
          to the Shares and Units.

     3.   Confer on a regular  basis with one or more  representatives  of the
          other to report  operational  matters of materiality and any proposals
          to engage in material transactions.
                          
     4.   Promptly deliver to the other true and correct copies of any report,
          statement or schedule filed with the Commission.
          
     5.   Promptly  notify  the  other  of any  material  emergency  or  other
          material  change in the  condition  (financial  or  otherwise)  of the
          business,   properties,   assets  or  liabilities,   or  any  material
          governmental complaints, investigations or hearings (or communications
          indicating  that the same may be  contemplated),  or the breach in any
          material  respect  of  any  representation,   warranty,   covenant  or
          agreement contained therein.

       Prior to the Effective Time,  except as otherwise  disclosed  pursuant to
the Merger  Agreement,  unless  AmREIT has  consented  (such  consent  not to be
unreasonably withheld or delayed) in writing thereto, each Partnership:

                                      -84-

<PAGE>

     1.   Shall  conduct its  operations  according to its usual,  regular and
          ordinary course in substantially the same manner as conducted.

     2.   Shall not amend its Partnership Agreement.
          
     3.   Shall not (i) except pursuant to the exercise of options,  warrants,
          conversion rights and other contractual rights existing on the date of
          the Merger  Agreement  hereof  and  disclosed  pursuant  to the Merger
          Agreement,  issue  any  Units,  make  any  distribution,   effect  any
          recapitalization or other similar  transaction;  (ii) grant, confer or
          award  any  option,  warrant,  conversion  right  or other  right  not
          existing  on the date of the Merger  Agreement  to acquire  any Units;
          (iii) increase any  compensation or enter into or amend any employment
          agreement with the General  Partner or his  Affiliates;  or (iv) adopt
          any new employee  benefit plan or amend any existing  employee benefit
          plan in any  material  respect,  except  for  changes  which  are less
          favorable to participants in such plans.
                           
     4.   Shall  not  directly or  indirectly  redeem,  purchase or  otherwise
          acquire any Units or make any commitment for any such action.
          
     5.   Shall  not  sell  or  otherwise  dispose  of  (i)  any  Partnership
          properties;  or (ii) except in the ordinary course of business, any of
          its other assets which are material, individually or in the aggregate.
          
     6.   Shall not make any loans,  advances or capital contributions to, or
          investments in, any other person.

     7.   Shall  not pay,  discharge  or satisfy any claims,  liabilities  or
          obligations (absolute, accrued, asserted or unasserted,  contingent or
          otherwise),  other than the payment,  discharge or satisfaction in the
          ordinary  course  of  business  consistent  with past  practice  or in
          accordance  with their  terms,  of  liabilities  reflected or reserved
          against in, or contemplated by, the most recent consolidated financial
          statements (or the notes thereto) of each Partnership  included in the
          Partnership's  filings with the Commission or incurred in the ordinary
          course of business consistent with past practice.

     8.   Shall not enter into any commitment  which  individually may result
          in total payments or liability by or to it in excess of $10,000 (or 5%
          of its Net Asset Value,  if less) in the case of any one commitment or
          in excess of $20,000 (or 10% of its Net Asset Value,  if less) for all
          commitments.

     9.   Shall not, and shall not permit any of its  subsidiaries  to, enter
          into any  commitment  with any  officer,  director or affiliate of the
          Partnership  or the General  Partner or his  affiliates  except to the
          extent the same occur in the  ordinary  course of business  consistent
          with past practice and would not have a Partnership  Material  Adverse
          Effect (as defined in the Merger Agreement).
     
    10.   Shall not enter into or  terminate  any lease  representing  annual
          revenues of $100,000 or more (or 5% of its Net Asset Value, if less).

                                      -85-

<PAGE>

       Prior  to the  Effective  Time,  except  as may  be  otherwise  disclosed
pursuant to the Merger  Agreement,  unless each  Partnership has consented (such
consent not to be unreasonably withheld or delayed) in writing thereto, AmREIT:

     1.   Shall,  and shall cause each of its  subsidiaries  to,  conduct its
          operations  according to their usual,  regular and ordinary  course in
          substantially the same manner as heretofore conducted.
                           
     2.   Shall not amend its Articles of Incorporation or Bylaws.
          
     3.   Shall not (i) except pursuant to the exercise of options, warrants,
          conversion  rights and other contractual  rights  (including  AmREIT's
          existing  dividend  reinvestment  plan)  existing  on the  date of the
          Merger Agreement and disclosed pursuant to the Merger Agreement, issue
          any shares of its capital stock, effect any share split, reverse share
          split, share dividend,  recapitalization or other similar transaction;
          (ii) grant, confer or award any option,  warrant,  conversion right or
          other  right not  existing on the date hereof to acquire any shares of
          its capital  shares  (except  pursuant to any employee  incentive plan
          approved by shareholders);  (iii) amend any employment  agreement with
          any of its present or future  officers or  Independent  Directors;  or
          (iv) adopt any new employee  benefit plan (including any share option,
          share benefit or share purchase plan).
          
     4.   Shall  not  declare,  except as provided  above for the  continuing
          payment of quarterly dividends,  set aside or pay any dividend or make
          any other  distribution  or  payment  with  respect  to any  Shares or
          directly  or  indirectly  redeem,  purchase or  otherwise  acquire any
          Shares  or  capital  stock  of any of its  subsidiaries,  or make  any
          commitment for any such action.
          
     5.   Shall not, and shall not permit any of its subsidiaries to, sell or
          otherwise dispose of (i) any properties or any of its capital stock of
          or other  interests  in  subsidiaries  or (ii) except in the  ordinary
          course of  business,  any of its  other  assets  which  are  material,
          individually or in the aggregate.
                          
     6.   Shall not, and shall not permit any of its  subsidiaries to, except
          in the  ordinary  course of  business,  make any  loans,  advances  or
          capital  contributions  to, or investments  in, any other person other
          than in connection with the sale of properties.
          
     7.   Shall  not,  and shall not permit any of its  subsidiaries  to pay,
          discharge or satisfy any claims, liabilities or obligations (absolute,
          accrued, asserted or unasserted,  contingent or otherwise), other than
          the payment,  discharge  or  satisfaction  in the  ordinary  course of
          business  consistent  with past practice or in  accordance  with their
          terms,   of   liabilities   reflected  or  reserved   against  in,  or
          contemplated by, the most recent consolidated financial statements (or
          the notes  thereto) of AmREIT  included in its reports  filed with the
          Commission or incurred in the ordinary  course of business  consistent
          with past practice.
          
     8.   Shall not, and shall not permit any of its  subsidiaries  to, enter
          into any commitment which individually may result in total payments or
          liability  by or to it in  excess  of  $50,000  in the case of any one
          commitment  or in excess of $250,000 for all  commitments,  except for
          those   commitments  in  connection   with  the   acquisition   and/or
          development of property  disclosed in the AmREIT Disclosure Letter (as
          defined in the Merger Agreement); and
        
                                      -86-

<PAGE>

     9.   Shall not, and shall not permit any of its  subsidiaries  to, enter
          into  any  commitment  with  any  officer,   Independent  Director  or
          Affiliate of AmREIT or any of its subsidiaries,  except as provided in
          the Merger Agreement or except in the ordinary course of business.

       For purposes of the Merger  Agreement,  any consent shall be deemed to be
unreasonably  delayed  if notice of  consent  or  withholding  of consent is not
received  within  three days of  request.  For the  purposes  of the  foregoing,
consents on behalf of the  Partnership  may be given by the General  Partner and
consents on behalf of AmREIT must be given by the AmREIT  Board with Mr.  Taylor
abstaining.

Acquisition Proposals

       Prior to the Effective Time, each  Partnership and AmREIT agreed (i) that
neither  of them nor any of their  subsidiaries  shall,  and each of them  shall
direct  and use its best  efforts  to cause  its  respective  officers,  general
partners, Limited Partners, Independent Directors, employees, agents, affiliates
and  representative  (including,  without  limitation,  any  investment  banker,
attorney  or  accountant  retained  by  it  or  any  of  its  subsidiaries),  as
applicable,  not to initiate,  solicit or encourage  directly or indirectly  any
inquiries or the making or  implementation  of any proposal or offer (including,
without  limitation  any  proposal  or  offer  to its  shareholders  or  limited
partners) with respect to a merger,  acquisition,  tender offer, exchange offer,
consolidation or similar  transaction  involving,  or any purchase of all or any
significant  portion  of the  assets  or any  equity  securities  (or  any  debt
securities  convertible  into  equity  securities)  of such  party or any of its
subsidiaries,  other than the transactions  contemplated by the Merger Agreement
(any such  proposal or offer being  hereinafter  referred to as an  "Acquisition
Proposal"),  or engage in any negotiations concerning,  provide any confidential
information or data to, or have any discussions  with, any person relating to an
Acquisition  Proposal,  or otherwise facilitate any effort or attempt to make or
implement an Acquisition Proposal; (ii) that it will immediately cease and cause
to be terminated any existing  activities,  discussions or negotiations with any
parties conducted  heretofore with respect to any of the foregoing and each will
take the necessary steps to inform the individuals or entities referred to above
of the  undertaken  obligations;  and (iii) that it will  notify the other party
immediately  if any such  inquiries  or  proposals  are  received  by,  any such
information  is requested  from, or any such  negotiations  or  discussions  are
sought to be initiated or continued with, it. However,  nothing contained in the
Merger  Agreement  prohibits  the  General  Partner  or  AmREIT  Board  from (x)
furnishing  information to or entering into discussions or negotiations with any
person or entity that makes an unsolicited bona fide Acquisition  Proposal,  if,
and  only to the  extent  that (A) the  General  Partner  or  AmREIT  Board,  as
applicable,  determines  in good faith that such  action is  required  for it to
comply with his or its  fiduciary  duties to Limited  Partners or  shareholders,
respectively, imposed by law as advised by counsel, (B) prior to furnishing such
information to or entering into discussions or negotiations with, such person or
entity,  such party  provides  written  notice to the other  party to the Merger
Agreement to the effect that it is furnishing  information  to, or entering into
discussions with, such person or entity, and (C) subject to any  confidentiality
agreement with such person or entity (which such party  determined in good faith
was required to be executed in order for the General Partner or AmREIT Board, as
applicable,  to comply with his or its fiduciary  duties to the Limited Partners
or shareholders, respectively, imposed by law as advised by counsel), such party
keeps the other  party to the Merger  Agreement  informed of the status (but not
the  terms)  of any such  discussions  or  negotiations;  and (y) to the  extent
applicable,  complying with Rule 14e-2  promulgated  under the Exchange Act with
regard to an Acquisition Proposal.

                                      -87-

<PAGE>

Termination; Extension, Waiver and Amendment

       Termination by Mutual Consent. The Merger Agreement may be terminated and
the Merger may be abandoned at any time prior to the Effective  Time,  before or
after the approval of this Agreement by the Limited Partners of a Partnership or
the  shareholders  of AmREIT by the  mutual  written  consent  of AmREIT and the
Partnership.

       Termination by Either AmREIT or a Partnership.  The Merger  Agreement may
be terminated  and the Merger may be abandoned by action of the General  Partner
for any  Partnership  or the  Independent  Directors  for  AmREIT  only for good
reason.  Under  the  Merger  Agreement,  only the  following  constitutes  "good
reason":

    (i)   By either  AmREIT or the  Partnership  if the Merger  shall not have
          been consummated by March 31, 1999;
         
    (ii)  By AmREIT if the approval of the Limited  Partners of a  Partnership
          shall not have been obtained as required under the Merger Agreement;

    (iii) By the  Partnership  if the approval of the  shareholders  of AmREIT
          shall not have been obtained as required under the Merger Agreement;
          
    (iv)  By either  AmREIT or the  Partnership  upon a Change In Control,  as
          defined below, of the other;
      
    (v)   By either  AmREIT or the  Partnership  if there has been a breach by
          the other of any  representation  or warranty  contained in the Merger
          Agreement,  or if  either  determines  in good  faith  that  facts  or
          circumstances of which it had no previous knowledge,  which would have
          or would be reasonably  likely to have AmREIT Material  Adverse Effect
          or a Partnership  Material  Adverse Effect,  as the case may be, which
          breach is not cured within 30 days after written notice of such breach
          is given to the breaching party by the non-breaching party;
      
    (vi)  By  either  AmREIT or the  Partnership  if there has been a material
          breach of any of the covenants or  agreements  set forth in the Merger
          Agreement by the other, which breach is not curable or, if curable, is
          not cured within 30 days after written  notice of such breach is given
          to the breaching party by the non breaching party;
         
    (vii) By the Partnership if in the exercise of his good faith judgment as
          to his fiduciary  duties as imposed by law, and as advised by counsel,
          the General Partner  determines  that such  termination is required by
          reason of a Partnership Acquisition Proposal being made;
        
    (viii)By AmREIT if, in the  exercise of its good faith  judgment as to its
          fiduciary  duties as imposed by law,  and as advised by  counsel,  the
          Independent  Directors  determine that such termination is required by
          reason of an AmREIT Acquisition Proposal being made; or
        
                                      -88-

<PAGE>

    (ix)  By either AmREIT or the  Partnership  if a United States  federal or
          state court of  competent  jurisdiction  or United  States  federal or
          state governmental,  regulatory or administrative agency or commission
          shall have issued an order, decree or ruling or taken any other action
          permanently  restraining,   enjoining  or  otherwise  prohibiting  the
          transactions  contemplated  by the Merger  Agreement  and such  order,
          decree,   ruling  or  other   action   shall  have  become  final  and
          non-appealable,  provided  that the party  seeking  to  terminate  the
          Merger Agreement shall have used all reasonable efforts to remove such
          order, decree, ruling or injunction.

Effect of Termination and Abandonment

       If an  election  to  terminate  the  Merger  Agreement  is  made  by  the
Partnership (i) other than for "good reason" or (ii) for good reason pursuant to
paragraph (vii) above,  and a Partnership  Acquisition  Proposal shall have been
made and,  within one year from the date of such  termination,  the  Partnership
consummates  a Partnership  Acquisition  Proposal or enters into an agreement to
consummate a Partnership  Acquisition  Proposal to be subsequently  consummated,
the Partnership shall pay as liquidated damages (not as a penalty or forfeiture)
to AmREIT, provided that AmREIT was not in material breach of its obligations at
the  time  of  such  termination,  an  amount  equal  to the  lesser  of (x) the
Partnership's  Proportionate  Share of $500,000 (The "AmREIT  Liquidated Damages
Amount")  and (y) the sum of (1) the  maximum  amount that can be paid to AmREIT
without causing AmREIT to fail to meet the  requirements  of Sections  856(c)(2)
and  (3) of the  Code  determined  as if the  payment  of  such  amount  did not
constitute income described in Sections 856(c)(2)(A)-(H) and 856(c)(3)(A)-(I) of
the Code  ("Qualifying  Income"),  as  determined by AmREIT's  certified  public
accountants  plus (2) an amount equal to the AmREIT'  Liquidated  Damages Amount
less the amount  payable under clause (1) above in the event the REIT receives a
letter from its counsel indicating that it has received a ruling from the IRS to
the  effect  that the  AmREIT  Liquidated  Damages  Amount  payment  constitutes
Qualifying Income. In addition to the AmREIT Liquidated  Damages Amount,  AmREIT
shall be entitled to receive from the Partnership (or its successor in interest)
all documented  out-of-pocket costs and expenses incurred by it, up to a maximum
of the  Partnership's  Proportionate  Share of Expenses of AmREIT Expenses.  The
payments to which AmREIT is entitled as described above shall be its sole remedy
with respect to the termination of the Merger Agreement under the  circumstances
contemplated above.

       If an election to  terminate  the Merger  Agreement  is made because of a
Partnership  Material  Adverse Effect under paragraph (v) above, the Partnership
shall, provided that AmREIT was not in material breach of its obligations at the
time of such termination, pay AmREIT for the AmREIT Expenses, up to a maximum of
the Partnership's Proportionate Share thereof (although it shall not be required
to pay AmREIT Liquidated  Damages Amount),  which payment of the AmREIT Expenses
shall be AmREIT's sole remedy for  termination  of the Merger  Agreement in such
circumstances.

       If an election to terminate the Merger  Agreement is made by the REIT (i)
other than for good reason or (ii) for good reason pursuant to paragraph  (viii)
above and, within one year from the date of such termination, AmREIT consummates
an AmREIT  Acquisition  Proposal or enters into an  agreement to  consummate  an
AmREIT  Acquisition  Proposal to be subsequently  consummated;  AmREIT shall pay
liquidated damages (not as a penalty or forfeiture) to the Partnership, provided
that the  Partnership  was not in material breach of its obligations at the time
of such termination. Such liquidated damages shall be in an amount equal to 120%
of the Partnership's Proportionate Share of the Partnership Merger Expenses (the
"Partnership  Liquidated Damages Amount"). The payments to which the Partnership
is entitled  as  described  above  shall be its sole remedy with  respect to the
termination of the Merger Agreement under the circumstances contemplated above.

                                      -89

<PAGE>

       If an  election  to  terminate  the  Merger  Agreement  is  made  by  the
Partnership  pursuant  to  paragraph  (v) above  because  of an AmREIT  Material
Adverse Effect,  AmREIT shall, provided that the Partnership was not in material
breach of its obligations at the time of such  termination,  pay the Partnership
for the Proportionate Share of the Partnership  Expenses, up to a maximum amount
equal to the amount of the Partnership's  Proportionate Share of the Partnership
Merger  Expenses and  (although it shall not be required to pay the  Partnership
Liquidated Damages Amount), which payment shall be the Partnership's sole remedy
for termination of the Merger Agreement in such circumstances.

       If the  Merger  Agreement  is  terminated  by either  party  pursuant  to
paragraph  (iv) or  paragraph  (vi)  above,  the  non-terminating  party  shall,
provided  that  the  terminating  party  was  not  in  material  breach  of  its
obligations at the time of such  termination,  pay the terminating  party (x) in
the case of termination by the Partnership the  Partnership  Liquidated  Damages
Amount,  and in the case of termination by AmREIT, the AmREIT Liquidated Damages
Amount, plus (y) an amount equal to the terminating parties' Proportionate Share
of the Merger Expenses and (z) the non-terminating  party shall remain liable to
the terminating party for its breach.

       If this  Agreement is  terminated  pursuant to paragraph (i) or paragraph
(ix) above,  AmREIT  shall,  provided that the  Partnership  was not in material
breach of its  obligations  hereunder at the time of such  termination,  pay the
Partnership  an amount  equal to the  Partnership's  Proportionate  Share of the
Partnership  Expenses,  which payment shall be the Partnership's sole remedy for
termination of the Agreement in such circumstances.

       If an election to terminate this Agreement is made pursuant to paragraphs
(i), (ii) or (iii) above,  and a Partnership  Acquisition  Proposal or an AmREIT
Acquisition  Proposal shall have been made and, within one year from the date of
such termination, the non-nominating party consummates such Acquisition Proposal
or enters into an agreement to consummate  such  Acquisition  Proposal  which is
subsequently consummated, the non-terminating party shall pay to the terminating
party,  provided that the  terminating  party was not in material  breach of its
obligations hereunder at the time of such termination, as liquidated damages and
not as a  penalty  or  forfeiture,  an  amount  equal  to (x)  in  the  case  of
termination by the Partnership,  the Partnership  Liquidated Damages Amount, and
in the case of termination by AmREIT, the AmREIT Liquidated Damages Amount, plus
(y) its Proportionate Share of the Merger Expenses.  In addition to such amount,
the  terminating  party shall be entitled  to receive  from the  non-terminating
party (or its successor in interest) all of its documented  out-of-pocket  costs
and expenses in connection with this Agreement and the transactions contemplated
thereby.  Such payments to which the terminating  party shall be its sole remedy
with respect to the termination of the Agreement.

       The  Partnership  agrees to amend the Merger  Agreement at the request of
AmREIT in order to (x)  maximize  the portion of the AmREIT  Liquidated  Damages
Amount that may be distributed to AmREIT without  causing AmREIT to fail to meet
the  requirements  of  Sections  856(c)(2)  and (3) of the  Code or (y)  improve
AmREIT's  chances of securing a favorable  ruling described in this Section 9.3,
provided that no such amendment may result in any additional  cost or expense to
such other party.

       If either  party  willfully  fails to perform its duties and  obligations
under this Agreement,  the non-breaching  party is additionally  entitled to all
remedies  available to it at law or in equity and to recover its  expenses  from
the breaching  party.  In the event the REIT or the  Partnership  is required to
file suit to seek all or a portion of such  Liquidated  Damages  Amount,  and it
ultimately succeeds, it shall be entitled to all expenses,  including attorney's
fees and  expenses,  which it has  incurred in  enforcing  its right  hereunder.

                                      -90-

<PAGE>

Extension; Waiver

       At any time prior to the Effective Time, either party, by action taken by
the AmREIT  Board or the  General  Partner,  as  applicable,  may, to the extent
legally  allowed,  (i)  extend  the  time  for  the  performance  of  any of the
obligations  or  other  acts  of  the  other  parties  hereto;  (ii)  waive  any
inaccuracies in the  representations and warranties made to such party contained
in the Merger Agreement or in any document  delivered pursuant hereto; and (iii)
waive  compliance  with any of the  agreements or conditions  for the benefit of
such party contained herein.  Any agreement on the part of a party hereto to any
such  extension or waiver shall be valid only if set forth in an  instrument  in
writing signed on behalf of such party.

Proposed Amendments to Partnership Agreements

       The Limited  Partners of each Partnership are being asked to consider and
vote upon the  Partnership  Amendments  which  authorize the following:  (i) the
Merger of each Partnership with and into AmREIT,  whether or not AmREIT would be
regarded as a Affiliate of the general partners;  and (ii) such other actions as
may  be  necessary  under  or  contemplated  by the  Merger  Agreement  or  this
Prospectus,  irrespective of any provisions in the Partnership  Agreements which
might otherwise  prohibit such actions.  Limited Partners voting in favor of the
Merger  will be deemed to have  voted in favor of their  respective  Partnership
Amendments. Since a majority vote of the Limited Partners is required to approve
the Partnership  Amendments,  a majority vote is required to approve the Merger.
The  amendments  will  not be  effective  as to any  Partnership  that  does not
participate in the Merger.

       The Partnership  Agreements of the Partnerships do not explicitly provide
that the  Partnerships  can  merge  with  and into  another  entity.  Also,  the
Partnership  Agreements each place certain  prohibitions on the general partners
from  entering into various  agreements,  contracts or  arrangements  for and on
behalf of the  Partnerships  with the  general  partners,  their  Affiliates  or
otherwise.  The  respective  general  partners  are  proposing  the  Partnership
Amendments to empower and expressly  permit them,  for the benefit and on behalf
of each respective  Partnership,  to consummate the Merger. The Merger Agreement
cannot be effected unless and until such proposed amendments are adopted.

Proposed AmREIT Bylaw Amendment

       At the AmREIT Meeting,  the AmREIT Shareholders will be asked to consider
and vote on a Merger  proposal  which would allow the Board of Directors to: (i)
effect the Merger with each  Partnership,  the Limited  Partners of whom approve
the Merger with AmREIT,  and subject to the terms and  conditions  of the Merger
Agreement;  and (ii) approve the Bylaw Amendment which would, upon the Effective
Date of the Merger,  amend the Bylaws of AmREIT to  specifically  authorize  the
Merger  on  the  terms  and  conditions  set  forth  in  the  Merger  Agreement,
notwithstanding  any other  provision,  restriction  or  limitation  in AmREIT's
Bylaws.

       The text of the Bylaw Amendment is as follows:

       "The following paragraph shall be added as a new Section to the Bylaws:

                                      -91-

<PAGE>


          "Section 3.21.  Approved  Merger.  Any other provision of these Bylaws
          notwithstanding,  the Company is  expressly  authorized  to effect the
          Merger  transactions as set forth in each of those certain  Agreements
          and Plans of Merger  dated July 1,  1998,  as may,  pursuant  to their
          terms,  be  amended,  by and  between  the  Company  and  each  of the
          following  Partnerships:  Taylor Income Investors,  Ltd. ("FUND III"),
          Taylor Income Investors IV, Ltd. ("FUND IV"),  Taylor Income Investors
          V, Ltd. ("FUND V"), Taylor Income  Investors VI, Ltd. ("FUND VI"), AAA
          Net Realty Fund VII, Ltd. ("FUND VII"), AAA Net Realty Fund VIII, Ltd.
          ("FUND VIII"),  AAA Net Realty Fund Goodyear,  Ltd. ("AAA GDYR"),  AAA
          Net Realty  Fund IX,  Ltd.  ("FUND  IX"),  AAA Net Realty Fund X, Ltd.
          ("FUND X"), and AAA Net Realty Fund XI, Ltd. ("FUND XI")."

Dissenting Partners and Shareholders

       Neither  the  Limited   Partners  of  any   Partnership  nor  the  AmREIT
Shareholders  are entitled to dissenters'  appraisal  rights with respect to the
Merger under  applicable state law. The Limited Partners will not be entitled to
such rights pursuant to the Partnership Agreement of any Partnership, as amended
by the Partnership  Amendment.  Limited Partners who vote against the Merger and
do not otherwise  elect to receive  Shares will receive Notes in the event their
Partnership  participates in the Merger.  Limited  Partners may elect to receive
cash  payment  for their  Units if the Merger is  consummated  by making the ALV
Payment  Election.   See  "THE   MERGER--Appraised   Liquidation  Value  Payment
Election."

The Merger Expenses

       All  transaction  costs and expenses of the Merger which are estimated to
be $450,000 shall be paid by AmREIT except the Partnerships  shall pay the costs
of the Houlihan Fairness Opinions, the costs of accountants for the Partnerships
(and any costs in connection  with the valuation or appraisal of the Partnership
properties) and the costs of Partner  communications  (the  "Partnership  Merger
Expenses").  The Partnership Merger Expenses are estimated to total $150,000. In
addition,  each  Partnership  will bear its own direct  costs of due  diligence,
partner  communications  and  administration.  Each  Partnership  will  bear its
Proportionate  Share of the Partnership  Merger Expenses,  which is equal to the
Partnerships  relative NAV. In the event the Limited Partners of the Partnership
do not  approve  the  Merger,  the General  Partner  will pay or  reimburse  the
Partnership's  Proportionate Share of the Partnership Merger Expenses.  AmREIT's
share of the  Merger  Expenses  includes,  but is not be  limited  to,  costs of
Bishop-Crown's  fairness  opinion,  title policies,  its accounting fees and the
legal fees, printing and mailing costs of this Prospectus.

AmREIT estimates that the Merger's Expenses will total approximately $450,000 as
follows:


   Legal Expenses                                    $230,000
   Accounting Expenses                                 30,000
   Fairness Opinions and Valuations                   122,500
   Printing                                            50,000
   State and Federal Filing Fees                        7,500
   Proxy Mailing and Solicitation Costs                 5,000
   Miscellaneous                                        5,000
                                                        -----
   TOTAL                                             $450,000

                                      -92-

<PAGE>

Anticipated Accounting Treatment

                  AmREIT will account for the Merger as a purchase in accordance
   with Accounting Principles Board Opinion No. 16. The fair market value of the
   consideration  given  by  AmREIT  in the  Merger  and  the  market  value  of
   liabilities  assumed  will be used as the basis of the  purchase  price.  The
   purchase  price  will be  allocated  to the  assets  and  liabilities  of the
   Participating  Partnership  based upon their respective fair market values at
   the Effective  Time of the Merger.  The  financial  statements of AmREIT will
   reflect the combined operations of AmREIT and the Participating  Partnerships
   from the Effective Time of the Merger.

                         CERTAIN BENEFITS OF THE MERGER
                             TO THE GENERAL PARTNER
                               AND HIS AFFILIATES

       Should the Merger be consummated,  the General Partner and certain of his
affiliates could realize the following substantial financial benefits.

       Mr.  Taylor  would be  entitled  to payment of up to 350,074  Shares upon
consummation  of the  Merger as a result of the terms of  payments  of the Share
Balance payable to him pursuant to the recently  completed Adviser  Acquisition.
The  amount  of the Share  Balance  to which Mr.  Taylor is  entitled  increases
directly with the number of Shares issued in the Merger. The Adviser Acquisition
was approved by AmREIT's  shareholders  and  consummated  and, thus, the Limited
Partners did not have the  opportunity  to vote on the Adviser  Acquisition.  If
valued  at  the  Exchange  Price,  these  Shares  would  have a  value  of up to
$3,269,691.

       Should the Merger be  consummated,  Mr. Taylor and his  Affiliates  would
receive 1,111 Shares, 1,976 Shares, and 1,189 Shares,  respectively,  as general
partners  of Fund  VII,  Fund  VIII and Fund  GdYr.  The  number of Shares to be
received  in the Merger by Mr.  Taylor  with  respect to the  general  partners'
interests increases directly with the respective Partnership's Net Asset Value.

       Mr.  Taylor and/or his  Affiliates  will  purchase  3,533  Shares,  1,606
Shares,  1,349  Shares and 915  Shares,  respectively,  with the  proceeds  from
disposition  fees from Fund III, Fund IV, Fund V and Fund VI in connection  with
the Merger.  The amount of such  disposition  fees  increases  directly with the
Negotiated Prices of the properties to which such fees relate.

       If a Partnership elects to participate in the Merger, Mr. Taylor would be
relieved of his continuing duties and responsibilities as General Partner.

       As described under "The Independent Directors Reasons and Recommendations
for the Merger"  above,  AmREIT could realize  substantial  benefits  should the
Merger be consummated,  including the incremental expansion of its asset base at
a cost  below  that  which it might  incur  under  alternative  methods of asset
growth,  significant  savings in costs,  administration  and  management  due to
efficiencies of operations  from a larger asset base,  improved access to public
financing,  and the increased  potential of establishing a secondary  market for
the Shares.

                                      -93-

<PAGE>

       The  corporate  general  partner of each  Partnership  will not  directly
receive any Shares or other benefits in connection with the Merger.

                              CONFLICTS OF INTEREST

       A number of conflicts of interest are inherent in the relationships among
the General Partner, the Partnerships and AmREIT.

Affiliated General Partner

       The General Partner,  Mr. Taylor, is and/or controls the general partners
of each  Partnership.  He is also the Chairman,  Chief Executive Officer and the
largest  shareholder of AmREIT. Upon consummation of the Merger, Mr. Taylor will
still own up to approximately  10.86% of the outstanding  Shares. In determining
the terms and  conditions  of the  Merger on behalf of the  Partnerships,  these
relationships  caused Mr.  Taylor  and each  corporate  general  partner to have
significant conflicts of interest.

       Also, Mr. Taylor has an inherent  financial  interest in consummating the
Merger.  The terms and  conditions  of the  Merger  might  have been  structured
differently  by persons  not having a  financial  interest  in the Merger or the
Merger may not have  proceeded at all. If the Effective  Date were September 30,
1998,  Mr.  Taylor would  realize the  substantial  financial  benefits from the
Merger  described  under "CERTAIN  BENEFITS OF THE MERGER TO THE GENERAL PARTNER
AND HIS AFFILIATES" above.

       Limited  Partners  should  consider  these  conflicting  interests of Mr.
Taylor in the Merger in negotiating  and agreeing to the terms and conditions on
behalf of the Partnerships. For instance, except for Fund IX, Fund X or Fund XI,
where  he  has no  direct  interest  in  the  consideration  received  by  these
Partnerships in the Merger,  Mr. Taylor will receive a benefit  directly related
to consideration received by the Partnerships in the Merger. In the case of Fund
III,  Fund IV, Fund V and Fund VI, Mr.  Taylor will  receive a  disposition  fee
equal to 3% of the Negotiated  Price of the  Partnerships'  properties.  In Fund
VII, Fund VIII and Fund Gdyr, the general partners are entitled to receive 1% of
the consideration  received by the Partnerships in the Merger.  Also, the number
of shares of the Share  Balance  payable to Mr. Taylor as a result of the Merger
is  directly  related  to the number of shares  issued by AmREIT in the  Merger.
Based on these  interests,  Mr.  Taylor has a financial  incentive to assure the
Partnerships receive the greatest consideration possible.

       Conversely,  as an officer and the principal  shareholder of AmREIT,  Mr.
Taylor  would  benefit  along  with  the  other  AmREIT   shareholders  and  the
Independent  Directors to the extent  AmREIT issues a lesser amount of Shares in
the  Merger.  Mr.  Taylor  would  also  expect to  benefit  indirectly  from the
continuation  of  AmREIT's   management  of  such  Partnership   management  and
administrative fees and reimbursements to AmREIT therefor.  He would also expect
to eventually  participate  in the proceeds of the sale or other  disposition of
such  Partnership's  properties by reason of his general partner interest and/or
right to  disposition  fees.  Also,  other  factors  being equal,  Mr.  Taylor's
proportionate  ownership of AmREIT will be diluted by an amount directly related
to the number of Shares  issued in the  Merger  and to the  extent the  Exchange
Price is less than the value of the Shares on the Effective  Date,  the value of
Mr. Taylor's Shares will be diluted.

                                      -94-

<PAGE>

       No  Partnership  was  separately  represented  by parties  independent of
AmREIT or Mr. Taylor in  structuring  and  negotiating  the terms of the Merger.
Also, no formal procedures were put in place to minimize the potential conflicts
of interest  between Mr. Taylor and the  Partnerships  or as between  individual
Partnerships.  Mr. Taylor has sought to discharge  faithfully his fiduciary duty
to each  of the  Partnerships  even  though  he has a  material  interest  as an
officer,  director and principal shareholder of AmREIT and anticipates receiving
a portion of the Share Balance as a result of the Merger.  Mr.  Taylor  believes
that the  Houlihan  Fairness  Opinions,  the right to  receive  Notes in lieu of
Shares granted to Limited  Partners who believe that the Exchange Price does not
provide such Limited  Partners a number of Shares equal to the fair market value
of their  Units  and  other  aspects  of  procedural  fairness  that  have  been
incorporated  into the  structure of the Merger,  and the  expected  benefits to
Limited  Partners  from the  Merger  offset  any  detriment  arising  from  such
conflicts  of  interest  or the absence of an  independent  representative.  Had
separate  representation  been arranged for each  Partnership,  the terms of the
Merger  might have been  different  and possibly  more  favorable to the Limited
Partners.  In addition,  if separate  representation  had been arranged for each
Partnership,  issues  unique  to the  value of a given  Partnership  might  have
received greater attention during the structuring of the Merger, and there might
have been adjustments in the Net Asset Values allocated among the  Partnerships,
thereby  increasing  or  decreasing  the  number  of  Shares  allocable  to such
Partnership.  See "RISK FACTORS -- Lack of Independent  Representation"  and "--
Conflicts of Interest."

The Independent Directors

       The  Independent  Directors  have sought to  discharge  faithfully  their
fiduciary  duties to AmREIT and the  Shareholders.  Neither  of the  Independent
Directors has any financial  interest in any  Partnership or the general partner
of any  Partnership,  and neither of the Independent  Directors owes a fiduciary
duty to the Limited Partners.

       The General  Partner and the  Independent  Directors  have  endeavored to
ameliorate conflicts of interest between Mr. Taylor and AmREIT by requiring that
the  Independent  Directors  determine  and agree to the terms of the  Merger on
behalf of AmREIT and the  Shareholders in  consultation  with  Bishop-Crown  and
their own advisors.  However,  because neither of them devote a major portion of
their time to AmREIT's  affairs,  the Independent  Directors have had to rely on
the management and staff of AmREIT for information,  data and analysis of AmREIT
and the  Partnerships.  Because the management and staff of AmREIT are under the
control of Mr. Taylor, in his capacity of AmREIT's chief executive  officer,  it
is likely  that the views and  considerations  of Mr.  Taylor,  to some  extent,
influenced the  information and analysis of AmREIT's  management and staff,  and
thus,  indirectly,  the Independent  Directors.  The Independent  Directors have
sought to minimize any such  influence by, and the  conflicts of interest  with,
Mr.  Taylor  through their  engagement of  Bishop-Crown  and  independent  legal
counsel to review and advise them regarding the Merger and the Merger Agreement.

       The  Independent   Directors   believe  that  the  Fairness   Opinion  of
Bishop-Crown,  and the terms and conditions of the Merger,  the amount of Shares
and Notes to be offered to each  Partnership  in the  Merger,  and the  expected
benefits to AmREIT and the  Shareholders  from the Merger  offset any  detriment
arising from the influence on them by the conflicts of interest of Mr. Taylor.

                                      -95-

<PAGE>

Continuing Conflicts of Interest

       After the Merger, Mr. Taylor will continue to have business and financial
interests,  some of which may conflict with the interests of AmREIT. See "AMREIT
AND  ITS   BUSINESS--Certain   Relationships  and  Related   Transactions."  The
Independent  Directors  and Mr. Taylor will endeavor to resolve any conflicts of
interest  arising by reason of Mr.  Taylor's  other  business  interests  as the
General  Partner with respect to any  Partnership not electing to participate in
the Merger in a fair and  reasonable  manner with a view  towards  Mr.  Taylor's
fiduciary  obligations  to  AmREIT  and any other  parties  in  interest  to the
transaction.  Also, under the terms of his employment  agreement with AmREIT and
pursuant to the Adviser Acquisition,  Mr. Taylor is contractually restricted, so
long as he serves as an officer or  director  of AmREIT,  from  engaging  in any
Competitive  Real Estate  Venture  without the prior  consent of AmREIT and must
cause any  Competitive  Real Estate  Venture over which he exerts control to, at
the election of AmREIT,  contract  with AmREIT for the use of certain  personnel
and/or facilities. See "AmREIT AND ITS BUSINESS - Adviser Acquisition." Pursuant
to the Adviser  Acquisition,  AmREIT  succeeded  to the  Adviser's  contracts to
provide  administrative and management  services to the Partnerships.  While Mr.
Taylor no longer participates in payments for these services,  he may eventually
participate in the proceeds and/or disposition fees from the sale or disposition
of the  Partnerships'  properties by reason of his interest as or in the general
partner(s) of the Partnerships.

Features Discouraging Potential Takeovers

       Certain  provisions in the Articles of Incorporation  and Bylaws, as well
as statutory  rights under Maryland law,  could be used by AmREIT's  management,
including the General Partner, to delay, discourage,  or thwart efforts of third
parties to acquire control of, or a significant equity interest in, AmREIT.
See "COMPARISON OF OWNERSHIP OF UNITS AND SHARES" and "RISK FACTORS -- 
Anti-Takeover Provisions."

                                FAIRNESS OPINIONS

The Bishop-Crown Fairness Opinion

       Background and Qualifications.  AmREIT retained  Bishop-Crown  Investment
Research,  Inc.,  on  February  11,  1998 to render an opinion as to whether the
consideration  to be paid by  AmREIT  pursuant  to the  Merger  was fair  from a
financial point of view to AmREIT. A copy of Bishop-Crown's  opinion is included
as Annex 4 to this  Prospectus.  Bishop-Crown  was not requested to, and did not
make, any  recommendation to the Independent  Directors as to the Exchange Price
to be provided for in the Merger,  which Exchange  Price was determined  through
negotiations between AmREIT and the General Partner.

       AmREIT selected  Bishop-Crown to provide a fairness opinion because it is
a financial  advisor and investment  valuation firm with national  experience in
the  investment  analysis,  due diligence  research,  including the valuation of
businesses and their  securities in connection with mergers and acquisitions and
for other  purposes  and has  substantial  experience  with respect to REITs and
other  real  estate  companies  and  in  transactions  similar  to  the  Merger.
Bishop-Crown  rendered  its  Fairness  Opinion to the  Independent  Directors in
connection with the Adviser Acquisition, for which it received a fee of $37,500.

       Bishop-Crown  is a nationally  recognized  investment  due  diligence and
financial  advisory  firm among  member  firms of the  National  Association  of

                                      -96-

<PAGE>

Securities Dealers,  Inc. (the "NASD"). Over the past ten years Bishop-Crown has
provided due diligence  underwriting and valuation services to individual member
firms and industry groups. The Independent  Directors  selected  Bishop-Crown to
act as their  financial  adviser based on its  experience  with and expertise in
small and emerging companies,  including  real-estate  investment  companies and
REITs, its experience in evaluating the fairness of acquisitions of asset groups
by their sponsors and/or  affiliated  managers,  its experience and expertise in
the due diligence  examination and analysis of both private and public companies
and its recognition among NASD member firms.

       Bishop-Crown  has delivered its written  opinion dated September 28, 1998
to the Board (the "Bishop-Crown Opinion"), to the effect that, as of the date of
such  opinion,  based on  Bishop-Crown's  review and subject to the  limitations
described below,  the  consideration to be paid by AmREIT pursuant to the Merger
was fair from a  financial  point of view to AmREIT  and its  shareholders.  The
Bishop-Crown  Opinion does not constitute a recommendation to any shareholder of
AmREIT as to how any such  shareholder  should vote on the Merger.  Bishop-Crown
has no existing contractual  obligation to update its fairness opinion. THE FULL
TEXT  OF THE  BISHOP-CROWN  OPINION,  WHICH  SETS  FORTH,  AMONG  OTHER  THINGS,
ASSUMPTIONS MADE,  MATTERS  CONSIDERED AND LIMITATIONS ON ITS REVIEW UNDERTAKEN,
IS ATTACHED AS ANNEX 4 TO THIS  PROSPECTUS.  AMREIT'S  SHAREHOLDERS ARE URGED TO
READ THE OPINION IN ITS ENTIRETY.

       Bishop-Crown  made a  presentation  of the  Bishop-Crown  Opinion and the
underlying financial analysis to the Independent Directors prior to the meeting.
This analysis, as presented to the Independent Directors,  is summarized herein.
Independent   Directors  present  at  the  meeting  (either  in  person  or  via
teleconference)   had  an   opportunity   to  ask  questions  of   Bishop-Crown.
Bishop-Crown discussed the information in the report, and the financial data and
other factors  considered by  Bishop-Crown  in conducting  its analysis,  all of
which are summarized herein.

       Bishop-Crown had no restrictions or limitations  imposed by either AmREIT
or the Partnerships with respect to its investigation or the procedures followed
in  rendering  its  opinion.  In  requesting  the  Bishop-Crown   Opinion,   the
Independent  Directors did not give any special  instructions to Bishop-Crown or
impose any limitations  upon the scope of the  investigation  that  Bishop-Crown
deemed  necessary  to enable it to deliver  its  opinion.  Nor did  Bishop-Crown
receive  any  instructions  from  either  AmREIT,  the  General  Partner  or his
affiliates in connection  with its engagement and analyses.  Bishop-Crown is not
affiliated  with  AmREIT,  the  General  Partner,  or  Houlihan.  A copy  of the
Bishop-Crown Opinion,  which sets forth the assumptions made, matters considered
and  limits  on the  review  undertaken,  is  attached  hereto as Annex 4 and is
incorporated herein by reference.  The summary of the opinion set forth below is
qualified  in its  entirety by  reference  to the full text of the  Bishop-Crown
Opinion. Shareholders are urged to read the opinion in its entirety. The opinion
is directed only to the fairness of the  consideration to be paid by AmREIT from
a  financial  point  of view and does not  constitute  a  recommendation  to any
shareholder as to how such  shareholder  should vote at the Special  Shareholder
Meeting.

       Management  of  AmREIT  solicited   proposals  from  two  firms  for  the
preparation of the fairness opinion. Bishop-Crown was formally engaged to render
its opinion to the  Independent  Directors  pursuant  to a letter of  engagement
dated  February  19,  1998 (the  "Engagement  Letter").  The  engagement  letter
requires  AmREIT to pay  Bishop-Crown  a fee equal to $37,500,  all of which was
paid upon delivery of the written opinion as of the date of this Prospectus.  In
addition,  the  engagement  letter with  Bishop-Crown  provides that AmREIT will
reimburse  Bishop-Crown  for its  reasonable  out-of-pocket  expenses  and  will
indemnify  Bishop-Crown and certain related persons against certain liabilities,
including  liabilities  under securities laws,  arising out of the Merger or its
engagement. The fee was payable to Bishop-Crown regardless of whether or not its
opinion was favorable as to the fairness of the Merger.

                                      -97-

<PAGE>

       In  conducting  its analysis  and  arriving at the opinion,  Bishop-Crown
reviewed such  information  and considered such financial data and other factors
as Bishop-Crown deemed relevant under the circumstances, including:

    (i)   a draft of the Merger Agreement;

    (ii)  AmREIT's  Annual  Report on Forms  10-KSB and 10-K and the  related
          financial information for the fiscal years ended December 31, 1997 and
          1996,  respectively,  and AmREIT's Quarterly Report on Form 10-QSB for
          the quarterly period ended March 31, 1998;

    (iii) for each of Fund IX and Fund X, the Partnership's  Annual Report on
          Forms 10-KSB and 10-K and the related  financial  information  for the
          fiscal years ended December 31, 1997 and 1996, respectively,  and each
          such  Partnership's  Quarterly  Report on Form  10-QSB and the related
          unaudited  financial  information for the quarterly period ended March
          31, 1998;
         
    (iv)  for  each of FUND III,  FUND IV,  FUND V, FUND VI,  FUND VII,  FUND
          VIII, FUND GDYR, and FUND XI financial  statements for the years ended
          December 31, 1997 and 1996, which, except in the case of Fund XI, were
          unaudited, and unaudited financial statements for each Partnership for
          the quarterly period ended March 31, 1998;
                                                                      
    (v)   certain  information,  including financial  forecasts,  relating to
          AmREIT's business, earnings, cash flow, assets and prospects furnished
          to Bishop-Crown by AmREIT's management;
                                                                      
    (vi)  certain  information,  including financial forecasts,  earnings and
          cash  flow  of  the  properties  of  each  Partnership   furnished  to
          Bishop-Crown by the General Partner (the "financial forecasts");

    (vii) certain information provided by AmREIT's management relating to the
          properties of the Partnerships  including projections of net operating
          income  for the year 1998 based on AmREIT  management's  review of the
          properties and lease terms and credit worthiness of the tenants of the
          Partnerships;
   
    (viii)the  historical  and projected  results of operations of AmREIT and
          historical and certain future earnings estimate of selected  companies
          which Bishop-Crown deemed to be reasonably similar to AmREIT;
                                                                     
    (ix)  the  historical  offering  prices  for the  Common  Shares  and the
          historical  public  trading  prices of the  Common  Shares of  certain
          publicly traded companies and publicly available financial,  operating
          and  stock  market  data  concerning   certain  companies  engaged  in
          businesses  Bishop-Crown  deemed  comparable  to AmREIT  or  otherwise
          relevant to its inquiry;
        
                                      -98-

<PAGE>

    (x)   the  financial  terms of certain recent  transactions  Bishop-Crown
          deemed relevant; and
     
    (xi)  such other financial  information,  analyses and  investigations as
          Bishop-Crown deemed relevant.

       The financial  forecasts  provided to Bishop-Crown were the Partnerships'
property-by-property  cash budget for 1998 and forecast of net operating  income
and net cash flow for the  five-year  period 1998 to 2002, a pro forma  combined
balance  sheet for the  Partnerships  and AmREIT at December  31, 1997 and a pro
forma combined net operating  income model for the  Partnerships  and AmREIT for
1998. Bishop-Crown discussed with senior management of AmREIT: (a) the prospects
for AmREIT's prospective  financing,  development and acquisition  activities in
1998 and 1999;  (b)  management's  estimate of such business'  future  financial
performance;   (c)  the  anticipated  financial  impact  on  AmREIT's  financial
performance  of  the  Merger  and  AmREIT's   transition  to  a  self-management
structure; (d) the potential financial impact of the Merger on AmREIT, including
management's  estimate of AmREIT's expenses related to the Merger;  and (e) such
other matters as Bishop-Crown deemed relevant.

       Bishop-Crown  is not  required to update its opinion.  Management  is not
aware of any event which has occurred after the date of  Bishop-Crown's  opinion
or of any significant  changes to the information upon which it relied in giving
its opinion which would cause  Bishop-Crown  to alter its opinion  regarding the
fairness of the Merger from a financial point of view.

       Bishop-Crown  visited  selected  properties  owned  by the  Partnerships.
However, Bishop-Crown assumed, and did not necessarily verify that all financial
information  provided by Mr. Taylor,  management of the Partnerships and AmREIT,
including financial forecasts and projections, upon which it relied in providing
its opinion,  was  reasonably  prepared and reflects the best current  available
estimates  or future  financial  results  and the  condition  of AmREIT  and the
Partnerships;  and  that  there  has  been no  material  change  to the  assets,
financial conditions, business or prospects of AmREIT or any of the Partnerships
since the date of the most recent  financial  statements  made  available to it.
Included in this financial  information were projected  operating results of the
combined Company and the Partnerships based on various financial models assuming
various  rates of asset  growth  ranging  from 10% to 50% over  various  periods
extending up to and including 2004. These financial models incorporated numerous
assumptions  with  respect  to the real  estate  industry  performance,  general
business and economic conditions, future conditions of the financial markets and
the continuation of certain current trends within the real estate industry. Most
of these assumptions are beyond the control of the Partnerships and AmREIT,  and
as  predictions,  no matter  how  reasonable,  are  subject  to the  impact  and
influence  of  future  events.  Primary  among  the  assumptions  made were that
interest  rates,  rates of  inflation,  and  yields on leased  properties  would
continue,  overall,  to compare with rates  currently  available.  The financial
models  also  assumed  that  under  current  and future  AmREIT and  Partnership
investment lease  provisions,  same store net operating income would increase at
the average rate of 1.0% per annum, as adjusted after the end of each fifth year
of the lease.  Bishop-Crown  was not  engaged to opine and does not  express any
opinion as to any other  aspect of the Merger  other  than the  fairness  of the
consideration  to be  paid  by  AmREIT  and to be  received  by  AmREIT  and its
Shareholders from a financial point of view.

       Share  Consideration  Analysis.  For  purposes  of  its  analysis  of the
fairness of the transaction,  Bishop-Crown  implied a value range for the AmREIT
Shares based on common stock  multiples of annual  dividends and annual FFO. The
appropriate  range of  multiples  was  determined  by  reference to the reported
multiples  of  publicly  traded  share  prices  to  dividends  and FFO per share
reported for the following REITs which  Bishop-Crown  deemed to be comparable to

                                      -99-

<PAGE>

AmREIT in terms of investment  objectives and/or real estate investments.  These
REITs (the  "Comparable  REITs") included  Alexander  Haagon REIT,  TriNet REIT,
Boddie-Noell Properties, Inc., Burnham Pacific Properties,  Commercial Net Lease
Realty,  Franchise  Finance  Corp.  of  America,  New Plan REIT,  Realty  Income
Corporation, Glimcher Realty Trust, Price REIT, Saul Center, Excel Realty Trust,
Inc.,  National  Golf  Properties,  Macerich  Company,  Golf  Trust of  America,
Alexandria  Real Estate Equities and Western  Investment  R.E.  Trust.  Based on
information  for the quarter  ended March 31, 1998,  this  analysis  resulted in
multiples of dividends per share  ranging from 11.53x to 19.53x,  with a mean of
14.65x and a median of 14.33x,  and multiples of FFO per share ranging from 9.8x
to 17.91x, with a mean of 13.29x and a median of 12.89x. For the purposes of its
analysis,  Bishop-Crown  focused on the median  dividend and FFO multiples which
resulted in share/price  multiples of 14.33x  dividends per share and 12.89x FFO
per share.  Bishop-Crown  noted that AmREIT has, through 1997, paid dividends in
excess of FFO per share. Bishop-Crown noted that the dividends per share paid by
these REITs was less than  AmREIT's  FFO per share except for  Alexander  Haagon
(dividend equaled 105% of FFO), National Golf Properties  (dividend equaled 101%
of FFO) and Saul Centers (dividend equaled 102% of FFO). Bishop-Crown also noted
that AmREIT  currently pays  dividends at the rate of 113% of FFO.  Bishop-Crown
therefore  determined,  for the  purposes  of  comparison,  to  adjust  AmREIT's
dividend per share to 100% of FFO or $0.69 per share as  annualized  at December
31, 1997. Based on this analysis,  Bishop-Crown determined,  for the purposes of
the Merger,  that the implied value of the Shares ranged from $8.89 to $9.89 per
share  based on FFO per share of  $0.69.  Based on this  implied  range of Share
values,  Bishop-Crown  concluded  that the  Exchange  Price is a fair  value for
AmREIT's Shares for the purposes of the Merger.

       Bishop-Crown  also noted that,  as there is currently  no regular  public
market for the Shares,  such  valuations may differ  significantly,  and without
limitation  as to such  higher  or lower  value as of the  Closing  Date.  Thus,
Bishop-Crown did not recommend to AmREIT that any specific  consideration  would
constitute  the  appropriate  amount  or  form  of  payment  by  AmREIT  for the
Partnerships'  properties,  nor did  Bishop-Crown  recommend  to AmREIT that any
specific  consideration  received  by it or its  shareholders  would  constitute
appropriate consideration to be received in the transaction.

       Bishop-Crown  analyzed  the  fairness of the Merger based on the value of
the  Partnership  net assets being acquired by AmREIT in the Merger  pursuant to
(i) portfolio price rental multiples,  (ii) a comparable  Company analysis,  and
(iii) a discounted  cashflow analysis.  Bishop-Crown also analyzed the effect of
the Merger on AmREIT based on a pro forma forecast analysis.

       Property  Valuations.  Under this  approach,  Bishop-Crown  analyzed  the
expected range of current prices for the properties of each Partnership based on
current sale  information  for  properties in the same or proximate  local areas
under lease to the same  tenant  and/or  tenants  with the same  general  credit
ratings.  Because of the current levels of commercial  real estate  activity and
the active market for net leased  properties,  particularly by publically traded
REITs,  publically available  information regarding the sales of such properties
is readily  available  through large  commercial real estate brokerage firms and
others.  Based on recent sales information  regarding properties it judged to be
relevant  by reason  of  location,  tenant,  lease  terms and age,  Bishop-Crown
determined  appropriate  range  for the  likely  current  market  price for each
Partnership's properties as a multiple of current annual rent. In general, these
multiples  ranged  from  10.40x  to 10.85  for  recently  constructed  and newer
properties to 7.2x to 8.3x for older  properties  nearing lease term  expiration
and/or  structural  obsolescence.  Where it deemed it appropriate,  Bishop-Crown
chose a  range  of  multiples  reflecting  known  significant  property  related
circumstances, such as a high probability on tenant non-renewal or significantly
undervalued  lease of shorter  duration in comparison  to residual  value of the
property. Based on this analysis, Bishop-Crown determined the following range of
property  values:  Fund III, $1.102 million to $1.117  million;  Fund IV, $0.500
million to $0.520 million;  Fund V, $0.420 million to $0.424  million;  Fund VI,
$0.300 million to $0.303  million;  Fund VII,  $1.035 million to $1.074 million;

                                     -100-

<PAGE>

Fund VIII, $1.801 million to $1.884 million; Fund Gdyr, $1.102 million to $1.126
million;  Fund IX, $4.880 million to $5.267 million;  Fund X, $10.501 million to
$10.816  million,  Fund XI, $6.355  million to $6.571  million.  Pursuant to the
Mergers,  AmREIT is in essence purchasing each Partnership's  properties without
regard to any enhancement or reduction in value  attributable to the Partnership
entity. Bishop-Crown therefor gave greatest weight to valuation approaches based
on analysis of property valuation as opposed to Partnership entity valuations.

       Comparable  Company Analysis.  Bishop-Crown  analyzed the Partnerships to
establish  an  implied  range of equity  market  values  based on  multiples  of
publically  available  historic  information  regarding  companies  Bishop-Crown
considered  reasonably  similar  to the  Partnerships  in terms  of real  estate
investments.  Because of similar  Partnership  property  portfolios  to those of
AmREIT,  Bishop-Crown  considered the same comparable companies as those used in
the AmREIT analysis above.  Information analyzed included market  capitalization
as a multiple  of FFO. As noted  above,  mean and median  multiples  of FFO were
13.29x and 12.89x, respectively.  Applying these multiples to each Partnership's
projected FFO for 1998 resulted in implied market equity  valuations equal to or
exceeding those values implied under the Property Valuation  Analysis.  However,
Bishop-Crown  determined  this analysis  least  appropriate  because each of the
comparable companies is significantly larger than most of the Partnerships,  the
comparable   companies   were   infinite   life  entities  and  in  general  are
self-managed.  Also, none of the Partnerships has or anticipates  establishing a
liquid secondary market for its securities.

              Discounted  Cashflow  Analysis.   Under  its  discounted  cashflow
analysis,  Bishop-Crown  valued the  future  stream of net  cashflow  (debt-free
earnings) that the  Partnerships  would realize if the Merger does not occur for
each of the years ended  December 31,  1998,  1999 and 2000.  Bishop-Crown  then
assumed a sale of the Partnerships at the end of 2000. After analyzing operating
projections  provided  by  management  and  the  General  Partner,  Bishop-Crown
determined  representative projected cashflow for the Partnerships for the years
1998, 1999 and 2000, based on forecasted 1998,  assuming timely lease extensions
in accordance with their terms. Bishop-Crown determined representative projected
net cashflow by taking into account the  Partnerships'  historical and projected
operating  expenses  for each year,  which  included the  Partnerships'  general
administrative  expenses,  including executive salaries.  Bishop-Crown assumed a
combined  income tax rate for the  Partnerships  of 40%. Based on this analysis,
Bishop-Crown  calculated  a range of equity  values for the  Partnerships  based
upon:

     (i)  the  present value of the net cashflows  for each  Partnership  for
          1998, 1999 and 2000; and

     (ii) the   present  value  of  the  estimated   terminal  value  of  the
          Partnership properties, assuming that they were sold at the end of the
          year 2000, based on annualized cashflow in 2001.

In applying its discounted cashflow analysis,  Bishop-Crown assumed, among other
things,  discount rates ranging from 9% to 12% (depending on the  predictability
of the lease income and the time of receipt).  Bishop-Crown also noted that such
discount  rates  are  consistent  with  those  used  in  cashflow   analysis  of
Partnerships  in  the  comparable  transactions  section  discussed  below.  For
valuation of the Partnership  properties at the time of sale,  Bishop-Crown used
terminal  multiples of 7.0x to 11.0x, where the smaller end of the range is more
reflective of a greater  discount  rate range by reason of the more  speculative
future sale prediction. Bishop-Crown assumed a Net Cash Balance of zero for each
Partnership.  Based on  Bishop-Crown's  quantitative  judgments  concerning  the
specific risks associated with an investment and the properties,  the historical
and  projected  operating  performance  of the  properties,  and  the  increased
speculative  value of  projections  of future  performance,  the  relatively low
average  growth  rate  of  1.0%  under  the  leases  on the  properties  and the

                                     -101-

<PAGE>

relatively short 36 month projection period,  Bishop-Crown focused on a range of
multiples  from  10.0x to 11x.  This  analysis  resulted  in a range of  implied
Partnership  L.P.  Values as follows:  Fund III: $1.04 million to $1.14 million,
Fund IV:  $0.365  million to $0.505  million,  Fund V: $0.317  million to $0.480
million,  Fund VI: $0.212 million to $0.232 million, Fund VII: $0.852 million to
$0.935 million,  Fund VIII:  $1.512 million to $1.66 million,  Fund GDYR:  $1.22
million to $1.31 million, Fund IX: $4.66 million to $5.11 million, Fund X: $9.03
million to $9.93 million, and Fund XI: $4.90 million to $5.37 million.

       Bishop-Crown  considered this approach to be the most  conservative as it
valued  each  Partnership's  assets  within the fixed  context of the  illiquid,
finite life,  externally managed  partnership  structure,  which attributes,  in
general, are expected to depress the value of the property assets. This analysis
resulted in property  valuations for each Partnership which overlapped the range
of values for the Shares paid for the properties.

       Conclusions. Based on the foregoing,  Bishop-Crown determined that in the
case of each Partnership,  Bishop-Crown  concluded that the aggregate Negotiated
Prices of the properties of each  Partnership was at least equal to the value of
the Shares paid therefor by AmREIT.  Bishop-Crown's  Fairness Opinion  addresses
the  fairness  of the  Merger as a whole and with  respect to the Merger of each
possible   combination  of   Partnerships   from  a  financial  point  of  view.
Bishop-Crown  therefore  concludes that the Merger of each or any combination of
the Partnerships with AmREIT for the consideration  offered and received is fair
to AmREIT and its Shareholders from a financial point of view.

       In considering the fairness of the Merger,  Bishop-Crown  also considered
the significant  benefits to AmREIT which would result from the increased equity
and asset base which could result from the Merger.  Bishop-Crown believes that a
large incremental increase in AmREIT's asset size and equity base resulting from
the Merger will significantly facilitate additional growth by enhancing AmREIT's
ability to attract  underwriters capable of placing significant public offerings
of AmREIT's Shares and the establishment of a secondary market for the Shares.

       In arriving at its opinion, Bishop-Crown did not attribute any particular
weight  to any  analysis  or  factor  considered  by it,  but  rather  made  the
qualitative  judgments as to the significance and relevance of each analysis and
factor, including its consideration and analyses of the projections.  As part of
its analysis of the fairness of the Merger,  Bishop-Crown reviewed the financial
forecasts  and  also  prepared  the  forecasts  and   projections   of  AmREIT's
post-Merger  financial  performance  under various  scenarios based on financial
information  provided by AmREIT and/or compiled by Bishop-Crown  from public and
proprietary  databases.   However,   Bishop-Crown's   Fairness  Opinion  is  not
materially  based on or derived from the  financial  forecasts or any  financial
forecast or projection scenario.

       No factor  considered by  Bishop-Crown  failed to support  Bishop-Crown's
conclusions.  Bishop-Crown  believes that all of its analyses must be considered
as a whole and that selecting portions of its analyses,  without considering all
analyses,  could  create an  incomplete  view of the  processes  underlying  the
analyses  undertaken by it in connection with its opinion.  Furthermore,  in its
analyses,   Bishop-Crown   made  numerous   assumptions   with  respect  to  the
Partnerships,   AmREIT,  general  real  estate  industry  performance,   general
business,  economic,  market and financial conditions and other matters, many of
which are beyond the  control of the  Partnerships  and  AmREIT.  The  estimates
contained in such  analyses are not  necessarily  indicative of actual values or
predictive of future results or values, which may be more or less favorable than
suggested  by such  analyses.  Additionally,  analyses  relating to the value of
businesses  or  securities  are not real estate  appraisals.  Accordingly,  such
analyses  and  estimates  are  inherently  subject to  substantial  uncertainty.
Bishop-Crown's opinion and the analyses and findings in connection therewith are
not readily susceptible to summary description. Therefore, Bishop-Crown believes
its analyses must be considered as a whole,  and that considering any portion of
its  analyses  or any  one  or  selected  number  of  its  conclusions,  without
considering its analyses and conclusions in total,  could create a misleading or
incomplete view of the process underlying its opinion.

                                     -102-

<PAGE>

       Bishop-Crown's   analyses  were  prepared  solely  for  the  purposes  of
providing  its opinion to the  Independent  Director  as to the  fairness of the
consideration  to be  paid  by  AmREIT  and to be  received  by  AmREIT  and its
Shareholders  (other than Mr. Taylor) in the Merger,  from a financial  point of
view,  and do not purport to be real estate  appraisals or to reflect the prices
at which the subject businesses or assets may be bought or sold.

       Bishop-Crown's  fairness  opinion  was one of  many  factors  taken  into
consideration by the Independent  Directors in determining to approve the Merger
and to  recommend  approval  of the Merger to the  shareholders  of AmREIT.  The
foregoing summary does not purport to be a complete  description of the analyses
performed by Bishop-Crown  and is qualified by reference to its written opinion.
The preparation of its fairness opinion involves  Bishop-Crown's  determinations
as to the most appropriate and relevant  quantitative and qualitative methods of
financial  analysis  and the  application  of those  methods  to the  particular
circumstances  resulting  from the  Merger  given  the  existence  of facts  and
conditions assumed.

       Mr.  Heilbron,  founder and President of  Bishop-Crown  and a significant
Shareholder of  Bishop-Crown's  parent  corporation,  has  personally  known the
General Partner since 1987. During this time, an affiliate of Bishop-Crown,  PIM
Financial Services,  Inc., a registered  broker-dealer,  has provided securities
distribution  services to AmREIT and other affiliates of the General Partner. In
November 1997, the  Independent  Directors  engaged  Bishop-Crown as a financial
adviser  regarding  AmREIT's  acquisition  of  the  Adviser  and  in  connection
therewith, on January 15, 1998 rendered its opinion to the Independent Directors
that the  recently  completed  Merger  was fair to AmREIT  and its  shareholders
(other than the General Partner) from a financial point of view.  Bishop-Crown's
engagement  was not  contingent  upon its  issuance  of a  favorable  opinion in
connection with the Merger.

The Houlihan Fairness Opinions

       General.  The  General  Partner  retained  Houlihan  on  behalf  of  each
Partnership  to render the  Houlihan  Fairness  Opinions  to each  Participating
Partnership  regarding  the  fairness,  from a financial  point of view,  of the
consideration  to be  received  by the  Limited  Partners  of the  Participating
Partnership  in connection  with the Merger.  Houlihan was not requested to, and
did not make, any recommendation to the Partnerships as to the form or amount of
consideration  to be  received by the Limited  Partners in  connection  with the
Merger,  which consideration was determined through  negotiations between AmREIT
and the General  Partner.  The General Partner  retained  Houlihan to render its
Fairness  Opinions  based  upon  Houlihan's   experience  in  the  valuation  of
businesses and their securities in connection with mergers and acquisitions, and
valuation for corporate purposes especially with respect to REITs and other real
estate companies.  Houlihan is a nationally  recognized  investment banking firm
that  is  continually  engaged  in  providing  financial  advisory  services  in
connection with mergers and acquisitions, leveraged buyouts, business valuations
for a variety of regulatory and planning purposes, recapitalizations,  financial
restructuring, and private placements of debt and equity securities.

       The General  Partner  engaged  Houlihan on February 10, 1998. The General
Partner had, on behalf of each Participating  Partnership,  solicited  proposals
from one other firm for the preparation of fairness opinions.  The consideration
to be paid by AmREIT in the Merger consists solely of Shares or, at the election
of the individual  Limited Partners,  Notes.  Houlihan rendered an opinion as to

                                     -103-

<PAGE>

the  valuation of the Adviser in  connection  with the Adviser  Acquisition  for
which  opinion it received a fee of  $40,000.  Houlihan  has no  material  prior
relationship  with the General  Partner or his  Affiliates.  As  compensation to
Houlihan for its services in connection with the Merger, the General Partner has
agreed to pay Houlihan an aggregate fee of $85,000. No portion of Houlihan's fee
is contingent upon the successful  completion of the Merger. The General Partner
and each Partnership have also agreed to indemnify  Houlihan and related persons
against certain  liabilities,  including  liabilities  under federal  securities
laws,  arising out of the engagement of Houlihan,  and to reimburse Houlihan for
certain expenses.

       Houlihan  delivered its written Fairness  Opinions to the General Partner
to the effect that,  as of June 1, 1998 on the basis of its analysis  summarized
below and subject to the limitations  described below,  the  consideration to be
received by the Limited Partners of each Participating Partnership in connection
with the  Merger  was fair,  from a  financial  point of view,  to such  Limited
Partners.  The  Fairness  Opinions do not  constitute  a  recommendation  to any
Limited  Partner as to how any such Limited  Partner  should vote on the Merger.
Houlihan has no existing contractual obligation to update its Fairness Opinions.

THE FULL TEXT OF THE HOULIHAN FAIRNESS  OPINIONS,  WHICH SET FORTH,  AMONG OTHER
THINGS,  ASSUMPTIONS  MADE,  MATTERS  CONSIDERED  AND  LIMITATIONS ON THE REVIEW
UNDERTAKEN, IS ATTACHED AS ANNEX 5. TO THIS PROSPECTUS. THE LIMITED PARTNERS ARE
URGED TO READ THE OPINION IN ITS ENTIRETY.

       In arriving at its Fairness Opinions,  Houlihan:  (i) reviewed the annual
reports to partners for the  Partnerships  for each of the five fiscal years (or
since inception) to December 31, 1996; (ii) reviewed  AmREIT's annual reports to
shareholders  on Form 10-KSB and Form 10-K for the fiscal  years ended  December
31, 1997 and 1996,  respectively;  (iii)  reviewed the draft  Merger  Agreement,
dated June 1, 1998 and a draft of this Prospectus; (iv) met with certain members
of the senior  management  of AmREIT  and the  General  Partner  to discuss  the
Partnerships and AmREIT's operations, financial condition, future prospects, and
projected   operations  and  held  discussions  with   representatives   of  the
Partnerships  and AmREIT  with  respect to certain  matters;  (v)  reviewed  the
unaudited balance sheet dated December 31, 1997 and the rental income statements
for the combined  Partnerships  for the years ended  December 31, 1997 and 1996;
(vi)  visited  certain  facilities  and  business  offices  of  AmREIT  and  the
Partnerships,  and  certain  real  property  owned  by the  Partnerships;  (vii)
reviewed forecasts and projections prepared by management of the General Partner
and AmREIT with respect to the Partnerships' properties for the years ended 1997
through  2007;  (viii)  reviewed  the  historical  offering  prices for AmREIT's
securities;  (ix) reviewed certain other publicly  available  financial data for
certain companies that Houlihan deemed comparable to the Partnerships and AmREIT
and publicly  available prices and premiums paid in other  transactions  that it
considered similar to the Merger; and (x) conducted such other studies, analyses
and inquiries as it deemed appropriate.

       Houlihan did not, and was not requested by the General  Partner,  to make
any  recommendations as to the form or amount of consideration to be paid to the
Limited Partners in connection with the Merger.  Houlihan was not asked to opine
on and did not express any  opinion as to (i) legal or tax  consequences  of the
Merger,  including but not limited to tax consequences to the Limited  Partners;
(ii)  whether any Limited  Partner  should  elect to receive  Notes  rather than
Shares in the Merger;  (iii) the public market values or realizable value of the
Shares or the prices at which the Shares may trade in the future  following  the
Merger if and when a public trading market is established for the Common Shares;
(iv) the fairness,  advisability  or desirability of alternatives to the Merger;
(v) the  potential  capital  structure of AmREIT or its impact on the  financial
performance  of the Shares or Notes;  or (vi) the  fairness of any aspect of the
Merger not expressly addressed in the Houlihan Fairness Opinions,  including the
fairness of the Merger as a whole. Houlihan's opinion relates to fairness from a
financial  point of view of the  consideration  to be received  by each  Limited
Partner.  Houlihan's  opinion  does not address the  fairness of the Merger as a
whole.  Houlihan's  opinion  as to  each  Partnership  does  not  depend  on the
participation of any one or a combination of other Partnerships. Houlihan did 
not perform an independent  appraisal of the assets and liabilities of the 
Partnerships.

                                     -104-

<PAGE>

       Although the General  Partner and AmREIT  advised  Houlihan  that certain
assumptions  were appropriate in their view, no restrictions or limitations were
imposed by the General  Partner upon Houlihan with respect to its  investigation
or the  procedures  followed by  Houlihan in  rendering  its  fairness  opinion.
Houlihan's  Fairness  Opinions  are not  intended to be and do not  constitute a
recommendation  to any Limited Partner as to whether to accept the consideration
to be received by such Limited Partner in connection with the Merger (whether in
the form of Shares or  Notes)  or to vote in favor of the  Merger.  It should be
noted that the aggregate value of the consideration that may be received by each
Limited Partner in connection with the Merger (including any cash  consideration
in lieu of fractional  shares to be received by the Limited  Partners) is fixed.
The ultimate  value  actually  received by each  Limited  Partner at the time of
consummation of the Merger will vary depending on the market price of the Shares
at such time.

       Houlihan relied upon and assumed, without independent verification,  that
the financial  forecasts  and  projections  provided to it have been  reasonably
prepared  and  reflect  the best  currently  available  estimates  of the future
financial  results and condition of the  Partnerships and that there has been no
material  change in the assets,  financial  condition,  business or prospects of
each  Partnership  since the date of the most recent  financial  statements made
available  to it.  However,  Houlihan's  conclusions  as to the  fairness of the
Merger to any Partnership was not based materially on the financial forecasts.

       Houlihan did not  independently  verify the accuracy and  completeness of
the  information  supplied to it with  respect to the  Partnerships  and did not
assume any  responsibility  with respect to such  information.  Houlihan has not
made any physical  inspection or independent  appraisal of any of the properties
or assets of the Partnerships.

       Partnership  Valuation  Analysis.  In rendering  its  Fairness  Opinions,
Houlihan  calculated a range of the value of each  Partnership  on a controlling
interest basis. Houlihan's analysis of the fair market value of each Partnership
took into  consideration  the income-  and  cash-generating  capability  of that
Partnership. Typically, an investor contemplating an investment in an enterprise
with income- and  cash-generating  capability  similar to the Partnerships  will
evaluate  the risks and  returns of its  investment  on a going  concern  basis.
Accordingly, after due consideration of other appropriate and generally accepted
valuation  methodologies,  the  value of each  Partnership  has  been  developed
primarily  on the  basis  of  capitalization  of net  operating  cash  flow  and
discounted cash flow approaches.

       All valuation methodologies that estimate the worth of an enterprise as a
going-concern are predicated on numerous  assumptions  pertaining to prospective
economic and operating conditions.  Houlihan's Opinions are necessarily based on
business,  economic,  market  and  other  conditions  as they  exist  and can be
evaluated by it at the valuation date.  Unanticipated  events and  circumstances
may occur and actual  results may vary from those assumed.  Any such  variations
may be material.

       Houlihan used several methodologies in arriving at its Fairness Opinions.
Each methodology provided an estimate as to the L.P. Value for each Partnership.
The  L.P.  Value  is the  value  of the  limited  partnership  interest  in each
Partnership and this provides a basis of comparison to the consideration offered
in the Merger.  Several of the analyses  conducted by Houlihan  also provided an
estimate as to the value of the general  partners'  interests in the Partnership
(the "General Partner Value").  In valuing the Partnerships,  Houlihan performed
the following analyses with respect to each Partnership.

                                     -105-

<PAGE>

             (i)  Pursuant to the Net Sale Approach which Houlihan  analyzed the
value of the properties of each Partnership (and any subject  liabilities) under
an  orderly  sale/liquidation   scenario.  This  approach  allowed  Houlihan  to
determine  the net equity value of each  Partnership  by first  determining  the
value  of such  Partnership's  assets  and  then  subtracting  the  value of the
Partnership's liabilities.  In order to arrive at the value of the Partnership's
assets,  Houlihan utilized  capitalization rates of Net Operating Income ("NOI")
of the properties of each Partnership as well as multiples of the square footage
of each partnership to arrive at a value for each  Partnership's  real property.
Houlihan then aggregated the resulting  property values for each  Partnership to
arrive at an aggregate value of such Partnership.

              Capitalization  rates  utilized  in the  Net  Sale  Approach  were
determined based upon (i) comparable sales data provided by the General Partner;
(ii) statistics from the National Real Estate Index, an independent organization
that  compiles  pricing data from real estate  transactions;  and (iii)  certain
publicly   available   information  on  assets  similar  to  the   Partnerships'
properties.   Additionally,   on  a  property-by-property  basis,  a  number  of
characteristics  and financial  statistics were considered,  including  property
classification,  NOI and revenue  growth,  total  revenues,  profitability,  and
property's relative size. Moreover, the market and location of the property were
considered.  In sum, Houlihan selected  capitalization rates and applied what it
believes to be the appropriate  capitalization  rate to each property's NOI. The
Net Sale Approach  generally  utilized the higher of each  property's  actual or
projected NOI for the annual periods  selected.  The NOI for certain  properties
were adjusted to reflect  normal income streams for such  properties  which were
newly constructed or had recently  experienced  material change of circumstances
such as the addition or departure of a major tenant or a significant renovation.

              Applying those selected  capitalization  rates to each  property's
normalized NOI resulted in an aggregate value for each property. Property values
were then adjusted for reasonable real estate  transaction costs (i.e.,  assumed
brokerage  fees and  commissions)  and any  contractual  fees due to the General
Partner in the event of a property  sale. The net result for each property owned
by each Partnership was then aggregated to arrive at an aggregate property value
for  each  Partnership  based  upon the Net Sale  Approach.  Each  Partnership's
aggregate  property  value was adjusted to reflect the capital  structure of the
relevant assets,  the working capital assets and liabilities of the Partnership,
and any excess cash or other  liabilities.  The General Partner then divided the
resulting  value  among  the  Limited  Partners  and  General  Partner  of  each
Partnership based upon the rights and privileges of the Partnership Agreement.

             (ii) An alternative  methodology  was an Income  Approach  Analysis
which,  like the Net Sale  Approach,  considered  the  capitalization  rates and
multiples  of  square  footage  to  arrive  at  the  estimated   value  of  each
Partnership's  underlying real properties.  However, rather than assuming a sale
of such  real  properties,  the  Income  Approach  Analysis  did not  include  a
reduction in relative values for the transaction  costs associated with the sale
of the properties. Thus, the Income Approach Analysis utilized the aggregate NOI
and square  footage  for each  property,  as  determined  in the  property  sale
analysis,  and  appropriate  capitalization  rates and square foot  multiples to
determine the aggregate value of each Partnership.  The resulting value was then
divided among the Limited Partners and General Partner of each Partnership based
upon the rights and privileges of the Partnership Agreement.

             (iii) Another  methodology  applied  was the Unit  Yield  Approach,
pursuant to which the L.P.  Value was  estimated by  calculating  capitalization
rates for alternative investments such as publicly traded real estate investment
trusts and  privately  held real estate  companies  whose  securities  sales are
periodically monitored in a publication entitled the "Partnership Spectrum." The
capitalization  rates for the indicated  alternative  investments ranged between
approximately 5.0% to 10.0%. Utilizing these capitalization rates as a proxy for
the required return on the Partnerships'  securities and then applying the range

                                     -106-

<PAGE>

of required  returns to the  Partnerships'  Limited Partner  distributions  as a
perpetual  flow resulted in an indication of the value of the Limited  Partners'
aggregate interests in each Partnership.

       The  aforementioned  Approaches  provided Houlihan with a range of values
for the aggregate limited partner  interests of each Partnership.  Houlihan then
considered,  among other things i) the premiums paid in  transactions  involving
entities  such as the  Partnerships  and the  Merger  as  proposed;  and ii) the
premiums  above  net  asset  value  exhibited  in  secondary  market  trades  of
partnership  interests  (as reported in such  publications  as the  "Partnership
Spectrum") for control block  acquisitions and partnerships with similar assets.
After due  consideration of other appropriate and generally  accepted  valuation
methodologies, Houlihan developed the value of each Partnership primarily on the
basis of  capitalization  of net operating  cash flow and  discounted  cash flow
approaches under the Income Analysis Approach.

       Based  on  all of  the  aforementioned  analyses,  Houlihan  derived  the
following ranges of values of the Partnerships: Fund III, $0.945 million to $1.1
million;  Fund IV, $0.42  million to $0.55  million;  Fund V, $0.399  million to
$0.473  million;  Fund VI,  $0.2415  million to $0.33  million;  Fund VII, $0.84
million to $0.99 million;  Fund VIII,  $1.575 million to $1.98 million;  Fund Gd
Yr, $0.945  million to $1.21  million;  Fund IX, $3.99 million to $4.84 million;
Fund X,  $9.135  million  to $10.01  million;  Fund XI,  $4.83  million to $6.05
million.

       With respect to arriving at the value of the consideration to be received
by the Limited Partners, Houlihan then considered the value of the Shares and/or
Notes to be  received by the Limited  Partners  in  connection  with the Merger.
Houlihan  considered  AmREIT's pro forma net  operating  income and, in a manner
similar to the  aforementioned  sale and income approach,  Houlihan  capitalized
such net  operating  income to arrive at a pro forma net asset value for AmREIT.
(Houlihan  did not assume  any  liquidation  costs in its pro forma  valuation.)
Houlihan then added the value of AmREIT's advisory business, based upon AmREIT's
purchase price for the Adviser in the Adviser Acquisition, to AmREIT's net asset
value.  Houlihan  then  multiplied  the number of Shares to be  received by each
Partnership by the estimated  valuation of the Shares to arrive at the valuation
of the consideration to be received by the Limited Partners of each Partnership.

       The  foregoing  summaries  describe the material  points of more detailed
analyses  performed  by Houlihan  in  connection  with  rendering  the  Houlihan
Fairness Opinions. The preparation of a fairness opinion is a complex analytical
process involving various determinations as to the most appropriate and relevant
methods of financial analysis and application of those methods to the particular
circumstances and is, therefore, not readily susceptible to summary description.
In rendering its Fairness  Opinions,  Houlihan did not attribute any  particular
weight to any analysis or factor  considered by it but rather made the available
judgments as to the  significance  and  relevance  of each  analysis and factor.
While there were no material  factors that did not support  Houlihan's  Fairness
Opinions,  Houlihan  believes that its analyses and the summary set forth herein
must be  considered  as a whole and that  selecting  portions  of its  analyses,
without considering all analyses and factors, or portions of this summary, could
create an incomplete view of the processes  underlying the analyses set forth in
the  Houlihan  Fairness  Opinions.  In  its  analysis,  Houlihan  made  numerous
assumptions  with  respect to the  Partnerships,  general  real estate  industry
performance,  general business,  economic,  market and financial  conditions and
other  matters,  many of which are beyond its  control and beyond the control of
the Partnerships.  The estimates  contained in such analyses are not necessarily
indicative of actual values or predictive of future results or values, which may
be more or less favorable than suggested by such analyses.

       Conditions  and   Limitations.   The   conclusions   resulting  from  the
above-described  analyses lead Houlihan to conclude that the consideration to be
received by the Limited  Partners of each  Partnership  in  connection  with the

                                     -107-

<PAGE>

Merger is fair to the  aggregate  Limited  Partners of each  Partnership  from a
financial point of view.

       The foregoing  analyses required studies of the overall market,  economic
and  industry  conditions  in which the  Partnerships  and AmREIT  operate,  the
Partnerships'   and   AmREIT's   operating   results,   and  the   Partnerships'
distributions  to the Limited  Partners.  Research into, and  consideration  of,
these conditions were incorporated into the analyses.

       Houlihan's Fairness Opinions are based on the business,  economic, market
and other  conditions  as they existed as of December 31, 1997. In rendering its
opinion, Houlihan relied upon and assumed, without independent verification, the
accuracy and  completeness  of the financial and other  information  provided to
Houlihan by the General  Partner and AmREIT was reasonably  prepared and reflect
the best current  available  estimates of the financial results and condition of
the  Partnerships  and AmREIT.  Houlihan  relied on the assurance of the General
Partner that any financial  projections  or pro forma  statements or adjustments
provided to Houlihan  were in the  judgment of the General  Partners  and AmREIT
reasonably  prepared  or  adjusted on bases  consistent  with actual  historical
experience or reflecting the best currently  available  estimates and good faith
adjustments;  that no material changes have occurred in the information reviewed
between  the date the  information  was  provided  and the date of the  Houlihan
Fairness Opinions; and that the General Partners and AmREIT are not aware of any
information  or  facts  regarding  the  General   Partners  and  AmREIT  or  the
Partnerships  that  would  cause the  information  supplied  to  Houlihan  to be
incomplete or misleading in any material respect. Houlihan did not independently
verify the  accuracy  or  completeness  of the  information  supplied to it with
respect to the Partnerships or AmREIT and does not assume responsibility for the
accuracy  or  completeness  of such  information.  Except  as set  forth  above,
Houlihan did not make any physical  inspection or independent  appraisals of the
properties or assets of the Partnerships or AmREIT.

                     AMREIT PRO FORMA FINANCIAL INFORMATION

       The Pro Forma Financial Information of AmREIT for the year ended December
31,  1997 and the six months  ended  September  30,  1998 are  included  in this
Prospectus  starting at page F-2. The Pro Forma  Financial  Information has been
prepared as if each of the  transactions  had occurred as of September 30, 1998:
(i) the issuance of 213,260 Initial Shares pursuant to the Adviser  Acquisition;
(ii) the Merger and the Related Transactions. The following Pro Forma Statements
of Operations  of AmREIT for the year ended  December 31, 1997 and for the three
months  ended  September  30,  1998  have  been  prepared  as  if  each  of  the
transactions  had  occurred  as of  January  1,  1997.  The Pro Forma  Financial
Information  has been prepared using the purchase  method of accounting  whereby
the  assets  and  liabilities  of the  Partnerships  are  allocated  based  upon
estimated fair market value, based upon preliminary estimates, which are subject
to change as additional  information  is obtained.  The  allocations of purchase
costs  are  subject  to final  determination  based  upon  estimates  and  other
evaluations of fair market value.  Therefore,  the allocations  reflected in the
following Pro Forma Financial Information may differ from the amounts ultimately
determined.

       The Pro  Forma  Financial  Information  is  presented  for  informational
purposes only and is not  necessarily  indicative  of the financial  position or
results of operations  of AmREIT that would have  occurred if such  transactions
had been completed on the dates indicated,  nor does it purport to be indicative
of future  financial  position or results of  operations.  In the opinion of the
AmREIT management,  all material adjustments  necessary to reflect the effect of
these  transactions  have been made. The Pro Forma  Statements of Operations for
the year ended December 31, 1997 and for the six months ended September 30, 1998
are not  necessarily  indicative of the results of operations to be expected for
the year ending December 31, 1998.

                                     -108-

<PAGE>

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

       The  Company  is  a  fully  integrated,   self-administered  real  estate
investment  trust.  The  Company  was  organized  on August 17, 1993 to acquire,
either  directly  or through  joint  venture  arrangements,  undeveloped,  newly
constructed  and  existing  net- lease real estate that is located  primarily on
corner or out- parcel locations in strong  commercial  corridors,  to lease on a
net-lease  basis to major retail  businesses and to hold the properties with the
expectation of equity appreciation producing a steadily rising income stream for
its shareholders.

       The Company has conducted a comprehensive  review of its computer systems
to identify the systems that could be affected by the Year 2000 issue.  The Year
2000 issue is the result of computer  programs  being  written  using two digits
rather  than  four to  define  the  applicable  year.  Any  programs  that  have
time-sensitive  software may recognize a date using "00" as the year 1900 rather
than the year 2000. The Company believes that the cost of remediation associated
with its computer  systems will be minimal and the remediation is anticipated to
be completed in the third quarter of 1999. The other essential  component of the
Year 2000 issue is to ensure that the Company's significant tenants are assessed
for Year  2000  compliance.  The  Company  has  initiated  discussions  with its
significant  tenants in order to assess their readiness for the year 2000 issue.
Due to the nature of the tenants'  businesses,  the Company does not believe the
Year 2000  issue  will  materially  impact  the  tenants'  ability  to pay rent.
However,  the failure of one or more  tenants as a result of the Year 2000 issue
could have a material  adverse  effect on the Company's  results of operation or
financial position.  Upon completion of its assessment program, the Company will
consider  the  necessity  of  implementing  a  contingency  plan to mitigate any
adverse effects associated with the Year 2000 issue. Though the Company does not
expect the Year 2000 issue to have a  material  adverse  effect on its result of
operation or financial position there can be no assurances of that position.

       In June 1998,  the Company  changed  transfer  agents from  Service  Data
Corporation to The Bank of New York.

Liquidity and Capital Resources

       Cash flow from  operations  has been the  principal  source of capital to
fund the Company's ongoing  operations.  The Company's  issuance of common stock
and the use of the Company's credit facility have been the principal  sources of
capital required to fund its growth.

       In order to continue to expand and develop its  portfolio  of  properties
and other  investments,  the Company intends to finance future  acquisitions and
growth through the most advantageous sources of capital available to the Company
at the time.  Such capital  sources may include  proceeds from public or private
offerings  of the  Company's  debt or equity  securities,  secured or  unsecured
borrowings from banks or other lenders, or the disposition of assets, as well as
undistributed funds from operations.

       The   Company's   leases   typically   provide   that  the  tenant  bears
responsibility for substantially all property costs and expenses associated with
ongoing  maintenance  and  operation,  including  utilities,  property taxes and
insurance.  In addition,  the Company's leases generally provide that the tenant
is  responsible  for roof  and  structural  repairs.  Certain  of the  Company's

                                     -109-

<PAGE>

properties are subject to leases under which the Company retains  responsibility
for certain costs and expenses associated with the property. Because many of the
properties which are subject to leases that place these  responsibilities on the
Company are recently constructed, management anticipates that capital demands to
meet  obligations  with  respect to these  properties  will be  minimal  for the
foreseeable  future  and can be met  with  funds  from  operations  and  working
capital.  The Company may be required to use bank  borrowing or other sources of
capital in the event of unforeseen significant capital expenditures.

       The initial  issuance of 20,001  shares of stock for $200,010 was to AAA.
On March 17, 1994,  the Company  commenced  an offering of  2,000,000  Shares of
Common Stock,  together with  1,000,000  Warrants  (collectively  "Securities").
Until the completion of the offering in March 1996, the Securities  were offered
on the basis of two (2) Shares of Common  Stock and one (1)  Warrant for a total
purchase price of $20.00. The Shares and Warrants are separately transferable by
an investor.  Each  Warrant  entitled the holder to purchase one Share for $9.00
until  March 15,  1998.  The  offering  period for the initial  public  offering
terminated on March 15, 1996 with gross proceeds totaling $10,082,520 (1,008,252
shares).  In addition,  $515,844  (57,316) was received from the exercise of the
Warrants.  On June 18, 1996, the Company commenced a follow-on offering of up to
$29,250,000  (2,853,659  shares) of additional  shares of its common stock.  The
offering  terminated on May 22, 1998 with gross  proceeds  totaling  $10,827,300
(1,056,946 shares).

       In December  1997,  the  Company  entered  into an amended  and  restated
unsecured  revolving  credit  facility (the "Amended  Credit  Facility")  with a
borrowing  capacity up to $15 million  through  February 1999. The actual amount
available to the Company is dependent on certain  covenants such as the value of
unencumbered  assets.  The Amended Credit  Facility bears interest at 2.00% over
varying  London  Interbank  Offered  Rates  and  it is  being  used  to  acquire
additional  properties.  As of September 30, 1998,  $9,868,884  was  outstanding
under the Amended Credit Facility. These funds were used to acquire properties.

       In November 1998, the Company  entered into an unsecured  credit facility
(the "Credit  Facility"),  which is used to provide funds for the acquisition of
properties and working  capital,  and repaid all amounts  outstanding  under the
Company's prior credit facility. Under the Credit Facility, which has a one year
term, the Company may borrow up to $30 million subject to certain covenants such
as the value of  unencumbered  assets.  The Credit Facility  contains  covenants
which, among other  restrictions,  require the Company to maintain a minimum net
worth,  a maximum  leverage  ratio,  and specified  interest  coverage and fixed
charge coverage ratios.  The Credit Facility bears interest at an annual rate of
LIBOR plus a spread  ranging from 1.625% to 2.150%,  set quarterly  depending on
the Company's leverage ratio.

       As of  September  30,  1998,  the Company  had  acquired  ten  properties
directly and six  properties  through  joint  ventures with entities with common
management and had invested  $25,939,987,  exclusive of any minority  interests,
including certain  acquisition  expenses related to the Company's  investment in
these properties. These expenditures resulted in a corresponding decrease in the
Company's liquidity.

       On June 5, 1998, the Company's shareholders voted to approve an agreement
and plan of merger with AAA,  whereby the  stockholder of AAA agreed to exchange
100% of the  outstanding  shares of common stock of AAA for up to 900,000 shares
(the "Share  Consideration")  of the Company's common stock (the "Merger").  The
common  stock of AAA was  wholly  owned by the  president  and  director  of the
Company.  As a result of the  Merger,  the  Company  became a fully  integrated,
self-administered  real estate investment trust ("REIT") effective June 5, 1998.
Effective  June 5, 1998,  213,260  shares were paid and the balance  (the "Share
Balance")  of the Share  Consideration  is to be paid  over  time to the  extent
certain  goals are  achieved  after the Merger.  The market  value of the common

                                     -110-

<PAGE>

shares  issued  effective  June 5,  1998 was  $2,185,915  of which  $58,465  was
allocated to the net tangible  assets  acquired and the difference of $2,127,450
was accounted for as expenses incurred in acquiring AAA from a related party. In
addition,  in connection with the Merger,  the Company incurred costs during the
three  and nine  months  ended  September  30,  1998 of  $37,740  and  $300,208,
respectively,  consisting  primarily  of legal and  accounting  fees,  valuation
opinions and fairness opinions.  For accounting purposes, AAA was not considered
a  "business"   for   purposes  of  applying  APB  Opinion  No.  16,   "Business
Combinations,"  and  therefore,  the market value of the common shares issued in
excess of the fair value of the net  tangible  assets  acquired  was  charged to
expense rather than capitalized as goodwill.  To the extent the Share Balance is
paid over  time,  the  market  value of the common  shares  issued  will also be
charged to expense.  Upon  consummation  of the Merger on June 5, 1998,  certain
employees of AAA became employees of the Company, and any obligation to pay fees
under the advisor agreement between the Company and AAA was terminated.

       Until the Company acquires  properties,  proceeds are held in short-term,
highly liquid  investments that the Company believes to have appropriate  safety
of principal. This investment strategy has allowed, and continues to allow, high
liquidity to facilitate  the Company's use of these funds to acquire  properties
at such time as properties  suitable for acquisition  are located.  At September
30, 1998, the Company's cash and cash equivalents totaled $239,216.

       Inflation  has  had  very  little  effect  on  income  from   operations.
Management  expects that  increases  in store sales  volumes due to inflation as
well as  increases in the  Consumer  Price Index  (C.P.I.),  may  contribute  to
capital appreciation of the Company properties. These factors, however, also may
have  an  adverse  impact  on  the  operating  margins  of  the  tenants  of the
properties.

Results of Operations

       Comparison  of the Nine Months Ended  September 30, 1998 to September 30,
1997.  During the nine months ended  September  30, 1998 and September 30, 1997,
the Company owned and leased 16 and 9 properties,  respectively. During the nine
months ended  September  30, 1998 and  September  30, 1997,  the Company  earned
$1,933,887 and $1,113,811,  respectively, in rental income from operating leases
and earned  income from direct  financing  leases.  This 74 percent  increase in
rental  income and earned  income is  primarily  attributable  to rental  income
earned on the seven additional properties owned during 1998.

       During the nine months ended  September  30, 1998 and September 30, 1997,
the  Company's  expenses  were  $3,629,196  and  $292,225,   respectively.   The
$3,336,971  increase in expenses is  primarily  attributable  to  $2,427,658  of
merger  costs  incurred  during  the first  nine  months of 1998  related to the
acquisition of the Company's advisor, AAA, on June 5, 1998. The increase is also
attributable  to (i) $295,452 of costs incurred  during the first nine months of
1998 related to potential  acquisition costs related to the proposed acquisition
of  properties,  (ii) a $140,307  increase  in  depreciation  as a result of the
depreciation  of the  additional  properties  owned  during  1998,  and  (iii) a
$196,507  increase in interest  expense as a result of higher average  borrowing
levels.  In  addition,  the increase in expenses is  attributable  to a $271,354
increase  in general  operating  and  administrative  expenses.  Pursuant to the
Merger, the Company acquired AAA and became internally  managed.  Effective June
5, 1998, the  reimbursements  and fees paid to AAA were replaced with the actual
personnel and other operating costs associated with being internally managed.


                                     -111-

<PAGE>

Funds From Operations

       FFO  increased  $336,224 or 47% to  $1,056,324  for the nine months ended
September 30, 1998 from  $720,100 for the nine months ended  September 30, 1997.
The  Company  has adopted the  National  Association  of Real Estate  Investment
Trusts (NAREIT)  definition of FFO. FFO is calculated as net income (computed in
accordance with generally  accepted  accounting  principles)  excluding gains or
losses from sales of  property,  depreciation  and  amortization  of real estate
assets, and nonrecurring  items of income or expense.  For purposes of the table
below, FFO excludes  nonrecurring merger costs and potential  acquisition costs.
Management considers FFO an appropriate measure of performance of an equity REIT
because  it is  predicated  on cash  flow  analysis  and  does  not  necessarily
represent  cash provided by operating  activities in accordance  with  generally
accepted  accounting  principles  and  is not  necessarily  indicative  of  cash
available to meet cash needs.  The Company's  computation of FFO may differ from
the  methodology  for  calculating  FFO  utilized  by other  equity  REIT's and,
therefore,  may not be comparable  to such other  REIT's.  FFO is not defined by
generally  accepted  accounting  principles  and  should  not be  considered  an
alternative to net income as an indication of the Company's performance.

       Below is the  reconciliation  of net income to funds from  operations for
the nine months ended  September 30  and the years ended December 31, 1997 and
1996:

                                      Nine Months                Year Ended    
                                   Ended September 30,          December 31,
                                    1998        1997          1997        1996
                                    ----        ----          ----        ----
Net Income (Loss)              $(1,908,501)   $618,692      $538,857   $542,807
Plus Depreciation                   241,715    101,408       146,015    113,744
Plus Merger Costs                 2,427,658        ---           ---        ---
Plus Potential Acquisition 
  Costs                             295,452        ---       282,890        ---
                                    -------    -------       -------  --------- 
Total Funds from Operations       1,056,324    720,100      $967,762   $656,551
                                  =========    =======      ========   ========
Cash Distributions Paid          $1,160,707   $774,966    $1,093,439   $737,277
Distributions in Excess of FFO      104,383     54,866       125,677     80,726

       Cash flows from operating activities, investing activities, and financing
activities  for the nine months ended  September 30 and the years ended December
31, 1997 and 1996 are presented below:


                             Nine Months Ended          Year Ended December 31,
                             1998          1997          1997           1996
                             ----          ----          ----           ----
 Operating Activities    $1,100,450      $953,905     $1,080,157      $810,614
 Investing Activities   $(7,042,589)  $(5,992,913)  $(11,708,075)  $(3,034,526)
 Financing Activities    $4,779,615    $6,767,330    $10,413,347    $2,275,262


                       MATERIAL FEDERAL INCOME TAX ASPECTS

General

                                     -112-

<PAGE>

       The  following  discussion  summarizes  the  material  provisions  of the
federal  income tax treatment  applicable to AmREIT and to the  Shareholders  in
connection  with their  ownership of securities  of AmREIT.  Rushall & McGeever,
APC, has acted as special  counsel to AmREIT in connection  with the preparation
of this  Prospectus.  The  discussion  relates  only to the  federal  income tax
treatment  of AmREIT  and its  Shareholders  and is  generally  directed  to the
federal  income tax treatment of an individual  who is a United States  resident
and subject to regular  federal  income tax. The following  discussion  does not
include the possible  application  of the federal  income tax law to  individual
Shareholders.  The  discussion  does not address  all aspects of federal  income
taxation that may be relevant to particular investors in light of their personal
investment  or tax  circumstances,  or to  investors  who are subject to special
treatment under federal income tax laws.

       AmREIT  intends to continue to conduct  its  operations  in a manner that
will  permit it to  qualify  to be  treated  as a REIT for  federal  income  tax
purposes  after giving  effect to the Merger.  AmREIT has not requested a ruling
from the IRS as to the qualification of AmREIT as a REIT. AmREIT,  however, will
receive, as of the Closing Date of the Merger, an opinion from Deloitte & Touche
LLP ("Deloitte") that, for federal income tax purposes,  based on current law or
interpretations  thereof,  after giving effect to the Merger,  AmREIT's proposed
method of  operation  will enable it to continue  to meet the  requirements  for
qualification  and taxation as a REIT under the Internal Revenue Code.  Deloitte
will not render an  opinion,  except as  specifically  referenced,  on the other
issues discussed under this section of the Prospectus because of the prospective
or hypothetical  nature of the facts and  circumstances  associated with such an
opinion  as,  for  example,  the tax  treatment  of  distributions  to  specific
shareholders.  Deloitte's  opinion  will  represent  only its best  professional
judgment as to the most likely  outcome of an issue if the matter were litigated
and has no binding  effect on the IRS or the  courts.  There is,  therefore,  no
assurance that the conclusions  expressed below would be sustained by a court if
contested,  or that  future  legislative  or  administrative  changes  or  court
decisions may not  significantly  modify the statements  and opinions  expressed
herein.  Any such  future  changes  could be  retroactive  with  respect  to any
transactions effective prior to the time they are made.

       The Code provides tax treatment for organizations that principally invest
in real  estate or real  estate  assets  (including  mortgages  secured  by real
property)  which meet certain  conditions  imposed by Code Sections  856-860 and
elect  to be  taxed  as a REIT.  In  general,  a REIT  will  not be taxed at the
corporate  level  on its  net  income  which  is  currently  distributed  to its
Shareholders.  Thus, taxation as a REIT will substantially eliminate the "double
taxation"  (tax  at  both  the  corporate  and  shareholder   levels)  typically
associated with  corporations.  If AmREIT fails to continue to qualify as a REIT
in any year,  it would likely be taxed as a domestic  corporation  and would not
receive a deduction for dividends paid to the  Shareholders.  In such event, the
Shareholders  would be taxed in the same  manner  as  shareholders  of  ordinary
domestic corporations, and AmREIT may be subject to significant tax liabilities,
which  would  reduce  the  amount  of  cash   available  for  dividends  to  the
Shareholders.

Requirements for Qualifications and Taxation as a REIT

                                     -113-

<PAGE>

       AmREIT  presently  qualifies as a REIT.  Deloitte will render its opinion
that,  assuming that AmREIT  operates in accordance with the method of operation
described  herein,  including the  representations  of the  directors  that they
intend to continue to comply with the requirements of Code Sections 856-860,  as
amended,  AmREIT will  continue to qualify for taxation as a REIT.  However,  no
opinion can be given that AmREIT will actually satisfy REIT  requirements in the
future since they will depend  substantially on future events.  Further,  AmREIT
has not,  and does not  intend to,  request a ruling  from the IRS as to its tax
status.

       To continue to qualify as a REIT,  AmREIT must, among other things,  meet
each of the requirements discussed below.

       Ownership  of Shares.  A REIT's  Shares  must be held by a minimum of 100
persons  for at least 335 days in each of its  12-month  taxable  years.  At all
times  during the last half of each of its  taxable  years,  no more than 50% in
value  of  the  Shares  may  be  owned,  directly  or  indirectly,  actually  or
constructively,   by  five  or  fewer  individuals.  To  aid  in  meeting  these
requirements,  AmREIT is given the power in its Bylaws to prohibit a transfer of
Shares which would  produce a violation of these  requirements.  In  determining
Share  ownership,  the attribution  rules provided in the Code will, in general,
apply. In applying the attribution  rules to determine  indirect  ownership of a
REIT's  Shares,  attribution  to an  individual  of  Shares  owned by or for the
individual's partner is ignored.

       Nature of Assets; Diversification. AmREIT must meet two tests designed to
insure that its  investments  are  primarily  in real estate  assets  (including
mortgages secured by real estate),  cash, or government  securities and that its
other assets are diversified.  In general, at the end of each fiscal quarter, at
least 75% of the value of a REIT's total assets must be real estate assets, cash
and cash  items  (including  receivables),  and  government  securities.  AmREIT
generally may not own securities of any one  non-governmental  issuer which,  in
the aggregate, exceed 5% of the value of AmREIT's total assets. Also, AmREIT may
not own more than 10% of the  outstanding  voting  securities of any one issuer.
For the purposes of so evaluating  AmREIT's assets,  any AmREIT investments in a
partnership or joint venture will be deemed to be a proportionate  investment in
the  assets of such  partnership  or joint  venture.  Stock or debt  instruments
purchased  with new equity  capital are  treated as real  estate  assets for the
purposes of the 75% Assets Test. See the discussion  under "New Equity  Capital"
below.

       AmREIT will own up to 9% of the voting  stock and 100% of the  non-voting
stock of a non-REIT subsidiary.  AmREIT believes its pro rata share of the value
of the securities of the non-REIT subsidiary do not exceed 5% of the total value
of its assets. There can be no assurance, however, that the IRS will not contend
either  that the value of the  securities  of the  non-REIT  subsidiary  held by
AmREIT exceeds the 5% value  limitation or that non-voting stock of the non-REIT
subsidiary should be considered "voting stock" for this purpose.

       Sources of Income. To qualify as a REIT,  AmREIT must,  effective January
1, 1998,  meet the two separate income tests  described  below.  These tests are
designed to ensure that a REIT's income is derived principally from passive real
estate investments.  In evaluating a REIT's income, investments in a partnership
or  joint  venture  will  be  treated  as  though  the  REIT  is  receiving  its
proportionate  share of the income earned by such  partnership  or joint venture
and, in the REIT's  hands,  any such income  will retain the  character  that it
would have in the hands of the partnership or joint venture.

                                     -114-

<PAGE>

              The 75% Source of Income Test.  Under this requirement, at least 
75% of the Company's income must be derived from the following sources:
 

      o   Interest on monetary  obligations secured by real property,  including
          any  income  derived  from a shared  appreciation  provision  which is
          treated as gain  recognized  on the sale of the  secured  property.  A
          "shared appreciation  provision" is any interest that is in connection
          with an  obligation  that is held by AmREIT and secured by an interest
          in real  property,  which  provision  entitles  AmREIT  to  receive  a
          specified portion of any gain realized on the sale or exchange of such
          property (or any gain that would be realized if the property were sold
          on  a  specified   date).  For  the  purpose  of  meeting  the  income
          requirements,  AmREIT will be treated as holding the secured  property
          for the period during which it held the shared appreciation  provision
          (or, if shorter,  the period during which secured property was held by
          the person  holding  such  property).  AmREIT  does not intend to make
          substantial investments in such mortgages.

      o   Rents from real  property,  except for (a) rent based on the income or
          profits  derived  from  the  property,  (b) rent  paid by a person  or
          corporation  in which AmREIT owns a 10% or greater  interest,  and (c)
          amounts  received with respect to real or personal  property if AmREIT
          furnishes  services to tenants,  or manages or operates the  property,
          other than through an "independent  contractor"  from whom AmREIT does
          not derive any  income.  Substantially  all of the income  received by
          AmREIT is expected to be derived from rents from real property.
                                                             
      o   Gain from the sale or other  disposition  of real property  (including
          interests  in  mortgages)  which  is not  property  described  in Code
          Section 1221(1). Section 1221(1) property ("dealer property") is stock
          in trade, inventory, and property held primarily for sale to customers
          in the ordinary course of the company's trade or business. In general,
          income from the sale of dealer  property  does not qualify  under this
          source of income  test  because it is active  income.  AmREIT does not
          expect to have significant amounts of such gain.
         
      o   Dividends or other  distributions  on shares in other REITs  (except a
          qualified  REIT  subsidiary),  as well as gain  from  the sale of such
          shares.
          
      o   Abatements and refunds of real property taxes.

                                     -115-

<PAGE>


      o   Income and gain  derived  from  "foreclosure  property."  "Foreclosure
          property"  includes real property and related  personal  property that
          AmREIT  elects  to  treat as  foreclosure  property  under  prescribed
          procedures.  See "GLOSSARY`." Under this category, a REIT may receive,
          for a  limited  period,  income  from  a  property  that  it  acquired
          involuntarily  that otherwise  would not qualify  because it is active
          income.

      o   Commitment fees received in  consideration  for AmREIT's  agreement to
          make secured loans or purchase or lease real property.

              For the purposes of the foregoing, an "independent  contractor" is
any person who does not own,  directly or  indirectly,  35% of AmREIT's  Shares,
and, in general, which is not 35% or more owned, directly or indirectly,  by any
person or persons owning 35% or more of AmREIT's Shares. Attribution rules apply
for  such  determination  so  that  the  Shares  of two or more  persons  may be
aggregated  in making  the  determination.  The  contractor  must be  adequately
compensated for any services  performed for AmREIT.  Compensation  determined by
reference  to  an  unadjusted  percentage  of  gross  rents  will  generally  be
considered  to be  adequate  where the  percentage  is  reasonable,  taking into
account the going rate of compensation for managing similar property in the same
locality,  the services  rendered and other  relevant  factors.  An  independent
contractor  may not be an  employee  of AmREIT  (i.e.,  the  manner in which the
contractor carries out its duties as independent  contractor must not be subject
to the control of AmREIT).

              To  the  extent  that  services  (other  than  those   customarily
furnished  or  rendered  in  connection  with the rental of real  property)  are
rendered to the tenants of the property,  they must, in general,  be provided by
an  independent  contractor  and the cost of the  services  must be borne by the
independent contractor or a separate charge on the tenants must be made for such
services. The amount of the separate charge must be received and retained by the
independent  contractor  and  the  independent  contractor  must  be  adequately
compensated for its services.  However,  REITs may perform for themselves  those
services that would not result in the receipt of "unrelated  business income" if
performed  by  certain  tax  exempted  entities,  without  using an  independent
contractor. For its 1998 taxable year and thereafter, under the 1997 Act, AmREIT
is permitted to receive up to 1% of the gross income from each property from the
provision of non customary  services and still treat all other amounts  received
from such  property  as "rents from real  property."  AmREIT  believes  that all
services  provided  to  tenants  by  AmREIT  will  be  considered   "usually  or
customarily  rendered"  in  connection  with the  rental  of  retail  space  for
occupancy,  although  there can be no  assurance  that the IRS will not  contend
otherwise.

              A REIT  receiving  new capital and investing it in stock or bonds,
may treat  interest,  dividends  or gains from the sale of such  investments  as
income for the purpose of the 75% source of income  test.  "New  capital" is any
amount  received by a REIT in exchange for its stock  (other than  pursuant to a
dividend  reinvestment  plan) or in a public  offering  of debt  obligations  of
AmREIT  with  maturities  of at least five years.  However,  this  provision  is
applicable only to income received for the one year period beginning on the date
that AmREIT received such capital.  In addition,  during that period,  stocks or
bonds bought with new capital  will be treated as "real  estate  assets" for the
purposes of the 75% test (as  explained,  the 75% test requires that 75% or more
of the value of a REIT's total  assets must be real estate  assets,  cash,  cash
items and government securities).

                                     -116-

<PAGE>

              The 95% Source of Income Test. Under this requirement, AmREIT must
derive at least 95% of its gross  income from the sources  listed  under the 75%
source of income  test and from  dividends  from  companies  other  than  REITs,
interest on obligations  that are not secured by real property or gains from the
sale or  disposition  of stock or  securities  (other than interest in qualified
REITs), which is not Code Section 1221(1) property ("dealer property").

              For the purposes of determining  whether AmREIT  complies with the
75% and 95% source of income  tests  detailed  above,  "gross  income"  does not
include  gross  income from  prohibited  transactions.  See  "GLOSSARY"  and the
discussion of prohibited transactions below.

              The Code provides certain relief from this requirement when a REIT
has  certain  types of income that are not  accompanied  by the receipt of cash.
However,  AmREIT  must pay tax on the  amounts not  distributed  (Code  Sections
857(a) and (e)).

              Should AmREIT fail to satisfy  either of the 75% or the 95% source
of income tests for any taxable year, it will be subject to a 100% excise tax on
the greater of the amount by which it fails either test notwithstanding  whether
AmREIT qualifies under the relief provision  described  below.  However,  it may
still qualify as a REIT if (i) its failure to comply was due to reasonable cause
and not to willful neglect; (ii) AmREIT reports the name and amount of each item
of its income  included  in the tests on a schedule  attached to its tax return;
and (iii) any  incorrect  information  is not due to fraud with  intent to evade
tax.

              For tax years commencing prior to January 1, 1998, AmREIT was also
required  to satisfy  the 30%  source of income  test.  Under this  requirement,
AmREIT was required to derive less than 30% of its gross income from the sale or
other  disposition  of (i) real property  held less than four years,  other than
foreclosure property or property  involuntarily or compulsorily converted within
the meaning of Code Section 1033,  (ii) stock or  securities  held less than one
year, and (iii) property sold in a prohibited transaction.

       Prohibited  Transactions.  A "prohibited  transaction" is one involving a
sale of dealer property,  other than foreclosure  property.  See "GLOSSARY." The
Code  provides a safe harbor  whereby the sale of a property is not a prohibited
transaction if: (i) AmREIT held the property for not less than four years;  (ii)
AmREIT  made  no  more  than  seven  property  sales  (other  than  "foreclosure
property")  during such taxable year, or the adjusted basis of all such sales is
not more  than 10% of the  adjusted  basis of all of  AmREIT's  assets as of the
beginning of such year; (iii) the aggregate  expenditures made by AmREIT (or any
partner or joint venture of AmREIT)  during the four-year  period  preceding the
date of the sale which are includable in the basis of the property do not exceed
30% of the net selling price of such  property;  and (iv) in the case of land or
improvements not acquired through foreclosure or lease termination,  AmREIT held
the property for at least four years for the production of rental income. Losses
from  prohibited  transactions  may not be taken into account in determining the
amount of net income from prohibited  transactions.  However,  any net loss from
prohibited  transactions  may be taken into  account in  computing  REIT taxable
income.

                                     -117-

<PAGE>

       In the event the IRS were successful in characterizing AmREIT as a dealer
in connection  with any sale of a property,  AmREIT could be subject to the 100%
Excise Tax. In addition,  capital gain  treatment and any  otherwise  applicable
capital  gain  tax  rate  with  respect  to the  sale of the  property  could be
unavailable. Under such circumstances, AmREIT could be unable to satisfy the 75%
and  95%  source  of  income  tests.  Likewise,   there  is  no  assurance  that
improvements  made by  AmREIT to any  property  will not  exceed  30% of the net
selling  price of such  properties  or that AmREIT will not make more than seven
sales of properties in any one year.

       AmREIT  does  not  intend  to hold  any  property  primarily  for sale to
customers in the ordinary course of its trade or business  ("dealer  property").
However,  the determination of whether  properties are held by AmREIT as "dealer
property"  depends on the facts and  circumstances  relating  to the  particular
property at the time of sale. Also, the Company's  purposes for holding property
may change during the course of its  investments.  Accordingly,  there can be no
assurance  that AmREIT will avoid  "dealer  status"  with respect to each of its
properties.

       Additional Requirements.  In addition to the foregoing, AmREIT must:

       o  Except for the  application of Code Section  856-860,  be taxable as a
          "domestic corporation";

       o  Use the  calendar  year as its annual  accounting  period for  federal
          income tax purposes; and

       o  Conduct is affairs,  with certain limitations,  and manage and dispose
          of its properties under the continuing exclusive authority and 
          management of its directors.

Distribution Requirements

       Distributions  During the Taxable  Year.  In addition to  satisfying  the
requirements discussed above, in order to qualify for taxation as a REIT, AmREIT
must  distribute  to the  Shareholders  in each  taxable year an amount at least
equal to the sum of:
         
       o  95%  of its  REIT  Taxable  Income  (as  defined  below),  before  the
          deduction for dividends paid and excluding any net capital gain; and

       o  95% of the net income from foreclosure  property minus the tax imposed
          on that income; minus
       
       o  Excess non-cash income.

                                     -118-

<PAGE>

       "REIT Taxable  Income" is defined under Code and  Regulations as AmREIT's
taxable income computed as if AmREIT were an ordinary  corporation  with certain
adjustments. See "GLOSSARY" for a detailed definition of REIT Taxable Income.

       In some  situations,  AmREIT may produce  taxable income in excess of the
cash  available  for  distribution  by AmREIT.  As a result,  from time to time,
AmREIT might have to attempt to borrow,  use cash reserves or sell properties to
meet the 95% distribution test.

       Distributions  After the  Taxable  Year.  Under  certain  circumstances,
AmREIT can rectify  its  failure to meet the 95%  distribution  test by paying
dividends after the close of the taxable year.

              Dividends  Paid in the  Following  Year.  For  purposes of the 95%
distribution  test,  AmREIT is permitted to treat as distributed in a particular
taxable  year,  certain  dividends  that  it  pays  to the  Shareholders  in the
following  taxable year. To qualify for this  treatment,  the dividends  must be
declared before the date on which AmREIT's tax return filings are due (including
extension  periods),  and the dividend  must be paid within twelve months of the
end of the  taxable  year and no later than the next  regular  dividend  payment
after the declaration.

              Deficiency   Dividends.   Although   AmREIT   may   meet  the  95%
distribution test based upon the figures  reflected in its tax returns,  the IRS
might successfully  dispute those figures.  If an adjustment is made that causes
the dividends paid by AmREIT to be insufficient to have met the 95% distribution
test, it may pay a deficiency  dividend that will be permitted as a deduction in
the  taxable  year  to  which  the  adjustment  is  made,  so that  AmREIT  will
retroactively be deemed in compliance with the 95% distribution test. To qualify
as a  deficiency  dividend,  AmREIT must make this  dividend  within a specified
period. No deficiency dividend deduction is allowed if the deficiency is due and
there exists fraud with intent to evade tax or willful  failure to file a timely
tax return.

Termination or Revocation of REIT Status

       The  Company's  election  to be  treated  as a REIT  will  be  terminated
automatically  if it  fails to meet one of the  various  requirements  described
above.  AmREIT may  voluntarily  revoke its election within the first 90 days of
any  taxable  year  after the first  taxable  year for which  such  election  is
effective in the manner prescribed in the Treasury Regulations. If a termination
or revocation  occurs,  AmREIT (and its successor) will not be eligible to elect
REIT status for any  taxable  year prior to the fifth  taxable  year that begins
after  the  taxable  year for  which  the  termination  or  revocation  is first
effective. However, this five-year ineligibility rule will not apply in the case
of terminations  by failure to satisfy the  qualification  requirements  if: (i)
AmREIT  does not  willfully  fail to timely  file an income  tax  return for the
taxable year of the termination,  (ii) any incorrect  information in such return
is not due to fraud with  intent to evade  tax,  and (iii)  AmREIT's  failure to
qualify as a REIT is due to reasonable cause and not due to willful neglect.

                                     -119-

<PAGE>

Taxation of AmREIT

       If Qualified  REIT.  The  following  discussion  generally  describes the
various  tax rules  applicable  to AmREIT for years in which it  qualifies  as a
REIT.

              Loss  Carry  Forward.   AmREIT  generally  cannot  carry  its  net
operating or net capital  losses back to prior years,  but it may carry  forward
net operating loss for 15 years and net capital loss for 5 years.

              Income  Taxable  if Not  Distributed.  AmREIT is taxed on its REIT
taxable income which is not timely  distributed to the  Shareholders  and on its
undistributed capital gain, as if it were an ordinary domestic  corporation.  As
explained above,  this income is essentially  AmREIT's  undistributed net income
and, in certain circumstances, dividends paid after the end of each taxable year
may also be deducted  in  determining  the income  subject to tax.  However,  to
discourage a REIT from  delaying  distributions  until the year after the income
earned, the Code imposes a nondeductible  excise tax on undistributed  income of
4% of  the  amount  by  which  the  required  distribution  exceeds  the  amount
distributed in the taxable year. The required  distribution is the sum of 85% of
AmREIT's  ordinary  income,  plus 95% of its capital  gain net income,  plus the
excess,  if any, of the  "grossed up required  distribution"  for the  preceding
calendar  year over the  distributed  amount  for such  year.  The  "grossed  up
required  distribution" for the proceeding  calendar year is the sum of AmREIT's
taxable   income  for  that  year  (without   regard  to  deductions   for  REIT
distributions)  and amounts  from  earlier  years that are not treated as having
been distributed.

              If AmREIT has  undistributed  net capital gain for a taxable year,
it must pay tax on such amounts.  Currently,  corporate  long-term capital gains
are taxed as ordinary income,  but will be subject to a maximum rate of 35%. The
alterative tax rate for corporate net capital gains does not apply.

              Income Taxable Whether or Not Distributed.  The following forms of
income are subject to taxation at the corporate  level,  whether or not they are
distributed to the Shareholders:

      o   Income  Violating  the 75% or 95%  Source of Income  Tests.  If AmREIT
          fails to meet either the 75% or 95% source of income  tests  described
          above, but still qualifies for taxation as a REIT under the reasonable
          cause  exception  to those  tests,  a 100% tax is imposed on an amount
          equal to the result obtained by multiplying (i) the greater of (A) the
          amount by which  AmREIT  failed to meet the 75% test or (B) the amount
          by which it  failed  to meet the 95%  test,  by (ii) a  fraction,  the
          numerator  of which is the  Company's  taxable  income  (with  certain
          adjustments)  and the  denominator  of  which is the  Company's  gross
          income (with certain adjustments).

                                     -120-

<PAGE>

      o   Net Income From  Foreclosure  Property.  The Company's net income from
          foreclosure  property  would be taxed at the highest  corporate  rate,
          which is presently 35%.

      o   Income From  Prohibited  Transactions.  The  Company's net income from
          prohibited transactions will be taxed at a rate of 100% whether or not
          such income is distributed to the Shareholders.

      o   Minimum Tax on Items of Tax  Preference.  AmREIT may be subject to the
          corporate  Alternative  Minimum Tax  ("AMT"),  which is similar to the
          individual AMT. The corporate AMT rate is 20% with a $40,000 exemption
          amount  (phased  out at the rate of $.25 on each dollar for AMT income
          in excess of $150,000) on items of tax preference allocable to it. The
          1997 Act provides an exception to the AMT for a small  corporation.  A
          corporation qualifies as a "small corporation" if it had average gross
          receipts of $5,000,000 or less for its past three years.

              Like Kind Distributions.  AmREIT's Bylaws do not permit it to make
 any in-kind distributions to the Shareholders.

              Qualified  REIT  Subsidiaries.  A REIT  owning a  "qualified  REIT
subsidiary"  may  treat all of the  assets,  liabilities  and  items of  income,
deduction,  and credit of the  subsidiary as though they were those of the REIT.
To be a qualified REIT  subsidiary,  100% of the subsidiary must be owned by the
REIT.

       If Not Qualified as a REIT. For any taxable year in which AmREIT fails to
qualify as a REIT, it will be taxed at a maximum  corporate rate (currently 35%)
on its  taxable  income,  whether  or  not  the  income  is  distributed  to the
Shareholders.  In any taxable year for which AmREIT qualifies as a REIT, it will
be taxed as an ordinary  corporation only on its  undistributed  income,  except
that certain types of income will be taxable at the  corporate  level whether or
not they are distributed to the Shareholders.

Taxation of Domestic Shareholders

       For  any  taxable  year in  which  AmREIT  fails  to  qualify  as a REIT,
distributions  to the Shareholders  would be taxed as ordinary  dividends to the
extent of AmREIT's current and accumulated earnings and profits.  Such dividends
would  be  eligible  for  the  dividend  exclusion  for  individuals  or the 70%
dividends received deduction for corporations.

       Taxation of  Distributions.  For any taxable year in which AmREIT 
qualifies as a REIT, the amounts it distributes to the  Shareholders  will be
taxed as follows:

              Distributions  From Current and Accumulated  Earnings and Profits.
Distributions from AmREIT will be taxable to Shareholders who are not tax-exempt
entities as ordinary income to the extent of the earnings and profits of AmREIT.
Any dividend  declared by AmREIT in October,  November,  or December of any year

                                     -121-

<PAGE>

payable to  Shareholders  of record on a specified date in such a month shall be
deemed to have been received by each  Shareholder  on December 31st of such year
and to have been paid by AmREIT on  December  31st of such year,  provided  such
divided  actually is paid by January 31st of the following  year.  Consequently,
any such dividend will be taxable to a Shareholder in such Shareholder's taxable
year  including  December  31st.  (It is possible that any portion of a dividend
made to a  Shareholder  after  December  31st not from  current  or  accumulated
earnings and profits would be treated as a distribution by AmREIT in the year it
is actually made. Accordingly,  if AmREIT has sufficient earnings and profits in
the year in which such  dividend  actually is paid,  no portion of such dividend
would be a return of capital distribution.)  Dividends paid to such Shareholders
will not constitute passive activity income (such income,  therefor, will not be
subject to reduction by losses from passive  activities of a Shareholder  who is
subject to the passive activity loss rules). Such distributions,  however,  will
be considered investment income, which may be offset by investment deductions.

              Capital  Gain  Distributions.  Dividends  that are  designated  as
capital  gains  dividends by AmREIT will be taxed as  long-term  capital gain to
taxable  Shareholders  to the extent that they do not exceed AmREIT's actual net
capital gain for the taxable  year. A Shareholder  that is a corporation  may be
required  to treat up to 20% of any such  capital  gains  dividend  as  ordinary
income.  Such  distributions,  whether  characterized  as ordinary  income or as
capital  gains,  are not eligible for the 70% dividends  received  deduction for
corporations. Shareholders are not permitted to deduct any net losses of AmREIT.
The maximum  federal income tax rate applicable to net capital gains (the excess
of net long-term capital gains over net short-term capital losses) recognized by
an individual is 20% as compared to a maximum rate of 39.6% for ordinary income.
To the extent that AmREIT designates a portion of a dividend as an "unrecaptured
Section  1250 gain  distribution"  such  amount will be subject to a maximum tax
rate of 25%.

              The 1997 Act also permits  AmREIT,  for its taxable year beginning
January 1, 1998, to elect to retain,  rather than distribute,  its net long-term
capital gains and pay the tax on such gains.  Correspondingly,  its Shareholders
would include their proportionate  share of the undistributed  long-term capital
gains in income and receive a credit for their share of the tax paid by AmREIT.

              Return of Capital.  To the extent any distributions made by AmREIT
to the Shareholders  exceed the current and accumulated  earnings and profits of
AmREIT,  such  distributions  will constitute a non-taxable return of capital to
the Shareholder to the extent of the Shareholder's  adjusted tax basis in his or
her  Shares.  A  Shareholder's  adjusted  tax basis in his or her Shares will be
reduced (but not below zero) by the amount of such excess. The proportion of the
distributions  that  exceed  such  adjusted  tax basis  will be  taxable  to the
Shareholder as gain from the sale or exchange of his or her Shares.

       Notification.  AmREIT will promptly, as required,  notify Shareholders of
the amount of any items of tax preference and the portion of distributions  made
during each taxable year that constitute return of invested capital.

       Backup  Withholding.  AmREIT  will  be  required  to  withhold  tax  from
dividends paid to a Shareholder under certain  circumstances as specified in the

                                     -122-

<PAGE>

"backup"  withholding  provisions.  These provisions only apply to a Shareholder
who (i) fails to furnish his or her taxpayer  identification  number  ("TIN") to
AmREIT as required;  (ii) who has,  according to the IRS, furnished an incorrect
TIN to AmREIT;  (iii) who has,  according to the IRS,  under-reported  interest,
dividends or patronage  dividend  income in the past;  or (iv) who has failed to
satisfy  the payee's  certification  requirements  of Code  Section  3406.  With
respect  to  such a  Shareholder,  AmREIT  will  impose  backup  withholding  on
dividends  paid by AmREIT at the required  rate of 31%.  Foreign  investors  are
subject to different withholding rules.

       Alternative Minimum Tax. Individual and other non-corporate  Shareholders
may, as a result of their  investment in AmREIT,  be subject to AMT, but only to
the extent it exceeds their regular tax liability.  Effective beginning in 1993,
a  two-tiered,  graduated  rate schedule for AMT is  applicable.  The lower tier
consists  of a 26%  rate,  applicable  to the  first  $175,000  of a  taxpayer's
alternative minimum taxable income (AMTI) in excess of the exemption amount. The
upper tier  consists  of a 28% rate,  applicable  to AMTI that is  greater  than
$175,000 above the exemption amount. For married  individuals filing separately,
the 28% rate applies to AMTI that is greater than  $87,500  above the  exemption
amount.  The exemption amounts are $45,000 for married  individuals filing joint
returns, $33,750 for unmarried individuals,  and $22,500 for married individuals
filing separately,  estates and trusts. The 1997 Act lowered the maximum capital
gains tax rate to 20% (10% for  individuals in the 15% tax bracket) for both the
regular and the alternative minimum tax.

       AMTI is calculated by adding the  taxpayer's  items of tax  preference to
his or her adjusted gross income  (computed  without regard to any deduction for
net operating loss carry-overs) and subtracting  certain itemized deductions (to
the extent  they do not  create a net  operating  loss,  which can be carried to
another  year for  purposes  of the  regular  tax),  the  taxpayer's  AMT on net
operating loss carry-overs and the applicable  exemption amount.  Under the 1986
Act,  REITs are subject to AMT to the extent items of tax  preference  and other
items are treated  differently  for regular tax and AMT  purposes.  Code Section
59(d) authorizes the IRS to issue  regulations  concerning the  apportionment of
differently   treated  items  between  a  REIT  and  its   shareholders.   These
regulations,  when issued,  could result in  shareholders  being  allocated such
differently treated item for inclusion in their own tax returns.

       Statement  of Share  Ownership.  Each year  AmREIT  must  demand from the
record  holders  of  designated  percentages  of its Shares  written  statements
disclosing the actual owners of the Shares.  AmREIT must also maintain permanent
records  showing the  information it has received from the  shareholders on this
subject,  and a list of those  persons  failing or  refusing  to comply with its
request for that information. The 1997 Act requires a REIT which fails to comply
with the regulatory  rules on determining  its ownership for a tax year to pay a
$25,000 penalty upon receiving notice and demand from the IRS.

       Taxation of Tax-exempt  Entities.  In general,  a  shareholder  that is a
tax-exempt  entity  not  subject  to tax on its  investment  income  will not be
subject to tax on distributions  from AmREIT.  The IRS has ruled that regardless
of whether  AmREIT incurs  indebtedness  in connection  with the  acquisition of
properties,  distributions  paid by AmREIT to a shareholder that is a tax-exempt
entity will not be treated as UBTI,  provided that (i) the tax-exempt entity has

                                     -123-

<PAGE>

not  financed  the  acquisition  of its Shares with  "acquisition  indebtedness"
within  the  meaning  of the Code and the  Shares  otherwise  are not used in an
unrelated  trade or business  of the tax exempt  entity and (ii) AmREIT is not a
pension-held REIT. This opinion applies to a shareholder that is an organization
that  qualifies  under  Code  Section  401(a),  an IRA or any  other  tax-exempt
organization  that would compute  UBTI, if any, in accordance  with Code Section
512(a)(1).  However,  pursuant to changes  that are part of the 1993 Tax Act, if
AmREIT is a  pension-held  REIT and a tax-exempt  shareholder  owns more than 10
percent of AmREIT,  such  shareholder will be required to recognize as UBTI that
percentage  of the  dividends  that it  receives  from AmREIT as is equal to the
percentage of AmREIT's  gross income that would be UBTI to AmREIT if AmREIT were
a tax-exempt entity required to recognize UBTI. A REIT is a pension-held REIT if
at least one  qualified  trust  holds  more than 25  percent of the value of the
REIT's  shares or one or more  qualified  trusts,  each of whom own more than 10
percent  of the  REIT's  shares,  hold more than 50  percent of the value of the
REIT's shares.

       For social clubs,  voluntary employee benefit associations,  supplemental
unemployment benefit trusts and qualified group legal services plans exempt from
federal  income  taxation  under Code Sections  501(c)(7),  (c)(9),  (c)(17) and
(c)(20), respectively,  income from an investment in AmREIT will constitute UBTI
unless the organization is able to deduct amounts set aside or placed in reserve
for certain  purposes so as to offset the UBTI  generated by its  investment  in
AmREIT.  Such  prospective  shareholders  should  consult their own tax advisors
concerning these "set aside" and reserve requirements.

Foreign Shareholders

       Nonresident alien individuals, foreign corporations, foreign partnerships
and other foreign  Shareholders  are subject to United States federal income tax
under rules which are complex and the  application  of which will vary depending
on the individual foreign Shareholder's  circumstances.  Accordingly, no attempt
is made to summarize these rules and  prospective  foreign  Shareholders  should
consult  their own tax advisors  concerning  those  provisions of the Code which
deal with the taxation of foreign taxpayers.

Dividend Reinvestment Plan

       Shareholders who elect to participate in AmREIT's  Dividend  Reinvestment
Plan will be deemed to have  received the gross amount of dividends  distributed
on their behalf to the Plan's Trustee or agent as agent for the  participants in
the Plan.  Such deemed  dividends  will be treated as actual  dividends  to such
shareholders  by AmREIT and will retain their character and have the tax effects
described above.  Participants  that are subject to federal income tax will thus
be taxed  as if they  received  such  dividends  despite  the  fact  that  their
distributions  have been reinvested and, as a result,  they will not receive any
cash with which to pay the  resulting  tax  liability.  The IRS has ruled that a
maximum 5% discount  (i.e.,  dividends  reinvested  in newly issued  Shares at a
price equal to 95% of the Shares'  fair market value on the  distribution  date)
representing the underwriting and other costs that AmREIT otherwise would expect
to incur to issue  new stock is  permitted  without  causing  AmREIT to lose its
dividends  paid  deduction.  The IRS might assert that Shares issued for a fixed
price under the Dividend  Reinvestment Plan would violate the 5% discount cap if

                                     -124-

<PAGE>

AmREIT's assets have appreciated.  However, based on the availability of updated
appraisals,  AmREIT will  adjust the Plan's  Share  purchase  price to take into
account asset value changes between distribution dates to strive to preserve its
dividends paid deduction.  Shares received pursuant to the Dividend Reinvestment
Plan will have a holding  period which  begins on the day after  purchase by the
Plan's  Trustee  or agent.  The tax basis of the  Shares  acquired  through  the
Dividend  Reinvestment  Plan will  generally  be the gross  amount of the deemed
dividends invested in such Shares. United States Report Requirements

       Subject to regulations,  the IRS may impose annual reporting requirements
of certain United State and foreign persons  directly holding United States Real
Property  Interests  ("USRPIs").  The  required  reports  are in addition to any
necessary  income tax returns.  Furthermore,  because  Shares in a  domestically
controlled REIT do not constitute USRPIs,  such reporting  requirements will not
apply  to a  foreign  Shareholder  in  AmREIT  (assuming  that  AmREIT  will  be
domestically  controlled)  if such  Shareholder  does not  otherwise own USRPIs.
However,  AmREIT is required to file an information  return with the IRS setting
forth the  name,  address  and  taxpayer  identification  number of the payee of
dividends  from  AmREIT,  whether  the  payee  is a  nominee  or is  the  actual
beneficial owner of the Shares.

State and Local Taxes

       Treatment of AmREIT and the  Shareholders  under state and local tax laws
may differ  substantially from the federal income tax treatment described above.
CONSEQUENTLY,  EACH  PROSPECTIVE  INVESTOR  SHOULD  CONSULT  HIS OR HER  OWN TAX
ADVISOR WITH REGARD TO THE STATE AND LOCAL TAX  CONSEQUENCES OF AN INVESTMENT IN
AMREIT.

                             AMREIT AND ITS BUSINESS

Description of AmREIT

       AmREIT  was  organized  on  August  17,  1993,  as  a  Maryland  business
corporation  and operates as a real estate  investment  trust ("REIT") under the
federal  income  tax laws.  AmREIT  acquires,  owns and  manages  a  diversified
portfolio of quality, frontage retail properties leased to national and regional
retail  tenants.  Each  of  AmREIT's  properties  is  initially  leased  under a
full-credit,  long-term net lease, under which the tenant is responsible for the
operation  costs of the property,  including  taxes,  insurance and  maintenance
costs. As of the date of this Prospectus, AmREIT owned a total of 16 properties.
The  aggregate   purchase  prices  of  these  16  properties  are  approximately
$24,251,000 and total annualized  rents are  approximately  $2,599,720,  with an
annual capitalization rate of approximately 10.7% based on purchase price. These
16 properties are leased to a total of 9 different  tenants and are located in 8
states. AmREIT's properties contain an aggregate of approximately 193,920 square
feet of gross leaseable area.  AmREIT's principal  executive offices are located
at Eight Greenway  Plaza,  Suite 824,  Houston,  Texas 77046,  and its telephone
number is (713) 850-1400.

                                     -125-

<PAGE>

       The property  under  development  is being  developed by AmREIT through a
joint venture with an unrelated  party.  AmREIT intends to continue its focus on
acquiring frontage retail properties and may acquire one or more multi-structure
properties leased to two or more unrelated tenants.

       Formerly, substantially all aspects of AmREIT's business and affairs were
administered,  under  the  direction  of  AmREIT's  Board of  Directors,  by the
Adviser,  American  Assets  Advisers Realty  Corporation.  The Adviser  provided
administrative, acquisition, development, management and operational services to
AmREIT pursuant to an Omnibus  Services  Agreement.  The terms and conditions of
the Omnibus Services Agreement are described under "Adviser  Acquisition" below.
AmREIT had only one part-time  employee,  Mr. H. Kerr Taylor,  AmREIT's Chairman
and Chief Executive Officer. Mr. Taylor also served in similar capacities to the
Adviser and each of its  affiliates.  Mr. Taylor was the sole  shareholder,  the
principal officer and a director of the Adviser.  AmREIT's objective is to be an
efficient  and  competitive  real  estate   operating   company  focusing  on  a
diversified  portfolio of frontage  retail  properties  located  throughout  the
United States.

AmREIT's Investment Objectives

       AmREIT's principal investment objectives are:

       o  To provide regular dividends to Shareholders.

       o  To provide dividends that are partially free from current taxation. So
          long as AmREIT  qualifies as a REIT, it will generally not be taxed on
          taxable income to the extent it pays dividends to the Shareholders.

       o  To  provide   Shareholders   with  long-term   appreciation  on  their
          investment.

       o  To provide investors with an inflation hedge.

       o  To conserve  Shareholders'  capital through a diversified portfolio of
          quality real estate.

       There can be no  assurance  that any or all of the  foregoing  objectives
will be  achieved  as each,  to some  extent,  is  dependent  upon  factors  and
conditions which are beyond the control of AmREIT.

       AmREIT may commit to purchase  properties  prior to, during or upon their
physical  completion  at agreed prices or pursuant to pricing  formulas.  To the
extent  possible,  AmREIT  intends to  diversify  the type and  location  of its
properties.

                                      -126

<PAGE>


AmREIT's Stated Investment Policies

       AmREIT's  Stated   Investment   Policies  are  investment   policies  and
restrictions  set forth in its Bylaws  pursuant to which AmREIT must conduct its
affairs.  The Board  may not make any  material  change  in a Stated  Investment
Policy without first obtaining the approval of Shareholders owning a majority of
the then  outstanding  Shares.  Set forth below is a summary of AmREIT's  Stated
Investment Policies.

     Investments in Properties. AmREIT must:

     (1)  invest  only in  interests  (including  mortgage  loan  interests
          secured  by)  income-producing,  undeveloped,  development  stage  and
          improved  real estate  Properties  using  borrowed  capital only where
          prudent as determined by the Board;

     (2)  invest only in properties  subject to leases with lessees who have
          demonstrated  (or  together  with a  guarantor  has  demonstrated)  to
          management the financial capability to perform under their lease;

     (3)  not invest more than 10% of its total  assets in  unimproved  real
          property or mortgage loans on unimproved real property;

     (4)  not engage in the  purchase  and sale of  investments,  other than
          real property interests which satisfy AmREIT's  investment  objectives
          or for the purpose of  investing on a  short-term  basis  reserves and
          funds available for the purchase of properties; and

     (5)  pay consideration for a property which is based on its fair market
          value as determined by the Independent  Directors.  In cases where the
          majority  of  the  Independent   Directors   determine,   and  in  all
          acquisitions  from  Interested  Persons,  as defined below,  such fair
          market value shall be determined by an independent  expert selected by
          the Independent Directors.

       Policy Restrictions. AmREIT may not engage in any of the following 
financial or investment activities.

          Loan Investments: AmREIT may not:

     (1)  invest more than ten percent  (10%) of its total assets in second
          mortgages, excluding wrap-around type second mortgage loans;

     (2)  make or invest in mortgage loans, including construction loans, on
          any  one  property  if the  aggregate  amount  of all  mortgage  loans
          outstanding on the property,  including AmREIT's loan(s), would exceed
          an amount equal to eighty-five percent (85%) of the appraised value of
          the   property  as   determined   by  appraisal   unless   substantial
          justification  exists  because of the  presence of other  underwriting
          criteria.  For purposes of this subsection,  the "aggregate  amount of
          all mortgage  loans  outstanding  on the  property"  shall include all
          interest   (excluding   contingent   participation  in  income  and/or

                                     -127-

<PAGE>

          appreciation in value of the mortgaged property),  the current payment
          of which may be deferred  pursuant to the terms of such loans,  to the
          extent that  deferred  interest on each loan exceeds five percent (5%)
          per annum of the principal balance of the loan;

     (3)  make or invest in any mortgage  loans that are  subordinate to any
          mortgage or equity interest of an Advisor,  directors or any affiliate
          of AmREIT; or

     (4)  invest in any mortgage loans that are  subordinate to any liens or
          other  indebtedness on a property if the effect of such mortgage loans
          would  be to  cause  the  aggregate  value  of all  such  subordinated
          indebtedness to exceed twenty-five  percent (25%) of AmREIT's tangible
          assets.

              Restrictions on Leverage.  AmREIT may not borrow funds in order to
distribute the proceeds to the Shareholders and thereby offset under-performance
by  the  properties,  unless  it is  required  to do so for  REIT  qualification
purposes.

              The directors must review  AmREIT's  borrowings at least quarterly
for  reasonableness  in  relation  to its  Net  Assets.  AmREIT  may  not  incur
indebtedness  if,  after  giving  effect to the  incurrence  thereof,  aggregate
indebtedness,  secured and unsecured,  would exceed three hundred percent (300%)
of its net  assets on a  consolidated  basis.  For this  purpose,  the term "Net
Assets" means AmREIT's total assets (less intangibles) at cost, before deducting
depreciation or other non-cash reserves,  less total liabilities,  as calculated
at the end of each quarter on a basis consistently applied.

              Investment Limitations. AmREIT may not:

     (1)  invest in equity  securities of other issuers unless a majority of
          the directors,  including a majority of the Independent Directors, not
          otherwise  interested in the  transaction  approve the  transaction as
          being fair, competitive and commercially reasonable;

     (2)  invest in the equity  securities of any  non-governmental  issue,
          including other real estate investment trusts or limited  partnerships
          for a period in excess of eighteen (18) months,  unless  approved by a
          majority of the  directors,  including  a majority of the  Independent
          Directors;

     (3)  engage in  underwriting  or the agency  distribution of securities
          issued by others;

     (4)  invest in commodities or commodity futures  contracts,  other than
          solely for hedging purposes;

     (5)  engage in short sales of securities or trading,  as  distinguished
          from investment activities; or

                                     -128-

<PAGE>

     (6)  invest in real estate  contracts of sale,  otherwise known as land
          sale  contracts,  unless such  contracts  are in  recordable  form and
          appropriately recorded in the chain of title.

      AmREIT Securities. AmREIT may not issue:

         (i)   equity securities which are redeemable at the election of the 
               holder of such securities;
          
         (ii)  debt securities unless the historical debt service coverage (in 
               the most recently  completed fiscal year) as adjusted for known 
               changes is sufficient to properly service that higher level of 
               debt;

         (iii) warrants, options or similar  evidences  of a  right  to buy  its
               securities, unless (i) issued to all of its security holders 
               ratably, (ii) as part of a financing arrangement, or (iii) as 
               part of a stock option plan to  directors, officers or employees
               of AmREIT  (together referred to herein as "Interested Persons")
               which meets the conditions of Section 260.140.41, Title 10, 
               California Code of Regulations; or
                                                                                
         (iv)  shares on a deferred payment basis or other similar arrangement.

       Transactions with Adviser,  Sponsor,  Director or Their  Affiliates.  The
Bylaws restrict  dealings between AmREIT and its officers,  directors,  sponsors
and any Adviser.  AmREIT's  sponsors are Mr. Taylor and his  Affiliates.  In the
Bylaws,  an Adviser  is defined as "the  Person  responsible  for  directing  or
performing  the  day-to-day  business  affairs of AmREIT,  including a Person to
which an  Adviser  subcontracts  substantially  all such  functions.  AmREIT  is
self-managed and does not have an external Adviser.  The following  restrictions
apply to  sponsors,  Advisers,  directors  and/or  interested  persons and their
respective Affiliates ("Interested Persons").

              Sales To Interested Persons.  An Adviser,  officer or director may
not acquire  assets from  AmREIT  except as approved by a majority of  directors
(including a majority of  Independent  Directors),  not otherwise  interested in
such transaction, as being fair and reasonable to AmREIT.

              Acquisitions  From  Interested  Persons.  Any  transaction  with a
director,  officer or Affiliate that involves the acquisition of a property from
an Interested Person must be approved by a majority of the Independent Directors
as being fair and  reasonable to AmREIT and at a price not greater than the cost
of the property to such  seller,  or if at a greater  price only if  substantial
justification  exists  and such  excess is  reasonable  and not in excess of the
properties' current appraised value.

              Leases  to  Interested  Persons.  AmREIT  may  lease  assets to an
Adviser,  or a director  only if such  transaction  is approved by a majority of
directors  (including  a  majority  of  Independent  Directors),  not  otherwise
interested in such transaction, as being fair and reasonable to AmREIT.


                                     -129-

<PAGE>

              Loans From Interested Persons. AmREIT may not borrow money from an
Adviser or a director  unless a majority of the directors,  including a majority
of the  Independent  Directors,  not otherwise  interested  in such  transaction
approve the transaction as being fair, competitive,  and commercially reasonable
and no less  favorable to the Company than loans  between  unaffiliated  parties
under the same circumstances.

              Loans To  Interested  Persons.  AmREIT  may not make or  invest in
loans to a Sponsor,  Adviser or director,  which includes any Affiliate thereof,
except for mortgage loans for the  construction of improvements on Properties to
be acquired  by AmREIT that are under lease or binding  contract to be leased to
qualifying  tenants and those loans  insured or  guaranteed  by a government  or
government agency or unless an appraisal is obtained on the underlying property.
An appraisal of the underlying property shall be obtained in connection with any
loan to an Adviser, director or their Affiliate;

              Other Transactions With Interested Persons. All other transactions
between AmREIT and the Sponsor, Adviser, or a director shall require approval by
a majority of the directors (including a majority of the Independent  Directors)
not otherwise  interested in such  transactions  as being fair and reasonable to
AmREIT  and on terms and  conditions  not less  favorable  to AmREIT  than those
available from unaffiliated third parties.

       Joint  Venture  Investments.  AmREIT may enter into joint  ventures  with
unaffiliated  third  parties.  AmREIT  may  also  invest  jointly  with  another
publicly-registered  entity sponsored by a Sponsor, Adviser or director that has
investment  objectives  and  management  compensation  provisions  substantially
identical to those of AmREIT,  provided  that the following  conditions  must be
satisfied.

     (1)  the joint venture must have  investment  objectives  comparable to
          AmREIT;

     (2)  the  investment  by each  party to the joint  venture  must be on
          substantially the same terms and conditions; provided, however, AmREIT
          shall own more than fifty percent  (50%) of any joint venture  between
          it and its sponsor or Affiliate;

     (3)  in making any such joint  venture  investment,  AmREIT may not pay
          more than once, directly or indirectly,  for the same services and may
          not act  indirectly  through any such joint venture if AmREIT would be
          prohibited from doing so directly because of restrictions contained in
          the Bylaws; and

     (4)  in the event of a proposed  sale of the Property  initiated by the
          other joint venture partner, AmREIT must have a right of first refusal
          to purchase the other party's interest.

       Operating Expenses.  Under AmREIT's Bylaws, its Total Operating Expenses,
including,  but not limited to certain  administration  items such as  personnel
salaries and the salary of Taylor, are (in the absence of a satisfactory showing

                                     -130-

<PAGE>

to the contrary)  deemed excessive if they exceed in any fiscal year the greater
of 2.0% of its Average  Invested  Assets or 25% of its net income for such year.
The Independent  Directors have the  responsibility of limiting such expenses to
amounts that do not exceed such limitations unless they determine that, based on
such unusual and  non-recurring  factors  which they deem  sufficient,  a higher
level of expenses is justified  for such year.  Any such finding and the reasons
in support thereof shall be reflected in the minutes of the meeting of the Board
of Directors.

       Real Estate Commissions on Resale of Property. If an Adviser,  officer or
director provides a substantial  amount of the services in the effort to sell an
AmREIT  property,  that such Person may receive up to one-half of the  brokerage
commission  paid but in no event to exceed an amount equal to 3% of the Contract
Price for the Property. In addition, the amount paid when added to the sums paid
to  unaffiliated  parties in such a capacity  shall not exceed the lesser of the
Competitive  Real Estate  Commission  or an amount  equal to 6% of the  Contract
Price for the Property.  The  "Competitive  Real Estate  Commission" is the real
estate or brokerage commission paid for the purchase or sale of a property which
is reasonable, customary and competitive in light of the size, type and location
of such property.  The "Contract Price" is the amount actually paid or allocated
to the purchase,  development,  or  construction  or  improvement  of a property
exclusive of the Acquisition Fees and Acquisition Expenses.

       Acquisition Fees and Acquisition Expenses. AmREIT may not pay Acquisition
Fees and Acquisition  Expenses which are unreasonable.  The total amount of such
fees may not exceed 6% of the Contract Price of the Property,  or in the case of
a mortgage loan, 6% of the funds  advanced.  Notwithstanding  the  foregoing,  a
majority of the directors,  including a majority of the  Independent  Directors,
not otherwise  interested in the transaction may approve fees in excess of these
limits if they determine the  transaction to be commercially  competitive,  fair
and reasonable to AmREIT.

AmREIT's Operating Strategy

       AmREIT's  policies  with respect to the  following  activities  have been
determined by the Board within the  restrictions of AmREIT's  Stated  Investment
Policies and, in general, may be amended or revised,  from time to time, subject
to the  stated  objections  and  policies,  by the  Board  without a vote of the
shareholders. See "RISK FACTORS -- Changes in Policies."

       Growth  Strategy.  AmREIT intends to pursue a growth  strategy which will
maximize the total  return to its  shareholders.  AmREIT  intends to continue to
focus on the frontage  retail sector of the real estate  market,  believing that
this sector is capable of providing  appealing  returns at more  attractive risk
levels than other sectors of the retail/commercial real estate market.  AmREIT's
growth  strategy  will  focus on major  markets in the  Southwest  region of the
United States, with the goal of achieving a significant presence in major retail
corridor  markets of targeted cities.  In pursuing its growth  strategy,  AmREIT
intends to utilize  research-driven  investment  analysis,  disciplined buy/sell
decisions and up-to-date operating systems.

                                     -131-

<PAGE>

       AmREIT  presently  intends to raise public and private equity capital and
institutional  and  investor  debt capital to fund its growth  strategy  through
unsecured credit facilities, traditional mortgage debt transactions, and private
equity placements and/or public securities offerings.

       Investment  Strategy.   AmREIT  will  continue  to  invest  in  existing,
newly-developed,  development stage or undeveloped  retail properties subject to
leases under which the tenant is responsible for all operating costs (i.e.,  the
tenant pays non-capital  costs  associated with operating the leased  premises),
frequently referred to as a net lease. AmREIT will continue to seek to lease its
properties to single tenants, but may acquire multiple tenant properties. AmREIT
intends to continue to  concentrate  its  investments  in the  southwest  United
States, but may invest in properties anywhere in the continental United States.

       In  determining   whether  a  property  is  a  suitable  for  investment,
management considers the following factors, among others:

      (a) the safety of the investment;

      (b) the  location,  condition,  use and design of the  property  and its
          suitability for a long-term net lease or a lease that otherwise limits
          the amount of expenses to be incurred by AmREIT;

      (c) the cashflow expected to be generated by the property;

      (d) the terms of the proposed lease (including, specifically, provisions
          relating to rent increases or percentage rent and provisions  relating
          to passing on operating expenses to tenants);

      (e) the  creditworthiness  of the  lessee  (based on the  lessee's  most
          recent  audited   financial   statement  or  other  similar   evidence
          establishing  net worth) and the cash flow expected to be generated by
          the property;

      (f) the prospects for long-term appreciation of the property;

      (g) the prospects for long-range liquidity of the investment; and

      (h) the stability and potential growth of the community.

       AmREIT invests in properties  which are either under current lease or are
to  be  leased  upon  completion  of  development  to  a  national  or  regional
corporation.  However, in circumstances deemed appropriate, leases may be with a
sole proprietor or franchisee  operating the businesses on the property.  AmREIT
has no minimum financial requirements for its tenants, which will vary depending
on individual  circumstances of the property and the lease.  With respect to the
credit  of  a   prospective   tenant,   AmREIT   will   evaluate   the   party's
creditworthiness in terms of its most recent audited financial  statements,  its
general credit history,  any trends exhibited by its credit rating,  appropriate
references, if available, the type of business in which it engages, the size and
scope of its business,  the length of its operating history,  the background and
experience of its management and similar types of factors.

                                     -132-

<PAGE>

       Management   also   considers  a  property's   prospects   for  long-term
appreciation and the prospects for long-range liquidity of the investment. Other
considerations of AmREIT affecting  appreciation of the properties and liquidity
of the investment  include:  inclusion of lease clauses  providing for increased
rents  based on a tenant's  increased  revenues,  lease  clauses  providing  for
periodic inflation adjustments to the base rent, minimizing deferred maintenance
by prompt  attention to repair and  replacement  needs at the  properties and by
including common area maintenance clauses in the leases.

       AmREIT's  procedures with respect to  environmental  due diligence are to
require,  prior to the purchase of a property,  that all conditions imposed by a
lender  loaning funds towards the  acquisition  of the property,  if applicable,
have been satisfied and that all  conditions  imposed by the title insurer which
exclude coverage due to environmental  conditions are either removed,  waived or
found acceptable by a majority of AmREIT's  directors.  Where neither lender nor
title insurer  conditions  raise issues regarding  environmental  due diligence,
AmREIT may  nevertheless  require certain  protective  representations  from the
seller of a property,  including a satisfactory level one environmental study of
the property site.

       AmREIT  competes for both investment  opportunities  and the operation of
its  properties  with other real estate  investors  (both domestic and foreign),
including other real estate  investment  trusts and limited  partnerships  which
have  investment  objectives  similar to those of AmREIT and which are likely to
have resources greater than those of AmREIT. Management continually monitors the
real  estate  market  in  order  to  identify   potential   desirable   property
acquisitions and advantageous disposition opportunities for its properties.

       AmREIT plans to explore  possible  acquisitions of properties in whole or
partial  exchange  for its  equity  securities.  AmREIT has  authority  to issue
additional  Shares or other  securities in exchange for property and other valid
consideration,  and to repurchase or otherwise reacquire its shares or any other
securities  and  may  engage  in  such  activities  in the  future.  AmREIT  has
authorized Preferred Stock, but has not issued such senior securities.

       Management  of  Properties.   AmREIT  internally   manages  each  of  its
properties.  Such management  includes  providing leasing services in connection
with  identifying  and  qualifying   prospective   tenants,   assisting  in  the
negotiation  of the leases,  providing  statements  as to the income and expense
applicable to each property,  receiving and depositing  monthly lease  payments,
periodic  verification  of tenant  payment of real  estate  taxes and  insurance
coverage, and periodic inspection of properties and tenants' sales records where
applicable.  AmREIT  pays no property  management  fees or  advisory  fees.  The
tenants will be  responsible,  at their expense,  for  day-to-day  oversight and
maintenance of the properties.

       In general,  AmREIT's  purchase price of each property is supported by an
independent  appraisal of the fair market value of the  property.  The directors
will rely on their own  analyses  and not solely on  appraisals  in  determining
whether to acquire a particular  property,  as appraisals  cannot be relied upon
exclusively  as  measures  of true  worth or  realizable  value.  Copies of such
appraisals are retained by AmREIT at its offices for at least five years and are
available for inspection.

                                     -133-

<PAGE>

       AmREIT acquires marketable title to each of its properties,  subject only
to such liens and  encumbrances  as are  acceptable to  management.  Evidence of
title includes a policy of title insurance,  an opinion of counsel or such other
evidence as is customary in the locality in which the property is situated.

       Development of Properties. AmREIT intends to continue to increase its own
development of properties.  Under AmREIT's Bylaws not more than 10% of the total
assets of AmREIT may be invested in unimproved real property and AmREIT does not
intend to seek shareholder  approval to exceed such  percentage.  Depending upon
the  circumstances,  improvements  will be developed and/or  constructed  either
through joint ventures with third party  development  companies from whom AmREIT
purchases the Properties,  by the tenants to whom such properties are leased, or
by  development  companies  other  than the  sellers of the  Properties.  AmREIT
finances the construction or completion of improvements on particular Properties
through  borrowing  under its  current  credit  facilities,  which it intends to
increase should the Merger be consummated.

       To the extent AmREIT acquires  Property on which  improvements  are to be
constructed  or  completed,  AmREIT is  subject to risk in  connection  with the
builder's ability to control  construction  costs or to build in conformity with
plans,  specifications  and timetables and to make the Property available to the
lessee  within the time  projected.  Performance  may be  affected or delayed by
conditions  beyond  the  builder's   control  such  as  building   restrictions,
clearances and  environmental  impact studies  imposed or caused by governmental
bodies,  labor  strikes,  adverse  weather,  unavailability  of  materials or of
skilled  labor,  and  by  the  financial   insolvency  of  the  builder  or  any
subcontractors  prior to completion of construction.  Such factors can result in
increased  costs of a project,  corresponding  depletion  of  AmREIT's  offering
proceeds,  working  capital  reserves  and/or  cash  from  operations  and could
possibly result in the loss of permanent  mortgage loan commitments  relied upon
as a primary source for repayment of construction loans.

       AmREIT may use one or more of the following techniques to reduce the risk
of any  non-performance  by the builder and to assure  compliance  with approved
plans and specifications:  (1) a labor and material bond, a completion bond or a
performance bond, or more than one of the foregoing,  may be required; (2) if in
management's  opinion,  the financial  position of the builder so represents,  a
personal  guaranty  or pledge of other  assets  may be  accepted  in lieu of, or
required in addition to, a bond; (3) in some cases,  the builder of the Property
will be required to leaseback  the Property  from AmREIT until  construction  is
completed  with  lease  payments  designed  to return to AmREIT a portion of its
funds paid to the builder during construction and to require the builder to bear
the risk of  construction;  (4) where  possible,  AmREIT will purchase  Property
subject to the  construction  loan and the  directors  will endeavor not to have
AmREIT be liable on such loan;  and (5) depending on the financial  condition of
the  builder,  the contract  may provide  that  portions of the  purchase  price
payments to the former  owners will be withheld  until a notice of completion of
construction is obtained.

                                     -134-

<PAGE>

       Property  Sale and  Disposition  Strategy.  AmREIT  intends  to sell some
Properties over time. The determination of whether a particular  Property should
be sold or otherwise disposed of will be made after consideration of performance
of the Property and market  conditions and will depend, in part, on the economic
benefits  of  continued  ownership.  In  deciding  whether  to sell  Properties,
management  will  consider  factors  such  as  potential  capital  appreciation,
cashflow and federal income tax consequences.  Affiliates of AmREIT or of one or
more of its directors may be selected to perform various substantial real estate
brokerage functions in connection with the sale of Properties by AmREIT.  AmREIT
will not sell or lease any Property to the directors or their Affiliates.

       Management  will  periodically  review  the  assets  comprising  AmREIT's
portfolio.  AmREIT has no current  intention to dispose of any of its properties
or other  properties  acquired in the Merger  unless the sale of  properties  is
necessary or  appropriate  because of liquidity  problems.  AmREIT  reserves the
right to dispose of any of the  properties  or any property that may be acquired
in the  future  if the  directors,  based  in part  upon  management's  periodic
reviews,  determines  that  the  disposition  of such  property  is in the  best
interests of AmREIT.

       Any net proceeds  from the sale of any  Property  may, at the election of
the  directors,  based upon their then  current  evaluation  of the real  estate
market conditions, either be distributed to the Shareholders or be reinvested in
other  Properties.  A reinvestment in other Properties would be feasible only if
it could be  accomplished  so that the  status of AmREIT as a REIT  would not be
adversely  affected.  Any  Properties  in  which  net  proceeds  from a sale are
reinvested  will be subject to the same  acquisition  guidelines  as  Properties
initially acquired by AmREIT. See "Properties" below.

       In connection with the sale of a Property owned by AmREIT, purchase money
obligations  secured by mortgages may be taken as partial payment.  The terms of
payment to AmREIT will be  affected by custom in the area in which the  Property
being sold is located and the then prevailing economic conditions. To the extent
AmREIT receives notes and property other than cash on sales,  such proceeds will
not be  included  in net  proceeds  of sale until and to the extent the notes or
other property are actually collected, sold, refinanced or otherwise liquidated.
Therefore,  dividends to  Shareholders  of the proceeds of a sale may be delayed
until the notes or other property are collected at maturity, sold, refinanced or
otherwise  converted  to cash.  AmREIT  may  receive  payments  (cash  and other
property)  in the year of sale in an amount  less than the full sales  price and
subsequent  payments may be spread over several years. The entire balance of the
principal  may be a balloon  payment due at  maturity.  For  federal  income tax
purposes,  unless AmREIT  elects  otherwise it will report the gain on such sale
ratably as  principal  payments  are received  under the  installment  method of
accounting.

       Borrowing  Policies.  In the exercise of their duties,  the directors may
elect to  borrow  funds on  behalf  of  AmREIT  in  order to take  advantage  of
particular  acquisition  opportunities,  cover the cost of improving a Property,
cover  costs  not met by  insurance  or cover  operating  costs.  The  amount of
borrowings  will be  determined  from time to time based on a number of factors,
including the use of the proceeds,  the lender's  restrictions,  the  likelihood
that the loan can be  readily  serviced  from  rents at the  Property  where the
proceeds are applied and similar  considerations.  The directors will not borrow
funds in order  to use the  proceeds  from the  borrowing  to pay  dividends  to
AmREIT's   Shareholders,   unless  such   borrowings   are  necessary  for  REIT
qualification purposes.

                                     -135-

<PAGE>

       AmREIT may not borrow from a director,  officer or any Affiliate thereof,
unless a majority of directors,  including a majority of Independent  Directors,
not otherwise  interested in such  transaction  approve the transaction as being
fair,  competitive,  and commercially reasonable and no less favorable to AmREIT
than loans between unaffiliated parties under the same circumstances.

       AmREIT will not issue any senior  securities nor will it invest in junior
mortgages, junior deeds of trust or similar obligations.

       Conflict of Interest and  Affiliate  Transaction  Policy.  Mr.  Taylor is
prohibited from engaging in competitive  real estate  activities,  including any
real estate  acquisitions,  development  or management  activities in connection
therewith,  during his employment with AmREIT,  except as may be approved by the
Independent Directors.

       AmREIT  will  not  enter  into  any  transactions,   including,   without
limitation,  loans,  acquisitions  or  sales of  property,  joint  ventures  and
partnerships,  in which  AmREIT  or a  subsidiary  is a party  and in which  any
officer,  director,  principal  security  holder or Affiliate  has any direct or
indirect pecuniary  interest,  unless such transaction is approved by a majority
of the  Independent  Directors  after  full  disclosure  of such  interests.  In
determining whether to approve the transaction,  the Independent  Directors will
condition such approval on the  transaction  being fair and reasonable to AmREIT
and, to the extent deemed relevant by such  Independent  Directors,  on terms no
less  favorable  to AmREIT  than  prevailing  market  terms and  conditions  for
comparable  transactions.   Independent  Directors  will  be  considered  to  be
disinterested  for  this  purpose  provided  they  have no  direct  or  indirect
pecuniary interest in the transaction.

Dividend Reinvestment Plan

       AmREIT intends to institute a dividend reinvestment program, and may from
time to time repurchase Shares in the open market for the purposes of fulfilling
its obligations under the program or may elect to issue additional Shares.

Employees

       AmREIT currently has 8 full-time employees, one full-time consultant and
4 independent  contractor  consultants.  AmREIT considers its relations with 
its employees to be good.

Competition

       AmREIT's  properties are  predominantly  located in the Southwest and, in
particular,   the  Houston  and  Dallas  metropolitan  areas.  All  of  AmREIT's
properties are located in areas that include competing properties. The number of

                                     -136-

<PAGE>

competitive properties in a particular area could have a material adverse effect
on both AmREIT's ability to lease space at any of its properties or at any newly
developed or acquired properties and the rents charged.  AmREIT may be competing
with owners, including, but not limited to, other REITs, insurance companies and
pension  funds that have greater  resources  than  AmREIT.  There is no dominant
competitor in any of AmREIT's markets.

Properties

       Description.  AmREIT  currently  owns 16 properties  consisting of single
structure, single tenant retail properties. Each of the properties is subject to
general  competitive   conditions  in  the  area  of  its  location,   including
competition  for  replacement  tenants  with new and  sometimes  better  located
properties at prevailing  rental rates which are dependent on local economic and
financial  conditions.  To date,  AmREIT  has not  sold  any of its  properties.
Information  concerning the properties owned by AmREIT as of September 30, 1998,
is presented in the following tables.

<TABLE>
<CAPTION>

                           AmREIT Property Information

                                                                                           
<S>                                 <C>             <C>           <C>         <C>          <C>        <C>
                                                                                           Current       Lease
                                      Date          Purchase      Percent     Leasable      Annual     Expiration
Property (Location)                 Acquired          Price       Owned(1)      Area         Rent         Date
- -------------------                 --------          -----       --------      ----         ----         ----
Radio Shack (Dallas, TX.)           06/15/94         $1,062,000        100%       5,200      $108,900     11/30/06
Church's (Atl.,GA)                  07/22/94            790,000        100%       2,200        90,792     07/22/14
Blockbuster (Ind., MO)              11/14/94            850,000      54.84%(2)   14,047        93,516     04/30/04
OneCare (Houston.,TX)               07/01/95          1,680,000        100%      14,000       197,340     09/30/05
Blockbuster  (Wichita.,KS)          09/12/95            867,000         51%(3)   15,158        95,868     12/31/04
Just For Feet, (Tuc.,AZ)            09/11/96          1,739,000       51.9%(4)   19,550       197,720     09/30/16
Bank United - (Wdlds.,TX)           09/23/96            255,000         51%(3)    3,685        27,568     09/30/11
Bank United - (West.,TX)            12/11/96            828,000        100%       3,685        88,964     12/31/11
Just For Feet (BtnRg.,LA)           06/09/97          1,431,000         51%(3)   20,575       153,275     05/15/12
Hollywood Video (Laft., LA)         10/31/97            838,000      74.58%(3)    7,488       100,466     09/24/12
Hollywood Video (Ridgld,MS)         12/30/97          1,208,000        100%       7,488       138,453     12/22/12
OfficeMax (Lake Jksn.,TX)           02/20/98          2,240,000        100%      23,500       230,300     04/01/13
OfficeMax (Dover, DE)               04/14/98          2,548,000        100%      23,500       264,679     04/30/13
Just For Feet (Wdlds.,TX)           06/03/98          3,542,000        100%      16,922       371,914     05/01/13
Just For Feet (Sgrlnd.,TX)          07/01/98          3,635,000        100%      16,922       381,705     07/01/13
Don Pablos (Atlanta, GA)            08/20/98            738,000        100%    Land Lease      75,000     08/20/08
                                     -------      -------------        ----    ----------      ------
TOTAL                                               $24,251,000                 193,920    $2,616,460

</TABLE>

                                     -137-

<PAGE>

(1)  Amounts reflect percentage of property owned.
(2)  Owned in joint venture with FUND X.
(3)  Owned in  joint venture with FUND XI.
(4)  Owned in joint venture with FUND X and FUND XI.


         Leases. Each Partnership property is under lease to a regional or 
national tenant. When entered into, each lease was long-term. Each lease is a 
net lease requiring the tenant to pay all or substantially all expenses related
to operation of the property. The following table sets forth information
concerning AmREIT's 5 largest tenants.

                                           Current         Percent of Total
                                      Scheduled Annual     Scheduled Annual
                                             Rent               Rents

Just For Feet, Inc.                      $1,104,614             42.22%
Office Max, Inc.                            494,979             18.92%
Hollywood Entertainment Corp                238,919              9.13%
OneCare Health Industries, Inc.             197,340               7.54
Blockbuster Music Retail, Inc.              189,384              7.24%
Other Tenants                               391,224             15.00%
                                            -------             ------
TOTAL                                    $2,616,460            100.00%

           The following table summarizes the minimum future rentals,  exclusive
of any renewals, under AmREIT's leases in existence at September 30, 1998.



           1998                    $1,840,891
           1999                     1,870,044
           2000                     1,898,297
           2001                     1,913,995
           2002                     1,968,960
           2003-2016              $16,859,889


          Just For Feet,  Inc.  ("JFFI")  operates a Just For Feet discount shoe
store on its leased properties as part of its national chain of retail stores
which sell athletic footwear, athletic apparel and related items. JFFI
reported consolidated revenues in excess of $478 million and $256 million for
the years ended January 31, 1998 and 1997, respectively. JFFI had consolidated
net earnings of $21.4 million and $13.9 million, respectively, for these
periods. JFFI's current assets exceeded its current liabilities at January 31,
1998 by $155 million and its total assets exceeded its total liabilities on
such date by more than $268 million.

        Office Max, Inc. operates an Office Max discount office supply store on
each of its leased properties as part of its nationwide network of Office Max
stores. Office Max, Inc. had total consolidated revenues of more than $3.7 
billion and $3.1 billion for the years ended January 25, 1998 and 1997,

                                     -138-

<PAGE>

respectively. Office Max, Inc. had consolidated net earnings of in excess of 
$89 million and $68 million for the years ended January 25, 1998 and 1997,
respectively. Office Max, Inc.'s current assets exceed its current liabilities 
at January 25, 1998 by more than $561 million and total assets on that date
exceeded total liabilities by more than $1.1 billion.

                           Debt and Credit Facilities

            In December 1997,  the Company  entered into an amended and restated
unsecured revolving credit facility (the "Amended Credit Facility") with a
borrowing capacity up to $15 million through February 1999. The actual amount
available to the Company is dependent on certain covenants such as the value
of unencumbered assets. The Amended Credit Facility bears interest at 2.00%
over varying London Interbank Offered Rates and it is being used to acquire
additional properties. As of September 30, 1998, $9,868,884 was outstanding
under the Amended Credit Facility. These funds were used to acquire
properties.

        In November 1998, the Company entered into an unsecured  credit facility
(the "Credit Facility"), which is used to provide funds for the acquisition of
properties and working capital, and repaid all amounts outstanding under the
Company's prior credit facility. Under the Credit Facility, which has a one
year term, the Company may borrow up to $30 million subject to certain
covenants such as the value of unencumbered assets. The Credit Facility
contains covenants which, among other restrictions, require the Company to
maintain a minimum net worth, a maximum leverage ratio, and specified interest
coverage and fixed charge coverage ratios. The Credit Facility bears interest
at an annual rate of LIBOR plus a spread ranging from 1.625% to 2.150%, set
quarterly depending on the Company's leverage ratio.


Management

The directors and executive officers of AmREIT are as follows:


                                                                    Director or
Name                       Age  Position Held                      Officer Since
- ----                       ---  -------------                      -------------
H. Kerr Taylor             47   President                               1993
                                Chief Executive Officer Director
Robert S. Cartwright, Jr.  48   Director                                1993
George A. McCanse, Jr.     44   Director                                1993
Timothy Kelley             50   Vice President of Operations            1996
L. Larry Mangum            33   Vice Present, Treasurer                 1996
Randall Garbs              44   Vice President of Acquisitions          1994


       H. Kerr  Taylor  serves as the  President  and  Chairman  of the Board of
Directors  of AmREIT.  Mr.  Taylor has served in this  capacity  since  AmREIT's
formation.  Mr.  Taylor is a graduate  of Trinity  University.  Mr.  Taylor also
received a Masters of Business Degree from Southern  Methodist  University and a
Doctor of  Jurisprudence  from South Texas  College of Law. Mr.  Taylor has over

                                     -139-

<PAGE>

twenty  years   experience  and  has   participated  in  over  300  real  estate
transactions.  Mr. Taylor has served on a board and governing  bodies of a bank,
numerous private and public corporations and charitable institutions. Mr. Taylor
was the  president,  the sole director and sole  shareholder  of American  Asset
Advisers Realty Corporation (the "Adviser"),  a real estate operating company he
founded in 1988,  prior to its acquisition by AmREIT.  Mr. Taylor is currently a
general partner or principal of a general partner of eleven  affiliated  limited
partnerships.  Mr. Taylor is a member of the National  Board of Realtors,  Texas
Association of Realtors and Texas Bar Association.

       Robert S. Cartwright, Jr. is currently a Professor of Computer Science at
Rice  University.  He earned a  bachelor's  degree  magna  cum laude in  Applied
Mathematics  from  Harvard  College  in 1971 and a doctoral  degree in  Computer
Science from Stanford  University in 1977.  From September 1976 until June 1980,
he was Assistant  Professor of Computer Science at Cornell  University.  In July
1980,  he joined the  faculty  of Rice  University  as  Associate  Professor  of
Computer Science.  He was promoted to the rank of Professor in July 1986. During
his eighteen years as a faculty member at Rice  University,  he has twice served
as department Chair.

       Professor  Cartwright  has compiled an extensive  record of  professional
service.  He is a Fellow of the Association for Computing  Machinery (ACM) and a
member  of the ACM  Education  Board,  chairing  the ACM  Pre-College  Education
Committee.  He is also a member  of the  Board  of  Directors  of the  Computing
Research  Association,   an  umbrella  organization  representing  academic  and
industrial computing  researchers.  Professor Cartwright has served as a charter
member of the  editorial  boards of two  professional  journals  and has chaired
several  major  ACM  conferences.  From  1991-1996,  he was a member  of the ACM
Turning  Award  Committee,  which  selects  the  annual  recipient  of the  most
prestigious international prize for computer science research.

       George A. McCanse,  Jr. is a self-employed  consultant to the real estate
industry.  Prior to July 1998, he served as President of Valuation OnLine, Inc.,
an online  computer  communications  and data access  service for the commercial
real  estate  valuation  industry.  Mr.  McCanse  is a member  of the  Appraisal
Institute (MAI designation) and the  International  Council of Shopping Centers.
He was formally a member of the Valuation  Committee of the National  Council of
Real Estate Investment  Fiduciaries.  Mr. McCanse resides in Houston,  Texas. He
holds a BBA degree from the  University of Texas and has pursued  graduate level
study in real estate,  architecture  and finance.  He has also been  involved in
real estate  investing and  development,  including the  acquisition and sale of
over $150,000,000 of real estate during the 1970s and 1980s.

       L. Larry Mangum serves as Vice  President  and  Treasurer of AmREIT.  Mr.
Mangum  served as Vice  President  of Finance  of the  Adviser.  Mr.  Mangum was
responsible  for  the  financial   accounting  and  reporting  relating  to  the
Adviser-sponsored  partnerships and their  properties.  He has over ten years of
accounting  experience,  including four years with a public  accounting firm. He
previously  worked  for  American  General  Corporation,  a  national  insurance
company,  from 1991-1996 as part of a team  responsible  for  supervising  their
reporting  activities.  Mr. Mangum  received a B.B.A.  degree in accounting from
Stephen F. Austin State University and subsequently earned the CPA designation.

       Tim Kelley served as Vice President of Operations of the Adviser, and 
currently he serves as Vice President of Operations of AmREIT.  Mr. Kelley's
career spans over twenty years of debt and equity industry experience.  Mr. 
Kelley has held senior management, compliance and sales responsibilities in
Broker/Dealers and in investment banking firms including Lehman Brothers Kuhn 
Loeb,  Oppenheimer and Co., Inc., and McKenna and Company.  Mr. Kelley holds
the series 24, 27, 7, 3, 15, and 63 NASD licenses.  He received his B.S. degree
from Kent State University.

                                     -140-

<PAGE>

      Randal Garbs served as Vice President of Acquisitions of the Adviser, and
currently he serves as Vice President of Acquisitions of AmREIT.  Mr. Garbs
is responsible for property acquisitions as well as marketing services to its 
tenants and developers.  Mr. Garbs has over twenty years experience in 
marketing, including acting as CEO of a Houston based service company.  Mr. 
Garbs has earned the series 7 and 63 NASD licenses, the Texas Real Estate 
license and has received his CCIM designation.  Mr. Garbs received his B.S. and 
M.B.A. from Houston Baptist University.

       Other  individuals who are specialists in their respective fields will be
periodically  employed  by AmREIT and engaged on an  as-needed  basis to perform
services on behalf of AmREIT.  These individuals are not employees of AmREIT nor
are they  employees of other  Adviser-sponsored  partnerships,  although they do
perform  various   services  and  activities  for  those   partnerships.   These
individuals are:

       Don Grieb serves as the Director of Development and Acquisitions of 
AmREIT and previously served in the same capacity with the Adviser.  Mr. Grieb 
has over twenty years experience within the real estate industry including 
development, investment analysis and administration.  Mr. Grieb has served 
within management of such real estate firms as Hines Interests and AEW.  Mr. 
Grieb received his B.S. and M.B.A. from the University of Illinois and is a 
registered architect.

       Jane Costello is a certified public accountant and special consultant to
AmREIT regarding tax accounting issues.  She previously served in the same
capacity for the Adviser.  Ms. Costello has over eighteen years experience as an
accountant including over 4 years with a national public accounting firm and
the last eight years with her own accounting practice. Ms. Costello received a
B.B.A. degree in accounting from the University of Texas.

Executive Compensation

       No executive  officer of AmREIT  received any salary or bonus from AmREIT
during  the  year  ended  December  31,  1997.  See  Note 8 in the  accompanying
financial  statements  for a  description  of related  party  transactions.  The
overall management  decisions for the day-to-day  business affairs of AmREIT are
made by AAA under the direction of the Board of Directors.

        AmREIT paid each  director a fee ranging  from $500 to $750 for meetings
in which they  participated  and,  where  applicable,  reimbursed  directors for
travel  expenses.  In  addition,   AmREIT  paid  each  Independent  Director  an
additional  $1,000 per meeting attended in 1997 in recognition of the additional
time and effort expended in  consideration  of certain  potential  acquisitions.
There is no other basis of compensation for the directors.  During 1997, a total
of $19,250 was paid as Directors' Fees.

Security Ownership of Certain Beneficial Owners and Management

       The following  table sets forth, as of September 30, 1998, the beneficial
ownership interest of the Executive Officers and directors of AmREIT:

                                     -141-

<PAGE>
                                                Amount and Nature
                     Name and Address            of Beneficial      Percentage
Title of Class       of Beneficial Owner           Ownership        of Class(1)
- --------------       -------------------        ---------------     -----------
Common Stock         H. Kerr Taylor             262,061 Shares        10.99%
                     5300 Mercer
                     Houston, TX 77005
Common Stock         George McCanse, Jr.            770 Shares      Less than 1%
                     128 Orchard Street
                     New Canaan, CT 06840
Common Stock         Robert S. Cartwright, Jr.    2,166 Shares      Less than 1%
                     3310 Underwood
                     Houston, TX 77025
                     Officers and Directors     264,997 Shares        11.12%

(1)    Based on 2,384,117 Shares outstanding as of September 30, 1998.


       As of September  30, 1998,  no other person was known by AmREIT to be the
beneficial owner of more than 5% of the Shares of AmREIT.

Certain Relationships and Related Transactions

       On August 31,  1998,  Mr.  Taylor  accepted  9,811 shares in repayment of
$100,563 then owing on AmREIT's  promissory note payable to him. The Shares were
valued at $10.25 per share for the  purposes of payment.  The unpaid  balance of
$65,860 on the Note was paid to Mr. Taylor on October 5, 1998.

       On July 30, 1998, the Company invested  approximately $356,000 in 100% of
the preferred  stock of AmREIT  Realty  Investment  Corporation,  a newly formed
Texas corporation  ("ARIC").  ARIC was organized to acquire,  develop,  hold and
sell real estate and to provide  related real estate  development and management
services to unrelated parties.  The preferred stock entitles AmREIT to dividends
equal to 95% of the net income of ARIC. All of the  outstanding  common stock is
owned by Mr. H. Kerr Taylor, President of AmREIT.

       Effective  June 5, 1998,  AmREIT issued to Mr. Taylor  213,260 Shares and
the right to  receive up to an  additional  686,740  Shares,  subject to certain
conditions,   in  connection   with  the  Adviser   Acquisition.   See  "Adviser
Acquisition" below.

       On May 10, 1998,  Mr.  Taylor  agreed to accept 18,789 Shares of AmREIT's
common  stock in  payment in full of a Note  payable  to him by AmREIT  with the
unpaid balance of approximately $171,500.

       On August 8, 1997,  AmREIT  entered  into a loan  agreement as the lender
with AmREIT Development  Corp., an entity with common management,  in the amount
of $2,247,254  for the purpose of  developing a property in Lake Jackson,  Texas
that was acquired by AmREIT upon completion. As of December 31, 1997, $1,928,974
was  outstanding  on the loan. The loan bears interest at the prime lending rate
and was repaid on February 20, 1998.

                                     -142-

<PAGE>


       On September  18, 1997,  AmREIT had entered into a loan  agreement as the
lender with Centurion Video, Ltd. in the amount of $1,153,794 for the purpose of
developing a property in Ridgeland, Mississippi that was acquired by AmREIT upon
completion of development. The loan bore interest at the prime lending rate plus
 .5%. AAA Net Developers, Ltd., an entity with common management, was the limited
partner in Centurion Video,  Ltd. The loan was repaid in full as of December 31,
1997.

       For further information see Notes 4, 8 and 9 to the financial  statements
and see the MANAGEMENT AND AFFILIATE COMPENSATION section of AmREIT's Prospectus
dated June 18, 1996.

Legal Proceedings

       Neither AmREIT nor any of its properties is subject to any claim or legal
proceeding,  nor to  management's  best  knowledge,  is any such  claim or legal
proceeding threatened.

Adviser Acquisition

       Terms  of  the  Acquisition.   As  of  June  5,  1998,  AmREIT  became  a
self-managed  REIT by acquiring  its former  Adviser,  American  Asset  Advisers
Realty Corporation ("AAARC") in the Adviser Acquisition. As a self-managed REIT,
AmREIT  acquires,  develops and manages its own real  property  investments  and
internally administers its affairs and activities.

       AmREIT acquired the Adviser  pursuant to a merger of, AAARC, the Adviser,
into AmREIT's newly formed wholly-owned subsidiary corporation, AmREIT Operating
Corporation,  which is the surviving  corporation.  Pursuant to the Acquisition,
Mr. H. Kerr Taylor,  the sole  shareholder of AAARC,  will receive up to 900,000
shares of AmREIT's  Common Stock (the "Share  Consideration"),  of which 213,260
Initial Shares will be issued upon consummation of the Adviser  Acquisition (the
"Closing  Date").  The Share  Balance of 686,740  Shares is issuable over the 24
consecutive  calendar quarters  commencing July 1, 1998 (the "Payment  Period").
Subject to certain  conditions,  the Share Balance is issuable at the rate of 98
Shares for each 1,000 Shares otherwise issued for consideration (sold) by AmREIT
during the Payment Period. The Independent Directors, who agreed to and approved
the  Adviser  Acquisition  terms on behalf of AmREIT,  concluded  that the Share
Balance payment provisions were fair and in the best interests of AmREIT and the
AmREIT  Shareholders  because they defer and  condition  payment for the Adviser
until such time or times as AmREIT's asset base increases  through equity growth
to levels  which would allow AmREIT to realize the  significant  benefits of the
Adviser Acquisition and  self-management.  The significant  anticipated benefits
from the Adviser  Acquisition  which increase  directly with AmREIT's asset size
include:   efficiencies  of  administration  and  property  management  and  any
increases in operating  margins resulting  therefrom;  reductions in acquisition
expenses;  financial  benefits  of  proprietary  real  estate  development;  and
financial   benefits  from  providing  real  estate  related  services  such  as
brokerage,  management and  development  services to third parties.  The Adviser
Acquisition  was approved by AmREIT's  Shareholders on June 5, 1998. The Adviser
Acquisition was approved by AmREIT's Shareholders on June 5, 1998.

                                     -143-

<PAGE>

       AAARC had served as adviser to AmREIT since AmREIT's  organization in May
1994.  Under the direction of the Board,  AAARC has the  responsibility  for the
day-to-day  operations of AmREIT,  including raising capital,  the investigation
and identification of investment acquisitions,  the negotiation of acquisitions,
due diligence in investment research, property management and administrative and
accounting services.

       AAARC  was  organized  on April  4,  1989 and  since  that  time has been
acquiring,  developing, operating and managing real property for its own account
and for the  account of  managed  real  estate  investment  programs,  including
AmREIT.  In addition to AmREIT,  AAARC  co-sponsored with Mr. Taylor each of the
Partnerships.   In  addition  to  services  for  AmREIT,  the  Adviser  provided
acquisition,  management and  administrative  services to the  Partnerships  and
development  and  management  services  to  AmREIT  Development  Corp,  a  Texas
corporation  owned by Mr.  Taylor and to AAA Net  Developers,  Ltd., a privately
held Texas limited partnership for which Mr. Taylor and AmREIT Development Corp,
serve as general  partners.  AAA Net  Developers,  Ltd.  is in the  business  of
developing  for resale,  frontage  retail  properties  under net lease to retail
tenants.

       For the period from  January 1, 1998 to June 5, 1998,  and the year ended
December 31, 1997, revenues to AAARC from all sources aggregated  $562,465,  and
$1,602,580,  respectively.  These  amounts  included  payments  from  AmREIT  of
$181,189 and $1,166,309  during the period from January 1, 1998 to June 5, 1998,
and the year ended December 31, 1997, respectively.  For the same periods, AAARC
incurred  total  expenses  of  $683,633,  and  $1,473,676,  respectively.  These
expenses are not allocated between services provided by AAARC under the services
agreements with AmREIT and the Partnerships vs. the AAARC's other activities.

       Also,  AAARC incurred  certain costs in connection with the  organization
and syndication of AmREIT.  Reimbursement  of these costs become  obligations of
AmREIT in  accordance  with the terms of the  offering.  Costs of  $164,985  and
$98,494 were  incurred by AAARC in 1997 and 1996,  respectively,  in  connection
with the issuance and marketing of AmREIT's stock.

              Consequences of  Acquisition.  As a self-managed  REIT,  AmREIT no
longer pays any of the Adviser Fees and pays directly for the overhead necessary
to  provide  the  services  that  AAARC  provided  under  the  Omnibus  Services
Agreement.  By  acquiring  the  AAARC's  staff and  facilities,  AmREIT  now has
personnel  with  substantial  experience  and  long-term  relationships  in  the
commercial  net  leased  property   industry,   including  but  not  limited  to
relationships  with  both  AmREIT's   significant   tenants  and  those  of  the
Partnerships.  Management  believes  these  capabilities  provide  AmREIT with a
competitive  advantage  over  many  larger  and  more  established  REITs in the
management and operation of properties and in the identification and acquisition
of attractive investments.

                                     -144-

<PAGE>

       Following  the Adviser  Acquisition,  AmREIT,  through  AmREIT  Operating
Corporation,  continues to provide these services,  including administrative and
management  services to the  Partnerships  and  administrative  and  development
services,  facilities and personnel to AmREIT  Development  Corp.  However,  its
ability to do so may be significantly  limited under current and possible future
changes to the REIT Rules.

       AmREIT,  through AmREIT Operating  Corporation,  and/or other Affiliates,
also conducts  various real estate  development  activities both for its account
and for the accounts of others,  including AmREIT  Development Corp. Through the
Adviser Acquisition, AmREIT acquired expertise and ability to develop properties
for tenants in order to be more competitive in obtaining attractive acquisitions
for  itself and the  AAARC's  other  affiliates.  Management  believes  that its
ability to competitively  construct and deliver completed properties on a timely
basis will continue to be an important  consideration  for many actively growing
and expanding retail and commercial tenants.

              Terms of the Acquisition. The Adviser Acquisition was approved and
recommended to AmREIT's  shareholders  by the  Independent  Directors.  AmREIT's
shareholders  approved the Adviser  Acquisition on June 5, 1998. In finding that
the Adviser Acquisition was fair to AmREIT and its shareholders, the Independent
Directors  engaged  Bishop-Crown  as their  financial  adviser to advise them in
analyzing and evaluating,  and to provide a written opinion with respect to, the
fairness of the  Acquisition to AmREIT and to the  shareholders of AmREIT (other
than Mr. Taylor). The Independent Directors also engaged Houlihan to opine as to
the  likely  range  of  strategic  values  of  AAARC  for  the  purposes  of the
Acquisition.   The  Independent  Directors  obtained  a  fairness  opinion  from
Bishop-Crown  that the Adviser  Acquisition  was fair from a financial  point of
view, to AmREIT and its Shareholders  (other than Mr. Taylor),  and obtained the
opinion of Houlihan regarding the valuation of AAARC. The Independent  Directors
engaged Broocks,  Baker & Lange, LLP ("Broocks Baker") to advise them regarding,
but not to negotiate, the terms of the Adviser Acquisition.

       Under the Acquisition Agreement, AmREIT has agreed to issue up to 900,000
Common Shares as the Share  Consideration  for the Adviser  Acquisition.  AmREIT
issued the 213,260  Initial  Shares on the Closing Date and will issue up to the
Share Balance of 686,740  shares,  subject to adjustment as described  below, as
follows: No later than thirty (30) days after the end of the calendar quarter in
which the Closing Date  occurred,  and within  thirty (30) days after the end of
each calendar quarter  thereafter  until the  twenty-fourth  (24th)  consecutive
calendar  quarter  following the Closing Date,  or, if sooner,  until the entire
Share Balance has been issued.  AmREIT will issue a portion of the then unissued
Share  Balance  (the  "Remaining  Share  Balance")  equal to,  when added to the
aggregate  shares of the Share  Consideration  theretofore  issued,  9.8% of the
total number of Common Shares outstanding at the end of the respective  calendar
quarter after giving effect to the issuance of such additional shares.

       At the Closing Date of the  Acquisition,  Mr. Taylor owned 252,250 shares
of AmREIT's common stock which represents approximately 10.62% of AmREIT's total
outstanding shares. For the 24 calendar quarters following the Closing Date, Mr.
Taylor's  additional  share  ownership  by  reason of his  receipt  of the Share
Consideration  cannot  exceed  the  number of  shares  which  represent  9.8% of
AmREIT's total outstanding shares.

                                     -145-

<PAGE>

       The  Acquisition  Agreement  requires that, in the event of Mr.  Taylor's
death,  AmREIT  must  promptly  purchase  from his estate  his right,  title and
interest in the  Remaining  Share  Balance at a price  determined  on a value of
$10.25 per share or, if  AmREIT's  Common  Shares are then  traded in a national
securities  market,  the average  closing price of AmREIT's Common Shares on the
ten (10)  consecutive  trading days  preceding  the date of death,  whichever is
greater.  To fund this  obligation,  AmREIT must maintain one or more  insurance
policies,  payable to AmREIT, insuring Mr. Taylor's life in the amount necessary
to purchase the Remaining Share Balance.

       The foregoing notwithstanding, the Remaining Share Balance is immediately
issuable in the event any of the following should occur:

    (i)   An  event  which  results  in or is  likely to result in a Change in
          Control of AmREIT;

    (ii)  The failure  by AmREIT to timely  issue the Share  Balance,  or any
          portion thereof as required above;

    (iii) In the event Mr. Taylor's employment by AmREIT is terminated without
          cause as defined  in his  employment  agreement  with  AmREIT  then in
          effect; or

    (iv)  AmREIT's  failure to purchase,  upon the death of Mr. Taylor, all of
          his right,  title and interest in the Remaining  Share Balance,  which
          interest  will be  valued  as of the date of death at the  greater  of
          $10.25  per share or, if the  common  shares  are traded in a national
          securities market, the average closing price of such shares during the
          ten (10) consecutive  trading days  immediately  preceding the date of
          death. Under the Acquisition Agreement, AmREIT is required to maintain
          insurance on the life of Mr. Taylor to fund this obligation.

       For the purposes of the  foregoing,  a "Change in Control"  means (i) the
sale or transfer of  substantially  all of the assets of AmREIT,  whether in one
transaction  or  a  series  of  transactions,  except  a  sale  to  a  successor
corporation in which the stockholders immediately prior to the transaction hold,
directly or indirectly,  at least 50% of the total voting power of the successor
corporation immediately after the transaction,  (ii) any merger or consolidation
between AmREIT and another corporation  immediately after which the stockholders
hold,  directly or  indirectly,  less than 50% of the total  voting power of the
surviving corporation,  (iii) the dissolution or liquidation of AmREIT, (iv) the
acquisition  by any person or group of persons of direct or indirect  beneficial
ownership  of  AmREIT's  common  shares  representing  more than 50% of AmREIT's
common  shares,  or (v) the date the  Board  Changes.  For the  purposes  of the
foregoing,  a "Board  Change"  means  the date that a  majority  of the Board is
comprised of persons other than persons (i) whose  election  Consents shall have
been solicited by management,  or (ii) who are serving as directors appointed by
the Board to fill vacancies  caused by death or resignation (but not by removal)
or to fill newly created directorships.

                                     -146-

<PAGE>

       Under  the  Acquisition  Agreement,  so long as Mr.  Taylor  serves as an
officer  or  director   of  AmREIT  he  may  not,   without   AmREIT's   express
authorization,  engage or  participate  directly or  indirectly  as a principal,
agent, or owner (including  serving as a partner of or owning any stock or other
equity  investment or debt of) any Competitive Real Estate Venture,  as defined.
Excluded from the foregoing are  Competitive  Real Estate  Ventures in which Mr.
Taylor is currently interested,  including AAA Net Developers,  Ltd. and the AAA
Partnerships  and their  respective  general  partners.  Also  excluded from the
foregoing  restriction  is the present or future  ownership of not more than one
percent (1%) of the total  outstanding class of equity or debt securities of any
Competitive  Real Estate  Venture whose equity or debt  securities  are publicly
traded.

       "Competitive  Real Estate  Venture" is defined as any enterprise  entered
into for  profit  whose  activities  in at least  material  part  consist of the
acquisition,  development,  ownership and/or management of real estate leased or
intended to be leased to commercial or retail tenants.

       Under the  Acquisition  Agreement,  Mr.  Taylor  entered  into  full-time
employment  by AmREIT.  His annual  base salary for 1998 and 1999 is $25,000 and
$30,000,  respectively.  Mr.  Taylor may not receive any  compensation  from any
Competitive  Real Estate  Venture under his control  except as may, from time to
time, be approved by the Board. It is the Board's intent to use this restriction
to limit the aggregate  compensation  received by Mr. Taylor from AmREIT and his
other controlled  Competitive Real Estate Ventures,  if any.  Expressly excluded
from the foregoing  agreement  would be any  compensation in connection with Mr.
Taylor's ownership of the general partners of the Partnerships.

       In an effort to eliminate  existing and  potential  conflicts of interest
between Mr. Taylor and AmREIT,  Mr. Taylor agreed to cause any Competitive  Real
Estate  Venture (as defined)  over which he has control,  including  the general
partners of the Partnerships and AmREIT Development Corp, to, at the election of
the Board,  contract for acquisition  and management  services and/or the use of
facilities  and  personnel  with  AmREIT or such  affiliated  provider as may be
designated by the Board.  Any such contracts are subject to the requirements and
restrictions   on  such   contracts   as  may  be  provided  in  each   entities
organizational   documents.   AmREIT,   through  AmREIT  Operating  Corporation,
currently provides property management,  general  administration and acquisition
services, real estate brokerage services and support personnel and/or facilities
to these entities.  However,  its ability to do so may be significantly  limited
under  current  and  possible  future  changes  to the REIT  Rules.  Under  this
requirement, Mr. Taylor must cause such Competitive Real Estate Venture to first
satisfy  its  requirements  for  personnel  and/or  facilities  by  the  use  of
available,  qualified  facilities and personnel of AmREIT or its Affiliates on a
reimbursement for use basis.

       Also, Mr. Taylor must cause such Competitive Real Estate Venture to offer
to AmREIT the right to purchase any property which the  Competitive  Real Estate
Venture acquires or contracts to acquire, subject to its then-existing fiduciary
obligations to any other persons at a price equal to the cost of the property to
the Competitive Real Estate Venture.

                                     -147-

<PAGE>

                            AMREIT CHARTER AND BYLAWS

       The following is a summary of AmREIT's  Amended and Restated  Certificate
of  Incorporation  or Charter and the Bylaws and is qualified in its entirety by
reference to the complete text of the Charter and the Bylaws.

Authorized Stock

       The Charter  provides  that  AmREIT is  authorized  to issue  110,000,000
shares,  consisting  of  100,000,000  shares of $0.01 par value Common Stock and
10,000,000  shares  of  preferred  stock,  par value  $.01 per  share  ("Company
Preferred Stock"). Shares of Preferred Stock may be issued from time to time, in
one or more  series,  each of  which  series  shall  have  such  voting  powers,
designations,  preferences and rights,  and the  qualifications,  limitations or
restrictions relating thereto, as shall be authorized by the Board of Directors.
See "DESCRIPTION OF AMREIT'S CAPITAL STOCK."

Directors

       The Bylaws provide that the number of directors shall consist of not less
than three or more than nine  members,  the exact number of which shall be fixed
by the Board from time to time.  The Bylaws  provide  that,  except as otherwise
provided by law or the  Charter,  a quorum of the Board for the  transaction  of
business shall consist of a majority of the entire Board.  The act of a majority
of the directors  present at any meeting at which there is a quorum shall be the
act of the Board.  The Charter  and the Bylaws do not  provide for a  classified
board or for  cumulative  voting in the election of directors to the Board.  The
Bylaws provide that vacancies and any newly-created directorships resulting from
an increase in the authorized number of directors may be filled by a majority of
the directors then in office,  though less than a quorum, or by a sole remaining
director.

Shareholder Meetings and Special Voting Requirements

       The Annual  Meetings  of  Shareholders  are held on such date as shall be
fixed by the Board.  The Bylaws  specify  such date to be not fewer than 30 days
nor more than 61 days after delivery of AmREIT's annual report to  Shareholders.
Special  meetings  of  Shareholders  may be called  only upon the  request  of a
majority  of the  directors,  a  majority  of  the  Independent  Directors,  the
President, or upon the written request of Shareholders entitled to cast at least
10% of all of the votes  entitled to be cast at such  meeting.  In general,  the
presence  in person or by proxy of  Shareholders  entitled to cast a majority of
votes shall constitute a quorum at any  Shareholders'  meeting.  The Charter and
the Bylaws may in  general  be amended by a Majority  Vote of the  Shareholders.
However, an amendment of any provision of the Charter or Bylaws which requires a
greater than majority vote must itself be approved by a vote of the Shareholders
holding  shares  representing  at least 66-2/3% of the votes entitled to be cast
thereon.

                                     -148-

<PAGE>

       Other matters on which the Shareholders are entitled to vote include: (i)
the  election  and removal of  directors;  (ii) a  voluntary  change in AmREIT's
status as a REIT; and/or (iii) the dissolution of AmREIT.

       A majority of the  directors  (including  a majority  of the  Independent
Directors)  may in  their  discretion,  from  time to  time,  amend,  without  a
Shareholder  vote,  certain portions of the Bylaws,  but not a Stated Investment
Policy. The Shareholders may amend the Bylaws by a Majority Vote.

Amendment of the Charter and Bylaws

       The MGCL and the  Charter  provide  that  approval  of a majority  of the
shareholders  entitled to vote thereon is required to amend the Charter. A bylaw
may be amended or repealed,  or a new bylaw adopted, by (i) the affirmative vote
of the holders of a majority of the stock  entitled to vote  thereon,  or (ii) a
majority of the Board.

Transactions With Interested Officers or Directors

       The Bylaws will provide,  in accordance  with the MGCL, that contracts or
transactions between AmREIT and a director or officer of AmREIT or a corporation
or entity in which such  officer or  director  is also an officer or director or
has a financial  interest,  are not void or  voidable  solely for such reason or
solely  because the officer or  director  is present at or  participates  in any
meeting of the Board which  authorizes the  transaction  or contract,  or solely
because such  officer's or director's  vote is counted for such purpose,  if the
Bylaw  restrictions  regarding such  transactions  are satisfied (see discussion
under Stated  Investment  Policies  above) and (i) the material  facts as to his
relationship  or interest are disclosed or are known to the Board or a committee
and the  Board  or a  committee  in  good  faith  authorizes  such  contract  or
transaction;  (ii) the  material  facts as to his  relationship  or interest are
disclosed  or are known to the  shareholders  entitled  to vote  thereon and the
shareholders in good faith  specifically  approve such contract or transact;  or
(iii)  the  contract  or  transaction  is  fair  to  AmREIT  at the  time  it is
authorized,  approved or ratified by the Board, a committee or the shareholders.
In  addition,  the Bylaws will  provide that any  transactions  with  interested
directors  or  officers  or  their  affiliates  shall  be made  on  commercially
reasonable terms substantially  equivalent to terms available from third parties
in an arm's-length transaction in the competitive marketplace.

Rollup Transactions

       AmREIT's Bylaws contain certain restrictions and requirements on AmREIT's
ability to participate in "Rollup"  transactions  which include any  transaction
involving the acquisition of the Company.  The Merger as structured and proposed
constitutes  a  "Rollup"  transaction  under  these  provisions.  However,  as a
condition  to their  approval of the Merger,  the  Shareholders  will  expressly
approve  the  exclusion  of the  Merger  from  the  requirements  of the  Rollup
Provisions of the Bylaws to the extent they could apply to the Merger.

                                     -149-

<PAGE>

Limitations on Holdings and Transfer

       For AmREIT to  continue to qualify as a "REIT"  under the Code,  not more
than 50  percent  of its  outstanding  Shares  may be  owned  by  five or  fewer
individuals  during the last half of each year and  outstanding  Shares  must be
owned by 100 or more  persons  during at least 335 days of a taxable  year of 12
months or during a  proportionate  part of a shorter  taxable  year  except with
respect to the first  taxable year for which an election to be treated as a REIT
is made.  The Charter  restricts the  accumulation  or transfer of Shares if any
accumulation  or transfer  could result in any person  beneficially  owning,  in
accordance with the Code, in excess of 9.8% of the then outstanding  Shares,  or
could  result in AmREIT  being  disqualified  as a "REIT"  under the Code.  Such
restrictions  authorize  the Board to refuse to give effect to such  transfer on
AmREIT's books as to Shares  accumulated in excess of the 9.8% ownership  limit.
Although the intent of these  restrictions is to preclude  transfers which would
violate the ownership  limit or protect the AmREIT's  status as a REIT under the
Code,  there can be no  assurance  that such  restrictions  will  achieve  their
intent.

       A transferee who acquires Shares in a restricted  transfer is required to
indemnify,  defend, and hold AmREIT and its other Shareholders harmless from and
against all damages, losses, costs, and expenses, including, without limitation,
reasonable  attorneys' fees, incurred or suffered by AmREIT or such Shareholders
by  virtue of  AmREIT's  loss of its  qualification  as a REIT if such loss is a
result  of the  transferee's  acquisition.  See  "MATERIAL  FEDERAL  INCOME  TAX
ASPECTS".

Anti-takeover Effect of Authorized But Undesignated Preferred Stock

       As described  above,  the Board is authorized to provide for the issuance
of shares of Preferred Stock, in one or more series, and to fix by resolution of
the Board and to the extent  permitted by the MGCL,  the terms and conditions of
each such series.  Management  believes that the availability of Preferred Stock
will provide AmREIT with increased  flexibility in structuring  possible  future
financings and  acquisitions  and in meeting other  corporate  needs which might
arise from time to time.  Authorized but unissued shares of Preferred  Stock, as
well as authorized  but unissued  shares of Common Stock,  will be available for
issuance without further action by shareholders,  unless such action is required
by  applicable  law or the rules of any stock  exchange or  automated  quotation
system on which any class of stock may then be listed for trading.

       Although the Board has no present  intention of doing so, it will be able
to issue a series of Preferred Stock that could,  depending on its terms, either
impede or facilitate the completion of a merger,  tender offer or other takeover
attempt.  For instance,  such new shares might impede a business  combination by
including  class  voting  rights  which  would  enable  the holder to block such
transaction  or  facilitate a business  combination  by including  voting rights
which would provide a required  percentage vote of shareholders.  The Board will
make any determination to issue such shares based on its judgment as to the best
interests of AmREIT and its then existing shareholders. The Board, in so acting,
will be able to issue  Preferred  Stock having terms which would  discourage  an
acquisition  attempt  or  other  transaction  that  some  or a  majority  of the
shareholders   might  believe  to  be  in  their  best  interests  or  in  which
shareholders  might receive a premium for their stock over the then market price
of such stock.

                                     -150-

<PAGE>

Liability for Monetary Damages

       The Charter provides that no director will be personally liable to AmREIT
or its  shareholders  for  monetary  damages for breach of  fiduciary  duty as a
director,  other than  liability  for breach of the duty of loyalty to AmREIT or
its stockholders, acts or omissions not in good faith, intentional misconduct, a
knowing  violation of law,  certain  unlawful  dividends,  stock  repurchases or
redemptions  or any  transaction  from which the  director  derived an  improper
personal  benefit.   Any  repeal  or  modification  of  such  provision  by  the
stockholders  of AmREIT will not  adversely  affect any right or protection of a
director  existing at the time of such repeal or  modification  with  respect to
acts or omissions occurring prior to such repeal or modification.

Indemnification And Advancement of Expenses

       The  Charter  provides  for the  indemnification  of  present  and former
directors  and officers of AmREIT and persons  serving as  directors,  officers,
employees  or agents of another  corporation  or entity at the request of AmREIT
(each,  an  "Indemnified  Party") to the fullest  extent  permitted by the MGCL.
Indemnified  Parties are specifically  indemnified in the Charter and the Bylaws
(the  "Indemnification  Provisions")  for expenses,  including  attorneys' fees,
judgments, fines and amounts paid in settlement actually and reasonably incurred
by an  Indemnified  Party  (i) in  connection  with  a  threatened,  pending  or
completed action, suit or proceeding (whether civil, criminal, administrative or
investigative)  by reason of the fact that he is or was a director or officer of
AmREIT or is or was serving as a director, officer, employee or agent of another
corporation or entity at the request of AmREIT,  or (ii) in connection  with the
defense or settlement of a threatened, pending or completed action or suit by or
in the right of AmREIT,  provided that such  indemnification  is permitted  only
with  judicial  approval  if the  Indemnified  Party is adjudged to be liable to
AmREIT.  Such Indemnified Party must have acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the subject
corporation  and, with respect to any criminal  action or proceeding,  must have
had no reasonable cause to believe his conduct was unlawful. Any indemnification
under the Indemnification Provisions must be authorized based on a determination
that the  indemnification  is proper if the  applicable  standard of conduct has
been  met by the  Indemnified  Party,  provided  that no such  authorization  is
required,  and  indemnification  is  mandatory,  where a director  or officer of
AmREIT is  successful  in the defense of such action,  suit or proceeding or any
claim  or  matter  therein.  Otherwise,  such  determination  will  be made by a
majority  vote of a quorum of the Board  consisting  of directors not a party to
the suit,  action or  proceeding,  by a written  opinion  of  independent  legal
counsel or by the shareholders. In the event that a determination is made that a
director or officer is not entitled to indemnification under the Indemnification
Provisions,  the  Indemnification  Provisions provide that the Indemnified Party
may  seek  a  judicial  determination  of  his  right  to  indemnification.  The
Indemnification  Provisions  further  provide  that  the  Indemnified  Party  is
entitled  to  indemnification  for  all  expenses  (including  attorneys'  fees)
incurred in any  proceeding  seeking to collect from AmREIT an  indemnity  claim
under the  Indemnification  Provisions if such Indemnified  Party is successful.
Other than  proceedings  to  enforce  rights to  indemnification,  AmREIT is not
obligated to indemnify any person in connection  with a proceeding  initiated by
such person, unless authorized by the Board.

                                     -151-

<PAGE>

       AmREIT will pay expenses  incurred by a director or officer of AmREIT, or
a former director or officer,  in advance of the final disposition of an action,
suit  or  proceeding,  if he  undertakes  to  repay  amounts  advanced  if it is
ultimately determined that he is not entitled to be indemnified by AmREIT.

       The  Indemnification  Provisions and provisions for advancing expenses in
the  Charter   will  be  expressly   not   exclusive  of  any  other  rights  of
indemnification   or  advancement  of  expenses  pursuant  to  the  Bylaws.  The
Indemnification  Provisions and provisions for advancing  expenses in the Bylaws
and the  Charter  will  be  expressly  not  exclusive  of any  other  rights  of
indemnification  or advancement of expenses  pursuant to any agreement,  vote of
the shareholders or disinterested  directors or pursuant to judicial  direction.
AmREIT will be  authorized  to purchase  insurance  on behalf of an  Indemnified
Party for  liabilities  incurred,  whether or not AmREIT would have the power or
obligation to indemnify him pursuant to the Charter, the Bylaws or the MGCL.

       In addition,  AmREIT will enter into indemnification  agreements with its
directors and certain of its executive  officers  pursuant to which such persons
are indemnified for costs and expenses actually and reasonably  incurred by such
persons in connection with a threatened,  pending or completed claim arising out
of service as a director,  officer,  employee, trustee and/or agent of AmREIT or
another entity at the request of AmREIT.

                      DESCRIPTION OF AMREIT'S CAPITAL STOCK

General

       AmREIT's  authorized  capital  stock  consists of  100,000,000  shares of
Common Stock,  $0.01 par value and 10,000,000  shares of Preferred  Stock. As of
September 30, 1998, AmREIT had outstanding  2,384,117 shares of Common Stock and
no shares of Preferred Stock.

Common Stock

       Voting  Rights.  Each holder of Common Stock will be entitled to one vote
for each  share  registered  in his name on the books of  AmREIT on all  matters
submitted to a vote of  shareholders.  Except as otherwise  provided by law, the
holders of Common Stock will vote as one class.  The shares of Common Stock will
not have cumulative voting rights. As a result, subject to the voting rights, if
any,  of the holders of any shares of  Preferred  Stock which may at the time be
outstanding,  the holders of Common Stock  entitled to exercise more than 50% of
the voting rights in an election of directors  will be able to elect 100% of the
directors  to be elected if they choose to do so. In such event,  the holders of
the remaining  shares of Common Stock voting for the election of directors  will
not be able to elect any  persons  to the  Board.  The  Charter  and the  Bylaws
contain certain provisions that could have an anti-takeover  effect. See "AMREIT
CHARTER AND BYLAWS."

                                     -152-

<PAGE>

       Dividend  Rights.  Subject to the rights of the  holders of any shares of
Preferred  Stock which may at the time be  outstanding,  holders of AmREIT Stock
will be entitled to such dividends as the Board may declare out of funds legally
available  therefor.  Because  portions  of  the  operations  of  AmREIT  may be
conducted through wholly-owned  subsidiaries,  AmREIT's cash flow and consequent
ability to pay  dividends  on Common  Stock may be dependent to some degree upon
the earnings of such subsidiaries and on dividends and other payments therefrom.

       Liquidation  Rights and Other Provisions.  Subject to the prior rights of
creditors and the holders of any Preferred  Stock which may be outstanding  from
time to  time,  the  holders  of  Common  Stock  are  entitled  in the  event of
liquidation,  dissolution or winding up to share pro rata in the distribution of
all remaining assets.

       The Common  Stock is not liable for any calls or  assessments  and is not
convertible into any other securities.  In addition,  there are no redemption or
sinking fund provisions applicable to the Common Stock.

       Transfer Agent.  The transfer agent and registrar for AmREIT Common Stock
 is The Bank of New York, 101 Barclay Street, New York, NY 10286.

Preferred Stock

       The  Charter  provides  that the Board is  authorized  to provide for the
issuance of shares of Preferred Stock, from time to time, in one or more series.
Prior to the  issuance  of shares in each  series,  the Board is required by the
Charter  and  the  MGCL  to  adopt   resolutions   and  file  a  Certificate  of
Designations,  Preferences  and  Relative,  Participating,  Optional  and  Other
Special  Rights  of  Preferred   Stock  and   Qualifications,   Limitations  and
Restrictions  Thereof (the  "Certificate of Designation")  with the Secretary of
State of Maryland, fixing for each such series the designations, preferences and
relative,  participating,  optional or other  special  rights  applicable to the
shares to be included in any such series and any qualifications,  limitations or
restrictions thereon,  including,  but not limited to, dividend rights, dividend
rate or rates,  conversion rights, voting rights, rights and terms of redemption
(including  sinking fund  provisions),  the redemption price or prices,  and the
liquidation preferences as are permitted by Maryland law.

                             REPORTS TO SHAREHOLDERS

       AmREIT  provides  periodic  reports  to the  Shareholders  regarding  its
operations over the course of the year. Financial  information  contained in all
reports to  Shareholders  will be prepared on an accrual  basis of accounting in
accordance with generally accepted accounting  principles.  Tax information will
be mailed to  Shareholders  within 30 days  following  the close of each  fiscal
year.  AmREIT's annual report,  which will include financial  statements audited
and reported upon by independent  public  accountants,  will be furnished within
120  days  following  the  close  of each  fiscal  year.  The  annual  financial
statements  will  contain  or be  accompanied  by a  complete  statement  of any
transactions  with any Affiliates,  and of compensation and fees paid or payable
by AmREIT to the management and its Affiliates. The information required by Form
10-Q will be made available to Shareholders  within 45 days of the close of each
of the first 3 fiscal quarters of each year.

                                     -153-

<PAGE>

       AmREIT provides the Shareholders that are qualified retirement plans with
an annual statement of value in order to permit them to comply with ERISA annual
reporting  requirements.  The  statement  will  report  the net  asset  value of
Securities based upon the amount  Shareholders  would receive if Properties were
sold at their  appraised  values as of the close of AmREIT's  fiscal year and if
such  proceeds,  together  with the other  AmREIT  funds,  were  distributed  in
liquidation.  Until 1999,  AmREIT is permitted to value all  Properties at cost,
although  it is  not  required  to do so.  Thereafter,  whenever  AmREIT  is not
offering shares of its Common Stock, it will perform a valuation update based on
capitalization  of  income  for  each of its  properties  unless  it  previously
obtained an appraisal  for such  property  dated within nine months prior to the
end of the relevant fiscal year. After the first three annual reports, the Board
may elect to deliver such reports to all Shareholders.  Shareholders will not be
forwarded  copies of  appraisals  or updates.  In providing  such reports to the
Shareholders,  neither  AmREIT nor its  Affiliates  thereby  make any  warranty,
guarantee  or  representation   that  (1)  the  Shareholders  or  AmREIT,   upon
liquidation,  will actually  realize the estimated  value per Share,  or (2) the
Shareholders  will realize the estimated net asset value if they attempt to sell
their Shares.

       Shareholders have the right under applicable  federal and Maryland law to
obtain certain information about AmREIT and, at their expense, may obtain a list
of names  and  addresses  of the  Shareholders.  Shareholders  have the right to
inspect and  duplicate  AmREIT's  appraisal  records.  In the event that the SEC
promulgates  rules and/or in the event that applicable  State securities laws or
the North American Securities  Administrators  Association  ("NASAA") Guidelines
are amended so that,  taking  such  changes  into  account,  AmREIT's  reporting
requirements  are reduced,  AmREIT may cease preparing and filing certain of the
aforementioned  reports if the directors determine such action to be in AmREIT's
best  interests  and if such  cessation  is in  compliance  with the  rules  and
regulations of the SEC and applicable State and NASAA Guidelines, one or more of
which may then be amended.

                                THE PARTNERSHIPS

General

       Each of the  Partnerships  was  sponsored  and  organized  by the General
Partner for the purpose of one or more retail  properties  under  long-term  net
lease to  creditworthy  tenants.  Each of the  Partnerships  was  sponsored  and
organized  by the  General  Partner  for  the  purpose  of one  or  more  retail
properties under long-term net lease to creditworthy  tenants.  Each Partnership
has a separate  corporate  general  partner.  Mr.  Taylor  serves as  co-general
partner  for Fund  VII,  Fund  GdYr,  Fund IX,  Fund X and Fund XI.  Each of the
corporate  general partners of Fund IX and Fund X is a Nebraska  corporation and
those of each other Partnership is a Texas  corporation.  Each corporate general
partner's  only  assets  are its  general  partner  interest  in its  respective
Partnership.  No corporate  general partner has any known liabilities other than
certain  amounts  owing to Mr. Taylor for certain  organizational  and operating
costs. No corporate  general partner will receive any  consideration or monetary
benefit as a result of the Merger.

                                     -154-

<PAGE>

       Each of the Partnerships is restricted from using leverage to finance its
investments and thus, none of the Partnerships has any significant debt. Each of
the  Partnerships  was formed for  long-term  investment,  intending to hold its
properties  for resale over a 10 to 15 year period,  although  each  Partnership
Agreement  provides for a longer term.  Each of the  Partnerships  was organized
under  Texas  limited  partnership  law except for Fund IX and Fund X which were
organized  under  Nebraska  limited  partnership  law.  The  Partnerships  share
executive offices with the General Partner and his Affiliates, including AmREIT.
The following tables provide selected information regarding the Partnerships.

                   Partnership Organization and Capitalization

  Name of     No. of        Date of   Original Limited     Price       No. of
Partnership  Partners    Organization  Partner Capital    per Unit   Units Sold
- -----------  --------    ------------  ---------------    --------   ----------
FUND III      43           2/1986        $945,000        $30,000          31.50
FUND IV       31          10/1986         615,000         30,000          20.50
FUND V        21           2/1987         480,000         30,000          16.00
FUND VI       13           8/1987         300,000         30,000          10.00
FUND VII      40           3/1988       1,125,100         30,000          37.503
FUND VIII     55           4/1990       1,860,000         30,000          62.00
FUND GDYR     37          10/1990       1,335,000         30,000          44.50
FUND IX      326           6/1990       5,390,500          1,000       5,390.50
FUND X       727           9/1992      11,453,610          1,000      11,453.61
FUND XI      269           5/1994       7,061,209          1,000       7,061.21

Properties

       Description.  The  Partnerships  own  alone  or  jointly  a  total  of 32
properties  and one mortgage note.  The property  interests of the  Partnerships
consist of fee simple  interests  owned  directly or through joint ventures with
one or more other  Partnerships,  or in the case of Fund IX, Fund X and Fund XI,
AmREIT.  Fund IV and V are the only  exceptions  to the  foregoing to the extent
they jointly own interests in the Atlas Note, a secured note.

       The following  tables set forth  information  regarding the properties of
each of the Partnerships as of September 30, 1998.

                                     -155-

<PAGE>

<TABLE>
<CAPTION>

                        Partnership Property Information

<S>            <C>                                         <C>           <C>             <C>
                                                           Percentage     Purchase       Negotiated Price of
Partnership    Tenant/User (Location)                         Owned        Price               Properties
- -----------    ----------------------                         -----        -----               ----------
FUND III       Steak & Ale  (Houston, TX)                        44%      $277,200
               Bank of America  (Houston, TX)                   100%       315,000
               Taco Bell  (Houston, TX)                         100%       136,324
                                                                           -------
                                                               TOTAL      $728,524              $1,100,000
                                                                          ========              ==========
FUND IV        Steak & Ale  (Houston, TX)                        56%      $352,800
               Atlas Note                                      51.3%      105,209*
                                                                          -------
                                                               TOTAL      $458,009                $500,000
                                                                          ========                ========
FUND V         Pizza Inn  (Clute, TX)                            50%       $74,809
               Whataburger  (Clute, TX)                          50%       128,899
               La Petite Academy  (Houston, TX)                6.02%        32,494
               Atlas Note                                      48.7%       99,837*
                                                                           -------
                                                               TOTAL      $336,039                $420,000
                                                                          ========                ========
FUND VI        Pizza Inn  (Clute, TX)                            50%       $74,809
               Whataburger  (Clute, TX)                          50%       128,899
               La Petite Academy  (Houston, TX)                2.74%        14,771
                                                                            ------
                                                               TOTAL      $218,479                $285,000
                                                                          ========                ========
FUND VII       La Petite Academy  (Houston, TX)               91.25%      $492,734
               Whataburger  (Dallas, TX)                      54.88%       299,095
               Sup.Sound  (Houston, TX)                       27.28%        67,649
               AFC, Inc./Church's  (Houston, TX)              27.28%        57,283
               Gannett/Billboard  (Houston, TX)               27.28%
                                                               TOTAL       ---                  $1,010,000
                                                                           -------              ==========
                                                                          $916,761
FUND VIII      Whataburger  (Dallas, TX)                      45.12%      $245,905
               Sup.Sound  (Houston, TX)                       72.72%       180,351
               AFC, Inc./Church's  (Houston, TX)              72.72%       152,717
               Gannett/Billboard  (Houston, TX)               72.72%           ---
               Discount Tire  (Fort Worth, TX)                  100%       358,000
               La Petite Academy  (Houston, TX)                 100%       457,000
               Goodyear Tire-Marsh Lane (Dallas, TX)          25.28%       150,149
                                                                           -------
                                                               TOTAL    $1,544,122              $1,800,000
                                                                        ==========              ==========
AAA GDYR       Goodyear Tire-Marsh Lane (Dallas, TX)          74.72%      $443,851
               Goodyear Tire-Hillcrest  (Dallas, TX)            100%       555,000
                                                                           -------
                                                               TOTAL      $998,851              $1,090,000
                                                                          ========              ==========
FUND IX        Foodmaker/Jack-in-the-Box (Dallas, TX)           100%      $565,000
               Baptist Health Services  (Memphis, TN)           100%     1,540,000
               Waldenbooks/Payless  (Austin, TX)                100%       535,000
               Golden Corral - I-45  (Houston, TX)              100%     1,575,456
               Golden Corral - Hwy 1960 (Houston, TX)          4.80%        74,894
                                                                            ------
                                                               TOTAL    $4,290,350              $4,850,000
                                                                        ==========              ==========
FUND X         Golden Corral - Hwy 1960 (Houston, TX)         95.20%    $1,485,106
               TGI Friday's  (Houston, TX)                      100%     1,473,461
               Goodyear Tire  (Houston, TX)                     100%       510,000
               Computer City  (Minneapolis, MN)                 100%     2,407,317
               AFC, Inc./Popeye's  (Atlanta, GA)                100%       834,500
               Blockbuster Music (Independence, MO)           45.16%       699,000
               OneCare  (Sugarland, TX)                         100%     1,405,006
               Just for Feet  (Tucson, AZ)                    18.25%       611,394
                                                                           -------
                                                               TOTAL    $9,425,784             $10,355,000
                                                                        ==========             ===========
FUND XI        Blockbuster Video  (Wichita, KS)                  49%      $833,000
               Blockbuster Video  (Oklahoma City, OK)           100%       752,663
               Just for Feet  (Tucson, AZ)                    29.85%     1,000,007
               Bank United  (The Woodlands, TX)                  49%       245,000
               Just For Feet  (Baton Rouge, LA)                  49%     1,375,014
               Hollywood Video  (Lafayette, LA)               25.42%       285,624
               Pier One  (Longmont, CO)                         100%     1,195,741
                                                                         ---------
                                                               TOTAL    $5,687,049              $6,350,000
                                                                        ==========              ==========

</TABLE>

                                     -156-

<PAGE>

* Unpaid balance of Atlas Note on June 30, 1998.


       Leases.   Leases  on  the  properties   provide  that  the  tenant  bears
responsibility for substantially all property costs and expenses associated with
ongoing  maintenance  and  operation,  including  utilities,  property taxes and
insurance.  In general, these leases also provide that the tenant is responsible
for roof and structural repairs. Certain of the properties are subject to leases
under which the landlord retains  responsibility  for certain costs and expenses
associated with the property.  Because many of the properties  which are subject
to leases  that  place  these  responsibilities  on the  landlord  are  recently
constructed,  management  anticipates  that capital demands to meet  obligations
with respect to these properties will be minimal for the foreseeable  future and
can be met with funds from operations and working capital.

       None of the properties of any Partnership, if the Partnership is acquired
by AmREIT,  would represent 10% or more of AmREIT's  currently  scheduled annual
rental  income,  the cost basis of AmREIT's  properties  or AmREIT's  net rental
income.  However,  the acquisition of certain Partnerships would, in the absence
of the acquisition of the remaining  Partnerships,  result in an increase in the
portion of the Company's  properties  under lease to Just For Feet,  Blockbuster
Music and Blockbuster Video and Hollywood Video. Even so, AmREIT's dependence on
these tenants would not  materially  increase over current levels unless certain
Partnerships are acquired and others are not. Further tenant concentration would
be most  severe in the event the  Partnership  were to acquire  only Fund XI, in
which  event Just For Feet and  Blockbuster  would  account  for up to 42.4% and
11.2%, respectively,  of the Company's scheduled annual rentals. Currently, Just
For Feet and Blockbuster account for approximately 42.5% and 7.3%, respectively,
of AmREIT's current scheduled annual rentals.


       The following table sets forth certain  information  regarding the leases
on the properties of each of the Partnerships.

                                     -157-

<PAGE>

<TABLE>
<CAPTION>


                                Lease Information

                                                                                                      
<S>           <C>                                         <C>            <C>            <C>        <C>
                                                                                                      Lease   
                                                           Percentage      Square         Annual   Termination
Partnership   Tenant/User (Location)                           Owned       Footage(1)     Rent(1)      Date
- -----------   -----------  ---------                          -----       ----------      -------      ----
FUND III      Steak & Ale (Houston, TX)                          44%     Land Lease      $19,800    03/22/02
              Bank of America (Houston, TX)                     100%          2,815       62,370    05/11/00
              Taco Bell (Houston, TX)                           100%          1,500       38,844    02/28/03
                                                                              -----       ------
                                                               TOTAL          4,315     $121,014
                                                                              =====     ========
FUND IV       Steak & Ale (Houston, TX)                          56%     Land Lease      $25,200    03/22/02
                                                                         ----------      -------
                                                               TOTAL     Land Lease      $25,200
FUND V        Pizza Inn (Clute, TX)                              50%          2,895      $12,600    07/31/03
              Whataburger (Clute, TX)                            50%          1,104       14,543    01/19/00
              La Petite Academy (Houston, TX)                  6.02%            407        3,493    03/29/04
                                                                                ---        -----
                                                               TOTAL          4,406      $30,636
                                                                              =====      =======
FUND VI       Pizza Inn (Clute, TX)                              50%          2,895      $12,600    07/31/03
              Whataburger (Clute, TX)                            50%          1,104       14,543    01/19/00
              La Petite Academy (Houston, TX)                  2.74%            185        1,588    03/29/04
                                                                                ---        -----
                                                               TOTAL          4,184      $28,731
                                                                              =====      =======
FUND VII      La Petite Academy (Houston, TX)                 91.25%          6,178      $52,969    03/29/04
              Whataburger (Dallas, TX)                        54.88%          1,212       32,879    09/30/06
              Sup.Sound (Houston, TX)                         27.28%            813        8,183    08/31/01
              AFC, Inc./Church's (Houston, TX)                27.28%            813        4,092    05/14/00
              Gannett/Billboard (Houston, TX)                 27.28%     Land Lease        4,066    11/30/98
                                                                         ----------        -----
                                                               TOTAL          9,830      102,189
                                                                              =====      =======
FUND VIII     Whataburger (Dallas, TX)                        45.12%            996      $27,032    09/30/06
              Sup.Sound (Houston, TX)                         72.72%          2,169       21,817    08/31/01
              AFC, Inc./Church's (Houston, TX)                72.72%          2,169       10,908    05/14/00
              Gannett/Billboard (Houston, TX)                 72.72%      LandLease       10,840    11/30/98
              Discount Tire (Fort Worth, TX)                    100%          4,147       44,400    06/01/05
              La Petite Academy (Houston, TX)                   100%          5,998       49,128    03/31/05
              Goodyear Tire-Marsh Ln (Dallas, TX)             25.28%          1,472       16,080    05/31/05
                                                                              -----       ------
                                                               TOTAL         19,119     $180,205
AAA GDYR      Goodyear Tire-Marsh Ln (Dallas, TX)             74.72%          4,352      $47,520    05/31/05
              Goodyear Tire-Hillcrest (Dallas, TX)              100%          5,772       59,400    02/29/00
                                                                              -----       ------
                                                               TOTAL         10,124     $106,920
FUND IX       Foodmaker-Jack/Box (Dallas, TX)                   100%          2,238       68,998    07/11/09
              Baptist Heath Services (Memphis, TN)              100%         15,000      187,500    08/31/07
              Waldenbooks/Payless (Austin, TX)                  100%          4,000       82,000    01/30/03
              Golden Corral/I-45 (Houston, TX)                  100%         12,000      182,994    11/29/07
              Golden Corral/Hwy 1960 (Houston, TX)             4.80%            576        8,723    03/14/08
                                                                                ---        -----
                                                               TOTAL         33,814     $530,215
FUND X        Golden Corral/Hwy 1960 (Houston, TX)            95.20%         11,424     $172,965    03/14/08
              TGI Friday's (Houston, TX)                        100%          8,500      180,500    01/31/03
              Goodyear Tire (Houston, TX)                       100%          5,209       51,756    03/31/09
              Computer City (Minneapolis, MN)                   100%         15,000      246,750    08/31/09
              AFC, Inc./Popeye's (Atlanta, GA)                  100%          2,583       95,867    07/19/14
              Blockbuster Music (Independence, MO)            45.16%          6,774       77,010    04/30/04
              OneCare (Sugarland, TX)                           100%         15,000      157,200    01/30/05
              Just for Feet (Tucson, AZ)                      18.25%          2,801       69,526    09/30/16
                                                                              -----       ------
                                                               TOTAL         67,291   $1,051,574
FUND XI       Blockbuster Video (Wichita, KS)                    49%          6,860      $92,104    12/31/04
              Blockbuster Video (Oklahoma City, OK)             100%          6,500       80,523    08/31/05
              Just for Feet (Tucson, AZ)                      29.85%          4,582      113,717    09/30/16
              Bank United (The Woodlands, TX)                    49%     Land Lease       26,488    09/30/11
              Just For Feet (Baton Rouge, LA)                    49%          7,521      147,264    05/15/12
              Hollywood Video (Lafayette, LA)                 25.42%          1,904       34,243    09/24/12
              Pier One (Longmont, CO)                           100%          8,014      127,502    02/29/08
                                                                              -----      -------
                                                               TOTAL         25,463     $621,841

</TABLE>

                                      158-

<PAGE>

(1)  Reflects ownership percentages.


Partnership Distributions

       The  following  table  sets  forth  the  distributions  paid per Unit per
Partnership from the Partnerships' inception through June 30, 1998. Amounts paid
in the  indicated  quarter were  determined  based upon  Partnership  operations
during the preceding quarter. The original cost per Unit was $30,000 for each of
the  Partnerships,  except Fund GDYR, Fund IX, Fund X and Fund XI whose original
Units  cost  $1,000  each.  All  distributions  were  made  from  cash flow from
operations except as otherwise noted.

       The tables below set forth information for each Partnership regarding its
cash distributions from inception through September 30, 1998.

         Cumulative Cash Distributions Since Formation Through 9/30/1998

                                                       Cumulative Distributions
             Year of      Cumulative Distributions     of Operational Cashflow
Partnership  First        of Operational Cashflow       As Percent of Original
    Name    Investment        Through 9/30/1998            Invested Capital
  -------   ----------        -----------------          -------------------
FUND III       1986             $1,133,092                    119.04%
FUND IV        1986                475,525                     77.32%
FUND V         1987                417,856                     87.05%
FUND VI        1987                245,309                     81.77%
FUND VII       1988                918,208                     81.16%
FUND VIII      1990              1,400,277                     75.28%
FUND GDYR      1990                657,839                     49.28%
FUND IX        1990              3,256,992                     60.42%
FUND X         1992              4,168,275                     36.39%
FUND XI        1994              1,637,970                     23.20%
Total                          $14,311,343

                                     -159-

<PAGE>


                                    Distributions in       Adjusted
                                     Return of L.P.      L.P. Capital
                     Original       Capital Through        Through
   Partnership     L.P. Capital        9/30/1998          9/30/1998
   -----------     ------------        ---------          ---------
FUND III            $945,000             $10,186           $934,814
FUND IV              615,000                 -0-            615,000
FUND V               480,000              19,611            460,389
FUND VI              300,000               5,267            294,733
FUND VII           1,125,100                 -0-          1,125,100
FUND VIII          1,860,000               6,020          1,853,980
FUND GDYR          1,335,000             105,910          1,229,090
FUND IX            5,390,500                 -0-          5,390,500
FUND X            11,453,610                 -0-         11,453,610
FUND XI            7,061,209                 -0-          7,061,209
                   ---------                 ---          ---------
Total            $30,565,419            $146,994        $30,418,425


           Distributions in Return of Capital are  distributions  constituting a
return of a Partner's capital under the respective Partnership Agreement.
In general, Distributions in Return of Capital are distributions paid in
excess of current or cumulative income or paid from proceeds from the sale
of property. Operational Cashflow is distributions which do not constitute 
Distributions in Return of Capital.

            A Limited Partner's  Adjusted Capital as of the date stated,  equals
his or her original investment, less distributions constituting a return of
capital. In the case of each Partnership, Adjusted Capital has been calculated 
by deducting from the Limited Partner's original capital contribution all 
distributions constituting a return of capital under the Partnerships' 
Partnership Agreement. The Limited Partners in 7 of the 10 Partnerships have not
heretofore received distributions in return of capital and, thus, their Adjusted
Capital is equal to their original invested capital. In the case of three
Partnerships receiving distributions in return of capital, such distributions 
represent distributions in excess of earnings, except in the case of Fund GDYR, 
where $105,910 of such distributions represent a return of uninvested original 
capital.

                          Management of the Properties

           Since their inception,  each Partnership was administered and managed
by the Adviser, until its acquisition by AmREIT on June 5, 1998. After
that time, these functions have been continued under the same
contractual terms by AmREIT Operating Corporation and/or other
affiliates of AmREIT.

                                    Employees

         The partnerships do not employ their own personnel.  The  Partnerships'
business activities are conducted by AmREIT Operating Corporation and/or other 
affiliates of AmREIT pursuant to management agreements. Under these agreements, 
AmREIT Operating Corporation and/or other affiliates of AmREIT are reimbursed by
the Partnerships for the actual cost of the employees providing services to the 
Partnerships.

                                     -160-

<PAGE>

                   COMPARISON OF OWNERSHIP OF UNITS AND SHARES

       The Partnerships  and AmREIT are each vehicles  recognized as appropriate
for the holding of real estate investments and afford passive investors, such as
Limited  Partners  and  shareholders,   certain   benefits,   including  limited
liability,  a professionally managed portfolio and the avoidance of double-level
taxation on distributed income. The information below highlights a number of the
significant  differences  between the Partnerships and AmREIT relating to, among
other  things,  form  of  organization,   investment  objectives,  policies  and
restrictions,  asset  diversification,   capitalization,  management  structure,
compensation  and  fees,  and  investor  rights,  and  compares  certain  of the
respective legal rights associated with the ownership of Units and Shares. These
comparisons are intended to assist Limited Partners in  understanding  how their
investments  will be  changed  if, as a result of the  Merger,  their  Units are
exchanged for Shares. In addition,  there are significant differences in the tax
treatment  of  the  Partnerships  and  REITs,  and  some  of  the  material  tax
differences  are  summarized  below  under the  captions  "Taxation  of  Taxable
Investors" and "Taxation of Tax-Exempt Investors." This discussion is summary in
nature and does not  constitute  a complete  discussion  of these  matters,  and
Limited  Partners  should  carefully  review the balance of this  Prospectus for
additional discussions.

<TABLE>
<CAPTION>

<S>                                               <C>

- -----------------------------------------------------------------------------------------------
THE PARTNERSHIPS                                         AmREIT
- -----------------------------------------------------------------------------------------------

                              Form of Organization

Each of the Partnerships is a limited             AmREIT is a Maryland corporation formed for           
partnership organized under Nebraska or           the purpose of  investing  in real estate  
Texas law formed for the purpose of               properties.  As  a  corporation, AmREIT may  
investing, without the use of leverage,           remain  in  existence  in perpetuity.  AmREIT 
in a real estate portfolio consisting of          intends to continue to qualify as a REIT for 
income producing retail real property under       for federal income tax purposes.  Unlike the 
long-term net lease. Each Partnership has         Partnerships,  AmREIT may, in the  discretion
been treated as a partnership for federal         of its Board of Directors, use leverage to 
income tax purposes. The Partnerships are         acquire its investments.  AmREIT is governed.
under the control of their general partners.      by its directors.

                              Length of Investment

An investment in each of the Partnerships         Unlike the Partnerships, AmREIT intends to
was presented to Limited Partners as a finite     continue its operations for an indefinite time 
life investment, with the Limited Partners to     period and has no specific plans for disposition
receive regular cash distributions out of the     of the assets acquired through the Merger or  
Partnership's net operating income and special    subsequent acquisitions.  AmREIT intends to 
distributions of net sale proceeds through the    distribute at least 95% of its REIT taxable income,
liquidation of the Partnership's real estate      but expects to retain net sale or refinancing
investments. Under each of the Partnership        proceeds for new investments, capital expenditures, 
Agreements, the Partnership's stated term of      working capital reserves or other appropriate 
existence was for a substantial period (from 30   purposes. In contrast to the Partnerships, AmREIT

                                     -161-

<PAGE>


to 45 years from inception, depending upon the    will constitute a vehicle for taking advantage of
Partnership), but the general partners stated     future investment opportunities that may be
their general intention of selling the            available in the real estate markets. See
Partnership's properties within a period of 10    "THE MERGER -- Background of and Reasons for Merger."
to 15 years after acquisition or development of
the properties. Limited Partners were advised 
that sale of the Partnership's assets would, 
however, be dependent upon market conditions 
and as such, might vary from time to time.

</TABLE>

       Limited Partners in each of the Partnerships  expect liquidation of their
investment  when the assets of the  Partnership  are  liquidated.  In  contrast,
AmREIT  does not  expect to  dispose of its  investments  within any  prescribed
periods  and,  in any event,  plans to retain the net sale  proceeds  for future
investments   unless   distributions   are   required  to  retain  REIT  status.
Shareholders are expected to achieve  liquidity for their investments by trading
the Shares in the market  should one develop  after the Merger,  and not through
the liquidation of AmREIT's assets. The Shares may ultimately trade, when and if
a public market for the shares is  established,  at a discount  from, or premium
to, their pro rata interest in the liquidation value of AmREIT's properties.

<TABLE>
<CAPTION>

                         Properties and Diversification

<S>                                               <C>
The investment portfolio of each of the           As a  result  of  the  Merger,  AmREIT             
Partnerships is limited to the assets             will  acquire  substantially  all of the
acquired with the initial equity raised           properties of the Participating Partnerships.
from the General and Limited Partners.            In addition, AmREIT may issue debt and/or
The Partnerships may not use debt                 equity securities in the future, and retain 
financing to acquire investments.                 all, or substantially all, of the net
                                                  liquidation  proceeds  from  the sale of  
                                                  AmREIT's  assets  to  finance expansion of 
                                                  AmREIT's investment portfolio.            

</TABLE>

       Through the Merger, AmREIT's current portfolio and additional investments
that may be made from time to time,  AmREIT  will have an  investment  portfolio
substantially  larger  and more  diversified  than the  portfolio  of any of the
Partnerships. An investment in AmREIT is subject to the risks normally attendant
to ongoing real estate ownership and, if AmREIT develops property,  to the risks
related to property development.

                                     -162-

<PAGE>

<TABLE>
<CAPTION>

                              Permitted Investments

<S>                                               <C>
Each of the Partnerships was generally            Under its Bylaws, AmREIT may purchase      
authorized to invest only in income-producing     for investment, lease, manage, sell, 
single tenant retail properties. The              develop, subdivide and improve a wider
Partnerships have concentrated their investment   range of retail real property and
in single tenant retail buildings. In general,    interests therein, including mortgage 
the Partnerships are not permitted to invest      loans secured thereby. See "AMREIT
in mortgage loans.                                AND ITS BUSINESS."

                                                  Like the Partnerships, AmREIT has 
                                                  concentrated its investments in single 
                                                  tenant retail properties. AmREIT's Bylaws, 
                                                  however, authorizes it to make other real
                                                  estate investments. Consequently, after the 
                                                  Merger, AmREIT's investments will be more 
                                                  diversified than the investments of the 
                                                  Partnerships. Such diversification, if it 
                                                  occurs, may serve as a hedge against the 
                                                  risk of having all of AmREIT's investments 
                                                  limited to a single asset group but will 
                                                  also expose AmREIT to the risk of owning 
                                                  and operating assets not directly related 
                                                  to its primary property type.
                                                                             
</TABLE>

<TABLE>
<CAPTION>

                                Additional Equity

<S>                                               <C>
The Partnerships are authorized to issue          AmREIT may, in the discretion of its 
only their respective Units. None of the          directors, issue additional equity
Partnerships is authorized to issue               securities consisting of Common Shares 
additional equity securities.                     or Preferred Shares, provided that the
                                                  total number of Shares issued does not 
                                                  exceed the authorized number of Shares or
                                                  Preferred Shares set forth in its Charter. 
                                                  AmREIT expects to raise additional
                                                  equity from time to time to increase its 
                                                  available capital for investment.
                                                                               
                                                  Unlike the Partnerships, AmREIT has 
                                                  substantial flexibility to raise equity,
                                                  through the sale of Shares or Preferred 
                                                  Shares, to finance its business and
                                                  affairs. AmREIT, through the issuance of 
                                                  new equity securities, may substantially 
                                                  expand its capital base to make new real 
                                                  estate investments.
       
                                      -163-

<PAGE>

       An  investment  in AmREIT  should  not be viewed  as an  investment  in a
specified pool of assets, but instead as an investment in an ongoing real estate
investment  business,  subject  to the  risks  associated  with  a  real  estate
portfolio  that is  expected  to  change  from  time to time.  The  issuance  of
additional equity securities by AmREIT will dilute the interests of shareholders
if sold at prices below their fair market value.

                               Borrowing Policies

None of the Partnerships were           or Preferred Shares, provided that the
authorized to borrow funds for          AmREIT is permitted to borrow, on
the acquisition of their portfolio.     a secured or unsecured basis, funds 
                                        to finance its business.                                                       
 
       In  conducting  its  business,  AmREIT  may  borrow  funds to the  extent
believed appropriate. It is expected that AmREIT will be more leveraged than the
Partnerships,  some  of  which  have  not  incurred  significant  borrowings  in
comparison  to the  overall  value of their  assets.  Borrowing  funds may allow
AmREIT to  substantially  expand its asset  base,  but  likewise  will  increase
AmREIT's risks due to its leveraged investments.


</TABLE>
<TABLE>
<CAPTION>


                  Restrictions upon Related Party Transactions

<S>                                          <C>
In varying degrees, each of the              Maryland law allows AmREIT to engage 
Partnership Agreements restricts the         in transactions with directors, or 
applicable Partnership from entering         other persons a director is directly 
into a variety of business transactions      or indirectly interested in or 
with the general partners and their          connected with, as a trustee, partner,
Affiliates. Since each of the Partnership    trust manager, shareholder, member, 
Agreements may be amended by a majority      employee, officer or agent of such other
vote of Limited Partners, it is possible     persons. Its Bylaws prohibit AmREIT 
to amend the Partnership Agreement to        persons. Its Bylaws prohibit AmREIT 
authorize any transaction with the           from entering into a transaction with 
general partners and affiliates.             any of the interested parties unless the 
                                             terms and conditions of such transaction 
                                             have been disclosed to AmREIT directors 
                                             and approved by a majority of directors 
                                             not otherwise interested in the matter  
                                             (including a majority of Independent    
                                             Directors) or has been disclosed in     
                                             reasonable detail to the shareholders, 
                                             and approved by holders of a majority 
                                             of Shares then outstanding or entitled 
                                             to vote thereon.
              
Except for transactions specifically         Maryland law allows AmREIT to enter
approved in the Partnership Agreements,      into transactions with interested 

                                     -164-

<PAGE>

the Partnerships are, to varying degrees,    into transactions with interested 
not authorized to enter into transactions    parties, such as directors, officers,
with the general partners and their          parties, such as directors, officers,
affiliates without Limited Partner           significant shareholders and Affiliates
approval.                                    thereof, but such transactions must be 
                                             approved by a majority of AmREIT 
                                             directors not interested in the matter 
                                             provided that they have determined the 
                                             transaction to be fair, competitive and 
                                             commercially reasonable. Since neither 
                                             the Bylaws nor the Charter require the 
                                             approval of shareholders for entering 
                                             into transactions with interested parties, 
                                             it may be easier for AmREIT to enter into 
                                             such transactions than it would be for the 
                                             Partnerships, where Limited Partner
                                             approval for such transactions is mandated.
 
</TABLE>

<TABLE>
<CAPTION>
    
                      Management Control and Responsibility

<S>                                          <C>                             
Under each of the Partnership Agreements,    The Board of Directors will have  
the general partners are, subject to         exclusive control over AmREIT's business 
certain narrow limitations, vested with      and affairs subject only to the restrictions 
all management authority to conduct the      in its Charger and the Bylaws.  Shareholders
business of the Partnership, including       have the right to elect members of the Board  
authority and responsibility for             of Directors. AmREIT directors are required
overseeing all executive, supervisory        to act in good faith and exercise care in 
and administrative services rendered to      conducting AmREIT's affairs. See "FIDUCIARY 
the Partnership. The general partners        RESPONSIBILITY --Directors and Officers of
have the right to continue to serve in       AmREIT."
such capacities unless removed by a 
majority vote of Limited Partners. Limited
Partners have no right to participate in 
the management and control of the
Partnership and have no voice in its 
affairs except for certain limited matters
that must be submitted to a vote of the 
Limited Partners under the terms of the
Partnership Agreements or as required by 
law. See "VOTING RIGHTS" below. The
general partners are accountable as 
fiduciaries to the Partnerships and are
required to exercise good faith and 
integrity in their dealings in conducting
the Partnership's affairs. See "FIDUCIARY 
RESPONSIBILITY -- general partners of
the Partnerships."

</TABLE>

                                     -165-

<PAGE>

       Shareholders will have greater control over management of AmREIT than the
Limited Partners have over the  Partnerships  because AmREIT Board is elected by
the Shareholders. The general partners do not need to seek re-election annually,
but instead serve unless removed by an affirmative vote of the Limited Partners,
which is generally regarded as an extraordinary  event only appropriate in cases
of mismanagement and changes in control due to shifts in the ownership of Units.

<TABLE>
<CAPTION>

                    Management Liability and Indemnification

<S>                                          <C>
As a matter of state law, the general        AmREIT's Charter and Maryland state  
partners have liability for the payment      law provide broad indemnification rights
of Partnership obligations and debts         to directors and officers who act in good 
unless limitations upon such liability       faith, and in a manner reasonably believed 
are expressly stated in the obligation.      to be in or not opposed to the best  
Each of the Partnership Agreements           interests of AmREIT and, with respect to
provides generally that neither general      criminal actions or proceedings, without
partners nor any of their affiliates         reasonable cause to believe their conduct 
performing services on behalf of the         was unlawful. In addition, the Charter 
Partnership will be liable to the            indemnifies directors and officers against
Partnership or its Limited Partners for      amounts paid in settlement, authorizes AmREIT
any act or omission performed in good        to advance expenses incurred in defense upon 
faith pursuant to authority granted by       AmREIT's receipt of an appropriate undertaking
the Partnership Agreement, and in a          to repay such amounts if appropriate, and 
manner reasonably believed to be within      authorizes AmREIT to carry insurance for the 
the scope of the authority granted and in    benefit of its offices and trust managers even 
the best interest of the Partnerships,       for matters as to which such persons are not 
provided that such act or omission did not   entitled to indemnification. See "FIDUCIARY
constitute fraud, misconduct, bad faith or   RESPONSIBILITY." Through the Merger, AmREIT 
negligence. In addition, the Partnership     will be assuming all existing and contingent 
Agreements indemnify the general partners    liabilities of the Participating Partnerships, 
and their affiliates for liability, loss,    including their obligations to indemnify the
damage, cost and expenses, including         general partners and others for litigation 
attorneys' fees, incurred by them in         expenses that might be incurred by them for
conducting the Partnerships' business,       serving as general partners of the Partnerships
except in events such as fraud,              or for sponsoring the Merger. Although the
misconduct, bad faith or negligence. To      standards are expressed somewhat differently,    
varying degrees, the general partners of     there are limitations similar to those on the 
each of the Partnerships have limited        general partners of the Partnerships upon the
liability to the Partnership for acts of     liability and indemnification of the directors
omissions undertaken by them when            and officers of AmREIT. 
in good faith, in a manner reasonably 
performed believed to be within the scope 
of their authority and in the best 
interests of the Partnership. The general 
partners also have,  under specified 
circumstances, a right to be reimbursed 
for liability, loss, damage, costs and 
expenses incurred by them by virtue of 
serving as general partners.

                                     -166-

<PAGE>

       AmREIT  believes  that the  scope of the  liability  and  indemnification
provisions in AmREIT's governing  documents  provides  protection against claims
for  personal  liability  against  AmREIT's  directors  and  officers  which  is
comparable  to,  though not  identical  with,  the  protections  afforded to the
general partners and their affiliates under the Partnership Agreements.  Through
the  Merger,  AmREIT  will  be  assuming  all of  the  existing  and  contingent
liabilities of the  Participating  Partnerships,  including their obligations to
indemnify the general partners and other persons.


</TABLE>
<TABLE>
<CAPTION>

                            Anti-takeover Provisions

<S>                                          <C>
Changes in management can be effected        The Charter and Bylaws contain a number 
only by removal of the general partners,     of provisions that might have the effect
which action requires a majority vote of     of entrenching current management and 
Limited Partners. Due to transfer            delaying or discouraging a hostile
restrictions in the Partnership Agreements,  takeover of AmREIT. These provisions  
the general partners may restrict            include, among others, the following:
transfers of the Units and, in particular, 
affect whether the transferees have voting   (a) the power of AmREIT's directors to 
rights. Of particular significance is        issue 10,000,000 Preferred Shares, with
that an assignee of a Unit may not become    such rights and preferences as determined 
a substitute Limited Partner, entitling      by AmREIT directors;
him to vote on matters that may be 
submitted to the Limited Partners for        (b) the power of AmREIT's directors to 
approval, unless such substitution is        stop transfers and/or redeem Shares
consented to by the general partners,        under the following conditions: from 
which consent, in the general partners'      any shareholder who owns, directly or 
absolute discretion, may be withheld.        any shareholder who owns, directly or 
The general partners may exercise this       indirectly, 9.8% or more of the
right of approval to deter, delay or         indirectly, 9.8% or more of the
hamper attempts by persons to acquire a      outstanding Shares, from any five or
majority interest of the Limited Partners.   fewer shareholders who own, directly or
                                             indirectly, more than 50% of the 
                                             outstanding Shares, or from any other 
                                             Shareholder if AmREIT's directors 
                                             otherwise determine in good faith that 
                                             ownership of the outstanding Shares 
                                             has or may become concentrated to an
                                             extent that may prevent AmREIT from 
                                             qualifying as a REIT under the Code. 
                                             Any Shares transferred in violation of 
                                             this restriction become "Excess Shares," 
                                             
                                     -167-

<PAGE>

                                             with no voting or distribution rights.            
                                             AmREIT has the power to purchase or 
                                             direct the sale of such Excess Shares, 
                                             with the sale proceeds being paid to 
                                             the former owner;
              
                                             (c) directors remain in office unless 
                                             removed by the shareholders or if another
                                             nominee for director receives the vote of 
                                             a majority of the outstanding Shares.
                                             directors remain on the Board regardless 
                                             of whether they receive a vote of the
                                             majority of the outstanding Shares at 
                                             AmREIT's annual meeting; and
                                                                               
                                             (d) the requirement that, except in 
                                             certain circumstances, certain "business
                                             combinations" (as defined therein) between 
                                             AmREIT and a "related person" (as
                                             also defined therein, generally a person 
                                             or entity which owns more than 50% of
                                             the outstanding shares of AmREIT) be 
                                             approved by the affirmative vote of the
                                             holders of 80% of the outstanding Shares 
                                             and Preferred Shares, including the vote 
                                             of the holders of not less than 50% of 
                                             the Shares and Preferred Shares not
                                             owned by the related person. The Charter 
                                             is designed to prevent a purchaser from
                                             utilizing two-tier pricing and similar 
                                             tactics in an attempted takeover of
                                             AmREIT, and it may have the overall effect 
                                             of making it more difficult to acquire and 
                                             exercise control of AmREIT. In very general 
                                             terms, the fair price provision requires 
                                             that unless a potential purchaser were 
                                             willing to purchase 80% of the outstanding 
                                             shares of AmREIT as the first step in a 
                                             business combination (or unless a potential 
                                             purchaser were assured of obtaining the
                                             affirmative votes of at least 80% of AmREIT's 
                                             outstanding shares), the purchaser would be 
                                             required either to negotiate with AmREIT 
                                             directors and offer terms acceptable to them 
                                             or to abandon the proposed business 
                                             combination. The Charter may provide AmREIT 
                                             directors with enhanced ability to block any 

                                     -168-

<PAGE>

                                             proposed acquisition of AmREIT and to retain 
                                             their positions in the event of a takeover bid 
                                             and may require a related person to pay a 
                                             higher price for shares or structure his, her 
                                             or its transaction differently than would be 
                                             the case in the absence of the Fair Price 
                                             provision. Although it may, under certain
                                             circumstances, have the effect of 
                                             discouraging unilateral tender offers or other
                                             takeover proposals and enhance the ability of 
                                             AmREIT directors to retain their positions in 
                                             the event of a takeover bid, the business 
                                             combination provision in the Charter assures, 
                                             to some degree, fair treatment of all 
                                             shareholders in the event of a two-step 
                                             takeover attempt.

</TABLE>

       Certain  provisions of the governing  documents of the  Partnerships  and
AmREIT could be used to deter attempts to obtain control of the Partnerships and
AmREIT  in  transactions  not  approved  by  the  general  partners  and  AmREIT
directors,  respectively.  When  and if the  Shares  are  traded  on a  national
securities  system there will be a greater  likelihood  of changes in control in
the case of AmREIT,  notwithstanding  those provisions that might be employed by
the AmREIT Board to resist efforts to change control.

<TABLE>
<CAPTION>

                                  Voting Rights

<S>                                          <C>
Limited Partners by a majority vote          Shareholders are entitled to elect the 
may, without the concurrence of the          AmREIT Board at each annual meeting.
general partners, amend the Partnership      However, directors remain in office      
Agreement, dissolve the Partnership,         even if they do not receive the vote         
remove and/or elect a general partner,       of the holders of a majority of the
and approve or disapprove the sale of all    outstanding Shares unless another 
or substantially all of the Partnership's    nominee for his seat receives such
assets. Limited Partners may not exercise    a vote.
these rights in any way to extend the term 
of the Partnership, change the Partnership   The Charter grants Shareholders the  
to a general partnership, change the         non-exclusive right, with approval of 
limited liability to the Limited Partners    the directors, to amend the Charter 
or affect the status of the Partnership      or without Board approval, to amend
for federal income tax purposes.             the Bylaws, dissolve AmREIT, vote to 
Furthermore,  the Partnerships cannot        remove members of the Board of Directors,
change the allocations of income, losses     and approve or disapprove the sale of
and cash distributions or the powers,        substantially all of AmREIT's assets. In 
rights and duties of the general partners    addition, certain other actions may not

                                     -169-

<PAGE>

without the consent of the general           be taken by the directors without the
partners.                                    approval of Shareholders, such as, in 
                                             general, any merger or consolidation of 
                                             AmREIT with or into a corporation, 
                                             limited partnership, limited liability 
                                             company or participation in a share 
                                             exchange transaction; or any business 
                                             combination, as defined, with an 
                                             interested stockholder, as defined. The 
                                             Charter requires any such actions to be 
                                             approved by a Majority Vote of the 
                                             Shareholders.

</TABLE>

       Shareholders  have broader voting rights (i.e., the right to elect AmREIT
directors  at each  annual  meeting)  than those  currently  afforded to Limited
Partners.

<TABLE>
<CAPTION>

                         Limited Liability of Investors

<S>                                          <C>
Under each of the Partnership Agreements     Under Maryland law, shareholders will 
and applicable state law, the liability      not be liable for AmREIT's debts or
of Limited Partners for the Partnership's    obligations. The Shares, upon issuance, 
debts and obligations is generally           will be fully paid and nonassessable.
limited to the amount of their investment 
in the Partnership, together with an
interest in undistributed income, if 
any. The Units are fully paid and
nonassessable.
                                                                               
       The limitation on personal liability of Shareholders is substantially the
same as that of Limited Partners in the Partnerships.

                            Review of Investor Lists

Generally speaking, Limited Partners         A Shareholder is entitled, upon 
of each of the Partnerships are              written demand, to inspect and copy 
entitled to request copies of investor       the share records of AmREIT, at any 
lists showing the names and addresses        time during usual business hours, for
of all General and Limited Partners. The     a purpose reasonably related to his  
right to receive such investor lists may     interest as a Shareholder.
be conditioned upon the Limited Partners' 
payment of the cost of duplication and a
showing that the request is for a reasonable 
purpose. Reasonable requests would
include requests for investor lists for 
the purpose of opposing the Merger.

</TABLE>


                                     -170-

<PAGE>

      The right of Shareholders to review investor lists is  substantially  the
same as the right afforded Limited Partners.

<TABLE>
<CAPTION>

                          Taxation of Taxable Investors

<S>                                          <C>
Income or loss earned by each of the         If AmREIT qualifies as a REIT (and  
Partnerships, is not taxed at the            AmREIT intends to conduct its business 
partnership level. Limited Partners          to so qualify), AmREIT generally is 
are required to report their allocable       permitted to deduct distributions to  
share of Partnership income and loss on      its Shareholders, which effectively  
their respective tax returns. Income and     reduces or eliminates the "double
loss from a Partnership generally            taxation" (at the corporate and 
constitute "passive" income and loss,        Shareholder levels) that typically  
which can generally offset "passive"         results when a corporation earns income 
income and loss from other investments.      and distributes that income to
Due to depreciation and other non cash       Shareholders in the form of dividends. 
items, cash distributions are not            Shareholders will only recognize income      
generally equivalent to the income and       on amounts actually distributed by AmREIT. 
loss allocated to Limited Partners. During   Dividends received by Shareholders from
operations, such cash distributions are      AmREIT generally will constitute portfolio 
partially sheltered but, if the properties   income; which cannot offset "passive" income
retain their value or appreciate, gain       and loss from other investments. Losses 
upon liquidation of the asset will exceed    and credits generated within AmREIT, however, 
the cash distributions available to          do not pass through to the Shareholders.
Limited Partners. After the end of each      Because the amount of distributions required 
fiscal year, Limited Partners receive        to be made by the Company for purposes of 
annual Schedule K-1 forms showing their      maintaining its REIT characterization is 
allocable share of Partnership income        determined based on a percentage of taxable
and loss for inclusion on their federal      determined based on a percentage of taxable
income tax returns.                          income (calculated with depreciation
                                             deductions, excluding any net capital gains 
                                             and prior to payment of any dividends) the 
                                             amount of distributions required to be made 
                                             by AmREIT may be less than the distributions 
                                             made by the Partnerships.  After the end of 
                                             the Company's calendar year, Shareholders 
                                             should receive a Form 1099-DIV used by 
                                             corporations to report their dividend 
                                             income.

</TABLE>

       Each of the Partnerships is a pass-through  entity, whose income and loss
is not taxed at the entity level but instead  allocated  directly to the general
partners  and Limited  Partners.  Limited  Partners  are taxed on income or loss
allocated  to them,  whether or not cash  distributions  are made to the Limited
Partners.  In  contrast,  AmREIT  intends to qualify as a REIT,  allowing  it to
deduct dividends paid to its  Shareholders.  To the extent AmREIT has net income
(after taking into account the dividends  paid  deduction),  such income will be
taxed at AmREIT's level at the standard  corporate tax rates.  Dividends paid to
Shareholders will constitute portfolio income and not passive income.

                                     -171-

<PAGE>

<TABLE>
<CAPTION>
                        Taxation of Tax-exempt Investors

<S>                                          <C>
Income or loss earned by each of the         The IRS has ruled that income 
Partnerships is generally treated as         attributable to an investment in a
UBTI unless the type of income               REIT will not constitute UBTI to
generated by the Partnership would           certain tax-exempt investors as long 
constitute qualified rental income or        as such investor does not hold its
other specifically excluded types of         shares subject to acquisition
income. For Partnership income to be         indebtedness. Accordingly, dividends
characterized as rental income, the          received from AmREIT by tax-exempt
Partnership could not provide services       Shareholders should not constitute 
to tenants that are considered other         UBTI if such Shareholders did not 
than those usually or customarily rendered   finance the acquisition of their
in connection with the rental of rooms for   Shares. The amount of dividends
occupancy only. Because of the inherently    paid to tax-exempt Shareholders may 
factual nature of this issue, it is          be less than the distributions made 
uncertain whether the income received by     to such entities from their respective
the Partnerships in connection with the      Partnership because of the REIT
leasing of its Properties constitutes        requirement that distributions be
rental income for these UBTI purposes.       based on a percentage of REIT taxable
Accordingly, there is risk that the          income.
Partnership's income could be treated as 
UBTI for tax-exempt Limited Partners.

A tax-exempt entity is treated as 
owning and carrying on the business 
activity conducted by a partnership 
in which such entity owns an interest. 
Accordingly, to the extent a tax-exempt 
Limited Partner owns an interest in a 
Partnership, the income received by 
such Partnership must not constitute 
UBTI in order for the tax-exempt 
Limited Partner to avoid taxation.
                                            
                              Distribution Policies

The Partnership Agreement of each            None of AmREIT's governing documents
Partnership requires that net cash           mandate the payment of distributions
from operations must be distributed          to Shareholders. Distributions by 
quarterly to partners. Further, each         AmREIT will be determined by AmREIT 
Partnership Agreement would require          directors and will be dependent upon
that net proceeds obtained from the          a number of factors, including the 

                                     -172-

<PAGE>

sale or refinancing of properties be         federal income tax requirement that a
distributed to partners, rather than         REIT must distribute annually at least      
being retained by the applicable             95% of its taxable income. Although 
Partnership for reinvestment or              AmREIT has not made distributions to 
working capital. See "MARKET PRICES          Shareholders for some time, it intends     
AND DISTRIBUTIONS -- Partnership             to make regular quarterly distributions
Distributions" for a more detailed           in the future when it has sufficient 
history of the distributions paid            cash from operations. See "MARKET 
by the Partnerships to their                 PRICES AND DISTRIBUTIONS -- Distribution" 
respective partners.                         for a more detailed discussion of 
                                             AmREIT's distribution history. It is 
                                             the policy of AmREIT to retain proceeds      
                                             from the sale, financing or refinancing 
                                             of properties for reinvestment in new 
                                             properties or for working capital purposes.

</TABLE>

       Limited Partners  participating in the Merger will experience substantial
differences  in the  payment  of  distributions  as  Shareholders  of  AmREIT in
comparison  to owning  Units in the  Partnerships.  Rather  than  owning  equity
interests in an entity whose governing  instruments  require the distribution of
net cash from operations and the net proceeds or refinancing of properties, they
will  own  Shares  in  an  entity  whose  governing  documents  do  not  require
distributions under similar circumstances, with the payment of such distribution
being subject to the discretion of AmREIT's Board of Directors.  Further, unlike
the  Partnerships,   which  must  distribute  net  proceeds  from  the  sale  or
refinancing  of properties,  AmREIT  currently does not intend to distribute the
net proceeds resulting from the sale or refinancing of properties, but rather to
use such  proceeds  to acquire  additional  properties  or for  working  capital
purposes.  See "RISK  FACTORS -- Potential  Changes in  Distribution  Levels for
Limited Partners."

<TABLE>
<CAPTION>


                Comparative Compensation, Fees and Distributions

<S>                                          <C>
The Partnerships pay or may be               The right to compensation for
required to pay the following                services performed as an employee 
compensation to the General                  of AmREIT. See "AMREIT AND ITS 
Partner or his Affiliates:                   BUSINESS -- Executive Compensation."

  Property management fees of                   Distributions with respect to
  up to 3% of revenues per annum.               AmREIT shares owned by the General   
                                                Partner or his Affiliates (including
  Management and administrative                 shares received in the Merger) on the
  reimbursements which have                     same basis as the other shareholders.       
  historically equaled 3% to 
  6% of rental revenues per annum.

                                     -173-

<PAGE>

  Acquisition Fees and Expenses 
  upon the acquisition of properties 
  not to exceed 6.5% of the contract 
  price of the property. Leasing fees 
  at competitive rates if and when 
  properties are leased or released.

  Disposition fee of 3% of the 
  disposition price of the property or, 
  if less, one-half of the Competitive 
  Real Estate Commission, the payment 
  of which, except in the case of Fund 
  XII, Fund VIII and Fund Gdyr, is 
  conditioned upon Limited Partners 
  first receiving a specified minimum 
  cumulative return, which condition 
  will not be satisfied for any 
  Partnerships by the Merger.

  A promotional interest from 10% 
  to 25% of the net proceeds from 
  the sale of Partnership property, 
  the payment of which, in the case of 
  each Partnership, is conditioned upon 
  the Limited Partners first receiving 
  a specified minimum cumulative return, 
  which condition will not be satisfied 
  for any Partnership by the Merger.

  The right to receive distributions
  equal to 1% of cashflow from operations 
  and 1% of net proceeds from the sale or 
  disposition of Partnership property, the
  payment of which with respect to net 
  proceeds from the sale of property is
  (except in Fund III, Fund IV, Fund V 
  and Fund VI), conditioned upon the Limited
  Partners first receiving a specified 
  minimum cumulative return, which condition
  will not be satisfied for any Partnership 
  by the Merger.
 
</TABLE>

                                     -174-

<PAGE>

       The foregoing is intended to provide  Limited  Partners with a comparison
of  the  compensation,   fees  and   distributions   currently  payable  by  the
Partnerships to the General Partner and AmREIT and the  compensation  payable by
AmREIT to the General Partner and his Affiliates after the Merger. If the Merger
is   consummated,   the  General   Partner  and  his  Affiliates   will  receive
distributions  on Shares they  receive in  exchange  for their  General  Partner
interests (in the case of Fund III, Fund IV, Fund V and Fund VI).

       The General  Partner  believes  that any  conflicts  that may have arisen
between his  interests  and those of his  Affiliates  and the  interests  of the
Limited Partners in connection with the Merger in regard to the compensation and
fees the general  partners,  and  payable to him by AmREIT  after the Merger are
insignificant  because such  compensation  in  connection  with the  management,
administration  and operation of the Partnerships is currently payable to AmREIT
or its  Affiliates.  Moreover,  the General  Partner's  interest in  Partnership
cashflow from  operations and property  dispositions,  which will be lost in the
Merger,  is  a  negative  factor  of  the  Merger  from  the  General  Partner's
standpoint.

                      COMPARISON OF UNITS, SHARES AND NOTES

       The following  compares  certain of the  investment  attributes and legal
status rights  associated with the ownership of Units, the Shares comprising the
Units and Notes.

<TABLE>
<CAPTION>

                                                 Legal Rights

                                     -175-

<PAGE>

======================================== ===================================== =====================================
                 UNITS                                  SHARES                                NOTES
======================================== ===================================== =====================================

<S>                                      <C>                                   <C>
The    Units   of   each    Partnership  The   Shares    constitute    equity  The  Notes  will be  unsecured  debt
constitute  equity interests  entitling  interest     in     AmREIT.     Each  obligations   of   AmREIT,    issued
each  Limited  Partner  to his pro rata  Shareholder  will be entitled to his  pursuant  to  the  Loan   Agreement.
share  of cash  distributions.  Each of  pro  rata  share  of  the  dividends  The Notes  will bear  interest  at a
the  Partnership  Agreements  specifies  made  with  respect  to  the  Common  fixed  rate of 6.0%  per  annum  and
how    the    cash     available    for  Stock. The dividends  payable to the  will  mature   approximately   seven
distribution,   whether   arising  from  Shareholders   are  not   fixed   in  years   after  the   Closing   Date.
operations,  sales or refinancings,  is  amount  and are only paid if, as and  Prior   to    maturity,    quarterly
to be shared among the General  Partner  when  declared by AmREIT's  Board of  installments  of  accrued   interest
and     Limited      Partners.      The  Directors.    AmREIT's    Board   of  will be paid to  Noteholders  on the
distributions  payable  to the  Limited  Directors   adopted   a  policy   of  first  day of each  January,  April,
Partners  are not fixed in  amount  and  reinvesting  available cash flow and  July and October,  continuing  until
depend upon the  operating  results and  does  not  intend  to pay  dividends  the entire  interest  and  principal
net   sale  or   refinancing   proceeds  with respect to the Shares.           of each  Note is paid in  full.  The
available  from the  disposition of the                                        unpaid  principal  balance  and  all
Partnership's assets.                                                          accrued  but unpaid  interest  shall
                                                                               be paid to Noteholders upon the date 
                                                                               of maturity of the Notes. AmREIT 
                                                                               reserves the right to redeem the Notes              
                                                                               without a premium. A failure to make 
                                                                               principal and (subject to a 30-day 
                                                                               grace period) interest payments when 
                                                                               due constitutes an event of default 
                                                                               under the Notes, allowing the 
                                                                               Noteholders of more than 50% in 
                                                                               principal amount of the Notes then
                                                                               outstanding to declare the outstanding 
                                                                               principal amount of the Notes, plus
                                                                               accrued but unpaid interest, to be 
                                                                               immediately due and payable.

</TABLE>

       Both the  Units and  Shares  represent  equity  interests  entitling  the
holders thereof to participate in the earnings of the  Partnerships  and AmREIT,

                                     -176-

<PAGE>

respectively.  Distributions and dividends payable with respect to the Units and
Shares depend upon the performance of the Partnerships and AmREIT, respectively.
In contrast,  the Notes  constitute  unsecured  debt  obligations  providing for
variable payments of interest and a lump sum payment at maturity.

<TABLE>
<CAPTION>

                                         Issuance of Additional Securities

======================================== ======================================  ====================================
                 UNITS                                  SHARES                                 NOTES
======================================== ======================================  ====================================

<S>                                      <C>                                     <C>
Since the  Partnerships  are not         The Board of  Directors  may,  in its   Since the Notes  are  debt  
authorized to issue additional equity    discretion, issue additional  shares    obligations  of AmREIT,  their  
securities,  there can be no dilution    of Common Stock or  Preferred  Stock    payment has priority  over 
of the distributive  share  of the       with  such  powers,  preferences  and   dividends  or distributions payable 
Limited Partners of cash available for   rights as the Board of Directors may    to the  Shareholders  or holders of  
distribution.                            at the time designate. The issuance     AmREIT's common or preferred
                                         of additional  shares of Common Stock   stock.  As  unsecured   obligations
                                         or   Preferred   Stock,   beyond  the   of   AmREIT,   the  Notes  have  no
                                         Shares to be  issued  in the  Merger,   priority over other  unsubordinated
                                         may  result  in the  dilution  of the   and  unsecured  AmREIT  debt  as to
                                         interests  of  the  Shareholders.  In   the  net  liquidation  proceeds  of
                                         addition,  Shares of Preferred  Stock   any of AmREIT's  assets.  There are
                                         could   be   issued   with    powers,   no   restrictions   upon   AmREIT's
                                         preferences   and  rights   adversely   authority   to   grant   mortgages,
                                         affecting   the   holders  of  Common   liens or other  security  interests
                                         Stock.                                  in  AmREIT's   real  and   personal
                                                                                 property contained in the Notes; and 
                                                                                 such security interests, if granted,    
                                                                                 would permit the holders thereof to     
                                                                                 have a priority claim against such 
                                                                                 collateral in the event the secured 
                                                                                 obligations were in default, or upon 
                                                                                 the bankruptcy or insolvency of AmREIT.

</TABLE>

       The Units are not subject to  dilution,  since the  Partnerships  are not
authorized to issue additional  equity  securities.  AmREIT may issue additional
shares of  Common  Stock  and  shares of  Preferred  Stock  with  priorities  or

                                     -177-

<PAGE>

preferences with respect to dividends and liquidation  proceeds.  Payment of the
Notes will have priority over distributions to the Shares of any class of equity
securities  that  might be issued by  AmREIT.  Since  the  Notes  are,  however,
unsecured  obligations,  any senior secured  obligations  issued by AmREIT would
have prior claims against the collateral  given for security in the event AmREIT
defaults in the payments of those secured obligations, or upon the bankruptcy or
insolvency of AmREIT.

<TABLE>
<CAPTION>

                                                      Liquidity
======================================== ===================================== =====================================
                 UNITS                                  SHARES                                NOTES
======================================== ===================================== =====================================

<S>                                      <C>                                   <C>
The  transfer  of the Units is  subject  The    Shares    will   be    freely  The    Notes    will    be    freely
to a number of restrictions  imposed by  transferable.    AmREIT   does   not  transferable.  AmREIT  will not seek
the Partnership  Agreements,  which are  intend  to apply to list the  Shares  to  list  the  Notes  on a  national
designed  primarily to preserve the tax  immediately  upon   consummation  of  securities   exchange.   There  will
status   of   the   Partnership   as  a  the  Merger.  There is no  assurance  not be a  regular  secondary  market
"partnership"   under  the   Code.   No  as to when and if  AmREIT  will list  for the  Notes.  See  "THE  MERGER -
transferee  of a Unit has the  right to  the  Common   Shares  on  any  other  Background on the Merger."
become  a  substitute  Limited  Partner  national  exchange  or  be  able  to
(entitling   such  person  to  vote  on  establish  a  secondary  market  for
matters  submitted  to a  vote  of  the  the  Common  Shares.  Moreover,  the
Limited Partners)  unless,  among other  breadth and  strength of this market
things,  such  substitution is approved  will   depend   upon,   among  other
by the  General  Partner.  In  view  of  things,   the   number   of   Shares
the foregoing,  no secondary market for  outstanding,    AmREIT's   financial
the  Units  is   available.   See  "THE  results and  prospects,  the general
MERGER - Background on the Merger."      investment   interest  in  companies
                                         like   AmREIT   and   the   relative
                                         attractiveness  of  AmREIT's  yields
                                         compared  to  those  of  alternative
                                         investments.   See  "THE   MERGER  -
                                         Background on the Merger."

</TABLE>

       One of the  primary  objectives  of the  Merger is to  provide  increased
liquidity to the Limited Partners.  The Shares, while freely transferable,  will
not initially be listed on a national securities  exchange.  The breadth of this
market cannot yet be determined. There will be no market for the Notes.
There is no secondary market for the Units.

                                     -178-

<PAGE>

<TABLE>
<CAPTION>

                                           Taxation of Taxable Investors
======================================== ===================================== =====================================
              UNITS                                  SHARES                                NOTES
======================================== ===================================== =====================================
<S>                                      <C>                                   <C>
Income   or   loss   earned   by   each  As  a  corporation,  AmREIT  is  not  Interest  payments made on the Notes
Partnership   is  not   taxed   at  the  permitted  to  deduct  distributions  will  constitute  portfolio  income,
Partnership  level.   Limited  Partners  (dividends)  to  its   Shareholders,  which  cannot  offset  passive  loss
must report  their  allocable  share of  which  effectively   equals  "double  from  other  investments.  After the
Partnership  income  and  loss on their  taxation"   (at  the  corporate  and  end    of    each    fiscal    year,
respective  tax  returns.   Partnership  shareholder  levels)  of  income  it  Noteholders    will   receive   from
income  and loss  generally  constitute  earns   and   distributes   to   its  AmREIT  IRS  Form  1099-INT  to show
"passive"  income  and loss,  which can  Shareholders    in   the   form   of  the  Noteholders  interest  payments
generally  offset  passive  income  and  dividends.     Shareholders    would  during  the  prior   calendar  year.
loss  from  other  investments.  For  a  recognize   income  on  any   amount  See  "MATERIAL  FEDERAL  INCOME  TAX
definition  of  "passive"   income  and  actually   distributed   by  AmREIT.  ASPECTS."
loss, see "Material  Federal Income Tax  Any     dividends     received    by
Aspects."  Due  to   depreciation   and  Shareholders  from AmREIT  generally
other     noncash      items,      cash  will  constitute  portfolio  income,
distributions    are   not    generally  which cannot offset  passive  income
equivalent   to  the  income  and  loss  and  loss  from  other  investments.
allocated to Limited  Partners.  During  Losses and credits  generated within
operations,  such cash distributions to  AmREIT  do  not  pass   through  the
Limited   Partners   may  be  partially  Shareholders.   After   the  end  of
sheltered   from  taxes,   but  tax  on  AmREIT's        calendar       year,
future   gain    resulting   from   the  Shareholders  will  receive IRS Form
disposition  of  property  will  offset  1099-DIV  used  by  corporations  to
any taxes previously  sheltered.  After  report  any  dividend  income.   See
the end of each  fiscal  year,  Limited  "MATERIAL    FEDERAL    INCOME   TAX
Partners  receive  annual  Schedule K-1  ASPECTS."
forms showing their  allocable share of
Partnership   income   and   loss   for
inclusion on their  federal  income tax
returns.

</TABLE>

                       Taxation of Distributions/Dividends

                                     -179-

<PAGE>

       Each of the Partnerships is a pass-through  entity, whose income and loss
are not taxed at the entity  level but  instead  are  allocated  directly to the
Partners.  Limited  Partners  are  taxed on income  or loss  allocated  to them,
whether or not cash distributions are made to the Limited Partners. In contrast,
AmREIT,  as a  corporation,  is not  allowed  to  deduct  dividends  paid to its
Shareholders.  To the extent AmREIT has net income, such income will be taxed at
the standard  corporate tax rates.  Any  dividends  paid to  Shareholders  would
constitute  portfolio income and not passive income.  Noteholders will recognize
portfolio income on the interest payments received on the Notes.

<TABLE>
<CAPTION>


                                         Taxation of Tax-Exempt Investors
======================================== ===================================== =====================================
                 UNITS                                  SHARES                                NOTES
======================================== ===================================== =====================================
<S>                                      <C>                                   <C>

Income  or loss  earned  by each of the  Dividends  received  from  AmREIT by  Interest  income received by certain
Partnerships  is  generally  treated as  Tax-Exempt  Shareholders  should not  tax-exempt    investors    receiving
UBTI.                                    constitute      UBTI     if     such  Notes  in  the  Merger  will  not be
                                         Shareholders are not dealers and      characterized as UBTI so long as
                                         did not debt-finance the the          tax-exempt investor does not
                                         acquisition of their Shares. See      hold its Notes as a dealer under
                                         "MATERIAL FEDERAL INCOME TAX          Code Section 512(b)(5)(B) or
                                         ASPECTS."                             subject to acquisition
                                                                               indebtedness.  See "MATERIAL FEDERAL 
                                                                               INCOME TAX ASPECTS."

</TABLE>

       A  tax-exempt  entity is treated as owning and  carrying on the  business
activity  conducted  by a  partnership  in which such entity  owns an  interest.
Accordingly,  to the extent a Tax-Exempt  Limited  Partner owns an interest in a
Partnership,  the income received by such Partnership  would constitute UBTI and
would  generally  be  taxable  to  the  Tax-Exempt   Limited   Partner.   Income
attributable  to the  Shares is not UBTI,  subject to the  conditions  discussed
above.  Similarly,  interest  income and principal  payments  treated as taxable
income  received  under  the  Notes  are not  UBTI,  subject  to the  conditions
discussed above.

                                VOTING PROCEDURES

AmREIT Special Shareholders Meeting

       General.  Each copy of this  Prospectus  mailed to  holders  of Shares is
accompanied by a form of Proxy furnished in connection with the  solicitation of
Proxies by the Board for use at the AmREIT Special  Shareholders Meeting and any
adjournments  or  postponements  thereof.  The AmREIT Meeting is scheduled to be
held on December 11, 1998 at 10:00 a.m.,  Houston time, at Eight Greenway Plaza,

                                      -180

<PAGE>

Suite 824, Houston,  Texas 77046. Only holders of record of Shares on the Record
Date are entitled to receive notice of and to vote at the AmREIT Meeting. At the
AmREIT Meeting,  shareholders  will consider and vote upon a proposal to approve
the Merger Agreement and the Bylaw Amendment. See "The Merger."

       EACH  HOLDER  OF  SHARES  IS  REQUESTED  TO  COMPLETE,  DATE AND SIGN THE
ACCOMPANYING  AMREIT  PROXY AND RETURN IT  PROMPTLY  TO AMREIT IN THE  ENCLOSED,
POSTAGE-PAID  ENVELOPE OR BY FACSIMILE.  THE MERGER AND THE BYLAW AMENDMENT WILL
BE APPROVED IF THE MERGER  RECEIVES  THE  AFFIRMATIVE  VOTE OF A MAJORITY OF THE
SHARES ENTITLED TO VOTE AT THE AMREIT SPECIAL MEETING.

       Voting and  Revocation of Proxies.  Any holder of Shares who has executed
and  delivered a Proxy may revoke it at any time before it is voted by attending
and  voting in person at the  AmREIT  Meeting,  or by giving  written  notice of
revocation  or  submitting a signed Proxy  bearing a later date,  provided  such
notice or Proxy is actually  received by AmREIT prior to the vote.  Shareholders
may vote via facsimile by delivering the enclosed  AmREIT Proxy.  AmREIT Proxies
must be  returned to the  Transfer  Agent at 101 Barclay  Street,  New York,  NY
10286; Attention AmREIT Proxies, or by faxing their AmREIT Proxy to ___________.
Faxed  AmREIT  Proxies  will be  accepted  until  5:00 p.m.,  New York time,  on
December 10,  1998.  See  "CONSENT  AND PROXY  PROCEDURES  - The AmREIT  Special
Shareholders Meeting." A Proxy will not be revoked by the death or incapacity of
the shareholder executing it unless, before the Shares are voted, notice of such
death or  supervening  incapacity  is filed with the  Secretary  or other person
authorized to tabulate the votes on behalf of AmREIT.  The Shares represented by
properly  executed  Proxies  received  at or before the AmREIT  Meeting  and not
subsequently  revoked will be voted as directed by the  shareholders  submitting
such Proxies.  IF INSTRUCTIONS  ARE NOT GIVEN,  AMREIT PROXIES WILL BE VOTED FOR
APPROVAL OF THE MERGER  AGREEMENT  AND THE BYLAW  AMENDMENT AND WILL BE VOTED IN
THE DISCRETION OF THE PROXY HOLDERS ON ANY OTHER MATTERS PROPERLY  PRESENTED FOR
CONSIDERATION AT THE AMREIT MEETING OR ANY ADJOURNMENT THEREOF.  AmREIT's Bylaws
permit  the  holders  of a  majority  of the  Shares  represented  at the AmREIT
Meeting,  whether or not constituting a quorum, to adjourn the AmREIT Meeting or
any adjournment  thereof.  If necessary,  unless authority to do so is withheld,
the Proxy  holders  also may vote in favor of a proposal  to adjourn  the AmREIT
Meeting for any reason,  including to permit further  solicitation of Proxies in
order to obtain  sufficient votes to approve any of the matters being considered
at the AmREIT Meeting.  The persons named as Proxies will not vote Proxies which
are voted against the Merger in favor of adjourning the AmREIT Meeting.

       Solicitation of Proxies. AmREIT will bear the costs of soliciting Proxies
from its  shareholders.  In addition to use of the mails,  AmREIT Proxies may be
solicited  personally  or by telephone or facsimile by  Directors,  officers and
other  employees  of  AmREIT,  who will not be  specially  compensated  for such
solicitation activities. Arrangements will also be made with brokerage firms and

                                     -181-

<PAGE>

other  custodians,  nominees and  fiduciaries for the forwarding of solicitation
materials to the beneficial owners of Shares held of record by such persons, and
such persons will be reimbursed by AmREIT for their reasonable expenses incurred
in that effort.

       Vote Required. The Merger will be approved if it receives the affirmative
vote of a majority  of the Shares  entitled to vote at the AmREIT  Meeting.  The
holders of a majority of the Shares  entitled  to vote,  present in person or by
Proxy,  constitute  a quorum for purposes of the AmREIT  Meeting.  A holder of a
Share will be treated  as being  present at the AmREIT  Meeting if the holder of
such Share is (i) present in person at the meeting,  or (ii)  represented at the
meeting by a valid Proxy,  whether the instrument  granting such Proxy is marked
as casting a vote or abstaining, is left blank or does not empower such Proxy to
vote with respect to some or all matters to be voted upon at the AmREIT Meeting.
The  proposal  allowing  AmREIT to  postpone  or adjourn  the AmREIT  Meeting to
solicit additional votes will be approved if it receives the affirmative vote of
a majority of the votes cast at the AmREIT  Meeting,  whether or not a quorum is
present.  Abstentions and "broker non-votes" (where a nominee holding Shares for
a beneficial  owner has not received  voting  instructions  from the  beneficial
owner with respect to a  particular  matter and such nominee does not possess or
choose  to  exercise  discretionary  authority  with  respect  thereto)  will be
included  in the  determination  of the  number of Shares  present at the AmREIT
Meeting for quorum purposes. Abstentions and broker non-votes will have the same
effect as a vote  against  the Merger  proposal.  Failure to return the Proxy or
failure  to vote at the  AmREIT  Meeting  will  have the same  effect  as a vote
against the Merger proposal.

       Recommendation.   For  the  reasons  described  herein,  the  Independent
Directors approved the Merger Agreement and the Bylaw Amendment thereunder.  THE
INDEPENDENT  DIRECTORS BELIEVE THE TERMS OF THE MERGER AGREEMENT ARE FAIR FROM A
FINANCIAL  POINT OF VIEW TO THE  SHAREHOLDERS OF AMREIT AND IN THE BEST INTEREST
OF AMREIT AND ITS SHAREHOLDERS,  AND UNANIMOUSLY RECOMMEND THAT THE SHAREHOLDERS
VOTE FOR APPROVAL OF THE MERGER  AGREEMENT  AND THE ISSUANCE OF SHARES  PURSUANT
THERETO. In making their  recommendation,  the Independent Directors considered,
among other things,  the opinion of Bishop-Crown  that the  consideration  to be
paid by AmREIT  pursuant  to the Merger is fair to AmREIT  and its  Shareholders
from a financial  point of view.  See "THE MERGER  --Background  on the Merger,"
"--Independent  Directors' Reasons and  Recommendations  for the Merger" and "--
Fairness Opinions."

       Other  Matters.  AmREIT is unaware of any matter to be  presented  at the
Special  Shareholders  Meeting  other than the  proposal  to approve  the Merger
Agreement and the Bylaw Amendment and the issuance of Shares  thereunder and the
proposal to permit the postponement or adjournment of the AmREIT Meeting for any
reason, including to solicit additional votes.

Partnership Consent Procedures

                                      -182-

<PAGE>

       Acceptance and Tabulation of Partnership  Consents.  Limited  Partners of
record,  as of the close of business on the Record Date,  are entitled to submit
their vote on the  Merger and the  Partnership  Amendment  by timely  submitting
their  Partnership  Consent.  Partnership  Consents  submitted  by  the  Limited
Partners  will be received,  tabulated  and certified as to time of delivery and
vote  by  Service  Data  Corporation,  the  Partnership  Tabulation  Agent.  The
Partnership  Tabulation  Agent  is  independent  of and  unaffiliated  with  the
Partnerships and Partnership.

       Consents  submitted by Limited  Partners of Fund III, Fund IV, Fund V and
Fund VI will be promptly accepted and tabulated upon receipt. Consents submitted
by Limited  Partners of Fund VII, Fund VIII, Fund GdYr, Fund IX, Fund X and Fund
XI will not be accepted or tabulated  until the 16th day  following  the date of
this  Prospectus.  Consents  received prior to such time will,  subject to prior
withdrawal, be accepted and tabulated on and after such date.

       Partnership Consent Solicitation Periods. This Prospectus,  together with
the Letter of Instructions,  the Partnership  Consent and any other solicitation
materials which may be distributed to Limited  Partners by the General  Partner,
constitute the  Solicitation  Materials  distributed to the Limited  Partners to
obtain  their votes  (consents)  for their  Partnership's  participation  in the
Merger,  in which the Limited  Partners may elect to receive Shares and/or Notes
with respect to their  investments.  The  Solicitation  Period is the time frame
during  which the  Limited  Partners  may vote for or against the Merger and, as
applicable,   elect  to  receive  Shares  or  Notes  should  their   Partnership
participate in the Merger.

       The  Partnership  Solicitation  Period will  commence upon mailing of the
Solicitation  Materials  (of  which  the  Prospectus  is a part) to the  Limited
Partners (which mailing is expected to be on or about  _____________,  1998) and
will continue, unless sooner terminated, to the later of (a) January 31, 1999 or
(b) such later date as may be selected by the General Partner (the  "Partnership
Solicitation  Period Expiration  Date"). At his discretion,  the General Partner
may elect to extend the Partnership  Solicitation  Period from time to time. Any
Consents  delivered  to the  Partnership  Tabulation  Agent  prior to 5:00 p.m.,
___________  Standard  Time, on the day preceding the  Partnership  Solicitation
Period  Expiration  Date  will be  effective,  provided  that  such  Partnership
Consents have been properly completed, signed and delivered.

       Before the  Partnership  Solicitation  Expiration  Date, the  Partnership
Tabulation  Agent will give notice to the General  Partner at such time, if any,
it receives Consents voting in favor of the Merger from  shareholders  holding a
majority of the Units  eligible to vote on the  Merger.  Thereafter,  subject to
prior  revocation  or  disqualification,  the General  Partner  may, in its sole
discretion,   provided  that  he  has  been  advised  by  Partnership  that  its
Shareholders  have  consented  to the  Merger  as of such  date,  terminate  the
Partnership Solicitation Period.

       None of the  Partnerships  has scheduled a special meeting of the Limited
Partners to discuss the Solicitation  Materials or the terms of the Merger.  The
General Partner intends to actively  solicit the support of the Limited Partners
for the Merger and may, subject to applicable federal and state securities laws,
hold informal  meetings with  individual or groups of Limited  Partners,  answer
questions  about the Merger and the  Solicitation  Materials,  and  explain  the
General Partner's reasons for recommending the approval of the Merger.

                                     -183-

<PAGE>

       Required  Partner Vote. No  Partnership  will  participate  in the Merger
unless its participation is approved by a Majority Vote of its Limited Partners.
See  "THE  MERGER"  for  discussion  of  other   conditions   precedent  to  the
Partnership's proceeding with the Merger.

       Upon  expiration  of the  Partnership  Solicitation  Period,  the General
Partner will promptly:

             (a)  Determine  from  the   Partnership   Tabulation   Agent  which
Partnerships  have,  by a  Majority  Vote  of  the  Limited  Partners,  approved
participation  in the Merger and the concurrent  amendment of their  Partnership
Agreement  (see "The Merger" for a discussion of the proposed  amendments to the
Partnership Agreements);

             (b)  Determine  whether the conditions to the  consummation of the
Merger or, to the extent allowed and deemed appropriate,  said conditions waived
by the General Partner on behalf of the Partnerships;

             (c)  Subject to  satisfaction  of (a) and (b) above,  proceed with
consummation  of the  Merger as soon as  reasonably  practicable  following  the
completion of the Partnership Solicitation Period.

       Neither Mr. Taylor nor any of his  Affiliates own Units of any of the  
Partnerships.  Accordingly,  the Merger must by approved by Limited Partners who
own a majority of the Units but are unaffiliated with Mr. Taylor.

       Limited Partner Voting Procedures.  The Partnership  Consent  constitutes
the ballot to be used by a Limited  Partner  in casting  his or her votes for or
against the Merger. By marking this ballot,  the Limited Partner may either vote
"yes," "no" or "abstain"  as to his or her  Partnership's  participation  in the
Merger,  and may elect to  receive  Shares or Notes  with  respect to his or her
Units.  A "yes"  vote  will  also  constitute  a vote in  favor  of any  related
Amendment to his or her particular Partnership  Agreement.  If a Limited Partner
owns Units in more than one Partnership,  he or she can vote his or her Units in
one Partnership  differently from his or her Units in another  Partnership.  Any
Limited Partner who completes his or her ballot in an unintelligible manner will
be deemed to have abstained from voting; and, if in such event, the election for
Notes is not clearly made on such  Partnership  Consent it will be deemed not to
have  been  made and he or she will  receive  Shares  if his or her  Partnership
participates  in the  Merger.  Any  Limited  Partner  who  submits a signed  but
unmarked  ballot  will be deemed to have  voted  "yes"  for the  Merger  and the
Amendments; and if, in such event, the election for Notes is not clearly made on
such Partnership Consent, it will be deemed not to have been made, and he or she
will receive Shares if his or her Partnership participates in the Merger.

                                     -184-

<PAGE>

       Any Limited Partner who submits a Partnership  Consent marked "No" to the
Merger will  receive  Notes  should his or her  Partnership  participate  in the
Merger  unless he or she has marked his or her  Partnership  Consent to elect to
receive  Shares.  Such  Limited  Partner  will be deemed a  Dissenting  Partner.
Dissenting  Partners  have no right to receive cash in exchange for their Units,
but may elect to receive Shares rather than Notes.  Limited  Partners who submit
Partnership Consents,  but mark that they "abstain" from voting as to the Merger
will, if their Partnership chooses to participate in the Merger,  receive Shares
unless they elect to receive  Notes.  Any Limited  Partner who does not submit a
Partnership Consent will be deemed to have abstained from voting.

       Federal income tax law requires that a Participating Limited Partner must
provide Partnership with his or her correct taxpayer  identification  number, in
the case of a Limited  Partner who is an individual,  his or her social security
number,  or otherwise  establish a basis for exemption from backup  withholding.
Exempt holders  (including,  among others,  all corporations and certain foreign
individuals)  are  not  subject  to  these  backup   withholding  and  reporting
requirements.   The  General   Partner   currently  has  the  correct   taxpayer
identification  numbers of each  Participating  Limited Partner and will deliver
these to Partnership upon the consummation of the Merger.  However,  Partnership
may request a Participating Limited Partner to provide and/or confirm his or her
taxpayer  identification number. If Partnership is not provided with the correct
taxpayer  identification  number, or an adequate basis for exemption,  upon such
request,  the  Participating  Limited  Partner  may be subject to a $50  penalty
imposed by the IRS and  interest and  dividends  paid may be subjected to backup
withholding.  If withholding results in an overpayment of taxes, a refund may be
obtained.

       The  Partnership  Tabulation  Agent will  tabulate and certify the timely
receipt and vote of the Partnership Consents.  Determinations by the Partnership
Tabulation Agent as to time of receipt and vote of the Partnership Consents will
be determinative and final.  Other than questions as to timely receipt and vote,
all questions as to the validity, form, eligibility (including time of receipt),
acceptance and withdrawal of the Partnership  Consents will be determined by the
General Partner,  whose determination will be final and binding. The Partnership
Tabulation  Agent reserves the absolute  right to reject any or all  Partnership
Consents that are not in proper form or the acceptance of which, in its opinion,
would be  improper.  The  General  partner  reserves  the  right  to  waive  any
irregularities  or conditions of the  Partnership  Consent as to the  particular
Units.  Unless waived,  any  irregularities  in connection  with the Partnership
Consents  must be cured  within such time as the  Partnership  Tabulation  Agent
shall  determine.  The  Partnership  Tabulation  Agent  is under no duty to give
notification  of  defects  in such  Partnership  Consents,  and  shall not incur
liabilities  for  failure  to  give  such  notification.  The  delivery  of  the
Partnership   Consents  will  not  be  deemed  to  have  been  made  until  such
irregularities have been cured or waived.

       For his or her Partnership Consent to be effective,  it must be delivered
to the Partnership  Tabulation Agent prior to the expiration of the Solicitation
Period at: Service Data Corporation,  2424 South 130th Circle,  Omaha,  Nebraska
68144-2596, Attention AAA Partnership Consents.

                                     -185-

<PAGE>

       A self-addressed,  stamped envelope for return of the Partnership Consent
has  been  included  with  the  Solicitation  Materials.  Completed  Partnership
Consents  should be delivered  only to the  Partnership  Tabulation  Agent.  The
Partnership  Consents will be effective upon actual  receipt by the  Partnership
Tabulation  Agent.  The method of delivery of the Partnership  Consent is at the
election and risk of the Limited Partner,  but if such delivery is by mail it is
suggested that the mailing be made as soon as practicable to permit  delivery to
the  Partnership  Tabulation  Agent on or before  the  Partnership  Solicitation
Period Expiration Date.

       Each  Limited  Partner is  strongly  urged to  complete  and  execute the
Partnership Consent in accordance with the instructions contained therein.

       If a Limited Partner has any questions regarding the completion of his or
her Partnership Consent or the options available to him or her, he or she should
call Timothy W. Kelley, Vice President,  toll-free at 800-888-4400,  ext. 26, or
by FAX to 713-850-0498.

       Withdrawal Rights; Change of Vote.  Partnership Consents may be withdrawn
at any  time  prior to the end of the  Partnership  Solicitation  Period.  For a
withdrawal  to be  effective,  a written  or  facsimile  transmission  notice of
withdrawal must be timely received by the  Partnership  Tabulation  Agent at its
address,  set  forth  above,  and must  specify  the name of the  person  having
executed the  Partnership  Consent to be withdrawn,  the name of the  registered
holder,  if  different  from that of the person  who  executed  the  Partnership
Consent, and the Partnership to which such withdrawal relates.

       A  Limited  Partner  may  submit  a  second  Partnership   Consent  after
withdrawal of his or her first  Partnership  Consent as aforesaid,  provided the
second  Partnership  Consent is  submitted  prior to the end of the  Partnership
Solicitation Period.  Additional  Partnership Consents may be obtained upon oral
or written  request,  without charge,  from the General  Partner.  Subsequent to
submission  of his or her  Partnership  Consent,  but  prior  to the  end of the
Partnership  Solicitation  Period  with  respect  to his or her  Partnership,  a
Limited Partner may change his or her vote in favor of or against, or to abstain
with respect to, the Merger,  or change his or her election to receive  Notes or
Shares. To change any information on a completed  Partnership Consent, a Limited
Partner must withdraw the  Partnership  Consent as aforesaid and submit a second
Partnership Consent in accordance with the instructions set forth above prior to
the end of the Solicitation Period.

       Limited Partner  Information.  Pursuant to the Partnership  Agreements of
each of Fund III,  Fund IV,  Fund V and Fund VI,  each  Limited  Partner has the
right to at all times upon reasonable  request,  free access to inspect and copy
the  records  of the  Partnership  and the right to obtain by mail a list of the
names,   addresses  and  interests   owned  by  the  Limited   Partners  of  the
Partnerships.  The Limited  Partners of each of Fund VII, Fund VIII,  Fund GDYR,
and Fund IX have the  right at all  times to obtain  from the  managing  general
partner, upon payment of a fee to cover the costs of reproduction and mailing, a
current list of the names,  addresses  and number of Units owned by each Limited

                                     -186-

<PAGE>

Partner.  Under the  Partnership  Agreement of both Fund X and Fund XI,  Limited
Partners may obtain a current list of the names,  addresses  and number of Units
owned by each  Limited  Partner upon  written  request  delivered to the general
partners  and the payment of a  reasonable  charge for copying and  mailing.  To
satisfy the requirements of each partnership, the General Partner will provide a
list of the names,  addresses and number of Units owned by the Limited  Partners
of their  Partnership  to any  Limited  Partner who  delivers a written  request
therefor to the General  Partner and pays a  reproduction  and mailing charge of
$10.00.

       Recommendation.  For the reasons  described  herein,  the General Partner
approved the Merger Agreement for each Partnership. THE GENERAL PARTNER BELIEVES
THAT THE  TERMS OF THE  MERGER  AGREEMENT,  INCLUDING  THE  CONSIDERATION  TO BE
RECEIVED  BY THE LIMITED  PARTNERS  IN THE  MERGER,  ARE FAIR TO AND IN THE BEST
INTERESTS OF THE RESPECTIVE  LIMITED  PARTNERS AND  RECOMMENDS  THAT THE LIMITED
PARTNERS  VOTE  FOR  APPROVAL  OF  THE  MERGER  AGREEMENT  AND  THE  PARTNERSHIP
AMENDMENT. In making his recommendation,  the General Partner considered,  among
other  things,  the  Houlihan  Fairness  Opinion  that the  consideration  to be
received by the Limited  Partners in  connection  with the Merger is fair to the
Limited  Partners from a financial point of view. See "FAIRNESS  OPINIONS -- The
Houlihan Fairness Opinions."

                                 LEGAL OPINIONS

       The  legality  of the Shares to be issued in the Merger will be passed on
for AmREIT by Rushall & McGeever, APC, Carlsbad,  California,  counsel to AmREIT
and to each  Partnership,  which  will  deliver  opinions  to  AmREIT  and  each
Partnership  respectively,  concerning  federal income tax  consequences  of the
Merger.

                              SHAREHOLDER PROPOSALS

       A proper proposal submitted by a shareholder for presentation at AmREIT's
annual meeting  relating to fiscal year 1999 and received at AmREIT's  principal
executive  office no later than December 8, 1998 will be included in the Consent
Solicitation Statement and Consent related to such annual meeting.

                                    GLOSSARY

       "ACQUISITION PROPOSAL" shall have the meaning set forth in the Merger 
Agreement.

       "ACMS" means asbestos-containing materials.

       "ADA" means Americans with Disabilities Act of 1990.

       "ADJUSTED  CAPITAL"  means  as of  the  date  determined,  the  aggregate
Original Investment  (Original Capital as defined under the Agreement of Limited
Partnership of the Partnership) of the Limited  Partners of a Partnership,  less
cumulative  distributions  constituting a return of capital and less  cumulative

                                     -187-

<PAGE>

distributions  funded  from net  proceeds  from the sale or  refinancing  of the
Partnerships'  properties,  determined  pursuant  to the  Agreement  of  Limited
Partnership of the Partnership.

       "ADVISER" means AmREIT's former external Adviser, American Asset Advisers
 Realty Corporation, a Texas Corporation ("AAARC").

       "ADVISER  ACQUISITION"  means the  acquisition  by  AmREIT of its  former
external  adviser,  American  Asset  Advisers  Realty  Corporation,   which  was
completed effective June 5, 1998.

       "ADVISER  ACQUISITION  AGREEMENT" means the agreement dated June 5, 1998
by and between the Adviser,  AmREIT,  AmREIT  Operating  Corporation and Mr. H.
Kerr Taylor.

       "AFFILIATE"  means with  respect to a  specified  person,  a person  that
directly,  or  indirectly  through  one or more  intermediaries,  controls or is
controlled by, or is under common control with, the person specified.

       "ALV" means Appraised Liquidation Value of a Partnership's Units based on
the Appraised Value determined by the Appraiser  appointed by AmREIT if and when
the Merger is consummated.

       "AmREIT" means American Asset Advisers Trust, Inc.

       "AMREIT BYLAW AMENDMENT" means the proposed  amendment to AmREIT's Bylaws
which  will be voted upon by the AmREIT  Shareholders  at the AmREIT  Meeting as
part of the Merger proposal.  The Bylaw Amendment amends the Bylaws of AmREIT to
authorize the Merger between AmREIT and one or more of the  Partnerships  on the
terms and  conditions  stated in the Merger  Agreement,  any other  provision of
AmREIT's Bylaws notwithstanding.

       "AmREIT EXPENSES" means all documented  out-of-pocket  costs and expenses
(up to a maximum of a Partnership's Proportionate Share of $150,000) incurred by
AmREIT in connection with the Merger Agreement and the transactions contemplated
thereby.

       "AMREIT MEETING" means the Special Meeting of Shareholders of AmREIT 
noticed for December 11, 1998 in order to vote on the proposal for the Merger 
and the Bylaw Amendment.

       "AmREIT  OPERATING  CORPORATION"  means AmREIT Operating  Corporation,  a
Texas corporation, and the wholly owned subsidiary of AmREIT.

       "APPLICABLE  COURT"  means  the  court in which a  petition  demanding  a
determination of the fair value of the Dissenting Units may be filed.

                                     -188-

<PAGE>

       "APPRAISED VALUE" means, for the purposes of the ALV, the Appraised Value
of the Partnership's properties to be determined by the Appraiser in the
event the Merger is consummated.

       "APPRAISER"  means the  independent  real estate  appraiser  appointed by
AmREIT in the event the Merger is consummated  to determine the Appraised  Value
of a Partnership's properties.

       "ARTICLES OF INCORPORATION" means AmREIT's Articles of Incorporation, as 
Amended.

       "BISHOP-CROWN" means Bishop-Crown Investment Research, Inc.

       "BISHOP-CROWN   FAIRNESS   OPINION"   means  the   fairness   opinion  of
Bishop-Crown  delivered to the Independent  Directors of AmREIT on September 28,
1998.

       "BOARD  CHANGE"  means the date that a majority of the Board is comprised
of persons other than persons (i) whose election or  appointment  shall not have
been  solicited  by the  General  Partner or (ii) who are  serving as  directors
appointed by the Board to fill vacancies caused by death or resignation (but not
removal) or to fill newly created directorships.

       "BOARD OF DIRECTORS" or the "BOARD" means collectively the Board of 
Directors of AmREIT.

       "BUSINESS  COMBINATION" means (A) any merger or consolidation,  if and to
the extent  permitted by law, of AmREIT or a subsidiary,  with or into a Related
Person,  (B) any sale,  lease,  exchange,  mortgage,  pledge,  transfer or other
disposition,  of all or any  Substantial  Part (as  hereinafter  defined) of the
assets of AmREIT and its  subsidiaries  (taken as a whole)  (including,  without
limitation,  any voting securities of a subsidiary) to or with a Related Person,
(C) the issuance or transfer by AmREIT or a  subsidiary  (other than by way of a
pro rata  distribution  to all  shareholders)  of any  securities of AmREIT or a
subsidiary of AmREIT to a Related Person, (D) any reclassification of securities
(including any reverse Share split) or recapitalization by AmREIT, the effect of
which  would  be  to  increase  the  voting  power  (whether  or  not  currently
exercisable) of the Related Person, (E) the adoption of any plan or proposal for
the  liquidation or dissolution of AmREIT  proposed by or on behalf of a Related
Person which involves any transfer of assets, or any other transaction, in which
the Related Person has any direct or indirect  interest (except  proportionately
as a  shareholder),  (F) any  series  or  combination  of  transactions  having,
directly or indirectly,  the same or substantially the same effect as any of the
foregoing,  and (G) any  agreement,  contract  or other  arrangement  providing,
directly or indirectly, for any of the foregoing.

       "BYLAWS" means AmREIT's Amended and Restated Bylaws.

                                     -189-

<PAGE>

       "CHANGE IN CONTROL" means (i) the sale or transfer of  substantially  all
of the assets of AmREIT or the  Partnership,  as the case may be, whether in one
transaction or a series of transactions,  except a sale to a successor Person in
which the stockholders or Partners, as the case may be, immediately prior to the
transaction hold, directly or indirectly, at least 50% of the Total Voting Power
of the successor Person  immediately  after the transaction,  (ii) any merger or
consolidation between AmREIT or the partnership, as the case may be, and another
Person  immediately after which the stockholders  hold,  directly or indirectly,
less than 50% of the  Total  Voting  Power of the  surviving  Person,  (iii) the
dissolution  or liquidation  of AmREIT or the  Partnership,  as the case may be,
(iv) the acquisition by any Person acting in concert (and excluding Persons or a
group of Persons  affiliated  with the  General  Partner) or group of Persons of
direct or indirect beneficial ownership of securities  representing at least 50%
of the Total Voting Power of AmREIT or the  Partnership,  as the case may be, or
(v) the date the Board changes.

       "CHANGE IN  MANAGEMENT"  means the date that a  majority  of the Board of
Directors of AmREIT or one or more of the general  partners of the  Partnership,
as the case may be,  shall be persons  other  than  persons  (i) whose  election
proxies or Consents  shall have been solicited by the General  Partner,  or (ii)
who are serving as  directors  of AmREIT  appointed by the Board of Directors to
fill vacancies  caused by death or  resignation  (but not by removal) or to fill
newly created directorships.

       "CHARTER" means AmREIT's Articles of Incorporation, as amended.

       "CODE" means the Internal Revenue Code of 1986, as amended.

       "COMMON SHARES" means shares of the REIT's common stock, $0.01 par value.

       "CORPORATE SUBSIDIARIES" means AmREIT's wholly-owned corporate 
subsidiaries.

       "EBITDA" means earnings before interest, taxes, depreciation and 
amortization.

       "EFFECTIVE TIME" means the effective time of the Merger.

       "EXCHANGE PRICE" means $9.34 per Share.

       "EXEMPT ORGANIZATIONS" means the tax exempt entities, including qualified
employee pension and profit sharing trusts and individual retirement accounts.

       "EXPENSES" means collectively AmREIT Expenses and the Partnership 
Expenses.

       "FAD" means funds available for distribution.

       "FFO" means funds from operations.

                                     -190-

<PAGE>

       "FIRPTA"  means the Foreign  Investment in Real Property Tax Act of 1980,
as amended.

       "FUND III" means Taylor Income Investors III, Ltd., a Texas Limited 
Partnership.

       "FUND III" means Taylor Income Investors III, Ltd., a Texas Limited 
Partnership.

       "FUND IV" means Taylor Income Investors IV, Ltd., a Texas Limited 
Partnership.

       "FUND V" means Taylor Income Investors V, Ltd., a Texas Limited 
Partnership.

       "FUND VI" means Taylor Income Investors VI, Ltd., a Texas Limited 
Partnership.

       "FUND VII" means AAA Net Realty Fund VII, Ltd., a Texas Limited 
Partnership.

       "FUND VIII" means AAA Net Realty Fund VIII, Ltd., a Texas Limited 
Partnership.

       "FUND GDYR" means AAA Net Realty Fund - Goodyear, Ltd., a Texas Limited 
Partnership.

       "FUND IX" means AAA Net Realty Fund IX, Ltd., a Nebraska Limited 
Partnership.

       "FUND X" means AAA Net Realty Fund X, Ltd., a Nebraska Limited 
Partnership.

       "FUND XI" means AAA Net Realty Fund XI, Ltd., a Texas Limited 
Partnership.

       "GENERAL PARTNER" means Mr. H. Kerr Taylor.

       "HOULIHAN" means Houlihan Lokey Howard & Zukin Financial Advisors, Inc.

       "HOULIHAN  FAIRNESS  OPINIONS"  means the  fairness  opinions of Houlihan
delivered  to the General  Partner on behalf of the  Partnerships  dated June 1,
1998.

       "INDEPENDENT  DIRECTORS"  means all of the  directors  of AmREIT who are 
not  Affiliates  of the  General  Partner.  As of the date of this  Prospectus,
AmREIT's two Independent Directors are Robert S. Cartwright, Jr. and George A. 
McCanse, Jr.

       "KNOWLEDGE"  means the knowledge of the General Partner or the collective
knowledge  of the  Officers  of AmREIT,  or a corporate  general  partner of the
Partnership after reasonable investigation.  For the purposes of this Prospectus
the knowledge of one Officer shall be attributed to the other Officer.

       "LIMITED PARTNERS" means, collectively, the holders of Units in the 
Partnerships.

                                     -191-

<PAGE>

       "L.P. VALUE" means the estimated value of the aggregate Limited Partners'
 interest in each Partnership.

       "MATERIAL  ADVERSE  EFFECT"  means  a  material  adverse  effect  on  the
business,  properties,  operations,  condition or future prospects (financial or
otherwise) of AmREIT or the Partnership, as the case may be.

       "MERGER" means the merging of the Partnerships with and into AmREIT.

       "MERGER  AGREEMENT"  means,  collectively,  the  Agreements  and Plans of
Merger dated July 1, 1998 by and between AmREIT and each of the Partnerships.

       "MERGER  CONSIDERATION"  means the Shares  and/or Notes to be received by
Limited Partners in connection with the Merger.

       "MERGER  EXPENSES"  means the aggregate costs and expenses of the Merger,
including but not limited to, legal and accounting  fees in connection  with the
preparation of this Prospectus and the preparation of the Merger  documentation,
printing  costs and the costs of  obtaining  required  governmental  approval or
review of the Merger.  Merger  Expenses do not  include a  participant's  direct
costs for investor communications.

       "NET ASSET VALUE" or "NAV" means, as of the Valuation Date, the sum of 
the Negotiated Prices of a Partnership's properties plus its Net Cash as of the
Effective Date.

       "NET  CASH"  means,  as of the  date of  determination,  (i) the sum of a
Partnership's  cash and cash  equivalents,  less  (ii)  the  Partnership's  debt
determined on an accrual accounting basis.

       "NON-U.S.  SHAREHOLDERS"  means  nonresident alien  individuals,  foreign
corporations, foreign partnerships and other foreign holders of Shares.

       "NOTES" means AmREIT's 6.0% unsecured notes due December 31, 2004 offered
 in the Merger.

       "ORIGINAL INVESTMENT" means the Limited Partners' aggregate contributions
 to the capital of a Partnership.

       "PARTNERSHIP  AMENDMENT" means the proposed  amendments to the respective
Agreement of Limited Partnership of each Partnership authorizing the Partnership
to participate  in the Merger on the terms and  conditions  stated in the Merger
Agreement,  notwithstanding  any  other  provision,  restriction  or  limitation
currently set forth in the respective Partnership Agreement.

                                     -192-
<PAGE>


       "PARTNERSHIP  EXPENSES"  means  all  documented  out-of-pocket  costs and
expenses (up to a maximum of a  Partnership's  Proportionate  Share of $150,000)
incurred by the  Partnership  in  connection  with the Merger  Agreement and the
transactions contemplated thereby.

       "PARTNERSHIP MATERIAL ADVERSE EFFECT" shall have the meaning set forth in
the Merger Agreement.

       "PARTNERSHIPS" means:  FUND III, FUND IV, FUND V, FUND VI, FUND VII, 
FUND VIII, FUND GDYR, FUND IX, FUND X, and FUND XI.

       "PERSON" means an individual,  a  partnership,  a corporation,  a limited
liability  company,  an  association,  a joint stock  company,  a trust, a joint
venture,  an  unincorporated  organization,  or a  governmental  entity  (or any
department, agency, or political subdivision thereof).

       "QUALIFYING INCOME" means income described in Section 856(c)(2)(A)-(H) 
and 856(c)(3)(A)-(I) of the Code.

       "REIT" means a real estate investment trust.

       "REIT ACQUISITION PROPOSAL" shall have the meaning set forth in the 
Merger Agreement.

       "SHARES" means AmREIT's Common Shares Offered in the Merger.

       "STATED   INVESTMENT   POLICIES"   means  the  investment   policies  and
restrictions  regarding  AmREIT's  investments  and  operations set forth in the
Bylaws.

       "SUBSTANTIAL  PART"  means  more than 35% of the book  value of the total
assets of AmREIT  and its  subsidiaries  (taken as a whole) as of the end of the
fiscal year ending prior to the time the determination is made.

       "TOTAL VOTING POWER" means the total number of votes which may be case in
the election of  directors of AmREIT to remove and replace a general  partner of
the Partnership, as the case may be, by all stockholders or partners entitled to
vote in such an election.

       "UBTI" means unrelated business taxable income.

       "UNITS" means Units of Limited Partner interests in any of the 
Partnerships.

                                     -193-

<PAGE>


                         INDEX TO FINANCIAL INFORMATION

AmREIT:
  
   Pro Forma Financial  Information  (unaudited)........................... F-2 

 Assumption 1 - 100% participation, no Notes issued:
   
   Pro Forma Balance Sheet as of September 30, 1998 (unaudited).............F-3
   Notes to Pro Forma Balance Sheet (unaudited)............................ F-4
   Pro Forma Statement of Operations for the Year Ended 
     December 31, 1997 (unaudited)......................................... F-6
   Notes to Pro Forma Statement of Operations  (unaudited)................. F-7
   Pro Forma Statement of Operations for the Nine Months Ended 
     September 30, 1998 (unaudited)........................................ F-8
   Notes to Pro Forma Statement of Operations (unaudited).................. F-9
 
 Assumption 2 - 100% participation, 20% Notes issued:

   Pro Forma Balance Sheet as of September 30, 1998 (unaudited)........... F-10
   Notes to Pro Forma Balance Sheet (unaudited)........................... F-11
   Pro Forma Statement of Operations for the Year Ended 
     December 31, 1997 (unaudited)........................................ F-13
   Notes to Pro Forma Statement of Operations (unaudited)................. F-14
   Pro Forma Statement of Operations for the Nine Months Ended 
     September 30, 1998 (unaudited)....................................... F-15
   Notes to Pro Forma Statement of Operations (unaudited)................. F-16
 
 Assumption 3 - 100% participation, 35% Notes issued:

   Pro Forma Balance Sheet as of September 30, 1998 (unaudited)........... F-17
   Notes to Pro Forma Balance Sheet (unaudited)........................... F-18
   Pro Forma Statement of Operations for the Year Ended 
     December 31, 1997 (unaudited)........................................ F-20
   Notes to Pro Forma Statement of Operations (unaudited)................. F-21
   Pro Forma Statement of Operations for the Nine Months Ended 
     September 30, 1998 (unaudited)....................................... F-22
   Notes to Pro Forma Statement of Operations (unaudited)................. F-23

 Assumption 4 - 50% participation, no Notes issued:
 
   Pro Forma Balance Sheet as of September 30, 1998 (unaudited)........... F-24
   Notes to Pro Forma Balance Sheet (unaudited)........................... F-25
   Pro Forma Statement of Operations for the Year Ended 
     December 31, 1997 (unaudited)........................................ F-27
   Notes to Pro Forma Statement of Operations (unaudited)................. F-28
   Pro Forma Statement of Operations for the Nine Months Ended 
     September 30, 1998 (unaudited)....................................... F-29
   Notes to Pro Forma Statement of Operations (unaudited)................. F-30

                                      F-1

<PAGE>


 Assumption 5 -  50% participation, 20% Notes issued:
 
   Pro Forma Balance Sheet as of September 30, 1998 (unaudited)........... F-31 
   Notes to Pro Forma Balance Sheet (unaudited)........................... F-32 
   Pro Forma Statement of Operations for the Year Ended  
     December 31, 1997  (unaudited)....................................... F-34 
   Notes to Pro Forma Statement of Operations (unaudited)................. F-35 
   Pro Forma Statement of Operations for the Nine Months Ended 
     September 30, 1998 (unaudited)....................................... F-36 
   Notes to Pro Forma Statement of Operations (unaudited)................. F-37

 Assumption 6 -  50% participation, 35% Notes issued:
   Pro Forma Balance Sheet as of September 30, 1998  (unaudited).......... F-38 
   Notes to Pro Forma Balance Sheet (unaudited)........................... F-39 
   Pro Forma Statement of Operations for the Year Ended  
     December 31, 1997 (unaudited)........................................ F-41 
   Notes to Pro Forma Statement of Operations (unaudited)................. F-42 
   Pro Forma Statement of Operations for the Nine Months Ended 
     September 30, 1998 (unaudited)....................................... F-43 
   Notes to Pro Forma Statement of Operations (unaudited)................. F-44

 Historical Financial Information

   Financial Statements for the Nine Months Ended 
     September 30, 1998 and 1997 (unaudited)
     
     Consolidated Balance Sheet as of September 30, 1998 (unaudited)...... F-45
     Consolidated Statement of Income for the Nine Months Ended  
       September 30, 1998 and 1997 (unaudited)............................ F-46 
     Consolidated Statements of Cash Flows for the Nine Months Ended 
       September 30, 1998 and 1997 (unaudited)............................ F-47
     Notes to Consolidated Financial Statements for Nine Months Ended 
       September 30, 1998 and 1997 (unaudited)............................ F-48
   
                                  F-1 (Cont'd)

<PAGE>

   Financial Statements for the Years Ended December 31, 1997 and 1996
     
     Independent Auditors' Report......................................... F-53
                                       
     Consolidated Balance Sheet, December 31, 1997........................ F-54
                                                             
     Consolidated Statements of Income for the Years Ended 
       December 31, 1997 and 1996......................................... F-55
     Consolidated Statements of Shareholders' Equity for the Years Ended 
       December 31, 1997 and 1996......................................... F-56
     Consolidated Statements of Cash Flows for the Years Ended 
       December 31, 1997 and 1996......................................... F-57
     Notes to Consolidated Financial Statements for the Years Ended 
       December 31, 1997 and 1996......................................... F-58
                       

Partnership Properties:

     Combined Statements of Revenues and Certain Expenses of the Real 
       Estate Properties Anticipated to be Acquired:

     Independent Auditors Report.......................................... F-66
     Combined Statements of Revenue and Certain Expenses of Real Estate 
       Properties Anticipated to be Acquired for the Years Ended 
       December 31, 1997 and 1996 and the six months ended 
       September 30, 1998 AND 1997........................................ F-67
     Notes to Combined Statements of Revenue and Certain Expenses of 
       Real Estate Properties Anticipated to be Acquired.................. F-68

                                  F-1 (Cont'd.)

<PAGE>

 
                    AMERICAN ASSET ADVISERS TRUST, INC.
                PRO FORMA FINANCIAL INFORMATION (UNAUDITED)

The following  selected  unaudited pro forma financial  information for American
Asset Advisers Trust, Inc. (the "Company") gives effect to the merger as defined
elsewhere  herein and is based on  estimates  and  assumptions  set forth in the
notes to the  financial  statements  which  include pro forma  adjustments.  The
unaudited  pro forma  financial  information  also gives  effect to the recently
completed   merger   between  the  Company  and  American  Asset  Advisers  (the
"Adviser").  This unaudited pro forma  financial  information  has been prepared
from the  historical  financial  statements of the Company,  the Adviser and the
Partnerships  that currently own the properties  (the  "Partnerships").  The pro
forma balance sheet assumes that the merger occurred on September 30, 1998.  
The pro forma statements of operations  assumes that both mergers occurred on
January 1, 1997.  The pro forma  adjustments do not reflect the final amounts 
which will be determined at closing. Management does not anticipate that final
amounts will be materially different.

There are a large number of  combinations  of Partnership  participation  in the
merger.  The actual  combination  that will result  cannot  possibly be known or
predicted  until  the  votes  of the  partners  of the  Partnerships  have  been
determined.

The unaudited pro forma financial  information does not purport to be indicative
of the results  which  actually  would have been obtained if the merger had been
effected on the dates  indicated or of the results  which may be obtained in the
future and should be read in conjunction  with the annual  financial  statements
and notes thereto of the Partnerships and the Company.



                                       F-2


                      AMERICAN ASSET ADVISERS TRUST, INC.
                          PRO FORMA BALANCE SHEET (1)
                               SEPTEMBER 30, 1998
                                  (UNAUDITED)

<TABLE>
<CAPTION>


                                                                              Pro Forma         Pro Forma
                                                             Historical      Adviser and     Properties and           Pro Forma
                                                              Company        Adjustments       Adjustments               Total
                                                              -------        -----------       -----------               -----
 
 <S>                                                     <C>              <C>               <C>                     <C>    
 ASSETS
 Cash and cash equivalents                                $     239,216    $           -    $      364,026      (3) $     603,242
 Accounts receivable                                             13,000                -             8,634      (3)        21,634
 Property, net                                               27,609,933                -        22,331,366      (3)    50,251,899
                                                                                                   310,600      (5)
 Net investment in direct financing leases                    3,168,974                -                                3,168,974
 Notes receivable                                               732,226                -           201,140      (3)       933,366
 Investment in joint venture                                    368,584                -                 -                368,584
 Other assets                                                   620,613                -                 -                620,613
                                                                -------          -------           -------                -------
 Total assets                                             $  32,752,546    $           -    $   23,215,766          $  55,968,312
                                                          =============    =============    ==============          =============

 LIABILITIES & SHAREHOLDERS' & PARTNERS' EQUITY
 LIABILITIES
 Note payable                                             $   9,868,884    $           -    $            -          $   9,868,884
 Accounts payable                                                87,469                -           310,600      (5)       424,712
                                                                                                    26,643      (3)
 Security deposit                                                15,050                -            23,300      (3)        38,350
                                                                 ------          -------            ------                -------
 Total liabilities                                            9,971,403                -           360,543             10,331,946

 MINORITY INTEREST                                            5,227,494                -        (5,227,494)     (3)             -

 SHAREHOLDERS' AND PARTNERS' EQUITY
 Preferred stock, $.01 par value, 10,001,000 shares
   authorized, none issued
 Common Stock, $.01 par value, 100,010,000
   shares authorized, 2,384,117 and 5,740,101
   shares issued and outstanding on historical and               23,841 (2)        3,493 (2)         30,067 (3),(4)        57,401
   pro-forma basis, respectively                                                                     
 Capital in excess of par value                              21,655,867 (2)    3,576,525 (2)     28,052,650 (3),(4)    53,285,042
                                                                                                     
 Accumulated distributions in excess of earnings             (4,122,984)(2)   (3,580,018)(2)              -            (7,703,002)
 Cost of Treasury Stock                                          (3,075)               -                  -                (3,075)
                                                                 ------          -------            -------               ------- 
  
 Total shareholders' and partners' equity                    17,553,649                -         28,082,717            45,636,366
                                                             ----------        ---------         ----------            ----------

 Total liabilities and shareholders' and partners' equity $  32,752,546    $           -     $   23,215,766         $  55,968,312
                                                          =============     ============     ==============         =============


</TABLE>

 See Notes to Pro Forma Balance Sheet.


                                      F-3

<PAGE>


                    AMERICAN ASSET ADVISERS TRUST, INC.
                     NOTES TO PRO FORMA BALANCE SHEET
                                (UNAUDITED)

(1)Adjustments   are  reflected  as  if  the   acquisition  of  the  Partnership
   properties was completed on September 30, 1998. The Partnership properties
   include the acquisition of a minority interest in several joint ventures with
   the Company.  Pro forma adjustments from the acquisition  of the  Partnership
   properties are based on the assumption that the  acquisitions are approved by
   100% of the limited  partners and that none of the  partners  elect to take a
   note in lieu of Company stock.

(2)On June 5, 1998,  the  Company's  shareholders  voted to approve an agreement
   and plan of merger with the Adviser  whereby the  stockholder  of the Adviser
   agreed to  exchange  100% of the  outstanding  shares of common  stock of the
   Adviser for up to 900,000  shares of the  Company's  stock.  According to the
   Agreement  and Plan of Merger  between the Company and the  Adviser,  213,260
   shares of common stock are issuable  effective  June 5, 1998. The issuance of
   these shares is  reflected in the  historical  financial  information  of the
   Company included with the Pro Forma Balance Sheet.

   In  addition,  up to  686,740  shares  of  stock  valued  at  $7,039,085  are
   contingently  issuable for a period of up to 24 calendar  quarters  following
   the closing of the transaction. Within 30 days after the end of each calendar
   quarter,  shares will be issued up to the level where total shares  issued to
   the  shareholder  of the Adviser  pursuant to the  acquisition of the Adviser
   does  not  exceed  9.8%  of  the  Company's  total  shares  then  issued  and
   outstanding. The issuance of these additional shares will be expensed as they
   are issued.  Accordingly,  the Pro Forma Balance Sheet includes an adjustment
   to reflect the issuance of 349,270 additional shares of common stock, leaving
   a balance of 337,470 shares.

(3)Represents  adjustments  for the purchase  method of  accounting  whereby the
   net assets owned by the  Partnerships are recorded  based on the  estimated
   fair  market  value of the  properties  acquired, cash,  receivables,
   payables and security deposits of the Partnerships as follows:

<TABLE>
<CAPTION>
                                                  Real Estate          Other      Total Purchase Price
                                                  ___________          _____      ____________________ 
 
   <S>                                           <C>             <C>              <C>    

   Taylor Income Investors III, Ltd.             $  1,100,000    $    40,946         $   1,140,946
   Taylor Income Investors  IV, Ltd.                  396,795        114,555               511,350
   Taylor  Income  Investors  V, Ltd.                 322,065        105,631               427,696
   Taylor Income  Investors VI,  Ltd.                 285,000              0               285,000 
   AAA Net Realty  Fund VII,  Ltd.                  1,010,000         27,946             1,037,946
   AAA Net Realty  Fund  VIII,  Ltd.                1,800,000         45,209             1,845,209
   AAA  Net  Realty  Fund Goodyear, Ltd.            1,090,000         20,211             1,110,211 
   AAA Net Realty Fund IX, Ltd.                     4,850,000         89,078             4,939,078 
   AAA Net Realty Fund X,  Ltd.                    10,355,000              0            10,355,000 
   AAA Net Realty Fund XI, Ltd.                     6,350,000         80,281             6,430,281
                                                   __________        _______            __________
                                                   27,558,860        523,857            28,082,717

   Less:  Minority Interest                         5,227,494              -             5,227,494
                                                 ____________     __________          ____________  
   Net Adjustment                                $ 22,331,366     $  523,857          $ 22,855,223

</TABLE>

                                 F-4

<PAGE>


(4)Represents  the  issuance  of  3,006,714  shares of Company  stock  valued at
   $28,082,717 based upon a per share price of $9.34 as follows:

<TABLE>
<CAPTION>

                                          Exchange         L.P. Units          Trust Shares
                                           Ratio           Outstanding           Issued          Value
                                          _______          ___________         ____________      ______   
   <S>                                     <C>              <C>                <C>          <C> 

   Taylor Income Investors III, Ltd.       129.27             945.00             122,157    $ 1,140,946
   Taylor Income Investors IV, Ltd.         89.02             615.00              54,748        511,350
   Taylor Income Investors V, Ltd.          95.40             480.00              45,792        427,696
   Taylor Income Investors VI, Ltd.        101.71             300.00              30,514        285,000
   AAA Net Realty Fund VII, Ltd.            97.79            1125.00             110,015      1,027,541
   AAA Net Realty Fund VIII, Ltd.          105.15            1860.00             195,580      1,826,722
   AAA Net Realty Fund Goodyear, Ltd.       88.15            1335.00             117,677      1,099,106
   AAA Net Realty Fund IX, Ltd.             98.10            5390.50             528,809      4,939,078
   AAA Net Realty Fund X, Ltd.              96.80           11453.60           1,108,672     10,355,000
   AAA Net Realty Fund XI, Ltd.             97.50            7061.21             688,467      6,430,281
                                                                               _________     __________ 
   Total Limited Partners                                                      3,002,431     28,042,720

   General Partners                                                                4,283         39,997
                                                                               _________    ___________      
  
   Total                                                                       3,006,714    $28,082,717

</TABLE>

The share price was agreed to by the General Partner of each of the Partnerships
and the  Independent  Directors  of the  Company  based  upon  the  price of the
Company's shares in its last public offering reduced by selling  commissions and
related expenses.

(5)Represents  estimated legal and professional  fees, which will be capitalized
   as acquisition costs.


                                    F-5

<PAGE>

<TABLE>

                           AMERICAN ASSET ADVISERS TRUST, INC.
                          PRO FORMA STATEMENT OF OPERATIONS (1)
                          FOR THE YEAR ENDED DECEMBER 31, 1997
                                       (UNAUDITED)
<CAPTION>

                                                              Pro Forma          Pro Forma
                                                 Historical   Adviser and     Properties and     Pro Forma
                                                  Company     Adjustment (2)    Adjustments (4)     Total
 REVENUES
     <S>                                         <C>          <C>             <C>                <C> 

     Rental income from operating leases         $1,217,187          -        $ 2,089,958        $3,307,145
     Earned income from direct financing leases     339,628          -             70,026           409,654
     Service fee income                                  -      167,435                 -           167,435
     Commission income, net                              -      141,813                 -           141,813
     Interest income                                153,895           -             3,573           157,468
     TOTAL REVENUES                               1,710,710     309,248         2,163,557         4,183,515

 EXPENSES
     General operating and administrative           112,464      76,913            53,711           243,088
     Reimbursements and fees to related party       106,504           -                 -           106,504
     Amortization                                    62,754          32                 -            62,786
     Depreciation                                   146,015      15,431           545,236           706,682
     Interest                                         6,000      18,202                 -            24,202
     Acquisition costs (3)                          282,890    (282,890)                -                 -
     TOTAL EXPENSES                                 716,627    (172,312)          598,947         1,143,262

 PRO FORMA INCOME BEFORE MINORITY
     INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                    994,083     481,560         1,564,610         3,040,253

 MINORITY INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                   (455,226)          -           455,226                 -

 PRO FORMA NET INCOME                            $  538,857   $ 481,560       $ 2,019,836        $3,040,253

 PRO FORMA EARNINGS PER SHARE:
     Basic                                       $     0.34                                      $     0.62
     Diluted                                     $     0.33                                      $     0.61

 WEIGHTED AVERAGE COMMON AND
     COMMON EQUIVALENT SHARES
     OUTSTANDING:
     Basic                                        1,563,048                                       4,887,696
     Diluted                                      1,624,217                                       4,948,929

 See Notes to Pro Forma Statement of Operations.

</TABLE>

                                             F-6



                      AMERICAN ASSET ADVISERS TRUST, INC.
                  NOTES TO PRO FORMA STATEMENT OF OPERATIONS
                                  (UNAUDITED)

(1)  Adjustments  are  reflected  as  if the  acquisition  of  the  Partnership
     properties  and  the  Adviser was effective as of January  1,  1997.   The
     Partnership  properties include the acquisition of a minority interest  in
     several  joint ventures with the Company.  Pro forma adjustments from  the
     acquisition of Partnership properties are based on the assumption that the
     acquisitions are approved by 100% of the limited partners and that none of
     the partners elect to take a note in lieu of Company stock.

(2)  Includes pro forma adjustments as follows:

   o Commission income, amortization expense, depreciation expense and interest
     expense are recorded at historical amounts.
    
   o Service fee income is recorded for administrative, acquisition and manage-
     ment services provided to entities other than the Company.  Service fee
     income of $1,370,032 for services provided to the Company have been
     excluded as those fees were either capitalized or expensed by the Company
     as incurred.

   o General and administrative expenses include costs incurred in providing
     various administrative, acquisition and management services to entities
     other than the Company.  Of the Adviser's historical general and
     administrative expenses for the period, $1,507,429 which have been
     allocated to the Company or have been capitalized by the Company have
     been excluded from the pro-forma totals.


(3)  To the extent that the consideration  paid for the Adviser exceeds the fair
     market  value of the net  tangible  assets  received,  an  expense  will be
     recorded as an operating expense on the Company's  Statement of Operations.
     Because the purpose of the pro forma  statement of operations is to reflect
     the  expected  continuing  impact  of  the  merger  on  the  Company,  this
     adjustment  has not been  included.  At the  closing  of the  merger,  this
     expense  will be  recorded  as an  operating  expense.  For the year  ended
     December 31, 1997, this pro forma expense would have been $5,439,142  based
     on the issuance of 213,260 shares at closing on January 1, 1997 and 317,388
     additional  shares issued  during the year in  accordance  with the partial
     satisfaction  of the  share  balance  issuance  criteria  described  in the
     Agreement  and  Plan  of  Merger.   Up  to  686,740  shares  of  stock  are
     contingently  issuable for a period of up to 24 calendar quarters following
     the  closing  of the  transaction.  Within  30 days  after  the end of each
     calendar quarter,  shares will be issued up to the level where total shares
     issued to the shareholder of the Adviser pursuant to the acquisition of the
     Adviser does not exceed 9.8% of the Company's  total shares then issued and
     outstanding.  Based on the pro forma financial  statement  369,352 of these
     shares remain at December 31, 1997. The issuance of these additional shares
     will be expensed as they are issued.

     Pro forma weighted  average shares  outstanding  consists of the historical
     weighted average shares  outstanding of the Company,  the shares issued for
     both mergers on January 1, 1997 and 33% of the additional shares issued for
     the Adviser during 1997.

(4)  Includes pro forma adjustments as follows:

   o Rental income,  which reflects  historical rental income of the operating
     properties,  is included from Partnership  properties which have not been
     consolidated by the Company.  Six of the  Partnerships'  properties which
     are  majority  owned  by the  Company  are  included  in  the  historical
     financial  information  of the Company.  These  properties  were acquired
     through joint ventures with AAA Net Realty Funds X and XI, Ltd.

   o Interest income is included from a $215,000 note receivable acquired along 
     with the Partnership properties. The note bears interest at 10%, is payable
     in monthly installments of $3,000 plus interest and matures on October 6,
     2006.  The note was owned by two Partnerships.  This pro forma adjustment
     includes interest income from 50% of the note.

   o Depreciation  is included based upon the purchase price which  represents
     the fair market value of the buildings over 33 years.  The purchase price
     of the properties has been allocated 70% to buildings and 30% to land.

   o General and administrative expenses are included primarily for legal and
     professional fees.

   o The Partnership  interest in certain  properties which are majority owned
     by the Company is eliminated as the  historical  financial  statements of
     the Company are reflected on a consolidated basis.


                                      F-7

<PAGE>

                       AMERICAN ASSET ADVISERS TRUST, INC.
                      PRO FORMA STATEMENT OF OPERATIONS (1)
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)

<TABLE>
<CAPTION>

                                                                Pro Forma          Pro Forma
                                                  Historical   Adviser and      Properties and      Pro Forma
                                                   Company     Adjustments (2)    Adjustments (3)     Total
                                                   -------     -----------        -----------         -----


<S>                                             <C>            <C>             <C>                 <C>    
 REVENUES
     Rental income from operating leases        $   1,678,433             -    $    1,664,021      $  3,342,454
     Earned income from direct financing leases       255,454             -            52,782           308,236
     Other income                                      91,485       130,870               -             222,355
     Interest income                                   89,962             -            15,567           105,529
                                                       ------       -------            ------           -------
     TOTAL REVENUES                                 2,115,334       130,870         1,732,370         3,978,574

 EXPENSES
     General operating and administrative             356,998        92,819            50,963           500,780
     Reimbursements and fees to related party          57,800             -                 -            57,800
     Amortization                                      47,066           177                 -            47,243
     Depreciation                                     241,715         8,644           397,783           648,142
     Interest                                         202,507         3,896                 -           206,403
     Merger costs                                   2,427,658    (2,427,658)                -                 -
     Potential acquisition costs                      295,452      (295,452)                -                 -
                                                      -------      --------           -------         ---------
     TOTAL EXPENSES                                 3,629,196    (2,617,574)          448,746         1,460,368

 PRO FORMA INCOME BEFORE MINORITY
     INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                   (1,513,862)    2,748,444         1,283,624         2,518,206

 MINORITY INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                     (394,639)            -           394,639                 -
                                                     --------     ---------           -------         ---------
 PRO FORMA NET INCOME (LOSS)                    $  (1,908,501)$   2,748,444    $    1,678,263      $  2,518,206
                                                   ==========    ==========       ===========        ==========

 PRO FORMA EARNINGS (LOSS) PER SHARE:
     Basic                                      $       (0.88)                                     $       0.45
                                                  ===========                                        ==========
     Diluted                                    $       (0.88)                                     $       0.45
                                                  ===========                                        ==========

 WEIGHTED AVERAGE COMMON AND
     COMMON EQUIVALENT SHARES
     OUTSTANDING:
     Basic                                          2,177,086                                         5,618,950
                                                    =========                                         =========
     Diluted                                        2,177,086                                         5,618,950
                                                    =========                                         =========
</TABLE>


 See Notes to Pro Forma Statement of Operations.

                                       F-8

<PAGE>


                    AMERICAN ASSET ADVISERS TRUST, INC.
                NOTES TO PRO FORMA STATEMENT OF OPERATIONS
                                (UNAUDITED)

(1)  Adjustments  are  reflected  as  if  the  acquisition  of  the  Partnership
     properties  and the  Adviser  was  effective  as of January  1,  1997.  The
     Partnership  properties  include the acquisition of a minority  interest in
     several joint  ventures with the Company.  Pro forma  adjustments  from the
     acquisition of Partnership  properties are based on the assumption that the
     acquisitions  are approved by 100% of the limited partners and that none of
     the partners elect to take a note in lieu of Company stock.

(2)  Includes pro forma adjustments as follows for operations of the Adviser 
     from January 1 through June 5:

   o Commission income, amortization expense, depreciation expense and interest
     expense are recorded at historical amounts.
       
   o Service fee income is recorded for administrative, acquisition and manage-
     ment services provided to entities other than the Company.  Service fee
     income of $459,472 for services provided to the Company have been excluded
     as those fees were either capitalized or expensed by the Company as 
     incurred.

   o General and administrative expenses include costs incurred in providing 
     various administrative, acquisition and management services to entities
     other than the Company.  Of the Adviser's historical general and
     administrative expenses for the period, $585,164 which have been 
     allocated to the Company or have been capitalized by the Company have
     been excluded from the pro-forma totals.

    
(3)  Includes pro forma adjustments as follows:

   o Rental income,  which reflects  historical rental income of the operating
     properties,  is included from Partnership  properties which have not been
     consolidated by the Company.  Six of the  Partnerships'  properties which
     are  majority  owned  by the  Company  are  included  in  the  historical
     financial  information  of the Company.  These  properties  were acquired
     through joint ventures with AAA Net Realty Funds X and XI, Ltd.

   o Interest income is included from a $215,000 note receivable acquired along
     with the Partnership properties. The note bears interest at 10%, is payable
     in monthly installments of $3,000 plus interest and matures on October 6,
     2006.  The note was owned by two Partnerships.  This pro forma adjustment
     includes interest income from 50% of the note.

   o Depreciation  is included based upon the purchase price which  represents
     the fair market value of the buildings over 33 years.  The purchase price
     of the properties has been allocated 70% to buildings and 30% to land.

   o General and administrative expenses are included primarily for legal
     and professional fees.

   o The Partnership interest in certain  properties which are majority owned
     by the Company is eliminated as the  historical  financial  statements of
     the Company are reflected on a consolidated basis.

                                    F-9

<PAGE>

                       AMERICAN ASSET ADVISERS TRUST, INC.
                           PRO FORMA BALANCE SHEET (1)
                               SEPTEMBER 30, 1998
                                   (UNAUDITED)

<TABLE>
<CAPTION>

                                                                              Pro Forma          Pro Forma
                                                             Historical      Adviser and      Properties and           Pro Forma
                                                              Company        Adjustments        Adjustments               Total
                                                              -------        -----------        -----------               -----
 
 <S>                                                      <C>               <C>              <C>                    <C>
 ASSETS
 Cash and cash equivalents                                $     239,216     $           -          364,026     (3) $     603,242
 Accounts receivable                                             13,000                 -            8,634     (3)        21,634
 Property, net                                               27,609,933                 -       22,331,366     (3)    50,251,899
                                                                                                   310,600     (5)
 Net investment in direct financing leases                    3,168,974                 -                -             3,168,974
 Notes receivable                                               732,226                 -          201,140     (3)       933,366
 Investment in joint venture                                    368,584                 -                -               368,584
 Other assets                                                   620,613                 -                -               620,613
                                                                -------           -------          -------               -------
 Total assets                                             $  32,752,546     $           -   $   23,215,766         $  55,968,312
                                                          =============     ============    ==============         =============

 LIABILITIES & SHAREHOLDERS' & PARTNERS' EQUITY
 LIABILITIES
 Note payable                                             $   9,868,884     $           -   $    5,608,542     (6) $  15,477,426
 Accounts payable                                                87,469                 -          310,600     (5)       424,712
                                                                                                    26,643     (3)
 Security deposit                                                15,050                 -           23,300     (3)        38,350
                                                                -------           -------          -------               -------
 Total liabilities                                            9,971,403                 -        5,969,085            15,940,488

 MINORITY INTEREST                                            5,227,494                 -       (5,227,494)    (3)             -

 SHAREHOLDERS' AND PARTNERS' EQUITY
 Preferred stock, $.01 par value, 10,001,000 shares
   authorized, none issued
 Common Stock, $.01 par value, 100,010,000
   shares authorized, 2,384,117 and 5,074,375
   shares issued and outstanding on historical and               23,841 (2)         2,840(2)         24,062(3),(4)        50,743
   pro-forma basis, respectively                                                                     
 Capital in excess of par value                              21,655,867 (2)     2,908,457(2)     22,450,113(3),(4)    47,014,437
                                                                                                   
 Accumulated distributions in excess of earnings             (4,122,984)(2)    (2,911,297(2)              -           (7,034,281)
 Cost of Treasury Stock                                          (3,075)                -                 -               (3,075)
                                                                -------           -------           -------              ------- 

 Total shareholders' and partners' equity                    17,553,649                 -        22,474,175           40,027,824
                                                             ----------           -------        ----------           ----------

 Total liabilities and shareholders' and partners' equity $  32,752,546     $           -    $   23,215,766        $  55,968,312
                                                          =============     ============     ==============        =============


</TABLE>

 See Notes to Pro Forma Balance Sheet.


                                      F-10

<PAGE>

                     AMERICAN ASSET ADVISERS TRUST, INC.
                     NOTES TO PRO FORMA BALANCE SHEET
                                (UNAUDITED)

(1)Adjustments   are  reflected  as  if  the   acquisition  of  the  Partnership
   properties was completed on September 30, 1998. The Partnership properties
   include the acquisition of a minority interest in several joint ventures with
   the Company.  Pro forma adjustments from the acquisition of the Partnership
   properties are based on the assumption that the  acquisitions are approved by
   100% of the limited partners and that 20% of the partners elect to take notes
   in lieu of Company stock.

(2)On June 5, 1998,  the  Company's  shareholders  noted to approve an agreement
   and plan of merger with the Adviser  whereby the  stockholder  of the Adviser
   agreed to  exchange  100% of the  outstanding  shares of common  stock of the
   Adviser for up to 900,000  shares of the  Company's  stock.  According to the
   Agreement  and Plan of Merger  between the Company and the  Adviser,  213,260
   shares of common stock are issuable  effective  June 5, 1998. The issuance of
   these shares is  reflected in the  historical  financial  information  of the
   Company included with the Pro Forma Balance Sheet.

   In  addition,  up to  686,740  shares  of  stock  valued  at  $7,039,085  are
   contingently  issuable for a period of up to 24 calendar  quarters  following
   June 5, 1998, the closing date of the  transaction.  Within 30 days after the
   end of each  calendar  quarter,  shares  will be issued up to the level where
   total  shares  issued  to the  shareholder  of the  Adviser  pursuant  to the
   acquisition of the Adviser does not exceed 9.8% of the Company's total shares
   then issued and outstanding.  The issuance of these additional shares will be
   expensed  as they  are  issued.  Accordingly,  the Pro  Forma  Balance  Sheet
   includes an adjustment to reflect the issuance of 284,029  additional  shares
   of common stock, leaving a balance of 402,711 shares.

(3)Represents  adjustments for the purchase  method of accounting  whereby the
   net assets owned by the  Partnerships are recorded based on the  estimated
   fair  market  value of the  properties  acquired, cash, receivables,
   payables and security deposits of the Partnerships as follows:
<TABLE>
<CAPTION>

                                                          Real Estate        Other      Total Purchase Price
                                                          -----------        -----      --------------------

   <S>                                                  <C>              <C>            <C>

   Taylor Income Investors III, Ltd.                    $  1,100,000     $   40,946        $   1,140,946
   Taylor Income Investors  IV,  Ltd.                        396,795        114,555              511,350 
   Taylor  Income  Investors  V, Ltd.                        322,065        105,631              427,696
   Taylor Income  Investors VI, Ltd.                         285,000              0              285,000  
   AAA Net Realty  Fund VII,  Ltd.                         1,010,000         27,946            1,037,946  
   AAA Net Realty  Fund  VIII,  Ltd.                       1,800,000         45,209            1,845,209  
   AAA  Net  Realty  Fund Goodyear, Ltd.                   1,090,000         20,211            1,110,211 
   AAA Net Realty Fund IX, Ltd.                            4,850,000         89,078            4,939,078 
   AAA Net Realty Fund X,  Ltd.                           10,355,000              0           10,355,000
   AAA Net Realty Fund XI, Ltd.                            6,350,000         80,281            6,430,281
                                                           ---------         ------            ---------
                                                          27,558,860        523,857           28,082,717
   
   Less:  Minority Interest                                5,227,494              -            5,227,494
                                                           ---------         ------            ---------

   Net Adjustment                                       $ 22,331,366     $  523,857         $ 22,855,223

</TABLE>

                                   F-11

<PAGE>

(4)Represents  the  issuance  of  2,406,229  shares of Company  stock  valued at
   $22,474,175 based upon a per share price of $9.34 as follows:

<TABLE>
<CAPTION>

                                             Exchange       L.P. Units      Trust Shares
                                              Ratio        Outstanding         Issued          Value
                                              -----        -----------         ------          -----

   <S>                                       <C>           <C>              <C>           <C>              

   Taylor Income Investors III, Ltd.          129.27         756.00            97,726     $   912,757
   Taylor Income Investors IV, Ltd.            89.02         492.00            43,798         409,080
   Taylor Income Investors V, Ltd.             95.40         384.00            36,634         342,157
   Taylor Income Investors VI, Ltd.           101.71         240.00            24,411         228,000
   AAA Net Realty Fund VII, Ltd.               97.79         900.00            88,012         822,033
   AAA Net Realty Fund VIII, Ltd.             105.15        1488.00           156,464       1,461,378
   AAA Net Realty Fund Goodyear, Ltd.          88.15        1068.00            94,142         879,285
   AAA Net Realty Fund IX, Ltd.                98.10        4312.40           423,047       3,951,262
   AAA Net Realty Fund X, Ltd.                 96.80        9162.90           886,938       8,284,001
   AAA Net Realty Fund XI, Ltd.                97.50        5649.00           550,774       5,144,225
                                                                              -------       ---------

   Total Limited Partners                                                   2,401,946      22,434,178

   General Partners                                                             4,283          39,997
                                                                                -----          ------

   Total                                                                    2,406,229     $22,474,175

</TABLE>

The share price was agreed to by the General Partner of each of the Partnerships
and the  Independent  Directors  of the  Company  based  upon  the  price of the
Company's shares in its last public offering reduced by selling  commissions and
related expenses.

(5)Represents  estimated legal and professional fees, which will be capitalized
   as acquisition costs.

(6)Represents notes to 20% of the limited partners in lieu of Company
   stock.

                                   F-12

<PAGE>

<TABLE>

                               AMERICAN ASSET ADVISERS TRUST, INC.
                              PRO FORMA STATEMENT OF OPERATIONS (1)
                               FOR THE YEAR ENDED DECEMBER 31, 1997
                                           (UNAUDITED)
<CAPTION>

                                                               Pro Forma           Pro Forma
                                                 Historical   Adviser and       Properties and    Pro Forma
                                                  Company     Adjustment (2)    Adjustments (4)     Total
 REVENUES
     <S>                                         <C>          <C>               <C>              <C>         


     Rental income from operating leases         $1,217,187            -        $ 2,089,958      $3,307,145
     Earned income from direct financing leases     339,628            -             70,026         409,654
     Service fee income                                   -      167,435                  -         167,435
     Commission income, net                               -      141,813                  -         141,813
     Interest income                                153,895            -              3,573         157,468
     TOTAL REVENUES                               1,710,710      309,248          2,163,557       4,183,515

 EXPENSES
     General operating and administrative           112,464       76,913             53,711         243,088
     Reimbursements and fees to related party       106,504            -                  -         106,504
     Amortization                                    62,754           32                  -          62,786
     Depreciation                                   146,015       15,431            545,236         706,682
     Interest                                         6,000       18,202            336,513         360,715
     Acquisition costs (3)                          282,890     (282,890)                 -               -
     TOTAL EXPENSES                                 716,627     (172,312)           935,460       1,479,775

 PRO FORMA INCOME BEFORE MINORITY
     INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                    994,083      481,560          1,228,097       2,703,740

 MINORITY INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                   (455,226)           -            455,226               -

 PRO FORMA NET INCOME                            $  538,857    $ 481,560        $ 1,683,323      $2,703,740

 PRO FORMA EARNINGS PER SHARE:
     Basic                                       $     0.34                                      $     0.63
     Diluted                                     $     0.33                                      $     0.62

 WEIGHTED AVERAGE COMMON AND
     COMMON EQUIVALENT SHARES
     OUTSTANDING:
     Basic                                        1,563,048                                       4,265,416
     Diluted                                      1,624,217                                       4,326,585

 See Notes to Pro Forma Statement of Operations.

</TABLE>

                                         F-13

<PAGE>

                      AMERICAN ASSET ADVISERS TRUST, INC.
                  NOTES TO PRO FORMA STATEMENT OF OPERATIONS
                                  (UNAUDITED)

(1)Adjustments  are  reflected  as  if  the  acquisition  of  the  Partnership
   properties  and the  Adviser  was  effective  as of January  1,  1997.  The
   Partnership  properties  include the acquisition of a minority  interest in
   several joint  ventures with the Company.  Pro forma  adjustments  from the
   acquisition of Partnership  properties are based on the assumption that the
   acquisitions  are approved by 100% of the limited  partners and that 20% of
   the partners elect to take a note in lieu of Company stock.

(2)Includes pro forma adjustments as follows:

   o Commission income, amortization expense, depreciation expense and interest
     expense are recorded at historical amounts.
    
   o Service fee income is recorded for administrative, acquisition and manage-
     ment services provided to entities other than the Company.  Service fee
     income of $1,370,032 for services provided to the Company have been
     excluded as those fees were either capitalized or expensed by the Company
     as incurred.

   o General and administrative expenses include costs incurred in providing
     various administrative, acquisition and management services to entities
     other than the Company.  Of the Adviser's historical general and
     administrative expenses for the period, $1,507,429 which have been
     allocated to the Company or have been capitalized by the Company have
     been excluded from the pro-forma totals.

(3)To the extent that the consideration  paid for the Adviser exceeds the fair
   market  value of the net  tangible  assets  received,  an  expense  will be
   recorded as an operating expense on the Company's  Statement of Operations.
   Because the purpose of the pro forma  statement of operations is to reflect
   the  expected  continuing  impact  of  the  merger  on  the  Company,  this
   adjustment  has not been  included.  At the  closing  of the  merger,  this
   expense  will be  recorded  as an  operating  expense.  For the year  ended
   December 31, 1997, this pro forma expense would have been $4,760,172  based
   on the issuance of 213,260 shares at closing on January 1, 1997 and 251,147
   additional  shares issued  during the year in  accordance  with the partial
   satisfaction  of the  share  balance  issuance  criteria  described  in the
   Agreement  and  Plan  of  Merger.   Up  to  686,740  shares  of  stock  are
   contingently  issuable for a period of up to 24 calendar quarters following
   the  closing  of the  transaction.  Within  30 days  after  the end of each
   calendar quarter,  shares will be issued up to the level where total shares
   issued to the shareholder of the Adviser pursuant to the acquisition of the
   Adviser does not exceed 9.8% of the Company's  total shares then issued and
   outstanding.  Based on the pro forma financial  statement  435,593 of these
   shares remain at December 31, 1997. The issuance of these additional shares
   will be expensed as they are issued.

   Pro forma weighted  average shares  outstanding  consists of the historical
   weighted average shares  outstanding of the Company,  the shares issued for
   both mergers on January 1, 1997 and 33% of the additional shares issued for
   the Adviser during 1997.

(4)Includes pro forma adjustments as follows:

   o Rental income,  which reflects  historical rental income of the operating
     properties,  is included from Partnership  properties which have not been
     consolidated by the Company.  Six of the  Partnerships'  properties which
     are  majority  owned  by the  Company  are  included  in  the  historical
     financial  information  of the Company.  These  properties  were acquired
     through joint ventures with AAA Net Realty Funds X and XI, Ltd.

   o Interest income is included from a $215,000 note receivable acquired along
     with the Partnership properties. The note bears interest at 10%, is payable
     in monthly installments of $3,000 plus interest and matures on October 6,
     2006.  The note was owned by two Partnerships.  This pro forma adjustment
     includes interest income from 50% of the note. 

   o Depreciation  is included based upon the purchase price which  represents
     the fair market value of the buildings over 33 years.  The purchase price
     of the properties has been allocated 70% to buildings and 30% to land.

   o Interest expense on notes payable to certain limited partners computed at
     6% of the outstanding balance.

   o General and administrative expenses are included primarily for legal and
     professional fees.

   o The Partnership  interest in certain  properties which are majority owned
     by the Company is eliminated as the  historical  financial  statements of
     the Company are reflected on a consolidated basis.

                                     F-14

<PAGE>

                       AMERICAN ASSET ADVISERS TRUST, INC.
                      PRO FORMA STATEMENT OF OPERATIONS (1)
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)

<TABLE>
<CAPTION>


                                                                Pro Forma          Pro Forma
                                                  Historical   Adviser and      Properties and       Pro Forma
                                                   Company     Adjustments (2)   Adjustments (3)       Total
                                                   -------     -----------        -----------          -----

<S>                                            <C>           <C>              <C>                 <C>
    REVENUES
     Rental income from operating leases       $   1,678,433             -    $      1,664,021    $  3,342,454
     Earned income from direct financing leases      255,454             -    $         52,782         308,236
     Other income                                     91,485       130,870                 -           222,355
     Interest income                                  89,962             -              15,567         105,529
                                                      ------       -------              ------         -------
     TOTAL REVENUES                                2,115,334       130,870           1,732,370       3,978,574

 EXPENSES
     General operating and administrative            356,998        92,819              50,963         500,780
     Reimbursements and fees to related party         57,800             -                   -          57,800
     Amortization                                     47,066           177                   -          47,243
     Depreciation                                    241,715         8,644             397,783         648,142
     Interest                                        202,507         3,896             252,385         458,788
     Merger costs                                  2,427,658    (2,427,658)                  -               -
     Potential acquisition costs                     295,452      (295,452)                  -               -
                                                     -------      --------             -------       ---------
     TOTAL EXPENSES                                3,629,196    (2,617,574)            701,131       1,712,753

 PRO FORMA INCOME BEFORE MINORITY
     INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                  (1,513,862)    2,748,444           1,031,239       2,265,821

 MINORITY INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                    (394,639)            -             394,639               -
                                                    --------     ---------             -------       ---------

 PRO FORMA NET INCOME (LOSS)                   $  (1,908,501)$   2,748,444    $      1,425,878    $  2,265,821
                                                 ===========    ==========         ===========       =========

 PRO FORMA EARNINGS (LOSS) PER SHARE:
     Basic                                     $       (0.88)                                     $       0.46
                                               =============                                      ============
     Diluted                                   $       (0.88)                                     $       0.46
                                               =============                                      ============

 WEIGHTED AVERAGE COMMON AND
     COMMON EQUIVALENT SHARES
     OUTSTANDING:
     Basic                                         2,177,086                                         4,953,224
                                                   =========                                         =========
     Diluted                                       2,177,086                                         4,953,224
                                                   =========                                         =========


</TABLE>

 See Notes to Pro Forma Statement of Operations.

                                      F-15

<PAGE>

                    AMERICAN ASSET ADVISERS TRUST, INC.
                NOTES TO PRO FORMA STATEMENT OF OPERATIONS
                                (UNAUDITED)

(1)  Adjustments  are  reflected  as  if  the  acquisition  of  the  Partnership
     properties  and the  Adviser  was  effective  as of January  1,  1997.  The
     Partnership  properties  include the acquisition of a minority  interest in
     several joint  ventures with the Company.  Pro forma  adjustments  from the
     acquisition of Partnership  properties are based on the assumption that the
     acquisitions  are approved by 100% of the limited  partners and that 20% of
     the partners elect to take a note in lieu of Company stock.

(2)  Includes pro forma adjustments as follows for operations of the Adviser
     from January 1 through June 5:

   o Commission income, amortization expense, depreciation expense and interest
     expense are recorded at historical amounts.
     
   o Service fee income is recorded for administrative, acquisition and manage-
     ment services provided to entities other than the Company.  Service fee
     income of $459,472 for services provided to the Company have been excluded
     as those fees were either capitalized or expensed by the Company as 
     incurred.

   o General and administrative expenses include costs incurred in providing 
     various administrative, acquisition and management services to entities
     other than the Company.  Of the Adviser's historical general and
     administrative expenses for the period, $585,164 which have been 
     allocated to the Company or have been capitalized by the Company have
     been excluded from the pro-forma totals.

(3)  Includes pro forma adjustments as follows:

   o Rental income,  which reflects  historical rental income of the operating
     properties,  is included from Partnership  properties which have not been
     consolidated by the Company.  Six of the  Partnerships'  properties which
     are  majority  owned  by the  Company  are  included  in  the  historical
     financial  information  of the Company.  These  properties  were acquired
     through joint ventures with AAA Net Realty Funds X and XI, Ltd.

   o Interest income is included from a $215,000 note receivable acquired along
     with the Partnership properties. The note bears interest at 10%, is payable
     in monthly installments of $3,000 plus interest and matures on October 6,
     2006.  The note was owned by two Partnerships.  This pro forma adjustment
     includes interest income from 50% of the note. 

   o Depreciation  is included based upon the purchase price which  represents
     the fair market value of the buildings over 33 years.  The purchase price
     of the properties has been allocated 70% to buildings and 30% to land.

   o Interest expense on notes payable to certain limited partners computed at
     6% of the outstanding balance.

   o General and administrative expenses are included primarily for legal
     and professional fees.

   o The Partnership  interest in certain  properties which are majority owned
     by the Company is eliminated as the  historical  financial  statements of
     the Company are reflected on a consolidated basis.

                                   F-16

<PAGE>

                       AMERICAN ASSET ADVISERS TRUST, INC.
                           PRO FORMA BALANCE SHEET (1)
                               SEPTEMBER 30, 1998
                                   (UNAUDITED)


<TABLE>
<CAPTION>

                                                                                Pro Forma         Pro Forma
                                                              Historical       Adviser and     Properties and          Pro Forma
                                                                Company        Adjustments       Adjustments             Total
                                                                -------        -----------       -----------             -----
 
 <S>                                                       <C>                 <C>            <C>                   <C>    
 ASSETS
 Cash and cash equivalents                                 $     239,216       $         -    $    364,026     (3)  $     603,242
 Accounts receivable                                              13,000                 -           8,634     (7)         21,634
 Property, net                                                27,609,933                 -      22,331,366     (7)     50,251,899
                                                                                                   310,600     (5)
 Net investment in direct financing leases                     3,168,974                 -               -              3,168,974
 Notes receivable                                                732,226                 -         201,140     (7)        933,366
 Investment in joint venture                                     368,584                 -               -                368,584
 Other assets                                                    620,613                 -               -                620,613
                                                                 -------           -------         -------                -------
 Total assets                                              $  32,752,546       $         -    $ 23,215,766          $  55,968,312
                                                           =============       ===========    ============          =============

 LIABILITIES & SHAREHOLDERS' & PARTNERS' EQUITY
 LIABILITIES
 Note payable                                              $   9,868,884       $         -    $  9,814,953     (6)  $  19,683,837
 Accounts payable                                                 87,469                 -         310,600     (5)        424,712
                                                                                                    26,643     (3)
 Security deposit                                                 15,050                 -          23,300     (3)         38,350
                                                                  ------           -------          ------                 ------
 Total liabilities                                             9,971,403                 -      10,175,496             20,146,899

 MINORITY INTEREST                                             5,227,494                 -      (5,227,494)    (3)              -

 SHAREHOLDERS' AND PARTNERS' EQUITY
 Preferred stock, $.01 par value, 10,001,000 shares
   authorized, none issued
 Common Stock, $.01 par value, 100,010,000
   shares authorized, 2,384,117 and 4,575,079
   shares issued and outstanding on historical and                23,841 (2)         2,351 (2)      19,559 (3),(4)         45,751
   pro-forma basis, respectively                                                                    
 Capital in excess of par value                               21,655,867 (2)     2,407,404 (2)  18,248,205 (3),(4)     42,311,476
                                                                                                    
 Accumulated distributions in excess of earnings              (4,122,984)(2)    (2,409,755)(2)           -             (6,532,739)
 Cost of Treasury Stock                                           (3,075)                -               -                 (3,075)
                                                                  ------           -------         -------                ------- 

 Total shareholders' and partners' equity                     17,553,649                 -      18,267,764             35,821,413
                                                              ----------           -------      ----------             ----------

 Total liabilities and shareholders' and partners' equity  $  32,752,546       $         -    $ 23,215,766          $  55,968,312
                                                           =============       ===========    ==============        =============


</TABLE>

 See Notes to Pro Forma Balance Sheet.


                                      F-17

<PAGE>

                     AMERICAN ASSET ADVISERS TRUST, INC.
                      NOTES TO PRO FORMA BALANCE SHEET
                                 (UNAUDITED)

(1)Adjustments are reflected as if the acquisition of the Partnership properties
   was completed on September 30, 1998.  The Partnership properties include the
   acquisition  of a  minority  interest  in  several  joint  ventures  with the
   Company.  Pro  forma  adjustments  from the  acquisition  of the  Partnership
   properties are based on the assumption that the  acquisitions are approved by
   100% of the limited partners and that 35% of the partners elect to take notes
   in lieu of Company stock.

(2)On June 5, 1998,  the  Company's  shareholders  voted to approve an agreement
   and plan of merger with the Adviser  whereby the  stockholder  of the Adviser
   agreed to  exchange  100% of the  outstanding  shares of common  stock of the
   Adviser for up to 900,000  shares of the  Company's  stock.  According to the
   Agreement  and Plan of Merger  between the Company and the  Adviser,  213,260
   shares of common stock are issuable  effective  June 5, 1998. The issuance of
   these shares is  reflected in the  historical  financial  information  of the
   Company included with the Pro Forma Balance Sheet.

   In  addition,  up to  686,740  shares  of  stock  valued  at  $7,039,085  are
   contingently  issuable for a period of up to 24 calendar  quarters  following
   the closing of the transaction. Within 30 days after the end of each calendar
   quarter,  shares will be issued up to the level where total shares  issued to
   the  shareholder  of the Adviser  pursuant to the  acquisition of the Adviser
   does  not  exceed  9.8%  of  the  Company's  total  shares  then  issued  and
   outstanding. The issuance of these additional shares will be expensed as they
   are issued.  Accordingly,  the Pro Forma Balance Sheet includes an adjustment
   to reflect the issuance of 235,098 additional shares of common stock, leaving
   a balance of 451,642 shares.

(3)Represents  adjustments  for the purchase  method of  accounting  whereby the
   net assets owned by the  Partnerships are recorded based on the estimated
   fair  market  value of the  properties  acquired, cash, receivables,
   payables and security deposits of the Partnerships as follows:

<TABLE>
<CAPTION>

                                              Real Estate          Other        Total Purchase Price
                                              -----------          -----        --------------------

   <S>                                      <C>               <C>               <C>

   Taylor Income Investors III, Ltd.        $  1,100,000      $   40,946           $  1,140,946
   Taylor Income Investors IV, Ltd.              396,795         114,555                511,350
   Taylor Income Investors V, Ltd.               322,065         105,631                427,696
   Taylor Income Investors VI, Ltd.              285,000               0                285,000
   AAA Net Realty Fund VII, Ltd.               1,010,000          27,946              1,037,946
   AAA Net Realty Fund VIII, Ltd.              1,800,000          45,209              1,845,209
   AAA Net Realty Fund Goodyear, Ltd.          1,090,000          20,211              1,110,211
   AAA Net Realty Fund IX, Ltd.                4,850,000          89,078              4,939,078
   AAA Net Realty Fund X, Ltd.                10,355,000               0             10,355,000
   AAA Net Realty Fund XI, Ltd.                6,350,000          80,281              6,430,281
                                               ---------          ------              ---------
                                             
                                              27,558,860         523,857             28,082,717

   Less:  Minority Interest                    5,227,494               -              5,227,494
                                               ---------                              ---------

   Net Adjustment                           $ 22,331,366      $  523,857           $ 22,855,223


</TABLE>

                                    F-18

<PAGE>

(4)Represents  the  issuance  of  1,955,864  shares of Company  stock  valued at
   $19,267,764 based upon a per share price of $9.34 as follows:

<TABLE>
<CAPTION>

                                          Exchange         L.P. Units     Trust Shares
                                           Ratio           Outstanding      Issued           Value
                                           -----           -----------      ------           -----

   <S>                                    <C>              <C>            <C>           <C>

   Taylor Income Investors III, Ltd.       129.27            614.25           79,402    $   741,615
   Taylor Income Investors IV, Ltd.         89.02            399.75           35,586        332,373
   Taylor Income Investors V, Ltd.          95.40            312.00           29,765        278,005
   Taylor Income Investors VI, Ltd.        101.71            195.00           19,834        185,250
   AAA Net Realty Fund VII, Ltd.            97.79            731.25           71,510        667,903
   AAA Net Realty Fund VIII, Ltd.          105.15           1209.00          127,127      1,187,366
   AAA Net Realty Fund Goodyear, Ltd.       88.15            867.75           76,490        714,417
   AAA Net Realty Fund IX, Ltd.             98.10           3503.83          343,726      3,210,401
   AAA Net Realty Fund X, Ltd.              96.80           7444.84          720,637      6,730,750
   AAA Net Realty Fund XI, Ltd.             97.50           4589.79          447,504      4,179,687
                                                                             -------      ---------

   Total Limited Partners                                                  1,951,581     18,227,767

   General Partners                                                            4,283         39,997
                                                                               -----         ------

   Total                                                                   1,955,864    $18,267,764

</TABLE>

The share price was agreed to by the General Partner of each of the Partnerships
and the  Independent  Directors  of the  Company  based  upon  the  price of the
Company's shares in its last public offering reduced by selling  commissions and
related expenses.

(5)Represents  estimated legal and professional fees, which will be capitalized
   as acquisition costs.

(6)Represents notes to 35% of the limited partners in lieu of Company stock.




                                    F-19

<PAGE>

<TABLE>

                        AMERICAN ASSET ADVISERS TRUST, INC.
                       PRO FORMA STATEMENT OF OPERATIONS (1)
                       FOR THE YEAR ENDED DECEMBER 31, 1997
                                     (UNAUDITED)
<CAPTION>

                                                               Pro Forma         Pro Forma
                                                 Historical   Adviser and      Properties and  Pro Forma
                                                 Company     Adjustments (2)   Adjustments (4)   Total
 REVENUES
     <S>                                         <C>

     Rental income from operating leases         $1,217,187              -     $ 2,089,958      $3,307,145
     Earned income from direct financing leases     339,628              -          70,026         409,654
     Service fee income                                   -        167,435               -         167,435
     Commission income, net                               -        141,813               -         141,813
     Interest income                                153,895              -           3,573         157,468
     TOTAL REVENUES                               1,710,710        309,248       2,163,557       4,183,515

 EXPENSES
     General operating and administrative           112,464         76,913          53,711         243,088
     Reimbursements and fees to related party       106,504              -               -         106,504
     Amortization                                    62,754             32               -          62,786
     Depreciation                                   146,015         15,431         545,236         706,682
     Interest                                         6,000         18,202         588,897         613,099
     Acquisition costs (3)                          282,890       (282,890)              -               -
     TOTAL EXPENSES                                 716,627       (172,312)      1,187,844       1,732,159

 PRO FORMA INCOME BEFORE MINORITY
     INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                    994,083        481,560         975,713       2,451,356

 MINORITY INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                   (455,226)             -         455,226               -

 PRO FORMA NET INCOME                            $  538,857     $  481,560     $ 1,430,939      $2,451,356

 PRO FORMA EARNINGS PER SHARE:
     Basic                                       $     0.34                                     $     0.65
     Diluted                                     $     0.33                                     $     0.64

 WEIGHTED AVERAGE COMMON AND
     COMMON EQUIVALENT SHARES
     OUTSTANDING:
     Basic                                        1,563,048                                      3,798,903
     Diluted                                      1,624,217                                      3,860,072

 See Notes to Pro Forma Statement of Operations.

</TABLE>
                                    F-20

<PAGE>

                     AMERICAN ASSET ADVISERS TRUST, INC.
                 NOTES TO PRO FORMA STATEMENT OF OPERATIONS
                                 (UNAUDITED)

(1)  Adjustments  are  reflected  as  if  the  acquisition  of  the  Partnership
     properties  and the  Adviser  was  effective  as of January  1,  1997.  The
     Partnership  properties  include the acquisition of a minority  interest in
     several joint  ventures with the Company.  Pro forma  adjustments  from the
     acquisition of Partnership  properties are based on the assumption that the
     acquisitions  are approved by 100% of the limited  partners and that 35% of
     the partners elect to take a note in lieu of Company stock.

(2)  Includes pro forma adjustments as follows:

   o Commission income, amortization expense, depreciation expense and interest
     expense are recorded at historical amounts.
    
   o Service fee income is recorded for administrative, acquisition and manage-
     ment services provided to entities other than the Company.  Service fee
     income of $1,370,032 for services provided to the Company have been
     excluded as those fees were either capitalized or expensed by the Company
     as incurred.

   o General and administrative expenses include costs incurred in providing
     various administrative, acquisition and management services to entities
     other than the Company.  Of the Adviser's historical general and
     administrative expenses for the period, $1,507,429 which have been
     allocated to the Company or have been capitalized by the Company have
     been excluded from the pro-forma totals.

(3)  To the extent that the consideration  paid for the Adviser exceeds the fair
     market  value of the net  tangible  assets  received,  an  expense  will be
     recorded as an operating expense on the Company's  Statement of Operations.
     Because the purpose of the pro forma  statement of operations is to reflect
     the  expected  continuing  impact  of  the  merger  on  the  Company,  this
     adjustment  has not been  included.  At the  closing  of the  merger,  this
     expense  will be  recorded  as an  operating  expense.  For the year  ended
     December 31, 1997, this pro forma expense would have been $4,258,629  based
     on the issuance of 213,260 shares at closing on January 1, 1997 and 202,216
     additional  shares issued  during the year in  accordance  with the partial
     satisfaction  of the  share  balance  issuance  criteria  described  in the
     Agreement  and  Plan  of  Merger.   Up  to  686,740  shares  of  stock  are
     contingently  issuable for a period of up to 24 calendar quarters following
     the  closing  of the  transaction.  Within  30 days  after  the end of each
     calendar quarter,  shares will be issued up to the level where total shares
     issued to the shareholder of the Adviser pursuant to the acquisition of the
     Adviser does not exceed 9.8% of the Company's  total shares then issued and
     outstanding.  Based on the pro forma financial  statement  484,524 of these
     shares remain at December 31, 1997. The issuance of these additional shares
     will be expensed as they are issued.

     Pro forma weighted  average shares  outstanding  consists of the historical
     weighted average shares  outstanding of the Company,  the shares issued for
     both mergers on January 1, 1997 and 33% of the additional shares issued for
     the Adviser during 1997.

(4)  Includes pro forma adjustments as follows:

   o Rental income,  which reflects  historical rental income of the operating
     properties,  is included from Partnership  properties which have not been
     consolidated by the Company.  Six of the  Partnerships'  properties which
     are  majority  owned  by the  Company  are  included  in  the  historical
     financial  information  of the Company.  These  properties  were acquired
     through joint ventures with AAA Net Realty Funds X and XI, Ltd.

   o Interest income is included from a $215,000 note receivable acquired along
     with the Partnership properties. The note bears interest at 10%, is payable
     in monthly installments of $3,000 plus interest and matures on October 6,
     2006.  The note was owned by two Partnerships.  This pro forma adjustment
     includes interest income from 50% of the note.

   o Depreciation is included based upon the purchase price which  represents
     the fair market value of the buildings over 33 years. The purchase price
     of the properties has been allocated 70% to buildings and 30% to land.

   o General and administrative expenses are included primarily for legal and
     professional fees.

   o The Partnership  interest in certain properties which are majority owned
     by the Company is eliminated as the historical  financial  statements of
     the Company are reflected on a consolidated basis.

                                      F-21

<PAGE>

<TABLE>
<CAPTION>

                       AMERICAN ASSET ADVISERS TRUST, INC.
                      PRO FORMA STATEMENT OF OPERATIONS (1)
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


                                                                 Pro Forma          Pro Forma
                                                   Historical   Adviser and      Properties and       Pro Forma
                                                    Company     Adjustments (2)   Adjustments (3)        Total
                                                    -------     ---------------   ---------------        -----

<S>                                             <C>             <C>            <C>                 <C> 
 REVENUES
     Rental income from operating leases        $   1,678,433             -    $      1,664,021    $  3,342,454
     Earned income from direct financing leases       255,454             -              52,782         308,236
     Other income                                      91,485       130,870                   -         222,355
     Interest income                                   89,962             -              15,567         105,529
                                                       ------       -------              ------         -------
     TOTAL REVENUES                                 2,115,334       130,870           1,732,370       3,978,574

 EXPENSES
     General operating and administrative             356,998        92,819              50,963         500,780
     Reimbursements and fees to related party          57,800             -                   -          57,800
     Amortization                                      47,066           177                   -          47,243
     Depreciation                                     241,715         8,644             397,783         648,142
     Interest                                         202,507         3,896             441,673         648,076
     Merger costs                                   2,427,658    (2,427,658)                  -               -
     Potential acquisition costs                      295,452      (295,452)                  -               -
                                                      -------      --------             -------         -------
     TOTAL EXPENSES                                 3,629,196    (2,617,574)            890,419       1,902,041

 PRO FORMA INCOME BEFORE MINORITY
     INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                   (1,513,862)    2,748,444             841,951       2,076,533

 MINORITY INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                     (394,639)            -             394,639               -
                                                     --------       -------             -------         -------

 PRO FORMA NET INCOME (LOSS)                    $  (1,908,501)$   2,748,444    $      1,236,590    $  2,076,533
                                                ============= =============    ================    ============

 PRO FORMA EARNINGS (LOSS) PER SHARE:
     Basic                                      $       (0.88)                                     $       0.47
                                                =============                                      ============
     Diluted                                    $       (0.88)                                     $       0.47
                                                =============                                      ============

 WEIGHTED AVERAGE COMMON AND
     COMMON EQUIVALENT SHARES
     OUTSTANDING:
     Basic                                          2,177,086                                         4,453,928
                                                    =========                                         =========
     Diluted                                        2,177,086                                         4,453,928
                                                    =========                                         =========

</TABLE>

 See Notes to Pro Forma Statement of Operations.


                                      F-22

<PAGE>

                    AMERICAN ASSET ADVISERS TRUST, INC.
                NOTES TO PRO FORMA STATEMENT OF OPERATIONS
                                (UNAUDITED)

(1) Adjustments  are  reflected  as  if  the  acquisition  of  the  Partnership
    properties  and the  Adviser  was  effective  as of January  1,  1997.  The
    Partnership  properties  include the acquisition of a minority  interest in
    several joint  ventures with the Company.  Pro forma  adjustments  from the
    acquisition of Partnership  properties are based on the assumption that the
    acquisitions  are approved by 100% of the limited  partners and that 35% of
    the partners elect to take a note in lieu of Company stock.

(2) Includes pro forma adjustments as follows for operations of the Adviser
    from January 1 through June 5:

   o Commission income, amortization expense, depreciation expense and interest
     expense are recorded at historical amounts.
       
   o Service fee income is recorded for administrative, acquisition and manage-
     ment services provided to entities other than the Company.  Service fee
     income of $459,472 for services provided to the Company have been excluded
     as those fees were either capitalized or expensed by the Company as 
     incurred.

   o General and administrative expenses include costs incurred in providing 
     various administrative, acquisition and management services to entities
     other than the Company.  Of the Adviser's historical general and
     administrative expenses for the period, $585,164 which have been 
     allocated to the Company or have been capitalized by the Company have
     been excluded from the pro-forma totals.

(3)  Includes pro forma adjustments as follows:

   o Rental income,  which reflects  historical rental income of the operating
     properties,  is included from Partnership  properties which have not been
     consolidated by the Company.  Six of the  Partnerships'  properties which
     are  majority  owned  by the  Company  are  included  in  the  historical
     financial  information  of the Company.  These  properties  were acquired
     through joint ventures with AAA Net Realty Funds X and XI, Ltd.

   o Interest income is included from a $215,000 note receivable acquired along
     with the Partnership properties. The note bears interest at 10%, is payable
     in monthly installments of $3,000 plus interest and matures on October 6,
     2006.  The note was owned by two Partnerships.  This pro forma adjustment
     includes interest income from 50% of the note.

   o Depreciation  is included based upon the purchase price which  represents
     the fair market value of the buildings over 33 years.  The purchase price
     of the properties has been allocated 70% to buildings and 30% to land.

   o General and administrative expenses are included primarily for legal
     and professional fees.

   o The Partnership  interest in certain  properties which are majority owned
     by the Company is eliminated as the  historical  financial  statements of
     the Company are reflected on a consolidated basis.



                                      F-23

<PAGE>

                       AMERICAN ASSET ADVISERS TRUST, INC.
                           PRO FORMA BALANCE SHEET (1)
                               SEPTEMBER 30, 1998
                                   (UNAUDITED)


<TABLE>
<CAPTION>

                                                                                Pro Forma         Pro Forma
                                                             Historical        Adviser and      Properties and         Pro Forma
                                                              Company          Adjustments        Adjustments            Total
                                                              -------          -----------        -----------            -----
 
 <S>                                                       <C>                 <C>              <C>                  <C>
 ASSETS
 Cash and cash equivalents                                 $     239,216       $          -     $    182,013     (3) $    421,229
 Accounts receivable                                              13,000                  -            4,317     (3)       17,317
 Property, net                                                27,609,933                  -       11,165,683     (3)   38,930,916
                                                                                                     155,300     (5)
 Net investment in direct financing leases                     3,168,974                  -                -            3,168,974
 Notes receivable                                                732,226                  -          100,570     (3)      832,796
 Investment in joint venture                                     368,584                  -                -              368,584
 Other assets                                                    620,613                  -                -              620,613
                                                                 -------            -------          -------              -------
 Total assets                                              $  32,752,546       $          -     $ 11,607,883         $ 44,360,429
                                                           =============       ============     ============         ============

 LIABILITIES & SHAREHOLDERS' & PARTNERS' EQUITY
 LIABILITIES
 Note payable                                              $   9,868,884       $          -                -         $  9,868,884
 Accounts payable                                                 87,469                  -          155,300     (5)      256,090
                                                                                                      13,321     (3)
 Security deposit                                                 15,050                  -           11,650     (3)       26,700
                                                                  ------            -------           ------               ------
 Total liabilities                                             9,971,403                  -          180,271           10,151,674

 MINORITY INTEREST                                             5,227,494                  -        2,613,747)    (3)    2,613,747

 SHAREHOLDERS' AND PARTNERS' EQUITY
 Preferred stock, $.01 par value, 10,001,000 shares
   authorized, none issued
 Common Stock, $.01 par value, 100,010,000
   shares authorized, 2,384,117 and 4,073,408
   shares issued and outstanding on historical and                23,841 (2)          1,859 (2)       15,034 (3),(4)       40,734
   pro-forma basis, respectively                                                                      
 Capital in excess of par value                               21,655,867 (2)      1,903,964 (2)   14,026,325 (3),(4)   37,586,156
                                                                                                      
 Accumulated distributions in excess of earnings              (4,122,984)(2)     (1,905,823)(2)            -           (6,028,807)
 Cost of Treasury Stock                                           (3,075)                 -                -               (3,075)
                                                                 -------            -------          -------              ------- 
 
 Total shareholders' and partners' equity                     17,553,649                  -       14,041,359           31,595,008
                                                              ----------            -------       ----------           ----------

 Total liabilities and shareholders' and partners' equity  $  32,752,546       $          -     $ 11,607,883        $  44,360,429
                                                           =============       ============     ============        =============


</TABLE>

 See Notes to Pro Forma Balance Sheet.


                                      F-24

<PAGE>

                     AMERICAN ASSET ADVISERS TRUST, INC.
                      NOTES TO PRO FORMA BALANCE SHEET
                                 (UNAUDITED)

(1)Adjustments are reflected as if the acquisition of the Partnership properties
   was completed on September 30, 1998.  The Partnership properties include the
   acquisition  of a  minority  interest  in  several  joint  ventures  with the
   Company.  Pro  forma  adjustments  from the  acquisition  of the  Partnership
   properties are based on the assumption that the  acquisitions are approved by
   50% of the limited partners and that none of the partners elect to take notes
   in lieu of Company stock.  All of the  Partnership  properties  have the same
   characteristics and, therefore,  the 50% assumption is provided to assist the
   reader in evaluating various scenarios. The pro forma entries assume that the
   Company will maintain control over the properties to be acquired.

(2)On June 5, 1998,  the  Company's  shareholders  voted to approve an agreement
   and plan of merger with the Adviser  whereby the  stockholder  of the Adviser
   agreed to  exchange  100% of the  outstanding  shares of common  stock of the
   Adviser for up to 900,000  shares of the  Company's  stock.  According to the
   Agreement  and Plan of Merger  between the Company and the  Adviser,  213,260
   shares of common stock are issuable  effective  June 5, 1998. The issuance of
   these shares is  reflected in the  historical  financial  information  of the
   Company included with the Pro Forma Balance Sheet.

   In  addition,  up to  686,740  shares  of  stock  valued  at  $7,039,085  are
   contingently  issuable for a period of up to 24 calendar  quarters  following
   the closing of the transaction. Within 30 days after the end of each calendar
   quarter,  shares will be issued up to the level where total shares  issued to
   the  shareholder  of the Adviser  pursuant to the  acquisition of the Adviser
   does  not  exceed  9.8%  of  the  Company's  total  shares  then  issued  and
   outstanding. The issuance of these additional shares will be expensed as they
   are issued. Accordingly the Pro Forma Balance Sheet includes an adjustment to
   reflect the issuance of 185,934 additional shares of common stock,  leaving a
   balance of 500,806 shares.

(3)Represents adjustments for the purchase method of accounting whereby the
   net assets owned by the Partnerships are recorded based on the estimated
   fair market value of the properties acquired, cash, receivables,
   payables and security deposits of the Partnerships as follows:

<TABLE>
<CAPTION>

                                               Real Estate          Other        Total Purchase Price
                                               -----------          -----        --------------------
   <S>                                       <C>              <C>                   <C>
    
   Taylor Income Investors III, Ltd.         $    550,000     $    20,473           $    570,473
   Taylor Income Investors IV, Ltd.               198,397          57,278                255,675
   Taylor Income Investors V, Ltd.                161,033          52,815                213,848
   Taylor Income Investors VI, Ltd.               142,500               0                142,500
   AAA Net Realty Fund VII, Ltd.                  505,000          13,973                518,973
   AAA Net Realty Fund VIII, Ltd.                 900,000          22,605                922,605
   AAA Net Realty Fund Goodyear, Ltd.             545,000          10,105                555,105
   AAA Net Realty Fund IX, Ltd.                 2,425,000          44,539              2,469,539
   AAA Net Realty Fund X, Ltd.                  5,177,500               0              5,177,500
   AAA Net Realty Fund XI, Ltd.                 3,175,000          40,141              3,215,141
                                                ---------          ------              ---------

                                               13,779,430         261,929             14,041,359

   Less:  Minority Interest                     2,613,747               -              2,613,747
                                                ---------         -------              ---------

   Net Adjustment                            $ 11,165,683     $   261,929           $ 11,427,612

</TABLE>

                                    F-25

<PAGE>

(4)Represents  the  issuance  of  1,503,357  shares of Company  stock  valued at
   $14,041,359 based upon a per share price of $9.34 as follows:

<TABLE>
<CAPTION>

                                          Exchange       L.P. Units        Trust Shares
                                           Ratio        Outstanding           Issued           Value
                                           -----        -----------           ------           -----

   <S>                                    <C>           <C>                <C>             <C>

   Taylor Income Investors III, Ltd.       129.27          472.50             61,079       $   570,478
   Taylor Income Investors IV, Ltd.         89.02          307.50             27,374           255,674
   Taylor Income Investors V, Ltd.          95.40          240.00             22,896           213,849
   Taylor Income Investors VI, Ltd.        101.71          150.00             15,257           142,500
   AAA Net Realty Fund VII, Ltd.            97.79          562.50             55,007           513,766
   AAA Net Realty Fund VIII, Ltd.          105.15          930.00             97,790           913,359
   AAA Net Realty Fund Goodyear, Ltd.       88.15          667.50             58,839           549,556
   AAA Net Realty Fund IX, Ltd.             98.10         2695.25            264,404         2,469,536
   AAA Net Realty Fund X, Ltd.              96.80         5726.80            554,336         5,177,498
   AAA Net Realty Fund XI, Ltd.             97.50         3530.61            344,234         3,215,146
                                                                             -------         ---------

   Total Limited Partners                                                  1,501,216        14,021,362

   General Partners                                                            2,141            19,997
                                                                               -----            ------

   Total                                                                   1,503,357       $14,041,359

</TABLE>

The share price was agreed to by the General Partner of each of the Partnerships
and the  Independent  Directors  of the  Company  based  upon  the  price of the
Company's shares in its last public offering reduced by selling  commissions and
related expenses.

(5)Represents  estimated legal and professional fees, which will be capitalized
   as acquisition costs.

                                    F-26

<PAGE>

<TABLE>

                        AMERICAN ASSET ADVISERS TRUST, INC.
                       PRO FORMA STATEMENT OF OPERATIONS (1)
                       FOR THE YEAR ENDED DECEMBER 31, 1997
                                   (UNAUDITED)

<CAPTION>
                                                                Pro Forma       Pro Forma
                                                 Historical    Adviser and    Properties and    Pro Forma
                                                  Company     Adjustment (2)  Adjustments (4)     Total
 REVENUES
     <S>                                          <C>         <C>             <C>               <C>      

     Rental income from operating leases          $1,217,187            -     $ 1,044,979       $2,262,166
     Earned income from direct financing leases      339,628            -          35,013          374,641
     Service fee income                                    -      167,435               -          167,435
     Commission income, net                                -      141,813               -          141,813
     Interest income                                 153,895            -           1,787          155,682
     TOTAL REVENUES                                1,710,710      309,248       1,081,779        3,101,737

 EXPENSES
     General operating and administrative            112,464       76,913          26,855          216,232
     Reimbursements and fees to related party        106,504            -               -          106,504
     Amortization                                     62,754           32               -           62,786
     Depreciation                                    146,015       15,431         272,618          434,064
     Interest                                          6,000       18,202               -           24,202
     Acquisition costs (3)                           282,890     (282,890)              -                -
     TOTAL EXPENSES                                  716,627     (172,312)        299,473          843,788

 PRO FORMA INCOME BEFORE MINORITY
     INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                     994,083      481,560         782,306        2,257,949

 MINORITY INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                    (455,226)           -         227,613         (227,613)

 PRO FORMA NET INCOME                             $  538,857     $481,560     $ 1,009,919       $2,030,336

 PRO FORMA EARNINGS PER SHARE:
     Basic                                        $     0.34                                    $     0.61
     Diluted                                      $     0.33                                    $     0.60

 WEIGHTED AVERAGE COMMON AND
     COMMON EQUIVALENT SHARES
     OUTSTANDING:
     Basic                                         1,563,048                                     3,330,172
     Diluted                                       1,624,217                                     3,391,341

 See Notes to Pro Forma Statement of Operations.
   
</TABLE>

                                     F-27

<PAGE>


                     AMERICAN ASSET ADVISERS TRUST, INC.
                 NOTES TO PRO FORMA STATEMENT OF OPERATIONS
                                 (UNAUDITED)

(1)Adjustments  are  reflected  as  if  the  acquisition  of  the  Partnership
   properties  and the  Adviser  was  effective  as of January  1,  1997.  The
   Partnership  properties  include the acquisition of a minority  interest in
   several joint  ventures with the Company.  Pro forma  adjustments  from the
   acquisition of Partnership  properties are based on the assumption that the
   acquisitions  are approved by 50% of the limited  partners and that none of
   the partners elect to take a note in lieu of Company  stock.  The pro forma
   entries  assume that the Company will maintain  control over the properties
   to be acquired.

(2)Includes pro forma adjustments as follows:

   o Commission income, amortization expense, depreciation expense and interest
     expense are recorded at historical amounts.
    
   o Service fee income is recorded for administrative, acquisition and manage-
     ment services provided to entities other than the Company.  Service fee
     income of $1,370,032 for services provided to the Company have been
     excluded as those fees were either capitalized or expensed by the Company
     as incurred.

   o General and administrative expenses include costs incurred in providing
     various administrative, acquisition and management services to entities
     other than the Company.  Of the Adviser's historical general and
     administrative expenses for the period, $1,507,429 which have been
     allocated to the Company or have been capitalized by the Company have
     been excluded from the pro-forma totals.


(3)  To the extent that the consideration  paid for the Adviser exceeds the fair
     market  value of the net  tangible  assets  received,  an  expense  will be
     recorded as an operating expense on the Company's  Statement of Operations.
     Because the purpose of the pro forma  statement of operations is to reflect
     the  expected  continuing  impact  of  the  merger  on  the  Company,  this
     adjustment  has not been  included.  At the  closing  of the  merger,  this
     expense  will be  recorded  as an  operating  expense.  For the year  ended
     December 31, 1997, this pro forma expense would have been $3,754,698  based
     on the issuance of 213,260 shares at closing on January 1, 1997 and 153,052
     additional  shares issued  during the year in  accordance  with the partial
     satisfaction  of the  share  balance  issuance  criteria  described  in the
     Agreement  and  Plan  of  Merger.   Up  to  686,740  shares  of  stock  are
     contingently  issuable for a period of up to 24 calendar quarters following
     the  closing  of the  transaction.  Within  30 days  after  the end of each
     calendar quarter,  shares will be issued up to the level where total shares
     issued to the shareholder of the Adviser pursuant to the acquisition of the
     Adviser does not exceed 9.8% of the Company's  total shares then issued and
     outstanding.  Based on the pro forma financial  statement  533,688 of these
     shares remain at December 31, 1997. The issuance of these additional shares
     will be expensed as they are issued.

     Pro forma weighted  average shares  outstanding  consists of the historical
     weighted average shares  outstanding of the Company,  the shares issued for
     both mergers on January 1, 1997 and 33% of the additional shares issued for
     the Adviser during 1997.

(4)  Includes pro forma adjustments as follows:

   o Rental income,  which reflects  historical rental income of the operating
     properties,  is included from Partnership  properties which have not been
     consolidated by the Company.  Six of the  Partnerships'  properties which
     are  majority  owned  by the  Company  are  included  in  the  historical
     financial  information  of the Company.  These  properties  were acquired
     through joint ventures with AAA Net Realty Funds X and XI, Ltd.

   o Interest income is included from a $215,000 note receivable acquired along
     with the Partnership properties. The note bears interest at 10%, is payable
     in monthly installments of $3,000 plus interest and matures on October 6,
     2006.  The note was owned by two Partnerships.  This pro forma adjustment
     includes interest income from 50% of the note.

   o Depreciation is included based upon the purchase price which  represents
     the fair market value of the buildings over 33 years. The purchase price
     of the properties has been allocated 70% to buildings and 30% to land.

   o General and administrative expenses are included primarily for legal and
     professional fees.

   o The Partnership  interest in certain properties which are majority owned
     by the Company is eliminated as the historical  financial  statements of
     the Company are reflected on a consolidated basis.

                                    F-28

<PAGE>

<TABLE>
<CAPTION>
                       AMERICAN ASSET ADVISERS TRUST, INC.
                      PRO FORMA STATEMENT OF OPERATIONS (1)
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


                                                                 Pro Forma          Pro Forma
                                                   Historical   Adviser and      Properties and       Pro Forma
                                                    Company     Adjustments (2)   Adjustments (3)        Total
                                                    -------     ---------------   ---------------        -----

<S>                                             <C>             <C>            <C>                 <C>    
 REVENUES
     Rental income from operating leases        $   1,678,433             -    $        832,011    $  2,510,444
     Earned income from direct financing leases       255,454             -              26,391         281,845
     Other income                                      91,485       130,870                   -         222,355
     Interest income                                   89,962             -               7,783          97,745
                                                       ------       -------               -----          ------
     TOTAL REVENUES                                 2,115,334       130,870             866,185       3,112,389

 EXPENSES
     General operating and administrative             356,998        92,819              25,481         475,298
     Reimbursements and fees to related party          57,800             -                   -          57,800
     Amortization                                      47,066           177                   -          47,243
     Depreciation                                     241,715         8,644             198,892         449,251
     Interest                                         202,507         3,896                   -         206,403
     Merger costs                                   2,427,658    (2,427,658)                  -               -
     Potential acquisition costs                      295,452      (295,452)                  -               -
                                                      -------      --------             -------         -------
     TOTAL EXPENSES                                 3,629,196    (2,617,574)            224,373       1,235,995

 PRO FORMA INCOME BEFORE MINORITY
     INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                   (1,513,862)    2,748,444             641,812       1,876,394

 MINORITY INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                     (394,639)            -             197,319        (197,320)
                                                     --------       -------             -------        --------

 PRO FORMA NET INCOME (LOSS)                    $  (1,908,501)$   2,748,444    $        839,131    $  1,679,074
                                                ============= =============    ================    ============

 PRO FORMA EARNINGS (LOSS) PER SHARE:
     Basic                                      $       (0.88)                                     $       0.42
                                                =============                                      ============
     Diluted                                    $       (0.88)                                     $       0.42
                                                =============                                      ============

 WEIGHTED AVERAGE COMMON AND
     COMMON EQUIVALENT SHARES
     OUTSTANDING:
     Basic                                          2,177,086                                         3,951,855
                                                    =========                                         =========
     Diluted                                        2,177,086                                         3,951,855
                                                    =========                                         =========
</TABLE>

 See Notes to Pro Forma Statement of Operations.
 
                                      F-29

<PAGE>

                    AMERICAN ASSET ADVISERS TRUST, INC.
                NOTES TO PRO FORMA STATEMENT OF OPERATIONS
                                (UNAUDITED)

(1)  Adjustments  are  reflected  as  if  the  acquisition  of  the  Partnership
     properties  and the  Adviser  was  effective  as of January  1,  1997.  The
     Partnership  properties  include the acquisition of a minority  interest in
     several joint  ventures with the Company.  Pro forma  adjustments  from the
     acquisition of Partnership  properties are based on the assumption that the
     acquisitions  are approved by 50% of the limited  partners and that none of
     the partners elect to take a note in lieu of Company  stock.  The pro forma
     entries  assume that the Company will maintain  control over the properties
     to be acquired.

(2)  Includes pro forma adjustments as follows for operations of the Adviser
     from January 1 through June 5:

   o Commission income, amortization expense, depreciation expense and interest
     expense are recorded at historical amounts.
       
   o Service fee income is recorded for administrative, acquisition and manage-
     ment services provided to entities other than the Company.  Service fee
     income of $459,472 for services provided to the Company have been excluded
     as those fees were either capitalized or expensed by the Company as 
     incurred.

   o General and administrative expenses include costs incurred in providing 
     various administrative, acquisition and management services to entities
     other than the Company.  Of the Adviser's historical general and
     administrative expenses for the period, $585,164 which have been 
     allocated to the Company or have been capitalized by the Company have
     been excluded from the pro-forma totals.

(3)  Includes pro forma adjustments as follows:

   o Rental income,  which reflects  historical rental income of the operating
     properties,  is included from Partnership  properties which have not been
     consolidated by the Company.  Six of the  Partnerships'  properties which
     are  majority  owned  by the  Company  are  included  in  the  historical
     financial  information  of the Company.  These  properties  were acquired
     through joint ventures with AAA Net Realty Funds X and XI, Ltd.

   o Interest income is included from a $215,000 note receivable acquired along
     with the Partnership properties. The note bears interest at 10%, is payable
     in monthly installments of $3,000 plus interest and matures on October 6,
     2006.  The note was owned by two Partnerships.  This pro forma adjustment
     includes interest income from 50% of the note.

   o Depreciation  is included based upon the purchase price which  represents
     the fair market value of the buildings over 33 years.  The purchase price
     of the properties has been allocated 70% to buildings and 30% to land.

   o General and administrative expenses are included primarily for legal
     and professional fees.

   o The Partnership  interest in certain  properties which are majority owned
     by the Company is eliminated as the  historical  financial  statements of
     the Company are reflected on a consolidated basis.

                                   F-30

<PAGE>

                       AMERICAN ASSET ADVISERS TRUST, INC.
                           PRO FORMA BALANCE SHEET (1)
                               SEPTEMBER 30, 1998
                                   (UNAUDITED)

<TABLE>
<CAPTION>


                                                                                Pro Forma           Pro Forma
                                                              Historical       Adviser and       Properties and       Pro Forma
                                                                Company        Adjustments         Adjustments          Total
                                                                -------        -----------         -----------          -----

 <S>                                                       <C>                 <C>            <C>                   <C>
 ASSETS
 Cash and cash equivalents                                 $     239,216       $         -    $      182,013    (3) $   421,229
 Accounts receivable                                              13,000                 -             4,317    (3)      17,317
 Property, net                                                27,609,933                 -        11,165,683    (3)  38,930,916
                                                                                                     155,300    (5)
 Net investment in direct financing leases                     3,168,974                 -                 -          3,168,974
 Notes receivable                                                732,226                 -           100,570    (3)     832,796
 Investment in joint venture                                     368,584                 -                 -            368,584
 Other assets                                                    620,613                 -                 -            620,613
                                                                 -------           -------           -------            -------
 Total assets                                              $  32,752,546       $         -    $   11,607,883        $44,360,429
                                                           =============       ===========    ==============        ===========

 LIABILITIES & SHAREHOLDERS' & PARTNERS' EQUITY
 LIABILITIES
 Note payable                                              $   9,868,884       $         -    $    2,804,271    (6) $12,673,155
 Accounts payable                                                 87,469                 -           155,300    (5)     256,090
                                                                                                      13,321    (3)
 Security deposit                                                 15,050                 -            11,650    (3)      26,700
                                                                  ------           -------            ------             ------
 Total liabilities                                             9,971,403                 -         2,984,542         12,955,945

 MINORITY INTEREST                                             5,227,494                 -        (2,613,747)    (3)   2,613,747

 SHAREHOLDERS' AND PARTNERS' EQUITY
 Preferred stock, $.01 par value, 10,001,000 shares
   authorized, none issued
 Common Stock, $.01 par value, 100,010,000
   shares authorized, 2,384,117 and 3,740,544
   shares issued and outstanding on historical and                23,841 (2)         1,533 (2)       12,031 (3),(4)      37,405
   pro-forma basis, respectively                                                                     
 Capital in excess of par value                               21,655,867 (2)     1,569,925 (2)   11,225,057 (3),(4)  34,450,849
                                                                                                     
 Accumulated distributions in excess of earnings              (4,122,984)(2)    (1,571,458)(2)            -          (5,694,442)
 Cost of Treasury Stock                                           (3,075)                -                -              (3,075)
                                                                  ------           -------          -------              ------ 

 Total shareholders' and partners' equity                     17,553,649                 -       11,237,088          28,790,737
                                                              ----------           -------       ----------          ----------

 Total liabilities and shareholders' and partners' equity  $  32,752,546       $         -     $ 11,607,883        $ 44,360,429
                                                           =============       ===========     ============        ============

</TABLE>

 See Notes to Pro Forma Balance Sheet.


                                      F-31

<PAGE>

                    AMERICAN ASSET ADVISERS TRUST, INC.
                     NOTES TO PRO FORMA BALANCE SHEET
                                (UNAUDITED)

(1)Adjustments are reflected as if the acquisition of the Partnership properties
   was completed on September 30, 1998.  The Partnership properties include the
   acquisition  of a  minority  interest  in  several  joint  ventures  with the
   Company.  Pro  forma  adjustments  from the  acquisition  of the  Partnership
   properties are based on the assumption that the  acquisitions are approved by
   50% of the limited  partners and that 20% of these  partners  elect to take a
   note in lieu of Company stock.  All of the  Partnership  properties  have the
   same characteristics and, therefore, the 50% assumption is provided to assist
   the reader in evaluating various scenarios. The pro forma entries assume that
   the Company will maintain control over the properties to be acquired.

(2)On June 5, 1998,  the  Company's  shareholders  voted to approve an agreement
   and plan of merger with the Adviser  whereby the  stockholder  of the Adviser
   agreed to  exchange  100% of the  outstanding  shares of common  stock of the
   Adviser for up to 900,000  shares of the  Company's  stock.  According to the
   Agreement  and Plan of Merger  between the Company and the  Adviser,  213,260
   shares of common stock are issuable  effective  June 5, 1998. The issuance of
   these shares is  reflected in the  historical  financial  information  of the
   Company included with the Pro Forma Balance Sheet.

   In  addition,  up to  686,740  shares  of  stock  valued  at  $7,039,085  are
   contingently  issuable for a period of up to 24 calendar  quarters  following
   the closing of the transaction. Within 30 days after the end of each calendar
   quarter,  shares will be issued up to the level where total shares  issued to
   the  shareholder  of the Adviser  pursuant to the  acquisition of the Adviser
   does  not  exceed  9.8%  of  the  Company's  total  shares  then  issued  and
   outstanding. The issuance of these additional shares will be expensed as they
   are issued.  Accordingly,  the Pro Forma Balance Sheet includes an adjustment
   to reflect the issuance of 153,313 additional shares of common stock, leaving
   a balance of 533,427 shares.

(3)Represents adjustments for the purchase method of accounting whereby the net
   assets owned by the Partnerships are recorded based on the estimated  fair
   market value of the properties acquired, cash,  receivables,  payables
   and security  deposits of the  Partnerships as follows:

<TABLE>
<CAPTION>
                                              Real Estate        Other       Total Purchase Price
                                              -----------        -----       --------------------

   <S>                                      <C>             <C>               <C>

   Taylor Income Investors III, Ltd.        $    550,000    $    20,473        $    570,473
   Taylor Income Investors IV, Ltd.              198,397         57,278             255,675
   Taylor Income Investors V, Ltd.               161,033         52,815             213,848
   Taylor Income Investors VI, Ltd.              142,500              0             142,500
   AAA Net Realty Fund VII, Ltd.                 505,000         13,973             518,973
   AAA Net Realty Fund VIII, Ltd.                900,000         22,605             922,605
   AAA Net Realty Fund Goodyear, Ltd.            545,000         10,105             555,105
   AAA Net Realty Fund IX, Ltd.                2,425,000         44,539           2,469,539
   AAA Net Realty Fund X, Ltd.                 5,177,500              0           5,177,500
   AAA Net Realty Fund XI, Ltd.                3,175,000         40,141           3,215,141
                                               ---------         ------           ---------
                                              
                                              13,779,430        261,929          14,041,359

   Less:  Minority Interest                    2,613,747              -           2,613,747
                                               ---------                          ---------

   Net Adjustment                           $ 11,165,683    $   261,929        $ 11,427,612

</TABLE>

                                   F-32

<PAGE>

(4)Represents  the  issuance  of  1,203,114  shares of Company  stock  valued at
   $11,237,088 based upon a per share price of $9.34 as follows:

<TABLE>
<CAPTION>


                                          Exchange        L.P. Units       Trust Shares
                                           Ratio          Outstanding         Issued           Value
                                           -----          -----------         ------           -----

   <S>                                    <C>             <C>              <C>            <C>

   Taylor Income Investors III, Ltd.       129.27           378.00            48,863      $   456,381
   Taylor Income Investors IV, Ltd.         89.02           246.00            21,899          204,538
   Taylor Income Investors V, Ltd.          95.40           192.00            18,317          171,081
   Taylor Income Investors VI, Ltd.        101.71           120.00            12,205          113,995
   AAA Net Realty Fund VII, Ltd.            97.79           450.00            44,006          411,016
   AAA Net Realty Fund VIII, Ltd.          105.15           744.00            78,232          730,687
   AAA Net Realty Fund Goodyear, Ltd.       88.15           534.00            47,071          439,643
   AAA Net Realty Fund IX, Ltd.             98.10          2156.20           211,524        1,975,634
   AAA Net Realty Fund X, Ltd.              96.80          4581.45           443,469        4,142,001
   AAA Net Realty Fund XI, Ltd.             97.50          2824.49           275,387        2,572,115
                                                                             -------        ---------

   Total Limited Partners                                                  1,200,973       11,217,091

   General Partners                                                            2,141           19,997
                                                                               -----           ------

   Total                                                                   1,203,114      $11,237,088

</TABLE>

The share price was agreed to by the General Partner of each of the Partnerships
and the  Independent  Directors  of the  Company  based  upon  the  price of the
Company's shares in its last public offering reduced by selling  commissions and
related expenses.

(5)Represents  estimated legal and professional fees, which will be capitalized
   as acquisition costs.

(6)Represents notes to 20% of the limited partners in lieu of Company
   stock.




                                      F-33

<PAGE>

<TABLE>
 
                           AMERICAN ASSET ADVISERS TRUST, INC.
                           PRO FORMA STATEMENT OF OPERATIONS (1)
                           FOR THE YEAR ENDED DECEMBER 31, 1997
                                        (UNAUDITED)
<CAPTION>

                                                                Pro Forma         Pro Forma
                                                 Historical   Adviser and      Properties and   Pro Forma
                                                  Company     Adjustment (2)  Adjustments (4)      Total
 REVENUES
     <S>                                         <C>            <C>            <C>             <C> 

     Rental income from operating leases          $1,217,187             -     $ 1,044,979      $2,262,166
     Earned income from direct financing leases      339,628             -          35,013         374,641
     Service fee income                                    -       167,435               -         167,435
     Commission income, net                                -       141,813               -         141,813
     Interest income                                 153,895             -           1,787         155,682
     TOTAL REVENUES                                1,710,710       309,248       1,081,779       3,101,737

 EXPENSES
     General operating and administrative            112,464        76,913          26,855         216,232
     Reimbursements and fees to related party        106,504             -               -         106,504
     Amortization                                     62,754            32               -          62,786
     Depreciation                                    146,015        15,431         272,618         434,064
     Interest                                          6,000        18,202         168,256         192,458
     Acquisition costs (3)                           282,890      (282,890)              -               -
     TOTAL EXPENSES                                  716,627      (172,312)        467,729       1,012,044

 PRO FORMA INCOME BEFORE MINORITY
     INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                     994,083       481,560         614,050       2,089,693

 MINORITY INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                    (455,226)            -         227,613        (227,613)

 PRO FORMA NET INCOME                             $  538,857     $ 481,560     $   841,663      $1,862,080

 PRO FORMA EARNINGS PER SHARE:
     Basic                                        $     0.34                                    $     0.62
     Diluted                                      $     0.33                                    $     0.60

 WEIGHTED AVERAGE COMMON AND
     COMMON EQUIVALENT SHARES
     OUTSTANDING:
     Basic                                         1,563,048                                     3,019,165
     Diluted                                       1,624,217                                     3,080,334

 See Notes to Pro Forma Statement of Operations.

</TABLE>
        
                                      F-34

<PAGE>


                       AMERICAN ASSET ADVISERS TRUST, INC.
                   NOTES TO PRO FORMA STATEMENT OF OPERATIONS
                                   (UNAUDITED)

(1)Adjustments   are  reflected  as  if  the   acquisition  of  the  Partnership
   properties  and  the  Adviser  was  effective  as of  January  1,  1997.  The
   Partnership  properties  include the  acquisition  of a minority  interest in
   several  joint  ventures  with the Company.  Pro forma  adjustments  from the
   acquisition  of Partnership  properties are based on the assumption  that the
   acquisitions  are approved by 50% of the limited partners and that 20% of the
   partners elect to take a note in lieu of Company stock. The pro forma entries
   assume that the Company  will  maintain  control  over the  properties  to be
   acquired.

(2)Includes pro forma adjustments as follows:

   o Commission income, amortization expense, depreciation expense and interest
     expense are recorded at historical amounts.
    
   o Service fee income is recorded for administrative, acquisition and manage-
     ment services provided to entities other than the Company.  Service fee
     income of $1,370,032 for services provided to the Company have been
     excluded as those fees were either capitalized or expensed by the Company
     as incurred.

   o General and administrative expenses include costs incurred in providing
     various administrative, acquisition and management services to entities
     other than the Company.  Of the Adviser's historical general and
     administrative expenses for the period, $1,507,429 which have been
     allocated to the Company or have been capitalized by the Company have
     been excluded from the pro-forma totals.


(3)To the extent that the  consideration  paid for the Adviser  exceeds the fair
   market value of the net tangible assets received, an expense will be recorded
   as an operating expense on the Company's Statement of Operations. Because the
   purpose of the pro forma  statement of  operations is to reflect the expected
   continuing impact of the merger on the Company,  this adjustment has not been
   included.  At the closing of the merger,  this expense will be recorded as an
   operating  expense.  For the year ended  December  31,  1997,  this pro forma
   expense would have been $3,420,343 based on the issuance of 213,260 shares at
   closing on January 1, 1997 and 120,432  additional  shares  issued during the
   year in  accordance  with  the  partial  satisfaction  of the  share  balance
   issuance  criteria  described  in the  Agreement  and Plan of  Merger.  Up to
   686,740  shares of stock are  contingently  issuable for a period of up to 24
   calendar  quarters  following the closing of the transaction.  Within 30 days
   after the end of each calendar quarter, shares will be issued up to the level
   where total shares issued to the  shareholder of the Adviser  pursuant to the
   acquisition of the Adviser does not exceed 9.8% of the Company's total shares
   then  issued  and  outstanding.  Based on the pro forma  financial  statement
   566,308 of the shares  remain at December  31,  1997.  The  issuance of these
   additional shares will be expensed as they are issued.

   Pro forma  weighted  average  shares  outstanding  consists of the historical
   weighted  average shares  outstanding  of the Company,  the shares issued for
   both mergers on January 1, 1997 and 33% of the  additional  shares issued for
   the Adviser during 1997.

(4)Includes pro forma adjustments as follows:

   o Rental income,  which reflects  historical  rental income of the operating
     properties,  is included from  Partnership  properties which have not been
     consolidated by the Company. Six of the Partnerships' properties which are
     majority  owned by the Company are  included in the  historical  financial
     information of the Company.  These  properties were acquired through joint
     ventures with AAA Net Realty Funds X and XI, Ltd.

   o Interest income is included from a $215,000 note receivable acquired along 
     with the Partnership properties. The note bears interest at 10%, is payable
     in monthly installments of $3,000 plus interest and matures on October 6,
     2006.  The note was owned by two Partnerships.  This pro forma adjustment
     includes interest income from 50% of the note.

   o Depreciation  is included based upon the purchase  price which  represents
     the fair market value of the buildings  over 33 years.  The purchase price
     of the properties has been allocated 70% to buildings and 30% to land.

   o Interest expense on notes payable to certain limited  partners  computed
     at 6% of the outstanding balance.

   o General and administrative expenses are included primarily for legal and
     professional fees.

   o The Partnership interest in certain properties which are majority owned by
     the Company is eliminated as the  historical  financial  statements of the
     Company are reflected on a consolidated basis.

                                      F-35

<PAGE>

                       AMERICAN ASSET ADVISERS TRUST, INC.
                      PRO FORMA STATEMENT OF OPERATIONS (1)
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)

<TABLE>
<CAPTION>

                                                                  Pro Forma           Pro Forma
                                                   Historical    Adviser and       Properties and     Pro Forma
                                                    Company     Adjustments (2)     Adjustments (3)      Total
                                                    -------     ---------------     ---------------      -----

<S>                                             <C>             <C>            <C>                 <C>  
 REVENUES
     Rental income from operating leases        $   1,678,433             -    $        832,011    $  2,510,444
     Earned income from direct financing leases       255,454             -              26,391         281,845
     Other income                                      91,485       130,870                   -         222,355
     Interest income                                   89,962             -               7,783          97,745
                                                       ------       -------               -----          ------
     TOTAL REVENUES                                 2,115,334       130,870             866,185       3,112,389

 EXPENSES
     General operating and administrative             356,998        92,819              25,481         475,298
     Reimbursements and fees to related party          57,800             -                   -          57,800
     Amortization                                      47,066           177                   -          47,243
     Depreciation                                     241,715         8,644             198,892         449,251
     Interest                                         202,507         3,896             126,192         332,595
     Merger costs                                   2,427,658    (2,427,658)                  -               -
     Potential acquisition costs                      295,452      (295,452)                  -               -
                                                      -------      --------             -------         -------
     TOTAL EXPENSES                                 3,629,196    (2,617,574)            350,565       1,362,187

 PRO FORMA INCOME BEFORE MINORITY
     INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                   (1,513,862)    2,748,444             515,620       1,750,202

 MINORITY INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                     (394,639)            -             197,319        (197,320)
                                                     --------       -------             -------        --------

 PRO FORMA NET INCOME (LOSS)                    $  (1,908,501)$   2,748,444    $        712,939    $  1,552,882
                                                ============= =============    ================    ============

 PRO FORMA EARNINGS (LOSS) PER SHARE:
     Basic                                      $       (0.88)                                     $       0.43
                                                =============                                      ============
     Diluted                                    $       (0.88)                                     $       0.43
                                                =============                                      ============

 WEIGHTED AVERAGE COMMON AND
     COMMON EQUIVALENT SHARES
     OUTSTANDING:
     Basic                                          2,177,086                                         3,618,991
                                                    =========                                         =========
     Diluted                                        2,177,086                                         3,618,991
                                                    =========                                         =========
</TABLE>

 See Notes to Pro Forma Statement of Operations.
 
                                      F-36

<PAGE>

                    AMERICAN ASSET ADVISERS TRUST, INC.
                NOTES TO PRO FORMA STATEMENT OF OPERATIONS
                                (UNAUDITED)

(1)Adjustments  are  reflected  as if  the  acquisition  of the  Partner  ship
   properties  and the  Adviser  was  effective  as of January  1,  1997.  The
   Partnership  properties  include the acquisition of a minority  interest in
   several joint  ventures with the Company.  Pro forma  adjustments  from the
   acquisition of Partnership  properties are based on the assumption that the
   acquisitions  are  approved by 50% of the limited  partners and that 20% of
   the partners elect to take a note in lieu of Company  stock.  The pro forma
   entries  assume that the Company will maintain  control over the properties
   to be acquired.

(2)Includes pro forma adjustments as follows for operations of the Adviser
   from January 1 through June 5:

   o Commission income, amortization expense, depreciation expense and interest
     expense are recorded at historical amounts.
       
   o Service fee income is recorded for administrative, acquisition and manage-
     ment services provided to entities other than the Company.  Service fee
     income of $459,472 for services provided to the Company have been excluded
     as those fees were either capitalized or expensed by the Company as 
     incurred.

   o General and administrative expenses include costs incurred in providing 
     various administrative, acquisition and management services to entities
     other than the Company.  Of the Adviser's historical general and
     administrative expenses for the period, $585,164 which have been 
     allocated to the Company or have been capitalized by the Company have
     been excluded from the pro-forma totals.

(3)Includes pro forma adjustments as follows:

   o Rental income,  which reflects historical rental income of the operating
     properties,  is included from Partnership properties which have not been
     consolidated by the Company.  Six of the Partnerships'  properties which
     are  majority  owned  by the  Company  are  included  in the  historical
     financial  information of the Company.  These  properties  were acquired
     through joint ventures with AAA Net Realty Funds X and XI, Ltd.

   o Interest income is included from a $215,000 note receivable acquired along 
     with the Partnership properties. The note bears interest at 10%, is payable
     in monthly installments of $3,000 plus interest and matures on October 6,
     2006.  The note was owned by two Partnerships.  This pro forma adjustment
     includes interest income from 50% of the note.

   o Depreciation  is included based upon the purchase price which  represents
     the fair market value of the buildings over 33 years.  The purchase price
     of the properties has been allocated 70% to buildings and 30% to land.

   o Interest expense on notes payable to certain limited partners computed at
     6% of the outstanding balance.

   o General and administrative expenses are included primarily for  legal
     and professional fees.

   o The Partnership  interest in certain  properties which are majority owned
     by the Company is eliminated as the  historical  financial  statements of
     the Company are reflected on a consolidated basis.


                                      F-37

<PAGE>

                       AMERICAN ASSET ADVISERS TRUST, INC.
                           PRO FORMA BALANCE SHEET (1)
                               SEPTEMBER 30, 1998
                                   (UNAUDITED)

<TABLE>
<CAPTION>


                                                                               Pro Forma         Pro Forma
                                                              Historical      Adviser and     Properties and          Pro Forma
                                                               Company        Adjustments       Adjustments             Total
                                                               -------        -----------       -----------             -----

 <S>                                                       <C>                 <C>            <C>                   <C>
 ASSETS
 Cash and cash equivalents                                 $     239,216       $         -    $     182,013     (3) $     421,229
 Accounts receivable                                              13,000                 -            4,317     (3)        17,317
 Property, net                                                27,609,933                 -       11,165,683     (3)    38,930,916
                                                                                                    155,300     (5)
 Net investment in direct financing leases                     3,168,974                 -                -             3,168,974
 Notes receivable                                                732,226                 -          100,570     (3)       832,796
 Investment in joint venture                                     368,584                 -                -               368,584
 Other assets                                                    620,613                 -                -               620,613
                                                                 -------           -------          -------               -------
 Total assets                                              $  32,752,546       $         -    $  11,607,883         $  44,360,429
                                                           =============       ===========    =============         =============

 LIABILITIES & SHAREHOLDERS' & PARTNERS' EQUITY
 LIABILITIES
 Note payable                                              $   9,868,884       $         -    $   4,907,476     (6) $  14,776,360
 Accounts payable                                                 87,469                 -          155,300     (5)       256,090
                                                                                                     13,321     (3)
 Security deposit                                                 15,050                 -           11,650     (3)        26,700
                                                                 -------           -------          -------               -------
 Total liabilities                                             9,971,403                 -        5,087,747            15,059,150

 MINORITY INTEREST                                             5,227,494                 -       (2,613,747)    (5)     2,613,747

 SHAREHOLDERS' AND PARTNERS' EQUITY
 Preferred stock, $.01 par value, 10,001,000 shares
   authorized, none issued
 Common Stock, $.01 par value, 100,010,000
   shares authorized, 2,384,117 and 3,490,897
   shares issued and outstanding on historical and                23,841 (2)         1,288 (2)        9,780 (3),(4)        34,909
   pro-forma basis, respectively                                                                      
 Capital in excess of par value                               21,655,867 (2)     1,319,404 (2)    9,124,103 (3),(4)    32,099,374
                                                                                                     
 Accumulated distributions in excess of earnings              (4,122,984)(2)    (1,320,692)(2)            -            (5,443,676)
 Cost of Treasury Stock                                           (3,075)                -                -                (3,075)
                                                                 -------           -------          -------               ------- 


 Total shareholders' and partners' equity                     17,553,649                 -        9,133,883            26,687,532
                                                              ----------           -------        ---------            ----------

 Total liabilities and shareholders' and partners' equity  $  32,752,546       $         -     $ 11,607,883         $  44,360,429
                                                           =============       ===========     ============         =============


 See Notes to Pro Forma Balance Sheet.

</TABLE>


                                      F-38

<PAGE>

                    AMERICAN ASSET ADVISERS TRUST, INC.
                     NOTES TO PRO FORMA BALANCE SHEET
                                (UNAUDITED)

(1)Adjustments are reflected as if the acquisition of the Partnership properties
   was completed on September 30, 1998.  The Partnership properties include the
   acquisition  of a  minority  interest  in  several  joint  ventures  with the
   Company.  Pro  forma  adjustments  from the  acquisition  of the  Partnership
   properties are based on the assumption that the  acquisitions are approved by
   50% of the limited  partners and that 35% of these  partners  elect to take a
   note in lieu of Company stock.  All of the  Partnership  properties  have the
   same characteristics and, therefore, the 50% assumption is provided to assist
   the reader in evaluating various scenarios. The pro forma entries assume that
   the Company will maintain control over the properties to be acquired.

(2)On June 5, 1998,  the  Company's  shareholders  voted to approve an agreement
   and plan of merger with the Adviser  whereby the  stockholder  of the Adviser
   agreed to  exchange  100% of the  outstanding  shares of common  stock of the
   Adviser for up to 900,000  shares of the  Company's  stock.  According to the
   Agreement  and Plan of Merger  between the Company and the  Adviser,  213,260
   shares of common stock are issuable  effective  June 5, 1998. The issuance of
   these shares is  reflected in the  historical  financial  information  of the
   Company included with the Pro Forma Balance Sheet.

   In  addition,  up to  686,740  shares  of  stock  valued  at  $7,039,085  are
   contingently  issuable for a period of up to 24 calendar  quarters  following
   the closing of the transaction. Within 30 days after the end of each calendar
   quarter,  shares will be issued up to the level where total shares  issued to
   the  shareholder  of the Adviser  pursuant to the  acquisition of the Adviser
   does  not  exceed  9.8%  of  the  Company's  total  shares  then  issued  and
   outstanding. The issuance of these additional shares will be expensed as they
   are issued.  Accordingly,  the Pro Forma Balance Sheet includes an adjustment
   to reflect the issuance of 128,848 additional shares of common stock, leaving
   a balance of 557,892 shares.

(3)Represents adjustments for the purchase method of accounting whereby the net
   assets owned by the  Partnerships are recorded based on the estimated  fair
   market value of the properties acquired, cash,  receivables,  payables
   and security  deposits of the  Partnerships as follows:

<TABLE>
<CAPTION>

                                         Real Estate      Other    Total Purchase Price

<S>                                      <C>             <C>        <C>  

   Taylor Income Investors III, Ltd.     $    550,000   $  20,473     $  570,473
   Taylor Income Investors IV, Ltd.           198,397      57,278        255,675
   Taylor Income Investors V, Ltd.            161,033      52,815        213,848
   Taylor Income Investors VI, Ltd.           142,500           0        142,500
   AAA Net Realty Fund VII, Ltd.              505,000      13,973        518,973
   AAA Net Realty Fund VIII, Ltd.             900,000      22,605        922,605
   AAA Net Realty Fund Goodyear, Ltd.         545,000      10,105        555,105
   AAA Net Realty Fund IX, Ltd.             2,425,000      44,539      2,469,539
   AAA Net Realty Fund X, Ltd.              5,177,500           0      5,177,500
   AAA Net Realty Fund XI, Ltd.             3,175,000      40,141      3,215,141
                                           ----------     -------     ----------
                                           13,779,430     261,929     14,041,359
   
          Less:  Minority Interest          2,613,747           -      2,613,747

          Net Adjustment                 $ 11,165,683   $ 261,929    $11,427,612

</TABLE>


                                      F-39

<PAGE>

(4)Represents  the  issuance  of  977,932  shares  of  Company  stock  valued at
   $9,133,883 based upon a per share price of $9.34 as follows:


<TABLE>
<CAPTION>

                                          Exchange    L.P. Units      Trust Shares
                                            Ratio     Outstanding        Issued        Value
   <S>                                    <C>         <C>             <C>          <C>

   Taylor Income Investors III, Ltd.       129.27        307.12           39,701   $   370,807
   Taylor Income Investors IV, Ltd.         89.02        199.88           17,793       166,186
   Taylor Income Investors V, Ltd.          95.40        156.00           14,882       138,998
   Taylor Income Investors VI, Ltd.        101.71         97.50            9,917        92,624
   AAA Net Realty Fund VII, Ltd.            97.79        365.63           35,755       333,952
   AAA Net Realty Fund VIII, Ltd.          105.15        604.50           63,564       593,688
   AAA Net Realty Fund Goodyear, Ltd.       88.15        433.88           38,245       357,208
   AAA Net Realty Fund IX, Ltd.             98.10       1751.92          171,863     1,605,200
   AAA Net Realty Fund X, Ltd.              96.80       3722.42          360,319     3,365,379
   AAA Net Realty Fund XI, Ltd.             97.50       2294.90          223,752     2,089,844
                                                                         -------     ---------
   Total Limited Partners                                                975,791     9,113,886

   General Partners                                                        2,141        19,997
                                                                         -------      --------
         Total                                                           977,932   $ 9,133,883

The share price was agreed to by the General Partner of each of the Partnerships
and the  Independent  Directors  of the  Company  based  upon  the  price of the
Company's shares in its last public offering reduced by selling  commissions and
related expenses.

(5)Represents  estimated legal and professional fees, which will be capitalized
   as acquisition costs.

(6)Represents notes to 35% of the limited partners in lieu of Company
   stock.

                                      F-40

<PAGE>


</TABLE>
<TABLE>

                           AMERICAN ASSET ADVISERS TRUST, INC.
                          PRO FORMA STATEMENT OF OPERATIONS (1)
                           FOR THE YEAR ENDED DECEMBER 31, 1997
                                         (UNAUDITED)
<CAPTION>

                                                                 Pro Forma        Pro Forma
                                                 Historical     Adviser and     Properties and    ProForma
                                                   Company      Adjustment (2)  Adjustments (4)      Total
 REVENUES
     <S>                                        <C>            <C>              <C>             <C>
   
     Rental income from operating leases          $1,217,187              -      $1,044,979     $2,262,166
     Earned income from direct financing leases      339,628              -          35,013        374,641
     Service fee income                                    -        167,435               -        167,435
     Commission income, net                                -        141,813               -        141,813
     Interest income                                 153,895              -           1,787        155,682
     TOTAL REVENUES                                1,710,710        309,248       1,081,779      3,101,737

 EXPENSES
     General operating and administrative            112,464         76,913          26,855        216,232
     Reimbursements and fees to related party        106,504              -               -        106,504
     Amortization                                     62,754             32               -         62,786
     Depreciation                                    146,015         15,431         272,618        434,064
     Interest                                          6,000         18,202         294,449        318,651
     Acquisition costs (3)                           282,890       (282,890)              -              -
     TOTAL EXPENSES                                  716,627       (172,312)        593,922      1,138,237

 PRO FORMA INCOME BEFORE MINORITY
     INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                     994,083        481,560         487,857      1,963,500

  MINORITY INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                    (455,226)             -         227,613       (227,613)

 PRO FORMA NET INCOME                             $  538,857       $481,560      $  715,470     $1,735,887

 PRO FORMA EARNINGS PER SHARE:
     Basic                                        $     0.34                                    $     0.62
     Diluted                                      $     0.33                                    $     0.61

 WEIGHTED AVERAGE COMMON AND
     COMMON EQUIVALENT SHARES
     OUTSTANDING:
     Basic                                         1,563,048                                     2,785,909
     Diluted                                       1,624,217                                     2,847,078

 See Notes to Pro Forma Statement of Operations.

</TABLE>

                                      F-41

<PAGE>


                       AMERICAN ASSET ADVISERS TRUST, INC.
                   NOTES TO PRO FORMA STATEMENT OF OPERATIONS
                                   (UNAUDITED)

(1)Adjustments   are  reflected  as  if  the   acquisition  of  the  Partnership
   properties  and  the  Adviser  was  effective  as of  January  1,  1997.  The
   Partnership  properties  include the  acquisition  of a minority  interest in
   several  joint  ventures  with the Company.  Pro forma  adjustments  from the
   acquisition  of Partnership  properties are based on the assumption  that the
   acquisitions  are approved by 50% of the limited partners and that 35% of the
   partners elect to take a note in lieu of Company stock. The pro forma entries
   assume that the Company  will  maintain  control  over the  properties  to be
   acquired.

(2) Includes pro forma adjustments as follows:

   o Commission income, amortization expense, depreciation expense and interest
     expense are recorded at historical amounts.
    
   o Service fee income is recorded for administrative, acquisition and manage-
     ment services provided to entities other than the Company.  Service fee
     income of $1,370,032 for services provided to the Company have been
     excluded as those fees were either capitalized or expensed by the Company
     as incurred.

   o General and administrative expenses include costs incurred in providing
     various administrative, acquisition and management services to entities
     other than the Company.  Of the Adviser's historical general and
     administrative expenses for the period, $1,507,429 which have been
     allocated to the Company or have been capitalized by the Company have
     been excluded from the pro-forma totals.

(3) To the extent that the  consideration  paid for the Adviser  exceeds the 
    fair market value of the net tangible assets received, an expense will be
    recorded as an operating expense on the Company's Statement of Operations.
    Because the purpose of the pro forma statement of operations is to reflect
    the expected continuing impact of the merger on the Company, this adjustment
    has not been included.  At the closing of the merger, this expense will be
    recorded as an operating  expense.  For the year ended December 31, 1997,
    this pro forma expense would have been $3,169,567 based on the issuance of
    213,260 shares at closing on January 1, 1997 and 95,966 additional shares
    issued  during the year in  accordance  with  the  partial  satisfaction
    of the share balance issuance criteria described in the Agreement and Plan
    of Merger.  Up to 686,740  shares of stock are  contingently issuable for
    a period of up to 24 calendar  quarters  following the closing of the 
    transaction.  Within 30 days after the end of each calendar quarter, shares
    will be issued up to the level where total shares issued to the shareholder
    of the Adviser  pursuant to the acquisition of the Adviser does not exceed
    9.8% of the Company's total shares then  issued  and  outstanding.  Based
    on the pro forma  financial  statement 590,774 of the shares  remain at 
    December  31,  1997.  The  issuance of these additional shares will be 
    expensed as they are issued.

    Pro forma weighted average shares outstanding consists of the historical
    weighted average shares outstanding of the Company, the shares issued for
    both mergers on January 1, 1997 and 33% of the additional shares issued for
    the Adviser during 1997.

(4) Includes pro forma adjustments as follows:

   o  Rental income,  which reflects  historical  rental income of the operating
      properties,  is included from  Partnership  properties which have not been
      consolidated by the Company. Six of the Partnerships' properties which are
      majority  owned by the Company are  included in the  historical  financial
      information of the Company.  These  properties were acquired through joint
      ventures with AAA Net Realty Funds X and XI, Ltd.

   o  Interest income is included from a $215,000 note receivable acquired along
      with the Partnership properties. The note bears interest at 10%,is payable
      in monthly installments of $3,000 plus interest and matures on October 6,
      2006.  The note was owned by two Partnerships.  This pro forma adjustment
      includes interest income from 50% of the note.

   o  Depreciation  is included based upon the purchase  price which  represents
      the fair market value of the buildings  over 33 years.  The purchase price
      of the properties has been allocated 70% to buildings and 30% to land.

   o  Interest expense on notes payable to certain limited  partners  computed
      at 6% of the outstanding balance.

   o  General and administrative expenses are included primarily for legal and
      professional fees.

   o  The Partnership interest in certain properties which are majority owned by
      the Company is eliminated as the  historical  financial  statements of the
      Company are reflected on a consolidated basis.
    
                                      F-42

<PAGE>

                       AMERICAN ASSET ADVISERS TRUST, INC.
                      PRO FORMA STATEMENT OF OPERATIONS (1)
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)

<TABLE>
<CAPTION>

                                                                   Pro Forma          Pro Forma
                                                    Historical    Adviser and      Properties and     Pro Forma
                                                     Company     Adjustments (2)   Adjustments (3)       Total
                                                     -------     ---------------   ---------------       -----

<S>                                             <C>              <C>            <C>                 <C> 
REVENUES
     Rental income from operating leases        $   1,678,433           -       $        832,011    $  2,510,444
     Earned income from direct financing leases       255,454           -                 26,391         281,845
     Other income                                      91,485       130,870                  -           222,355
     Interest income                                   89,962             -                7,783          97,745
                                                       ------       -------                -----          ------
     TOTAL REVENUES                                 2,115,334       130,870              866,185       3,112,389

 EXPENSES
     General operating and administrative             356,998        92,819               25,481         475,298
     Reimbursements and fees to related party          57,800             -                    -          57,800
     Amortization                                      47,066           177                    -          47,243
     Depreciation                                     241,715         8,644              198,892         449,251
     Interest                                         202,507         3,896              220,837         427,240
     Merger costs                                   2,427,658    (2,427,658)                   -               -
     Potential acquisition costs                      295,452      (295,452)                   -               -
                                                      -------      --------              -------         -------
     TOTAL EXPENSES                                 3,629,196    (2,617,574)             445,210       1,456,832

 PRO FORMA INCOME BEFORE MINORITY
     INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                   (1,513,862)    2,748,444              420,975       1,655,557

 MINORITY INTEREST IN NET INCOME OF
     CONSOLIDATED JOINT VENTURES                     (394,639)            -              197,319        (197,320)
                                                     --------       -------              -------        -------- 

 PRO FORMA NET INCOME (LOSS)                    $  (1,908,501)$   2,748,444     $        618,294    $  1,458,237
                                                ============= =============     ================    ============

 PRO FORMA EARNINGS (LOSS) PER SHARE:
     Basic                                      $       (0.88)                                      $       0.43
                                                =============                                       ============
     Diluted                                    $       (0.88)                                      $       0.43
                                                =============                                       ============

 WEIGHTED AVERAGE COMMON AND
     COMMON EQUIVALENT SHARES
     OUTSTANDING:
     Basic                                          2,177,086                                          3,369,344
                                                    =========                                          =========
     Diluted                                        2,177,086                                          3,369,344
                                                    =========                                          =========

</TABLE>

 See Notes to Pro Forma Statement of Operations.

                                      F-43

<PAGE>

                    AMERICAN ASSET ADVISERS TRUST, INC.
                NOTES TO PRO FORMA STATEMENT OF OPERATIONS
                                (UNAUDITED)

(1) Adjustments  are  reflected  as if  the  acquisition  of the  Partnership
    properties  and the  Adviser  was  effective  as of January  1,  1997.  The
    Partnership  properties  include the acquisition of a minority  interest in
    several joint  ventures with the Company.  Pro forma  adjustments  from the
    acquisition of Partnership  properties are based on the assumption that the
    acquisitions  are  approved by 50% of the limited  partners and that 35% of
    the partners elect to take a note in lieu of Company  stock.  The pro forma
    entries  assume that the Company will maintain  control over the properties
    to be acquired.

(2) Includes pro forma adjustments as follows for operations of the Adviser
    from January 1 through June 5:

   o Commission income, amortization expense, depreciation expense and interest
     expense are recorded at historical amounts.
       
   o Service fee income is recorded for administrative, acquisition and manage-
     ment services provided to entities other than the Company.  Service fee
     income of $459,472 for services provided to the Company have been excluded
     as those fees were either capitalized or expensed by the Company as 
     incurred.

   o General and administrative expenses include costs incurred in providing 
     various administrative, acquisition and management services to entities
     other than the Company.  Of the Adviser's historical general and
     administrative expenses for the period, $585,164 which have been 
     allocated to the Company or have been capitalized by the Company have
     been excluded from the pro-forma totals.

(3) Includes pro forma adjustments as follows:

   o Rental income,  which reflects historical rental income of the operating
     properties,  is included from Partnership properties which have not been
     consolidated by the Company.  Six of the Partnerships'  properties which
     are  majority  owned  by the  Company  are  included  in the  historical
     financial  information of the Company.  These  properties  were acquired
     through joint ventures with AAA Net Realty Funds X and XI, Ltd.

   o Interest income is included from a $215,000 note receivable acquired along 
     with the Partnership properties. The note bears interest at 10%, is payable
     in monthly installments of $3,000 plus interest and matures on October 6,
     2006.  The note was owned by two Partnerships.  This pro forma adjustment
     includes interest income from 50% of the note.

   o Depreciation  is included based upon the purchase price which  represents
     the fair market value of the buildings over 33 years.  The purchase price
     of the properties has been allocated 70% to buildings and 30% to land.

   o Interest expense on notes payable to certain limited partners computed at
     6% of the outstanding balance.

   o General and administrative expenses are included primarily for  legal
     and professional fees.

   o The Partnership  interest in certain  properties which are majority owned
     by the Company is eliminated as the  historical  financial  statements of
     the Company are reflected on a consolidated basis.

                                      F-44

<PAGE>

                        AMREIT, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                               SEPTEMBER 30, 1998
                                   (Unaudited)

 ASSETS
 Cash and cash equivalents                                      $   239,216
 Accounts receivable                                                 13,000
 Note receivable                                                    732,226
 Investment in joint venture                                        368,584
 Property:
   Escrow deposits                                                    1,000
   Land                                                          11,161,542
   Buildings                                                     16,963,945
   Furniture, fixtures and equipment                                 66,433
                                                                     ------
                                                                 28,192,920
   Accumulated depreciation                                        (582,987)
                                                                   -------- 
     Total property                                              27,609,933
                                                                 ----------
 Net investment in direct financing leases                        3,168,974
 Other assets:
   Preacquisition costs                                             344,543
   Accrued rental income                                            224,425
   Other                                                             51,645
                                                                     ------
     Total other assets                                             620,613
                                                                    -------
 TOTAL ASSETS                                                   $32,752,546
                                                                ===========

 LIABILITIES AND SHAREHOLDERS' EQUITY
 Liabilities:
   Note payable                                                 $ 9,868,884
   Accounts payable                                                  87,469
   Security deposit                                                  15,050
                                                                     ------
     TOTAL LIABILITIES                                            9,971,403
                                                                  ---------
 Minority interest                                                5,227,494
 Shareholders' equity:
   Preferred stock, $.01 par value, 10,001,000 shares 
     authorized,none issued
   Common stock, $.01 par value, 100,010,000 shares 
     authorized, 2,384,117 shares issued and outstanding             23,841
   Capital in excess of par value                                21,655,867
   Accumulated distributions in excess of earnings               (4,122,984)
   Cost of treasury stock                                            (3,075)
                                                                     ------ 
     TOTAL SHAREHOLDERS' EQUITY                                  17,553,649
                                                                 ----------
 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                     $32,752,546
                                                                ===========
 
 See Notes to Consolidated Financial Statements.
 
                                      F-45

<PAGE>

                          AMREIT, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
  FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1998 AND SEPTEMBER 30, 1997
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                                        Quarter                  Year to Date
                                                                   1998         1997          1998          1997
                                                                   ----         ----          ----          ----
 <S>                                                           <C>          <C>          <C>            <C>
 Revenues:
   Rental income from operating leases                         $ 715,227    $ 335,572    $ 1,678,433    $ 859,158
   Earned income from direct financing leases                     85,200       84,927        255,454      254,653
   Interest income                                                49,240       46,126         89,962      119,473
   Other income                                                   78,554            -         91,485            -
                                                                  ------      -------         ------      -------       

     Total revenues                                              928,221      466,625      2,115,334    1,233,284
                                                                 -------      -------      ---------    ---------

 Expenses:
   General operating and administrative                          195,653       20,696        356,998       85,644
   Reimbursements and fees to related party                            -       25,107         57,800       52,107
   Interest                                                      164,676            -        202,507        6,000
   Depreciation                                                  110,970       41,488        241,715      101,408
   Amortization                                                   15,689       15,689         47,066       47,066
   Merger costs (Note 7)                                          37,740            -      2,427,658            -
   Potential acquisition costs                                   112,711            -        295,452            -
                                                                 -------      -------        -------      -------      

     Total expenses                                              637,439      102,980      3,629,196      292,225
                                                                 -------      -------      ---------      -------

 Income (loss) before minority interest in net
   income of consolidated joint ventures                         290,782      363,645     (1,513,862)     941,059

 Minority interest in net income of consolidated joint venture  (131,571)    (127,901)      (394,639)    (322,367)
                                                                --------     --------       --------     -------- 

 Net income (loss)                                             $ 159,211    $ 235,744    $(1,908,501)   $ 618,692
                                                               =========    =========    ===========    =========


 Basic earnings (loss) per share                               $    0.07    $    0.14    $     (0.88)   $    0.42
                                                               =========    =========    ===========    =========
 Diluted earnings (loss) per share                             $    0.07    $    0.14    $     (0.88)   $    0.40
                                                               =========    =========    ===========    =========

 Weighted average number of common shares outstanding          2,377,505    1,649,002      2,177,086    1,478,942
                                                               =========    =========      =========    =========
 Weighted average number of common shares outstanding
   plus dilutive potential common shares                       2,377,505    1,710,481      2,177,086    1,540,421
                                                               =========    =========      =========    =========

</TABLE>

  See Notes to Consolidated Financial Statements.
 
                                      F-46

<PAGE>

                          AMREIT, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
  FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1998 AND SEPTEMBER 30, 1997
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                                             Quarter                    Year to Date
                                                                       1998          1997          1998           1997
                                                                       ----          ----          ----           ----

 <S>                                                               <C>           <C>           <C>            <C>
 Cash flows from operating activities:
   Net income (loss)                                               $  159,211    $  235,744    $(1,908,501)   $  618,692
   Adjustments to reconcile net income (loss) to net cash
     flows from operating activities:
       Amortization                                                    15,689        15,689         47,066        47,066
       Depreciation                                                   110,970        41,488        241,715       101,408
       Merger costs                                                         -             -      2,283,322             -
       Decrease (increase) in accounts receivable                     157,055       (20,262)       111,600       (15,143)
       Increase (decrease)  in accounts payable                       (69,601)        5,321         (6,849)        3,530
       Cash receipts from direct financing leases
         less than income recognized                                   (2,644)       (2,369)        (7,782)       (6,981)
       Decrease in escrow deposits, net of
         minority interest partners                                    34,000             -         10,100        38,250
       Increase in accrued rental income                              (25,121)      (27,303)       (56,246)      (66,249)
       Increase in other assets                                        (8,614)      (41,952)        (8,614)      (89,035)
       Increase in minority interest                                  131,571       127,901        394,639       322,367
                                                                      -------       -------        -------       -------
         Net cash provided by operating activities                    502,516       334,257      1,100,450       953,905
                                                                      -------       -------      ---------       -------

 Cash flows from investing activities:
   Acquisition of real estate                                      (1,288,232)   (4,247,114)    (5,967,449)   (5,766,118)
   Additions of furniture, fixtures and equipment                      (2,473)            -         (2,473)            -
   Investment in note receivable                                     (732,226)            -       (732,226)            -
   Investment in joint venture                                       (368,584)            -       (368,584)            -
   Change in preacquisition costs                                      86,429       (71,095)        28,143      (226,795)
                                                                       ------       -------         ------      -------- 
     Net cash used in investing activities                         (2,305,086)   (4,318,209)    (7,042,589)   (5,992,913)
                                                                   ----------    ----------     ----------    ---------- 

 Cash flows from financing activities:
   Proceeds from issuance of stock, net                                 1,000     1,353,375      2,480,782     4,496,846
   Common stock repurchases                                            (3,075)            -         (3,075)            -
   Proceeds from notes payable                                      1,237,298     3,375,400      3,890,552     3,375,400
   Distributions paid to shareholders                                (431,108)     (288,928)    (1,160,707)     (774,966)
   Distributions to minority interest partners                       (140,089)     (131,525)      (427,937)     (329,950)
                                                                     --------      --------       --------      -------- 
     Net cash provided by financing activities                        664,026     4,308,322      4,779,615     6,767,330
                                                                      -------     ---------      ---------     ---------

 Net increase (decrease) in cash and cash equivalents              (1,138,544)      324,370     (1,162,524)    1,728,322
 Cash and cash equivalents at beginning of period                   1,377,760     3,020,263      1,401,740     1,616,311
                                                                    ---------     ---------      ---------     ---------
 Cash and cash equivalents at end of period                        $  239,216    $3,344,633    $   239,216    $3,344,633
                                                                   ==========    ==========    ===========    ==========


 Supplemental disclosure of non-cash investing activities:
   Accrued acquisition costs included in construction in progress  $        -    $  520,361    $         -    $  520,361
                                                                   =========     ==========    ==========     ==========

 Supplemental disclosure of non-cash financing activities:
   Real estate contributed by partners of the consolidated
     joint ventures                                                $        -    $        -    $         -    $1,391,780
                                                                   =========     =========     ==========     ==========
   Issuance of stock in lieu of note payment                       $  100,564    $        -    $   270,564    $        -
                                                                   ==========    =========     ===========    ========= 
   Issuance of stock in connection with Merger                     $        -    $        -    $ 2,244,380    $        -
                                                                   =========     =========     ===========    ========= 

</TABLE>

 See Notes to Consolidated Financial Statements.

                                      F-47

<PAGE>

                          AMREIT, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
  FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1998 AND SEPTEMBER 30, 1997
                                   (Unaudited)


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     AmREIT, Inc. ("the Company"), formerly American Asset Advisers Trust, Inc.,
     was incorporated on August 17, 1993 as a Maryland corporation.  The initial
     issuance  of 20,001  shares of stock for  $200,010  was to  American  Asset
     Advisers Realty Corporation ("AAA"). Commencing March 17, 1994, the Company
     offered up to 2,000,000  additional  shares of common stock  together  with
     1,000,000  warrants.  The warrants were  exercisable  at $9 per share until
     March  15,  1998.  The  offering  period  of the  initial  public  offering
     terminated  on March 15,  1996  with  1,008,252  shares  being  issued.  In
     addition,  57,316 shares were issued from the exercise of the Warrants.  On
     June  18,  1996,  the  Company  commenced  a  follow-on  offering  of up to
     2,853,659   additional  shares  of  its  common  stock.  The  offering  was
     terminated on May 22, 1998 with 1,056,946 shares being issued.

     The Company was formed  with the  intention  to qualify and to operate as a
     real estate  investment  trust under  federal  tax laws.  The Company  will
     acquire  commercial and industrial  properties  using invested and borrowed
     funds.

     The consolidated financial statements include the accounts of AmREIT, Inc.,
     its  wholly-owned   subsidiaries,   AmREIT  Realty  Investment  Corporation
     ("ARIC"),  and its six joint ventures with related  parties.  In June 1998,
     ARIC was  organized to acquire,  develop,  hold and sell real estate in the
     short-term  for capital gains and/or  receive fee income.  The Company owns
     100% of the outstanding  preferred shares of ARIC. The preferred shares are
     entitled to receive  dividends  equal to 95% of net income and are expected
     to be paid from cash flows, if any. All significant  intercompany  accounts
     and transactions  have been eliminated in  consolidation.  The Company owns
     greater than 50% of the aforementioned joint ventures and exercises control
     over operations.

     The financial records of the Company are maintained on the accrual basis of
     accounting  whereby  revenues are  recognized  when earned and expenses are
     reflected when incurred.

     For purposes of the  statement  of cash flows,  the Company  considers  all
     highly liquid debt instruments purchased with a maturity of three months or
     less to be cash  equivalents.  There has been no cash paid for income taxes
     during 1998 or 1997.  For the three and nine  months  ended  September  30,
     1998, the Company paid interest of $202,480 and $518,998,  respectively, of
     which  $37,804  and  $316,491   were   capitalized   on  properties   under
     construction.  There was no other cash paid for  interest  during the first
     nine months of 1998 or 1997.

     Real estate is leased to others on a net lease basis  whereby all operating
     expenses related to the properties including property taxes,  insurance and
     common area maintenance are the  responsibility  of the tenant.  The leases
     are  accounted  for under the  operating  method  or the  direct  financing
     method.

     Under the operating  lease  method,  the  properties  are recorded at cost.
     Rental  income  is  recognized  ratably  over  the  life of the  lease  and
     depreciation  is  charged  based  upon  the  estimated  useful  life of the
     property.

                                      F-48

<PAGE>


     Under the direct  financing lease method,  properties are recorded at their
     net  investment.  Unearned  income is deferred and amortized to income over
     the life of the lease so as to produce a constant periodic rate of return.

     Expenditures  related to the development of real estate are carried at cost
     plus capitalized carrying charges, acquisition costs and development costs.
     Carrying charges, primarily interest and loan acquisition costs, and direct
     and indirect  development costs related to buildings under construction are
     capitalized as part of  construction in progress.  The Company  capitalizes
     acquisition costs once the acquisition of the property becomes probable.

     Management reviews its properties for impairment whenever events or changes
     in circumstances indicate that the carrying amount of the assets, including
     accrued  rental  income,  may  not  be  recoverable   through   operations.
     Management  determines whether an impairment in value occurred by comparing
     the  estimated  future  cash  flows   (undiscounted  and  without  interest
     charges),  including the residual value of the property,  with the carrying
     cost of the individual property. If an impairment is indicated, a loss will
     be recorded for the amount by which the carrying value of the asset exceeds
     its fair value.

     Buildings are depreciated using the straight-line method over an estimated
     useful life of 39 years.

     Organization costs  incurred in the formation of the Company are amortized
     on a straight-line basis over five years.

     Issuance costs  incurred  in the  raising of capital  through  the sale of
     common stock are treated as a reduction of shareholders' equity.

     The Company is qualified as a real estate  investment  trust ("REIT") under
     the  Internal  Revenue  Code of 1986,  and is,  therefore,  not  subject to
     Federal  income  taxes  provided it meets all  conditions  specified by the
     Internal  Revenue  Code  for  retaining  its  REIT  status,  including  the
     requirement  that at least 95% of its real estate  investment trust taxable
     income is distributed by March 15 of the following year.

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

     The Company believes the carrying value of financial instruments consisting
     of cash,  cash  equivalents,  accounts  receivable  and  accounts and notes
     payable approximate their fair value.

     The  accompanying  unaudited  financial  statements  have been  prepared in
     accordance  with the  instructions to Form 10-QSB and do not include all of
     the disclosures required by generally accepted accounting  principles.  The
     financial  statements  reflect all normal and recurring  adjustments  which
     are, in the opinion of management, necessary to present a fair statement of
     results for the three and nine month periods  ended  September 30, 1998 and
     September 30, 1997.

     The financial statements of AmREIT, Inc. contained herein should be read in
     conjunction with the financial  statements included in the Company's annual
     report on Form 10-KSB for the year ended December 31, 1997.

                                      F-49
<PAGE>


2.   NOTE RECEIVABLE

     On July  21,  1998,  the  Company  entered  into a note  agreement  with KK
     Shadowlake,  Ltd. in the amount of  $1,198,740  for the  construction  of a
     property which will be acquired by the Company. The Company then intends to
     sell the property to a third party.  As of September 30, 1998,  the Company
     had  advanced  $732,226 on the note.  The note bears  interest at the prime
     lending rate plus one percent and is payable  monthly.  The note is secured
     by the land and construction in progress and is due on July 21, 1999.

3.   INVESTMENT IN JOINT VENTURE

     On June 29, 1998, the Company  entered into a joint venture  agreement with
     GDC,  Ltd. The joint  venture was formed to develop a  multi-tenant  retail
     center and to sell to a third party upon completion. The Company's interest
     in the joint venture is approximately  6.67% and is accounted for using the
     cost method.  In addition,  the Company shall receive a preferred return on
     its  investment.  The Company is not required to contribute  any additional
     money to the joint venture.

4.   NOTE PAYABLE

     In  December  1997,  the  Company  entered  into an  amended  and  restated
     unsecured  revolving credit facility (the "Amended Credit Facility") with a
     borrowing  capacity up to $15 million  through  February  1999.  The actual
     amount  available to the Company is dependent on certain  covenants such as
     the  value of  unencumbered  assets.  The  Amended  Credit  Facility  bears
     interest at 2.00% over varying  London  Interbank  Offered  Rates and it is
     being used to acquire  additional  properties.  As of  September  30, 1998,
     $9,868,884 was outstanding under the Amended Credit Facility.

5.   MAJOR TENANTS

     The following schedule summarizes rental income by lessee for the three and
     nine months ended September 30, 1998 and September 30, 1997:

                                              Quarter            Year to Date
                                          1998      1997       1998        1997
                                          ----      ----       ----        ----

     Tandy Corporation                  $27,225   $27,225     $81,675    $81,675
     America's Favorite Chicken Co.      24,566    24,481      73,698     73,445
     Blockbuster Music Retail, Inc.      94,475    94,475     283,427    283,427
     One Care Health Industries, Inc.    51,572    50,409     152,390    151,227
     Just For Feet, Inc.                365,225   184,451     738,624    405,681
     Bank United                         39,458    39,458     118,356    118,356
     Hollywood Entertainment Corp.       68,282         -     208,709          -
     OfficeMax, Inc.                    129,624         -     277,008          -
                                        -------   -------     -------    -------
                                        800,427   420,499   1,933,887  1,113,811
                                        =======   =======   =========  =========

6.   EARNINGS PER SHARE

     Basic  earnings  per share has been  computed by dividing net income by the
     weighted average number of common shares outstanding.  Diluted earnings per
     share has been  computed  by  dividing  net  income  (as  adjusted)  by the
     weighted  average  number  of  common  shares   outstanding  plus  dilutive
     potential common shares.

                                      F-50

<PAGE>

7.   MERGER TRANSACTION

     On June 5, 1998, the Company's  shareholders  voted to approve an agreement
     and plan of merger  with AAA,  whereby  the  stockholder  of AAA  agreed to
     exchange  100% of the  outstanding  shares of common stock of AAA for up to
     900,000 shares (the "Share  Consideration")  of the Company's  common stock
     (the  "Merger").  The common stock of AAA was wholly owned by the president
     and director of the Company.  As a result of the Merger, the Company became
     a fully integrated, self-administered real estate investment trust ("REIT")
     effective June 5, 1998.  Effective  June 5, 1998,  213,260 shares were paid
     and the balance (the "Share  Balance") of the Share  Consideration is to be
     paid over time to the extent  certain goals are achieved  after the Merger.
     The market value of the common  shares  issued  effective  June 5, 1998 was
     $2,185,915  of which  $58,465  was  allocated  to the net  tangible  assets
     acquired and the  difference  of  $2,127,450  was accounted for as expenses
     incurred in acquiring AAA from a related party. In addition,  in connection
     with the  Merger,  the  Company  incurred  costs  during the three and nine
     months  ended  September  30, 1998 of $37,740 and  $300,208,  respectively,
     consisting  primarily of legal and accounting fees,  valuation opinions and
     fairness  opinions.  For  accounting  purposes,  AAA was not  considered  a
     "business"  for  purposes  of  applying  APB  Opinion  No.  16,   "Business
     Combinations," and therefore,  the market value of the common shares issued
     in excess of the fair value of the net tangible assets acquired was charged
     to expense  rather than  capitalized  as goodwill.  To the extent the Share
     Balance is paid over time,  the market  value of the common  shares  issued
     will also be charged to expense. Upon consummation of the Merger on June 5,
     1998,  certain  employees of AAA became  employees of the Company,  and any
     obligation to pay fees under the advisor  agreement between the Company and
     AAA was terminated.

8.   RELATED PARTY TRANSACTIONS

     See Note 7 regarding the Merger.

     Related Party Transactions Subsequent to the Merger:

     Beginning June 5, 1998, the Company provides property acquisition, leasing,
     administrative  and management  services for eleven  affiliated real estate
     limited  partnerships (the  "Partnerships").  The president and director of
     the Company  owns between 80% and 100% of the stock of the  companies  that
     serve as the general partner of the Partnerships.  Reimbursements  and fees
     of $52,554 and $65,485 were paid by the Partnerships to the Company for the
     three and nine months ended September 30, 1998.

     Related Party Transactions Prior to the Merger:

     The Company had entered into an Omnibus Services Agreement with AAA whereby
     AAA provided property acquisition,  leasing,  administrative and management
     services for the Company.  Reimbursements and fees of $57,800 were incurred
     and  charged to expense for the period  ended June 5, 1998.  Reimbursements
     and fees of $25,107 and $52,107  were  incurred  and charged to expense for
     the three and nine months ended September 30, 1997, respectively.

     AAA had incurred  certain costs in  connection  with the  organization  and
     syndication of the Company. Reimbursement of these costs become obligations
     of the  Company  in  accordance  with the terms of the  offering.  Costs of
     $56,164  were  incurred  by AAA  for  the  period  ended  June  5,  1998 in
     connection with the issuance and marketing of the Company's stock. Costs of
     $38,156  and  $124,996  were  incurred by AAA for the three and nine months
     ended September 30, 1997, respectively, in connection with the issuance and
     marketing of the  Company's  stock.  These costs are  reflected as issuance
     costs and are recorded as a reduction to capital in excess of par value.

                                      F-51

<PAGE>

     Acquisition  fees,   including  real  estate  commissions,   finders  fees,
     consulting  fees and any other  non-recurring  fees  incurred in connection
     with locating,  evaluating and selecting  properties  and  structuring  and
     negotiating  the acquisition of properties are included in the basis of the
     properties.  Acquisition fees of $123,389 were incurred and paid to AAA for
     the period  ended June 5, 1998.  Acquisition  fees of $589,879 and $826,654
     were incurred and paid to AAA for the three and nine months ended September
     30, 1997, respectively. Acquisition fees paid to AAA included $344,543 that
     was earned prior to purchasing certain properties.

     On October 16, 1997, the Company  entered into a joint venture with AAA Net
     Realty XI, Ltd.,  an entity with common  management.  The joint venture was
     formed to purchase a property, which is being operated as a Hollywood Video
     store in  Lafayette,  Louisiana.  The property was purchased on October 31,
     1997 after the  construction was completed.  The Company's  interest in the
     joint venture is 74.58%.

     On February 11, 1997, the Company entered into a joint venture with AAA Net
     Realty XI, Ltd. The joint venture was formed to purchase a property,  which
     is  being  operated  as a Just  For  Feet  retail  store  in  Baton  Rouge,
     Louisiana.   The  property  was   purchased  on  June  9,  1997  after  the
     construction was completed.  The Company's interest in the joint venture is
     51%.

     On September  23, 1996,  the Company  entered into a joint venture with AAA
     Net Realty XI,  Ltd.  The joint  venture was formed to purchase a parcel of
     land  in  The  Woodlands,   Texas  upon  which  the  tenant,  Bank  United,
     constructed a branch bank building at its cost. At the  termination  of the
     lease the  improvements  will be owned by the joint venture.  The Company's
     interest in the joint venture is 51%.

     On April 5, 1996,  the Company  entered  into a joint  venture with AAA Net
     Realty Fund XI, Ltd. and AAA Net Realty Fund X, Ltd.,  entities with common
     management,  to purchase a property  which is being  operated as a Just For
     Feet  retail  store in Tucson,  Arizona.  The  property  was  purchased  on
     September  11, 1996 after the  construction  was  completed.  The Company's
     interest in the joint venture is 51.9%.

     On September 12, 1995, the Company  entered into a joint venture  agreement
     with AAA Net Realty Fund XI,  Ltd.  to purchase a property,  which is being
     operated as a  Blockbuster  Music Store in Wichita,  Kansas.  The Company's
     interest in the joint venture is 51%.

     On October 27, 1994,  the Company  entered into a joint  venture  agreement
     with AAA Net Realty Fund X, Ltd.,  an entity with  common  management.  The
     joint venture was formed to purchase a property, which is being operated as
     a Blockbuster Music Store in Independence, Missouri. The Company's interest
     in the joint venture is 54.84%.

9.   SUBSEQUENT EVENT

     In November 1998,  the Company  entered into an unsecured  credit  facility
     (the  "Credit  Facility"),  which  will be used to  provide  funds  for the
     acquisition  of  properties  and  working  capital,  and repay all  amounts
     outstanding  under the Company's  prior credit  facility.  Under the Credit
     Facility,  which has a one year  term,  the  Company  may  borrow up to $30
     million  subject to  certain  covenants  such as the value of  unencumbered
     assets.   The  Credit  Facility  contains   covenants  which,  among  other
     restrictions,  require  the  Company  to  maintain a minimum  net worth,  a
     maximum  leverage ratio, and specified  interest  coverage and fixed charge
     coverage  ratios.  The Credit  Facility bears interest at an annual rate of
     LIBOR plus a spread ranging from 1.625% to 2.150%, set quarterly  depending
     on the Company's leverage ratio.

                                      F-52

<PAGE>

INDEPENDENT AUDITORS' REPORT

To the Board of Directors
American Asset Advisers Trust, Inc.

We have audited the accompanying consolidated balance sheet of
American Asset Advisers Trust, Inc. (the  "Company") as of
December 31, 1997, and the related consolidated statements of
income, shareholders' equity and cash flows for each of the two
years in the period ended December 31, 1997.  Our audits also
included the financial statement schedule listed in the Index.
These financial statements and the financial statement schedule
are the responsibility of the Company's  management.  Our
responsibility is to express an opinion on the financial
statements and financial statement schedule based on our audits.

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

In our opinion, such consolidated financial statements present
fairly, in all material respects, the financial position of the
Company as of December 31, 1997, and the results of their
operations and their cash flows for each of the two years in the
period ended December 31, 1997 in conformity with generally
accepted accounting principles.  Also, in our opinion, such
financial statement schedule, when considered in relation to the
basic financial statements taken as a whole, presents fairly in
all material respects the information set forth therein.



DELOITTE & TOUCHE LLP

Houston, Texas
March 10, 1998


                                   F-53

<PAGE>

                   AMERICAN ASSET ADVISERS TRUST, INC.
                       CONSOLIDATED BALANCE SHEET
                            DECEMBER 31, 1997
 

ASSETS
 Cash and cash equivalents                                    $ 1,401,740
 Accounts receivable                                              124,600
 Property:
   Escrow deposits                                                 11,100
   Land                                                         6,379,675
   Land under development                                         750,000
   Buildings                                                    8,037,003
   Construction in progress                                     6,991,360
                                                               22,169,138
   Accumulated depreciation                                      (341,272)
     Total property                                            21,827,866
 Net investment in direct financing leases                      3,161,196
 Other assets:
   Prepaid acquisition costs                                      372,686
   Accrued rental income                                          168,179
   Organization costs, net of accumulated amortization             
      OF $223,672                                                  90,096
     Total other assets                                           630,961
 TOTAL ASSETS                                                 $27,146,363

 LIABILITIES AND SHAREHOLDERS' EQUITY
 Liabilities:
   Notes payable                                              $ 6,131,489
   Accounts payable                                               108,823
   Security deposit                                                15,050
     TOTAL LIABILITIES                                          6,255,362
 Minority interest                                              5,260,795
 Commitments (Note 10)
 Shareholders' equity:
   Preferred stock, $.01 par value, 10,000,000 shares 
      authorized, none issued
   Common stock, $.01 par value, 100,000,000 shares 
      authorized, 1,868,213 shares issued and outstanding          18,682
   Capital in excess of par value                              16,665,300
   Accumulated distributions in excess of earnings             (1,053,776)
     TOTAL SHAREHOLDERS' EQUITY                                15,630,206
 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                   $27,146,363
 

See Notes to Consolidated Financial Statements.
 
                                        F-54

<PAGE>

                     AMERICAN ASSET ADVISERS TRUST, INC.
                      CONSOLIDATED STATEMENTS OF INCOME


                                                For the Years Ended December 31,
                                                          1997          1996
Revenues:
  Rental income from operating leases                 $1,217,187    $ 780,768
  Earned income from direct financing leases             339,628      144,020
  Interest income                                        153,895      137,528

    Total revenues                                     1,710,710    1,062,316

Expenses:
  General operating and administrative                   112,464       84,414
  Reimbursements and fees to related party               106,504       37,910
  Interest                                                 6,000        5,000
  Depreciation and amortization                          208,769      175,533
  Potential acquisition costs                            282,890            -
 
    Total expenses                                       716,627      302,857

Income before minority interest in net income of
  consolidated joint ventures                            994,083      759,459

Minority interest in net income of consolidated
  joint ventures                                        (455,226)    (216,652)

Net income to common shareholders                     $  538,857    $ 542,807


Basic earnings per share                              $     0.34    $    0.51
Diluted earnings per share                            $     0.33    $    0.48

Weighted average number of common shares outstanding   1,563,048    1,066,353
Weighted average number of common shares outstanding
  plus dilutive potential common shares                1,624,217    1,127,832



See Notes to Consolidated Financial Statements.

                                     F-55

<PAGE>

<TABLE>

                    AMERICAN ASSET ADVISERS TRUST, INC.
             CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996

<CAPTION>


                                                                            Accumulated
                                                            Capital in     distributions
                                         Common Stock        excess of     in excess of
                                       Number     Amount     par value       earnings         Total

<S>                                   <C>       <C>       <C>            <C>              <C>           
Balance at December 31, 1995          827,876   $ 8,279   $ 7,438,368    $    (304,724)   $ 7,141,923

  Net income                                -         -             -          542,807        542,807

  Distributions ($.71 per share)            -         -             -         (737,277)      (737,277)

  Issuance of common stock            377,049     3,770     3,810,883                -      3,814,653

  Stock issuance costs                      -         -      (468,404)               -       (468,404)

Balance at December 31, 1996        1,204,925    12,049    10,780,847         (499,194)    10,293,702

  Net income                                -         -             -          538,857        538,857

  Distributions ($.72 per share)            -         -             -       (1,093,439)    (1,093,439)

  Issuance of common stock            663,288     6,633     6,783,642                -      6,790,275

  Stock issuance costs                      -         -      (899,189)               -       (899,189)

Balance at December 31, 1997        1,868,213   $18,682   $16,665,300    $  (1,053,776)   $15,630,206



See Notes to Consolidated Financial Statements.

</TABLE>

                                      F-56

<PAGE>

                     AMERICAN ASSET ADVISERS TRUST, INC.
                   CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                For the Years Ended December 31,
                                                         1997            1996
Cash flows from operating activities:
  Net income                                        $   538,857     $  542,807
  Adjustments to reconcile net income to net cash
    flows from operating activities:
      Amortization                                       62,754         61,789
      Depreciation                                      146,015        113,744
      Increase in accounts receivable                  (119,481)        (5,119)
      Increase (decrease)  in accounts payable           72,588        (31,246)
      Cash receipts from direct financing leases 
        greater (less) than income recognized            (9,398)         1,017
      Decrease (increase) in escrow deposits, net of
        minority interest partners                        27,150       (38,250)
      Increase in accrued rental income                  (93,554)      (50,780)
      Increase in minority interest                      455,226       216,652
        Net cash provided by operating activities      1,080,157       810,614

Cash flows from investing activities:
  Acquisition of real estate:
    Accounted for under the operating lease method   (3,668,365)    (1,695,146)
    Accounted for under the direct financing lease            -     (1,342,805)
    Land under development                             (750,000)             -
    Construction in progress                         (6,991,360)             -
  Change in prepaid acquisition costs                  (298,350)         3,425
    Net cash used in investing activities           (11,708,075)    (3,034,526)

Cash flows from financing activities:
  Proceeds from issuance of stock, net                5,891,086      3,346,249
  Prepaid issuance costs                                101,399       (101,399)
  Proceeds from note payable                          5,981,489              -
  Distributions paid to shareholders                 (1,093,439)      (737,277)
  Distributions to minority interest partners          (467,188)      (232,311)
    Net cash provided by financing activities        10,413,347      2,275,262

Net (decrease) increase in cash and cash 
  equivalents                                          (214,571)        51,350
Cash and cash equivalents at beginning of year        1,616,311      1,564,961
Cash and cash equivalents at end of year            $ 1,401,740     $1,616,311

Supplemental disclosure of non-cash financing 
  activities:
  Real estate and escrow deposit contributed by 
    partners of the consolidated joint ventures 
      (minority interest)                           $ 1,677,659     $2,051,337


 See Notes to Consolidated Financial Statements.

                                      F-57

<PAGE>

                   AMERICAN ASSET ADVISERS TRUST, INC.
               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

DESCRIPTION OF BUSINESS AND NATURE OF OPERATIONS

American Asset Advisers Trust, Inc. ("the Company") was
incorporated on August 17, 1993 as a Maryland corporation. The
initial issuance of 20,001 shares of stock for $200,010 was to
American Asset Advisers Realty Corporation ("AAA"). Commencing
March 17, 1994, the Company offered up to 2,000,000 additional
shares of common stock together with 1,000,000 warrants.  The
warrants were exercisable at $9 per share between March 17,
1997 and March 15, 1998.  As of December 31, 1997, 501,583
warrants were outstanding.  The offering period of the initial
public offering terminated on March 15, 1996 with 1,008,252
shares being issued.  On June 18, 1996, the Company commenced a
follow-on offering of up to 2,853,659 additional shares of its
common stock.  The offering will terminate June 17, 1998 unless
terminated earlier. As of  December 31, 1997, 839,960 shares in
this second offering were issued, bringing the total shares
issued and outstanding to 1,868,213 shares.

The Company was formed to acquire commercial and industrial
real estate properties using invested and borrowed funds. The
selection, acquisition and supervision of the operation of the
properties are managed by AAA, a related party.

BASIS OF CONSOLIDATION

The consolidated financial statements include the accounts of
American Asset Advisers Trust, Inc. and its six joint ventures
with related parties.  The Company owns greater than 50% of
these joint ventures and exercises control over operations.

BASIS OF ACCOUNTING

The financial records of the Company are maintained on the
accrual basis of accounting whereby revenues are recognized
when earned and expenses are recorded when incurred.

CASH AND CASH EQUIVALENTS

For purposes of the statement of cash flows, the Company
considers all highly liquid debt instruments purchased with an
original maturity of three months or less to be cash
equivalents. Cash and cash equivalents consist of demand
deposits at commercial banks and money market funds.

REAL ESTATE

Real estate is leased to others on a net lease basis whereby
all operating expenses related to the properties, including
property taxes, insurance and common area maintenance are the
responsibility of the tenant. The leases are accounted for
under the operating lease method or the direct financing lease
method.

                                      F-58

<PAGE>

Under the operating lease method, the properties are recorded
at cost. Rental income is recognized ratably over the life of
the lease and depreciation is charged based upon the estimated
useful life of the property. Under the direct financing lease
method, properties are recorded at their net investment (see
Note 3).  Unearned income is deferred and amortized to income
over the life of the lease so as to produce a constant periodic
rate of return.

Expenditures related to the development of real estate are
carried at cost plus capitalized carrying charges, acquisition
costs and development costs.  Carrying charges, primarily
interest and loan acquisition costs, and direct and indirect
development costs related to buildings under construction are
capitalized as part of construction in progress.  Interest of
$132,950 was capitalized on properties under construction
during 1997.

The Company obtains an appraisal on each property prior to a
property's acquisition and also performs an annual valuation
update to evaluate potential impairment for each property for
which an appraisal is older than twelve months.  This valuation
is based on capitalization of income for each property, a
review of current market conditions and any significant events
or factors which would indicate a potential impairment to the
value of a property.

DEPRECIATION

Buildings are depreciated using the straight-line method over
an estimated useful life of 39 years.

ORGANIZATION COSTS

Organization costs incurred in the formation of the Company are
amortized on a straight-line basis over five years.

STOCK ISSUANCE COSTS

Issuance costs incurred in the raising of capital through the
sale of common stock are treated as a reduction of
shareholders' equity.

STATEMENT OF CASH FLOWS - SUPPLEMENTAL INFORMATION

No cash was paid for interest during 1997 or 1996.

FEDERAL INCOME TAXES

The Company is qualified as a real estate investment trust
("REIT") under the Internal Revenue Code of 1986, and is,
therefore, not subject to Federal income taxes provided it
meets all conditions specified by the Internal Revenue Code for
retaining its REIT status, including the requirement that at
least 95% of its real estate investment trust taxable income is
distributed by March 15 of the following year.

                                      F-59

<PAGE>


EARNINGS PER SHARE

Basic earnings per share has been computed by dividing net
income to common shareholders by the weighted average number of
common shares outstanding.  Diluted earnings per share has been
computed by dividing net income to common shareholders (as
adjusted) by the weighted average number of common shares
outstanding plus dilutive potential common shares.

The following table presents information necessary to calculate
basic and diluted earnings per share for the periods indicated,
with 1996 being restated to conform with the requirements of
the Statement of Financial Accounting Standards No. 128,
Earnings Per Share, described below:

<TABLE>
<CAPTION>

                                                           For the Year Ended December 31,
                                                                  1997            1996
<S>                                                          <C>              <C>  
BASIC EARNINGS PER SHARE
  Weighted average common shares outstanding                   1,563,048        1,066,353
    Basic earnings per share                                 $       .34      $       .51

DILUTED EARNINGS PER SHARE
  Weighted average common shares outstanding                   1,563,048        1,066,353
  Shares issuable from assumed conversion of warrants             61,169           61,479
  Weighted average common shares outstanding, as adjusted      1,624,217        1,127,832
    Diluted earnings per share                               $       .33      $       .48

EARNINGS FOR BASIC AND DILUTED COMPUTATION
  Net income to common shareholders (basic and diluted
    earnings per share computation)                          $   538,857      $   542,807

</TABLE>

USE OF ESTIMATES

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

FAIR VALUE OF FINANCIAL INSTRUMENTS

The Company believes the carrying value of financial
instruments consisting of cash, cash equivalents, accounts
receivable and accounts and notes payable approximate their
fair value.

NEW ACCOUNTING PRONOUNCEMENTS

In February 1997, the Financial Accounting Standards Board
("FASB") issued Statement of Financial Accounting Standards
("SFAS") No. 128, Earnings Per Share. SFAS No. 128, which was
effective for periods ending after December 15, 1997, specifies
the computation, presentation and disclosure requirements of
earnings per share and supercedes Accounting Principles Board
Opinion No. 15.  SFAS No. 128 requires a dual presentation of
basic and diluted earnings per share. Basic earnings per share,
which excludes the impact of common share equivalents, replaces
primary earnings per share. Diluted earnings per share, which
utilizes the average market price per share as opposed to the

                                      F-60

<PAGE>

greater of the average market price per share or ending market
price per share when applying the treasury stock method in
determining common share equivalents, replaces fully diluted
earnings per share.

In February 1997, the FASB also issued SFAS No. 129, Disclosure
of Information about Capital Structure, which establishes
standards for disclosing information about an entity's capital
structure. SFAS No. 129 was effective for periods ending after
December 15, 1997. The adoption of SFAS No. 129 did not impact
the Company's capital structure disclosures as the Company was
already in compliance with this SFAS.

In June 1997, the FASB issued SFAS No. 130, Reporting
Comprehensive Income, and SFAS No. 131, Disclosures About
Segments of an Enterprise and Related Information. SFAS No. 130
establishes standards for reporting and displaying
comprehensive income and its components. SFAS No. 131
establishes standards for the way that public business
enterprises report information about operating segments and
related information in interim and annual financial statements.
SFAS No. 131 will not impact the Company's financial statements
as it reports as a single segment. SFAS Nos. 130 and 131 are
effective for periods beginning after December 15, 1997.
Management is evaluating what, if any, additional disclosures
or reporting may be required upon the implementation of SFAS
No. 130.

2. OPERATING LEASES

A summary of minimum future rentals, exclusive of any renewals,
under noncancellable operating leases in existence at December
31, 1997 is as follows:

               1998                          $     1,510,662
               1999                          $     1,536,879
               2000                          $     1,561,707
               2001                          $     1,570,744
               2002                          $     1,605,727
               2003-2016                     $    11,005,543

3. NET INVESTMENT IN DIRECT FINANCING LEASES

The Company's net investment in its direct financing leases at
December 31, 1997 included:

                              
Minimum lease payments receivable            $     7,110,814
Unguaranteed residual value                        1,557,904
Less: Unearned income                              5,507,522
                                             $     3,161,196

A summary of minimum future rentals, exclusive of any renewals,
under the noncancellable direct financing leases are summarized
as follows:

               1998                          $      330,229
               1999                          $      333,165
               2000                          $      336,590
               2001                          $      343,251
               2002                          $      363,233
               2003-2016                     $    5,404,346

                                      F-61

<PAGE>

4. CONSOLIDATED JOINT VENTURES

The Company consolidates all of its joint ventures due to its
ability to control operations.

On October 16, 1997, the Company entered into a joint venture
with AAA Net Realty XI, Ltd., an entity with common management.
The joint venture was formed for the purchase of a property,
which is being operated as a Hollywood Video store in
Lafayette, Louisiana. The property was purchased on October 31,
1997 after the construction was completed.  The Company's
interest in the joint venture is 74.58%.

On February 11, 1997, the Company entered into a joint venture
with AAA Net Realty XI, Ltd.  The joint venture was formed for
the purchase of a property, which is being operated as a Just
For Feet retail store in Baton Rouge, Louisiana. The property
was purchased on June 9, 1997 after the construction was
completed.  The Company's interest in the joint venture is 51%.

On September 23, 1996, the Company formed a joint venture, AAA
Joint Venture 96-2, with AAA Net Realty Fund XI, Ltd.  The
joint venture was formed for the purpose of acquiring a parcel
of land in The Woodlands, Texas upon which the tenant, Bank
United, constructed a branch bank building at its cost.  At the
termination of the lease the improvements will be owned by the
joint venture. The Company's interest in the joint venture is
51%.

On April 5, 1996, the Company formed a joint venture, AAA Joint
Venture 96-1, with AAA Net Realty Fund XI, Ltd. and AAA Net
Realty Fund X, Ltd., entities with common management, for the
purpose of acquiring a property which is being operated as a
Just For Feet retail store in Tucson, Arizona.  The property
was purchased on September 11, 1996 after construction was
completed.  The Company's interest in the joint venture is
51.9%.

On September 12, 1995, the Company formed a joint venture, AAA
Joint Venture 95-2, with AAA Net Realty Fund XI, Ltd. for the
purpose of acquiring a property in Wichita, Kansas on lease to
Blockbuster Music Retail, Inc.  The Company's interest in the
joint venture is 51%.

On October 27, 1994, the Company formed a joint venture, AAA
Joint Venture 94-1, with AAA Net Realty Fund X, Ltd. for the
purpose of acquiring a property in Independence, Missouri on
lease to Blockbuster Music Retail, Inc.  The Company's interest
in the joint venture is 54.84%.

5. NOTES PAYABLE

In December 1997, the Company entered into an amended and
restated unsecured revolving credit agreement (the "Amended
Credit Agreement") with a borrowing capacity up to $15,000,000
through February 1999. The actual amount available to the
Company is dependent on certain covenants such as the value of
unencumbered assets.  The Amended Credit Agreement currently
bears interest at 2.00% over varying London Interbank Offered
Rates and it is being used to acquire additional properties.
As of December 31, 1997, $5,981,489 was outstanding under the
Amended Credit Agreement.

In addition, the Company has a note payable to its president in
the amount of $150,000 plus accrued interest totaling $17,000
as of December 31, 1997. This note is unsecured, payable upon
demand and bears interest at 8%.  Interest incurred on this
note was $12,000 in 1997 (of which $6,000 was capitalized) and
$5,000 in 1996.

                                      F-62

<PAGE>

6. MAJOR TENANTS

The Company's operations are related to the acquisition and
leasing of commercial real estate properties. The following
schedule summarizes rental income by lessee for 1997 and 1996
under both operating lease and direct financing lease methods
of accounting:
                                                             1997        1996
Tandy Corporation (Mesquite, Texas)                      $ 108,900   $ 108,900

America's Favorite Chicken Company (Smyrna, Georgia)        97,931      91,875

Blockbuster Music Retail, Inc. (Independence, Missouri
          and Wichita, Kansas)                             377,901     377,901

OneCare Health Industries, Inc. (Houston, Texas)           201,638     201,638

Just For Feet, Inc. (Tucson, Arizona and Baton Rouge,
          Louisiana)                                       590,192     123,244

Bank United (The Woodlands, Texas and Houston, Texas)      157,801      21,230

Hollywood Entertainment Corp. (Lafayette, Louisiana and
          Ridgeland, Mississippi)                           22,452           -

Total                                                   $1,556,815   $ 924,788

7. FEDERAL INCOME TAXES

The differences between net income for financial reporting
purposes and taxable income before distribution deductions
relate primarily to temporary differences and to certain
organization costs which are amortized for financial reporting
purposes only.

For income tax purposes, distributions paid to shareholders
consist of ordinary income, capital gains and return of capital
as follows:

                                       1997          1996
Ordinary Income                   $   795,918   $   545,967

Capital gains                               -             -

Return of capital                     297,521       191,310

                                  $ 1,093,439   $   737,277

8. RELATED PARTY TRANSACTIONS

AAA owns 20,001 shares of the Company's stock.  The common
stock of AAA is wholly owned by the president and director of
the Company.  In addition, the Company has entered into an
Omnibus Services Agreement with AAA whereby AAA provides
property acquisition, leasing, administrative and management
services for the Company. Reimbursements and fees of $106,504
and $37,910 were incurred and charged to expense in 1997 and
1996, respectively.

                                      F-63

<PAGE>

AAA has incurred certain costs in connection with the
organization and syndication of the Company.  Reimbursement of
these costs become obligations of the Company in accordance
with the terms of the offering.  Costs of $164,985 and $98,494
were incurred by AAA in 1997 and 1996, respectively, in
connection with the issuance and marketing of the Company's
stock.  These costs are reflected as issuance costs and are
recorded as a reduction to capital in excess of par value.

Acquisition fees, including real estate commissions, finders
fees, consulting fees and any other non-recurring fees incurred
in connection with locating, evaluating and selecting
properties and structuring and negotiating the acquisition of
properties are included in the basis of the properties.
Acquisition fees of $1,059,805 and $222,785 were incurred and
paid to AAA during 1997 and 1996, respectively.  Acquisition
fees paid to AAA in 1997 included $372,686 that was earned
prior to purchasing certain properties.

On August 8, 1997, the Company entered into a loan agreement as
the lender with AmReit Development Corp., an entity with common
management, in the amount of $2,247,254 for the purpose of
developing a property in Lake Jackson, Texas that will be
acquired by the Company upon completion of the property.  As of
December 31, 1997, $1,928,974 was outstanding on the loan.  The
loan bears interest at the prime lending rate and matures on
May 1, 1998.

On September 18, 1997, the Company entered into a loan
agreement as the lender with Centurion Video, Ltd. in the
amount of $1,153,794 for the purpose of developing a property
in Ridgeland, Mississippi that was acquired by the Company upon
completion of the property.  AAA Net Developers, Ltd., an
entity with common management, was the limited partner in
Centurion Video, Ltd.  As of December 31, 1997, the loan was
repaid in full. The loan had interest at the prime lending rate
plus .5%.

See Note 4 for joint venture agreements with related parties.

9. PROPERTY ACQUISITIONS IN 1997

On December 30, 1997, the Company acquired a newly constructed
property on lease to Hollywood Entertainment Corporation for
the purchase price of $1,285,854.  The property is being
operated as a Hollywood Video store in Ridgeland, Mississippi.
The lease agreement extends for fifteen years, however the
tenant has the option to renew the lease for four additional
terms of five years each.  The lease has provisions for an
escalation in the rent after the fifth year of the lease.  The
Company did not record any income from Hollywood Entertainment
Corporation in 1997 related to this property.

On October 31, 1997, the Company acquired a 74.58% interest in
a newly constructed property on lease to Hollywood
Entertainment Corporation through a joint venture with an
entity with common management for the purchase price of
$863,407.  The property is being operated as a Hollywood Video
store in Lafayette, Louisiana.  The lease agreement extends for
fifteen years, however the tenant has the option to renew the
lease for four additional terms of five years each.  The lease
has provisions for an escalation in the rent after the fifth
year of the lease. The Company recorded $22,452 of income from
Hollywood Entertainment Corporation in 1997.

On June 9, 1997, the Company acquired a 51% interest in a newly
constructed property on lease to Just For Feet, Inc. through a
joint venture with an entity with common management for the
purchase price of $1,517,005.  The property is being operated
as a Just For Feet retail store in Baton Rouge, Louisiana.  The

                                      F-64

<PAGE>

lease agreement extends for fifteen years, however the tenant
has the option to renew the lease for two additional terms of
five years each. The lease has provisions for an escalation in
the rent after the fifth and tenth years of the lease.  The
Company recorded $184,296 of income from this Just For Feet
location in 1997.

As no buildings had previously been constructed on any of the
properties acquired by the Company during 1997, the rental
income received by the Company from these properties represents
the initial results of operations.  Consequently, no pro-forma
information is presented.

10. COMMITMENTS

At December 31, 1997, the Company is committed to incur
additional costs of approximately $3,880,000 in connection with
properties under development.

At a special meeting of the Company's Board of Directors held
on December 31, 1997, the Board of Directors, other than Mr. H.
Kerr Taylor, who abstained from the vote due to his interest in
the transaction, approved the Company's becoming a self-managed
REIT through the acquisition of AAA.  In pursuing this
acquisition, the Company will incur additional costs of
approximately $100,000.  Such costs incurred in 1997 of
$282,890 were charged to expense.  If approved by the
shareholders and consummated, the Company will initially issue
213,260 shares.  The fair market value of the shares paid in
consideration will be charged to expense.  In addition, the
Company may issue 686,740 additional shares upon the
achievement of certain goals. The fair market value of such
shares will be charged to expense.

                                      F-65

<PAGE>

                      INDEPENDENT AUDITORS' REPORT

To the Board of Directors of AmREIT
(formerly American Asset Advisers Trust, Inc.)

We have audited the accompanying combined statements of revenues
and certain expenses (defined as being operating revenues less
direct operating expenses) of real estate properties anticipated
to be acquired (as disclosed at Note 1 of the combined statement
of revenues and certain expenses) (the "Acquired Properties") for
the years ended December 31, 1997 and 1996.  These combined
financial statements are the responsibility of the management of
the Acquired Properties.  Our responsibility is to express an
opinion on the combined statements of revenues and certain
expenses 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 combined statements of revenues and certain expenses are free
of material misstatement.  An audit includes examining, on a test
basis, evidence supporting the amounts and disclosures in the
combined statements of revenues and certain expenses.  An audit
also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating
the overall presentation of the combined statements of revenues
and certain expenses. We believe that our audits provide a
reasonable basis for our opinion.

The accompanying combined statements of revenues and certain
expenses were prepared for the purpose of inclusion in a proxy
statement to be filed on Schedule 14A of AmREIT.  Material
amounts, described in Note 1 to the combined statements of
revenues and certain expenses, that would not be comparable to
those resulting from the proposed future operations of the
properties are excluded and the statements are not intended to be
a complete presentation of the revenues and expenses of these
properties.

In our opinion, such combined statements of revenues and certain
expenses presents fairly, in all material respects, the combined
revenues and certain expenses, as defined above, of the various
real estate properties (as disclosed at Note 1 of the combined
statements of revenues and certain expenses) for the years ended
December 31, 1997 and 1996 in conformity with generally accepted
accounting principles.



DELOITTE & TOUCHE LLP

Houston, Texas
May 27, 1998

                                      F-66

<PAGE>

<TABLE>

          COMBINED STATEMENTS OF REVENUES AND CERTAIN EXPENSES
          OF REAL ESTATE PROPERTIES ANTICIPATED TO BE ACQUIRED

<CAPTION>

                                       Years ended               Nine months ended
                                       December 31,               September  30,
                                    1997         1996          1998            1997
                                    ----         ----          ----            ----
                                                                   (Unaudited)
<S>                             <C>          <C>          <C>            <C>                          
REVENUES
Rental income from operating
  leases                        $ 2,089,958  $ 2,059,305  $ 1,664,021    $ 1,556,116
Earned income from direct 
  financing leases                   70,026       63,727       52,782         52,515
                                     ------       ------       ------         ------

TOTAL REVENUES                    2,159,984    2,123,032    1,716,803      1,608,631
                                  ---------    ---------    ---------      ---------

EXPENSES
Property expenses                     3,368        5,405        3,188          4,571
                                      -----        -----        -----          -----

TOTAL EXPENSES                        3,368        5,405        3,188          4,571
                                      -----        -----        -----          -----


REVENUES IN EXCESS OF
  CERTAIN EXPENSES              $ 2,156,616  $ 2,117,627  $ 1,713,615    $ 1,604,060
                                ===========  ===========  ===========    ===========

</TABLE>

See Notes to Financial Statements

                                      F-67

<PAGE>

         NOTES TO COMBINED STATEMENTS OF REVENUES AND CERTAIN EXPENSES OF
               REAL ESTATE PROPERTIES ANTICIPATED TO BE ACQUIRED

                FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


Note 1-Description and summary of significant accounting policies

Description

The operations of the following Acquired Properties are included
in the accompanying combined statements for the years ended
December 31, 1997 and 1996:

Steak and Ale (Houston, TX)           Goodyear Tire (Carrollton, TX)
Bank of America (Houston, TX)         Foodmaker - JackIn The Box (Dallas, TX)
Taco Bell (Houston, TX)               Baptist Memorial Health (Memphis, TN)
Pizza Inn (Clute, TX)                 Payless Shoes - WaldenBooks (Austin, TX)
Whataburger (Clute, TX)               Golden Corral (Houston, TX)
La Petite Academy (Houston, TX)       Golden Corral (Humble, TX)
Whataburger (Dallas, TX)              TGI Friday's (Houston, TX)
Arandas Bakery (Houston, TX)          Goodyear Tire (Houston, TX)
AFC, Inc. - Church's (Houston, TX)    Computer City (Minnesota, MN)
Gannett - Billboard (Houston, TX)     AFC, Inc. - Popeye's (Atlanta, GA)
Discount Tire (Fort Worth, TX)        OneCare Health (Sugar Land, TX)
La Petite Academy (Houston, TX)       Blockbuster Video (Oklahoma City, OK)
Goodyear Tire (Dallas, TX)            Pier One Imports (Longmont, CO)

Basis of presentation

The accompanying financial statements are presented on a combined
basis because the partnerships owning the properties have a
common general partner and are under common management.  Each of
the properties are managed by an entity which was previously
owned by the chairman, president and 10.6% shareholder of
American Asset Advisers Trust, Inc. (the "Company").  On June 5,
1998, the entity merged into the Company.  The chairman is also
the general partner or a majority shareholder of the corporate
general partner of the partnerships that currently own the
properties.

The accompanying historical financial statement information is
presented in conformity with Rule 3-14 of the Securities and
Exchange Commission.  Accordingly, the accompanying combined
financial statements include only expenses directly related to
the operations of the properties.  Expenses not directly related
to the future operations of the properties, such as depreciation,
amortization, management fees and professional fees, are not
included in the accompanying combined financial statements.

                                    F-68

<PAGE>

Use of Estimates

The preparation of financial statements in conformity with
generally accepted accounting principles requires management to
make estimates and assumptions that affect the reported amounts
of revenues and expenses during the reporting period. Actual
results could differ from those estimates.

Revenue recognition

Operating revenues are presented on the accrual basis of
accounting.  Rental income is recognized ratably over the life of
the lease.  Lease agreements do not provide for contingent
rentals.

Interim Financial Statements

In the opinion of management all adjustments necessary for a fair
presentation of such interim unaudited financial statements have
been included.  Such adjustments consisted of normal recurring
items.  Interim results are not necessarily indicative of results
for a full year.

Note 2-Operating leases

A summary of minimum future rentals, exclusive of any renewals,
under non-cancelable operating leases in existence at December
31, 1997 is as follows:


          1998             $ 2,164,822

          1999               2,154,980

          2000               2,045,111

          2001               1,998,380

          2002               1,927,203

          2003-2016          7,921,351

                           $18,211,847

Note 3-Major tenants

Following is a summary of rental income by lessee for 1997 and
1996 who have contributed 10% or more of the total revenues:

                      Tenant                      1997       1996

          Golden Corral Corporation            $364,676   $364,676

          Tandy Corporation                    $366,516   $421,464


                                      F-69

<PAGE>


                                   Annex Volume
                                       To
             AmREIT Joint Proxy and Consent Solicitation Statement
                                 and Prospectus
                            dated November ___, 1998



                                Table of Contents


Form of Agreement and Plan of Merger . . . . . . . . . . .Annex 1

Form of Amendment to Partnership Agreement . . . . . . . .Annex 2

Forms of the Note and Loan Agreement . . . . . . . . . . .Annex 3

Form of Bishop-Crown Fairness Opinion. . . . . . . . . . .Annex 4

Form of Houlihan Fairness Opinions . . . . . . . . . . . .Annex 5




                                     Form of
                          AGREEMENT AND PLAN OF MERGER




                                     ANNEX 1
            To AmREIT Joint Proxy and Consent Solicitation Statement
                                 and Prospectus
                            dated November ___, 1998



                          AGREEMENT AND PLAN OF MERGER

     THIS AGREEMENT AND PLAN OF MERGER (this "Agreement"), dated
as of July 1, 1998, is entered into by and between AmREIT,
Inc., a Maryland real estate investment trust (the "REIT"), and
[Name of Partnership], a Texas [Nebraska] limited partnership
(the "Partnership"). [H. Kerr Taylor, on behalf of [himself as
the individual General Partner and]  [name of corporate General
Partner], a Texas [Nebraska] corporation, the General Partner[s]
of the Partnership (referred to herein as the "General Partner"),
is a party to this Agreement solely for the purpose of binding
itself to the provisions of Section 5 and Section 7.9, hereunder.

                             RECITALS

     A.   The Board of Directors of the REIT (the "Board of
Directors" or the "Board") and the General Partner of the
Partnership have each determined that a business combination
between the REIT and the Partnership is in the best interests of
their shareholders and partners, respectively, and presents an
opportunity for their respective businesses to achieve strategic
and financial benefits, and accordingly have agreed to effect a
merger subject to the terms and conditions set forth herein.

     B.   The REIT and the Partnership desire to make certain
representations, warranties and agreements in connection with the
merger.

     NOW, THEREFORE, in consideration of the foregoing, and of
the representations, warranties, covenants and agreements
contained herein, the REIT and the Partnership hereby agree as
follows:

                               SECTION 1

                              THE MERGER

     1.1  The Merger.  Subject to the terms and conditions of
this Agreement, at the Effective Time (as defined in Section
1.3), the Partnership shall be merged with and into the REIT in
accordance with this Agreement and the Plan of Merger (the "Plan
of Merger"), with such completions, additions and substitutions
conforming to the terms of this Agreement as the parties shall
approve, such approval to be conclusively evidenced by their
causing the Plan of Merger containing such completions, additions
or substitutions to be filed in accordance with applicable laws 
(the "Merger"). The separate existence of the Partnership shall 
thereupon cease. The REIT shall be the surviving entity in the 
Merger (sometimes hereinafter referred to as the "Survivor"). The 
Merger shall have the effects specified in the Maryland General 
Corporations Act, as amended (the "Maryland Act") and Section 2.11 
of the Texas [Nebraska] Revised Uniform Limited Partnership Act 
(the "LP Act").

     1.2  The Closing. Subject to the terms and conditions of
this Agreement, the closing of the Merger (the "Closing") shall
take place at the offices of the REIT, located at Eight Greenway
Plaza, Suite 824, Houston, Texas 77046 at ________, ___.m., local
time, within five business days after receipt of approval of the
Merger by the REIT's shareholders and the Partnership's partners
(the "Partners"), or at such other time, date or place as the
REIT and the Partnership may agree. The date on which the Closing
occurs is hereinafter referred to as the "Closing Date."
 
     1.3  Effective Time. If all the conditions to the Merger set
forth in Section 8 shall have been fulfilled or waived (and this
Agreement shall not have been terminated as provided in Section
9), the REIT and the Partnership shall cause Articles of Merger
satisfying the requirements of the Maryland Act and Articles of
Merger satisfying the requirements of the LP Act to be properly
executed, verified and delivered for filing in accordance with
the LP Act and the Maryland Act on the Closing Date. The Merger
shall become effective for accounting and all other purposes to
the fullest extent permitted by law as of the close of business
on the date of approval of the Merger by the REIT's shareholders 
and the Partners, whichever is the last to occur (the "Effective 
Time") or such other date as may be agreed to by the parties, but 
not later than the Closing Date.  For state law purposes, the 
Merger shall become effective upon the issuance of a certificate 
of merger by the Secretary of State of the State of Texas [Nebraska] 
in accordance with the LP Act or at such later time which the REIT 
and the Partnership shall have agreed upon and designated in such 
filings in accordance with applicable law.

                            SECTION 2

                    THE SURVIVING CORPORATION

     2.1  Surviving Corporation.  The Surviving Corporation shall
be the REIT.

     2.2  Certificate of Incorporation and Bylaws.  The
Certificate of Incorporation and Bylaws of the REIT as in effect
immediately prior to the Effective Time shall be the Certificate
of Incorporation and Bylaws of the REIT at the Effective Time.

     2.3  Officers and Directors.  The officers of the REIT
immediately prior to the Effective Time shall continue as
officers of the Surviving Corporation and remain officers until
their successors are duly appointed or their prior resignation,
removal or death.  The directors of the REIT immediately prior to
the Effective Time shall continue as directors of the Surviving
Corporation and shall remain directors until their successors are
duly elected and qualified or their prior resignation, removal or
death.

                                    SECTION 3

                      CONSIDERATION FOR PARTNERSHIP ASSETS

     3.1  Consideration Paid by the REIT.  At or as of the
Effective Time, the assets and the liabilities of the Partnership
shall be the assets and liabilities of Company.

                                 -2-

     3.2  Consideration to the Partnership in the Merger

          (a)  REIT Shares.  Except as provided in Section 3(b),
as of the Effective Time, each unit of limited partner interest
of the Partnership (the "Units") and the interest of the General
Partner entitled to receive consideration, if any, shall become
in the Merger the number of shares of the REIT's Common Stock,
$0.01 par value (the "REIT Shares"), as provided in Section 4. 
No fractional REIT Shares shall be issued.  Any Partner who would
be entitled to a fractional REIT Share will receive cash at the
rate of $9.34 per REIT Share (the "Exchange Price").  

          (b)  Issuance of Notes.  As of the Effective Time, each
Unit held of record by a Partner who does not vote in favor of
the Merger or who elects to do so, subject to the Note
Restriction as defined below, shall receive the REIT's unsecured,
convertible 6.0% Note due December 31, 2004, in the form of the
6.0% Note and Loan Agreement attached hereto as Exhibit A and
incorporated herein (the "Notes").  Any Partner of the
Partnership voting against the Merger (a "Dissenting Limited
Partner") shall receive Notes for his or her Units, unless he or
she timely elects to receive REIT Shares therefore.  In no event
shall Notes in the principal amount of more than twenty percent
(20%) of the Partnership's Net Asset Value ("NAV"), as defined in
Section 4.3 below, be issued in the Merger (the "Note
Restriction").  Partners voting for or abstaining from voting for
the Merger may elect to receive Notes, provided that Notes shall
first the allocated to the Dissenting Limited Partners.  

     3.3  Issuance of Certificate for REIT Shares and Notes. 
Upon or as soon as practicable after the Effective Time, the REIT
shall distribute in accordance with this Agreement to the holders
of the Units of each Partnership the Share Certificates and the
6.0% Notes to which they are entitled pursuant hereto.  

                                SECTION 4

                         PARTNERSHIP INTERESTS

     4.1  Conversion of the Units

          (a)  REIT Shares.  At the Effective Time, each REIT
Share outstanding immediately prior to the Effective Time shall
remain outstanding and shall represent one REIT Share.  

          (b)  Partnership Interests.  At the Effective Time, the
Units of the Partnership issued and outstanding immediately prior
to the Effective Time shall, by virtue of the Merger and without
any action on the part of holder thereof, be converted into REIT
Shares or Notes determined in accordance with the Partnership's
Net Asset Value as set forth below.  

                                    -3-

<TABLE>
                         Calculation of Partnership
                           Net Asset Value (NAV)


      Negotiated Price of         Net Cash at             Partnership
     Partnership Properties     March 31, 1998         Net Asset Value
     ----------------------     --------------         ---------------


                          REIT Shares and/or Notes
                           Payable to Partnership


                                             Shares and Notes Offered per Unit

<CAPTION>

<S>                     <C>               <C>                      <C>          <C> 
                          No. of REIT       Maximum Principal        No. of        Principal
                        Shares Offered    Amount of Notes Offered  REIT Shares  Amount of Note
                        --------------    -----------------------  -----------  --------------


To Limited Partnership
Interests:

To General Partner:

</TABLE>

     As a result of the Merger and without any action on the part
of the holder thereof, at the Effective Time, all of the Units
and the general partner interests of the Partnership shall cease
to be outstanding and shall be canceled and retired, and each
holder of such Units or interests shall thereafter cease to have
any rights with respect to the Partnership Interest, except the
right to receive, without interest, the REIT Shares and cash for
fractional shares of the REIT Shares in accordance with this
Section 4.1 and 4.4(e), or Notes.
 
     4.2  Adjustment to Conversion Price.  The amount of REIT
Shares and/or Notes to be issued in the Merger to a Partnership
shall be adjusted as of the Effective Time as follows:

               (i)  If, during the period from March 31, 1998 to
                    and including the Effective Time, the
                    outstanding REIT Shares shall have been
                    changed to a different number of shares or
                    securities by reason of any share dividend,
                    subdivision, reclassification,
                    recapitalization, share split, reverse share
                    split, combination, exchange of shares or the
                    like, shall be appropriately adjusted, and

               (ii) If, as of the Effective Time the Net Cash of
                    the Partnership, as defined in Section 4.3
                    below, is different than its Net Cash amount
                    shown in Section 4.1 above, the Net Cash of
                    the Partnership shall be increased (if
                    greater) or decreased (if less) and the
                    number of REIT Shares issuable to the
                    Partnership in the Merger shall be increased
                    or decreased, as the case may be, by an
                    amount equal to such difference divided by
                    the Exchange Price [;and 

                                      -4-

              (iii) The Net Cash of the Partnership shall be
                    reduced by the difference between the
                    Partnership's share of the unpaid
                    balance of principal and interest on the
                    Atlas Note on March 31, 1998 and such
                    balance as of the Effective Time and the
                    number of REIT Shares issuable to the
                    Partnership in the Merger shall be
                    reduced by the number of REIT Shares
                    equal to the amount of such difference
                    divided by the Exchange Price.  For the
                    purposes hereof, the Atlas Note shall
                    refer to that certain note dated October
                    9, 1997 by Transmark, Inc. in favor of
                    Taylor Income Investors IV and V Joint
                    Venture in the original amount of
                    $215,000.]  

     4.3  Definitions.  For the purposes of this Section 4: 

          (a)  "Net Asset Value" or "NAV" means the sum of the
price of a Partnership's properties set forth under Section 4.1
plus its Net Cash as of the Effective Time.  

          (b)  "NET CASH" means, as of the date determined, (i)
the sum of a Partnership's cash and cash equivalents, less (ii)
the sum of the Partnership's liabilities, as determined on an
accrual accounting basis.  

     4.4  Exchange of Partnership Interests

          (a)  As of the Effective Time, the REIT shall deposit,
or shall cause to be deposited, with an exchange agent selected
by the REIT, which shall be the REIT's Transfer Agent or such
other party reasonably satisfactory to the Partnership (the
"Exchange Agent"), for the benefit of the Partners, for exchange
in accordance with this Section 4, certificates representing the
Total Shares and the cash in lieu of fractional REIT Shares and
Notes (such cash,  certificates for the Total Shares and Notes,
together with any dividends or distributions with respect
thereto, being hereinafter referred to as the "Exchange Fund") to
be issued pursuant to Sections 4.1 and 4.2 and paid pursuant to
this Section 4.4 in exchange for the outstanding Units and
interests. 

          (b)  Promptly after the Closing, the REIT shall cause
the Exchange Agent to mail to each holder of record of a
Partnership Interest (x) a certificate representing the number of
whole REIT Shares, and (y) a check representing the amount of cash 
in lieu of fractional shares, if any, and the principal amount of
the Note, if any, which such Partner has the right to receive in
respect of such Partner's Units surrendered pursuant to the
provisions of this Section 4, after giving effect to any required
withholding tax. No interest will be paid or accrued on the cash
in lieu of fractional shares and unpaid dividends and
distributions, if any, payable to the Partners with respect to
their Units.  In the event of a transfer of ownership of a Unit
which is not registered in the transfer records of the
Partnership, a certificate representing the proper number of the
REIT  Shares, together with a check for the cash to be paid in
lieu of fractional shares or Note, as the case may be, may be

                                   -5-

issued to such a transferee if such holder presents to the
Exchange Agent, all documents required to evidence and effect
such transfer and to evidence that any applicable transfer taxes
have been paid.

          (c)  At and after the Effective Time, there shall be no
transfers on the transfer books of the Partnership of the Units
which were outstanding immediately prior to the Effective Time.

          (d)  No fractional REIT Shares shall be issued pursuant
hereto. In lieu of the issuance of any fractional REIT Shares
pursuant to Section 3.2(a), cash adjustments will be paid to
holders in respect of any fractional REIT Shares that would
otherwise be issuable, and the amount of such cash adjustment
shall be equal to such fractional proportion of the Exchange
Price.

          (e)  Any portion of the Exchange Fund (including the
proceeds of any investments thereof, any REIT Shares, and any
Note or interest thereon) that remains unclaimed by the former
Partners of the Partnership one year after the Effective Time
shall be delivered to the REIT. Any former Partners of the
Partnership who have not theretofore complied with this Section 4
shall thereafter look only to the REIT for delivery of their REIT
Shares, and payment of cash in lieu of fractional shares and/or
dividends on such REIT Shares in respect of each Unit such
Partners hold as determined pursuant to this Agreement, in each
case, without any interest thereon.

          (f)  None of the REIT, the Partnership, the Exchange
Agent or any other person shall be liable to any former holder of
the Partner's Interest or with respect to the Units for any
amount properly delivered to a public official pursuant to
applicable abandoned property, escheat or similar laws. 

                               SECTION 5

                   REPRESENTATIONS AND WARRANTIES
                        OF THE PARTNERSHIPS

     The Partnership represents and warrants to the REIT as set
forth below. As contemplated below, the "Partnership Disclosure
Letter" will be delivered to the REIT on or before the Closing.
The Partnership Disclosure Letter shall provide the information
or exceptions described below.  The Partnership Disclosure Letter
shall be amended prior to Closing to cause such representations
and warranties to be materially true and correct on the Closing
Date, but the Partnership shall remain liable for any material
breach of such representations and warranties reflected in such
amendment only as provided in Section 9.5(d), below.

                                     -6-
 
     5.1  Existence; Good Standing; Authority; Compliance with Law 

          (a)  The Partnership is a limited partnership, duly
formed, validly existing and in good standing under the laws of
the State of Texas [Nebraska]. To the General Partner's actual
knowledge, the Partnership is duly licensed or qualified to do
business as a foreign limited partnership and is in good standing
under the laws of any other state of the United States in which
the character of the properties owned or leased by it therein or
in which the transaction of its business makes such qualification
necessary, except where the failure to be so qualified would not
have a material adverse effect on the business, results of
operations or financial condition of the Partnership (a
"Partnership Material Adverse Effect"). The Partnership has all
requisite power and authority to own, operate, lease and encumber
its properties and carry on its business as now conducted.

          (b)  To the General Partner's actual knowledge, the 
Partnership is not in violation of any order of any court, 
governmental authority or arbitration board or tribunal, or any law,
ordinance, governmental rule or regulation to which the
Partnership or any of its properties or assets are subject, where
such violation would have a Partnership Material Adverse Effect. 
The Partnership has obtained all licenses, permits and other
authorizations and has taken all actions required by applicable
law or governmental regulations in connection with its business
as now conducted, where the failure to obtain any such item or to
take any such action would have a Partnership Material Adverse
Effect. A copy of the Partnership's Agreement of Limited
Partnership and Certificate of Limited Partnership (collectively,
the "Partnership Organizational Documents") have been delivered
or made available to the REIT and its counsel and such documents
will be listed in the Partnership Disclosure Letter and were or
will be true and correct when delivered or made available.

     5.2  Authorization, Validity and Effect of Agreements. The
Partnership has the requisite power and authority to enter into
the transactions contemplated hereby and to execute and deliver
this Agreement and all other documents, agreements and
instruments related to the transactions contemplated by this
Agreement (the "Partnership Ancillary Agreements"). Subject only
to the approval of this Agreement and the transactions
contemplated hereby in accordance with the Agreement of Limited
Partnership of the Partnership, the consummation by the
Partnership of this Agreement, the Partnership Ancillary
Agreements and the transactions contemplated hereby have been
duly authorized by all requisite action on the part of the
Partnership. In reliance upon the legal opinion described in
Section 8.2(e), the Partnership believes this Agreement
constitutes, and the Partnership Ancillary Agreements (when
executed and delivered pursuant hereto for value received) will
constitute, the valid and legally binding obligations of the
Partnership, enforceable against the Partnership in accordance
with their respective terms, subject to applicable bankruptcy,
insolvency, moratorium or other similar laws relating to
creditors' rights and general principles of equity (collectively,
"Equitable Remedies").
 
     5.3  Future Issuances. To the Partnership's actual
knowledge, there are not at the date of this Agreement any
existing options, warrants, calls, subscriptions, convertible
securities, or other rights, agreements or commitments which
obligate the Partnership to issue, transfer or sell any of its

                                   -7-

Units or other Partner Interests. After the Effective Time, the
REIT will have no obligation to issue, transfer or sell any 
Partnership Interest.
 
     5.4  Other Interests. Except as set forth in the Partnership
Disclosure Letter, the Partnership does not own directly or
indirectly any interest or investment (whether equity or debt) in
any corporation, partnership, joint venture, business, trust or
entity (other than investments in short-term investment
securities) except as set forth in the Partnership Disclosure
Letter.

     5.5  No Violation. To General Partner's actual knowledge,
neither the execution and delivery by the Partnership of this
Agreement nor the consummation by the Partnership of the
transactions contemplated hereby in accordance with the terms
hereof, will: (i) conflict with or result in a breach of any
provisions of the Agreement of Limited Partnership of the
Partnership; (ii) except as contemplated by the Partnership
Ancillary Agreements or as will be set forth in the Partnership
Disclosure Letter, violate, or conflict with, or result in a
breach of any provision of, or constitute a default (or an event
which, with notice or lapse of time or both, would constitute a
default) under, or result in the termination or in a right of
termination or cancellation of, or accelerate the performance
required by, or result in the creation of any lien, security
interest, charge or encumbrance upon any of the properties of the
Partnership under, or result in being declared void, voidable or
without further binding effect, any of the terms, conditions or
provisions of any note, bond, mortgage, indenture, deed of trust
or any license, franchise, permit, lease, contract, agreement or
other instrument, commitment or obligation to which the
Partnership is a party, or by which the Partnership or any of its
properties are bound or affected, except for any of the foregoing
matters which, individually or in the aggregate, would not have a
Partnership Material Adverse Effect; or (iii) other than the
filings provided for in this Agreement to effect the Merger, any
filings required under the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), the Securities Act or applicable
state securities and "Blue Sky" laws (collectively, the
"Regulatory Filings"), require any consent, approval or
authorization of, or declaration, filing or registration with,
any domestic governmental or regulatory authority, except where
the failure to obtain any such consent, approval or authorization
of, or declaration, filing or registration with, any governmental
or regulatory authority would not have a Partnership Material
Adverse Effect.

     5.6  Litigation. To the Partnership's actual knowledge,
there are (i) no continuing orders, injunctions or decrees of any
court, arbitrator or governmental authority to which the
Partnership is a party or by which any of its properties or
assets are bound or to which the General Partner is a party or by
which any of his/its properties or assets are bound, and (ii)
except as will be set forth in the Partnership Disclosure Letter,
no actions, suits or proceedings pending against the Partnership
or against the General Partner or, to the knowledge of the
General Partner, threatened against the Partnership or against
the General Partner, at law or in equity, or before or by any
federal or state commission, board, bureau, agency or
instrumentality that in the case of clauses (i) or (ii) above are
reasonably likely, individually or in the aggregate, to have a
Partnership Material Adverse Effect.

                                   -8-

     5.7  Absence of Certain Changes. Except as disclosed in the
Partnership Reports, since December 31, 1998, (i) the Partnership
conducted its business only in the ordinary course of such
business (which for purposes of this section only, shall include
all acquisitions of real estate properties and financing
arrangements made in connection therewith); (ii) there has not
been any Partnership Material Adverse Effect; (iii) there has not
been any distribution, setting aside or payment of any
distribution with respect to any Partner interest in the
Partnership, and (iv) there has not been any material change in
the Partnership's accounting principles, practices or methods.

     5.8  Taxes

          (a)  Except as may be set forth in the Partnership
Disclosure Letter, the Partnership (i) has timely filed all
federal, state and foreign tax returns including, without
limitation, information returns and reports required to be filed
by it for tax periods ended prior to the date of this Agreement
or requests for extensions have been timely filed and any such
request has been granted and has not expired and all such returns
are accurate and complete in all material respects, (ii) has paid
or accrued all taxes shown to be due and payable on such returns
or which have become due and payable pursuant to any assessment,
deficiency notice, 30-day letter or other notice received by it
and (iii) has properly accrued all taxes for such periods and
periods subsequent to the periods covered by such returns.  The
Partnership has not received notice that the federal, state and
local income and franchise tax returns of the Partnership have
been or will be examined by any taxing authority. The Partnership
has not executed or filed with the Internal Revenue Service (the
"IRS") or any other taxing authority any agreement now in effect
extending the period for assessment or collection of any income
or other taxes.

          (b)  Except as may be set forth in the Partnership
Disclosure Letter, the Partnership is not a party to any pending
action or proceeding by any governmental authority for assessment
or collection of taxes, and no claim for assessment or collection
of taxes has been asserted against it. True, correct and complete
copies of all federal, state and local income or franchise tax
returns filed by the Partnership since its inception and all
communications relating thereto have been delivered to the REIT
or made available to representatives of the REIT or will be so
delivered or made available prior to the Closing.  The
Partnership does not hold any asset (i) the disposition of which
could be subject to rules similar to Section 1374 of the Internal
Revenue Code of 1986, as amended (the "Code") as a result of an
election under IRS Notice 88-19 or (ii) that is subject to a
consent filed pursuant to Section 341(f) of the Code and
regulations thereunder. For purposes of this Section 5.9, "taxes"
includes any interest, penalty or additional amount payable with
respect to any tax.

     5.9  Books and Records. The books of account and other
financial records of the Partnership are in all material respects
true, complete and correct, have been maintained in accordance
with good business practices, and are accurately reflected in all
material respects in the financial statements included in the
Partnership Reports.

                                    -9-

     5.10 Properties

          (a)  The Partnership owns fee simple title to, or an
interest in a Joint Venture which owns fee title to each of the
real properties reflected on the most recent balance sheet of the
Partnership included in the Partnership Reports or as may be
identified in the Disclosure Letter (the "Partnership
Properties"), which are all of the real estate properties owned
by it, free and clear of liens, mortgages or deeds of trust,
claims against title, charges which are liens or security
interests ("Encumbrances") except as will be noted in the
Partnership Disclosure Letter. To the General Partner's actual
knowledge, the Partnership Properties are not subject to any
rights of way, written agreements, laws, ordinances and
regulations affecting building use or occupancy, or reservations
of an interest in title (collectively, "Property Restrictions"),
except for (i) Encumbrances and Property Restrictions that will
be set forth in the Partnership Disclosure Letter, (ii) Property
Restrictions imposed or promulgated by law or any governmental
body or authority with respect to real property, including zoning
regulations, provided they do not materially adversely affect the
current use of the property, (iii) Encumbrances and Property
Restrictions disclosed on existing title reports or current
surveys (in either case copies of which title reports and surveys
have been or will be delivered or made available to the REIT
prior to the Closing, 1998), and/or (iv) mechanics', carriers',
workmen's, repairmen's liens and other Encumbrances, Property
Restrictions and other limitations of any kind, if any, which
have heretofore been bonded (and that will be listed in the
Partnership Disclosure Letter) or which individually or in the
aggregate do not exceed $10,000, do not materially detract from
the value of or materially interfere with the present use of any
of the Partnership Properties subject thereto or affected
thereby, and do not otherwise materially impair business
operations conducted by the Partnership and which have arisen or
been incurred only in its construction activities or in the
ordinary course of business.

          (b)  Valid policies of title insurance have been issued
insuring the Partnership's fee simple title to the Partnership
Properties  subject only to the matters disclosed above and as
may be set forth in the Partnership Disclosure Letter, and such
policies are, at the date hereof, in full force and effect and no
claim has been made against any such policy. To the Partnership's
actual knowledge, except as will be set forth in the Partnership
Disclosure Letter: (i) there is no certificate, permit or license
from any governmental authority having jurisdiction over any of
the Partnership Properties or any agreement, easement or other
right which is necessary to permit the lawful use and operation
of the buildings and improvements on any of the Partnership
Properties or which is necessary to permit the lawful use and
operation of all driveways, roads and other means of egress and
ingress to and from any of the Partnership Properties that has
not been obtained and is not in full force and effect, or of any
pending threat of modification or cancellation of any of same;
(ii) the Partnership has not received written notice of any
material violation of any federal, state or municipal law,
ordinance, order, regulation or requirement affecting any portion
of any of the Partnership Properties issued by any governmental
authority; (iii) there are no structural defects relating to the
Partnership Properties and no Partnership Properties whose
building systems are not in working order in any material
respect; and (iv) there is (A) no physical damage to any
Partnership Property in excess of $10,000 for which there is no
insurance in effect covering the cost of the restoration, (B) no

                                   -10-

current renovation to any Partnership Property the cost of which
exceeds $10,000 and (C) no current restoration (excluding tenant
improvements) of any Partnership Property, the cost of which
exceeds $10,000.

          (c)  Except as will be set forth in the Disclosure
Letter, the Partnership has not received notice to the effect
that and there are no (A) condemnation or rezoning proceedings
that are pending or threatened with respect to any of the
Partnership Properties or (B) zoning, building or similar laws,
codes, ordinances, orders or regulations that are or will be
violated by the continued maintenance, operation or use of any
buildings or other improvements on any of the Partnership
Properties or by the continued maintenance, operation or use of
the parking areas. All work to be performed, payments to be made
and actions to be taken by the Partnership prior to the date
hereof pursuant to any agreement entered into with a governmental
body or authority in connection with a site approval, zoning
reclassification or other similar action relating to the
Partnership Properties (e.g., Local Improvement District, Road
Improvement District, Environmental Mitigation) has been
performed, paid or taken, as the case may be, and the General
Partner is not aware of any planned or proposed work, payments or
actions that may be required after the date hereof pursuant to
such agreements, except as will be set forth in the Disclosure
Letter.

     5.11 Environmental Matters. To the General Partner's actual
knowledge, the Partnership has not caused (i) the unlawful
presence of any hazardous substances, hazardous materials, toxic
substances or waste materials (collectively, "Hazardous
Materials") on any of the Partnership Properties, or (ii) any
unlawful spills, releases, discharges or disposal of Hazardous
Materials to have occurred or be presently occurring on or from
the Partnership Properties as a result of any construction on or
operation and use of such properties, which presence or
occurrence would, individually or in the aggregate, have a
Partnership Material Adverse Effect; and in connection with the
construction on or operation and use of the Partnership
Properties, the Partnership has not failed to comply, in any
material respect, with any applicable local, state and federal
environmental laws, regulations, ordinances and administrative
and judicial orders relating to the generation, recycling, reuse,
sale, storage, handling, transport and disposal of any Hazardous
Materials.

     5.12 Labor Matters.  The Partnership is not a party to, or
bound by, any collective bargaining agreement, contract or other
agreement or understanding with a labor union or labor union
organization. There is no unfair labor practice or labor
arbitration proceeding pending or, to the actual knowledge of the
General Partner, threatened against the Partnership relating to
its business, except for any such proceeding which would not have
a Partnership Material Adverse Effect. To the actual knowledge of
the General Partner, there are no organizational efforts with
respect to the formation of a collective bargaining unit
presently being made or threatened involving employees of the
Partnership.

     5.13 No Brokers. Except the fee that is to be paid to
Houlihan Lokey Howard & Zukin Financial Advisors, Inc.
("Houlihan") by the Partnership as described in Section 5.14
below, the Partnership has not entered into any contract,
arrangement or understanding with any person or firm which may

                                     -11-

result in the obligation of the Partnership or the REIT to pay
any finder's fees, brokerage or agent's commissions or other like
payments in connection with the negotiations leading to this
Agreement or the consummation of the transactions contemplated
hereby. The Partnership is not aware of any claim for payment of
any finder's fees, brokerage or agent's commissions or other like
payments in connection with the negotiations leading to this
Agreement or the consummation of the transactions contemplated
hereby.

     5.14 Opinions of Financial Advisor. The General Partner, on
behalf of the Partnership, has retained Houlihan to deliver its
opinion as to the value of the Partnership's properties (the
"Valuation Opinion") and to review the transaction contemplated
by this Agreement and to issue an opinion to the effect that, as
of the date of such opinion, the Purchase Price is fair to the
holders of the Units of the Partnership  from a financial point
of view (the "Fairness Opinion").  

     5.15 Related Party Transactions. Except as set forth in the
Partnership Disclosure Letter, there are no arrangements,
agreements or contracts entered into by the Partnership with (i)
any consultant, (ii) any person who is an officer, director or
affiliate of the Partnership or the General Partner, any relative
of any of the foregoing or any entity of which any of the
foregoing is an affiliate, or (iii) any person who acquired the
Units of the Partnership in a private placement.

     5.16 Contracts and Commitments. The Partnership Disclosure
Letter will set forth (i) all unsecured notes or other
obligations of the Partnership which individually may result in
total payments in excess of $10,000, (ii) all notes, debentures,
bonds and other evidence of indebtedness which are secured or
collateralized by mortgages, deeds of trust or other security
interests in the Partnership Properties or personal property of
the Partnership, and (iii) each commitment entered into by the
Partnership which may result in total payments or liability in
excess of $10,000. Copies of the foregoing will be delivered or
made available to the REIT prior to March 31, 1998, will be
listed on the Disclosure Letter and will be materially true and
correct when delivered or made available.  The Partnership has
not received any notice of a default that has not been cured
under any of the documents described in clause (i) above or is in
default respecting any payment obligations thereunder beyond any
applicable grace periods. All options of the Partnership to
purchase real property will be set forth on the Partnership
Disclosure Letter and such options and the Partnership's rights
thereunder are in full force and effect. All joint venture
agreements to which the Partnership is a party will be set forth
on the Partnership Disclosure Letter and the Partnership is not
in default with respect to any obligations, which individually or
in the aggregate are material, thereunder.

     5.17 Development Rights. Set forth in the Partnership
Disclosure Letter will be a list of all material agreements
entered into by the Partnership relating to the development,
rehabilitation, capital improvement or construction of office
buildings, industrial facilities or other real estate properties,
which development or construction has not been substantially
completed as of the date of this Agreement. Such agreements, true
and correct copies of all of which will be delivered or made
available to the REIT prior to the Closing, will be listed in the
Partnership Disclosure Letter, have not been modified and are
valid and binding in accordance with their respective terms.

                                   -12-

     5.18 Convertible Securities. To the General Partner's actual
knowledge, the Partnership has no outstanding options, warrants
or other securities exercisable for, or convertible into, Units
or other Partner Interests of the Partnership, the terms of which
would require any anti-dilution adjustments by reason of the
consummation of the transactions contemplated hereby.  

     5.19 SEC Documents [If Reporting under 1934 Exchange Act].

          (a)  The Partnership has made available or will make
available to the REIT prior to _____________ 1998, each
registration statement, report, proxy statement or information
statement and all exhibits thereto prepared by it or relating to
its properties since January 1, 1995, each in the form (including
exhibits and any amendments thereto) filed with the U.S.
Securities and Exchange Commission (the "SEC") (collectively, the
"Partnership Reports"). The Partnership Reports, which were or
will be filed with the SEC in a timely manner, constitute all
forms, reports and documents required to be filed by the
Partnership under the Securities Act of 1933, as amended (the
"Securities Act"), the Exchange Act and the rules and regulations
promulgated thereunder (collectively the "Securities Laws") for
the periods stated above.

          (b)  To the Partnership's actual knowledge, as of their
respective dates, the Partnership Reports (i) complied as to form
in all material respects with the applicable requirements of the
Securities Laws and (ii) did not contain any untrue statement of
a material fact or omit to state a material fact required to be
stated therein or necessary to make the statements made therein,
in the light of the circumstances under which they were made, not
misleading. To the General Partner's actual knowledge, each of
the balance sheets of the Partnership included in or incorporated
by reference into the Partnership Reports (including the related
notes and schedules) fairly presents the financial position of
the Partnership as of its date and each of the consolidated
statements of income, retained earnings and cash flows of the
Partnership included in or incorporated by reference into the
Partnership Reports (including any related notes and schedules)
fairly presents the results of operations, retained earnings and
cash flows, as the case may be, of the Partnership for the
periods set forth therein (subject, in the case of unaudited
statements, to normal year-end audit adjustments which would not
be material in amount or effect), in each case in accordance with
generally accepted accounting principles consistently applied
during the periods involved, except as may be noted therein and
except, in the case of the unaudited statements, as permitted by
the Securities Laws.

          (c)  Except as and to the extent set forth on the
balance sheet of the Partnership at March 31, 1998, including all
notes thereto, or as set forth in the Partnership Reports, the
Partnership has no material liabilities or obligations of any
nature (whether accrued, absolute, contingent or otherwise) that
would be required to be reflected on, or reserved against in, a
balance sheet of the Partnership or in the notes thereto,
prepared in accordance with generally accepted accounting
principles consistently applied, except liabilities arising in
the ordinary course of business since such date which would not
have a Partnership Material Adverse Effect.

                                    -13-

                                 SECTION 6

                REPRESENTATIONS AND WARRANTIES OF THE REIT
 
     The REIT represents and warrants to the Partnership as set
forth below. As contemplated below, the "REIT Disclosure Letter"
will be delivered to the Partnership on or before the Closing.
The REIT Disclosure Letter shall provide the information or
exceptions described below. The REIT Disclosure Letter shall be
amended prior to Closing to cause such representations and
warranties to be materially true and correct on the Closing Date,
but the REIT shall remain liable for any material breach of such
representations and warranties reflected in such amendment only
as provided in Section 9.5(d), below.

     6.1  Existence; Good Standing; Authority; Compliance with Law

          (a)  The REIT is a corporation duly organized and
validly existing under the laws of the State of Maryland. To the
REIT's actual knowledge, the REIT is duly licensed or qualified
to do business and is in good standing under the laws of any
other state of the United States in which the character of the
properties owned or leased by it therein or in which the
transaction of its business makes such qualification necessary,
except where the failure to be so qualified would not have a
material adverse effect on the business, results of operations or
financial condition of the REIT and its subsidiaries taken as a
whole (a "REIT Material Adverse Effect"). The REIT has all
requisite power and authority to own, operate, lease and encumber
its properties and carry on its business as now conducted. Each
of the REIT's Subsidiaries is a corporation, or partnership duly
organized, validly existing and in good standing under the laws
of its jurisdiction of incorporation or organization, has the
requisite power and authority to own its properties and to carry
on its business as it is now being conducted, and is duly
qualified to do business and is in good standing in each
jurisdiction in which the ownership of its property or the
conduct of its business requires such qualification, except for
jurisdictions in which such failure to be so qualified or to be
in good standing would not have a REIT Material Adverse Effect.

          (b)  To the REIT's actual acknowledge, neither the REIT
nor any REIT Subsidiary is in violation of any order of any
court, governmental authority or arbitration board or tribunal,
or any law, ordinance, governmental rule or regulation to which
the REIT or any REIT Subsidiary or any of their respective
properties or assets are subject, where such violation would have
a REIT Material Adverse Effect.  The REIT and its Subsidiaries
have obtained all licenses, permits and other authorizations and
have taken all actions required by applicable law or governmental
regulations in connection with their business as now conducted,
where the failure to obtain any such item or to take any such
action would have a REIT Material Adverse Effect. Copies of the
REIT's and its Subsidiaries' Articles of Incorporation, Bylaws,
organizational documents and partnership and joint venture
agreements have been or will be prior to the Closing, delivered
or made available to the Partnership and such documents will be
listed in the REIT Disclosure Letter and were or will be true and
correct when delivered or made available. For the purposes of the

                                   -14-

immediately preceding sentence, the term "Subsidiary" shall
include the entities set forth in the REIT Disclosure Letter,
which are all of the REIT's Subsidiaries.

     6.2  Authorization, Validity and Effect of Agreements. The
REIT has the requisite power and authority to enter into the
transactions contemplated hereby and to execute and deliver this
Agreement and all other documents, agreements and instruments
related to the transactions contemplated by this Agreement to
which it is a party (the "REIT Ancillary Agreements"). Subject
only to the approval of the issuance of the REIT Shares and the
Notes pursuant to the Merger contemplated hereby by the holders
of a majority of the outstanding REIT Shares, present and
voting thereon, the consummation by the REIT of this Agreement,
the REIT Ancillary Agreements and the transactions contemplated
hereby have been duly authorized by all requisite action on the
part of the REIT. This Agreement constitutes, and the REIT
Ancillary Agreements (when executed and delivered pursuant hereto
for value received) will constitute, the valid and legally
binding obligations of the REIT enforceable against the REIT in
accordance with their respective terms, subject to Equitable
Remedies.

     6.3  Capitalization. On June 30, 1998, the authorized
capital stock of the REIT consists of 2,374,306 Common
Shares. As of the date hereof, all such Common Shares
are outstanding. The REIT has no outstanding bonds, debentures,
notes or other obligations, the holders of which have the right
to vote (or which are convertible into or exercisable for
securities having the right to vote) with the shareholders of the
REIT on any matter. Except as set forth in the REIT Disclosure
Letter, all such issued and outstanding REIT Shares are duly
authorized, validly issued, fully paid, nonassessable and free of
preemptive rights. Except as set forth in the REIT Disclosure
Letter, there are not at the date of this Agreement any existing
options, warrants, calls, subscriptions, convertible securities,
or other rights, agreements or commitments which obligate the
REIT or any of its Subsidiaries to issue, transfer or sell any
shares or other equity interest of the REIT or any of its
Subsidiaries except under any employee incentive plan approved by
the REIT's shareholders. There are no agreements or
understandings to which the REIT is a party with respect to the
voting of any REIT Shares or which restrict the transfer of any
such shares, except in order to protect its REIT status.

     6.4  Subsidiaries. Except as set forth in the REIT
Disclosure Letter, the REIT owns directly or indirectly each of
the outstanding shares of capital stock or all of the partnership
or other equity interests of each of the REIT's Subsidiaries
(except those joint venture interests as may be disclosed in the
REIT Disclosure Letter) and such stock interests are free and
clear of all liens, pledges, security interests, claims or other
encumbrances other than liens imposed by local law which are not
material.

     6.5  Other Interests. Except as will be disclosed in the
REIT Disclosure Letter and except for interests in the REIT
Subsidiaries, neither the REIT nor any REIT Subsidiary owns
directly or indirectly any interest or investment (whether equity
or debt) in any corporation, partnership, joint venture,
business, trust or entity (other than investments in short-term
investment securities). 

                                   -15-

     6.6  No Violation. Neither the execution and delivery by the
REIT of this Agreement nor the consummation by the REIT of the
transactions contemplated hereby in accordance with the terms
hereof, will: (i) conflict with or result in a breach of any
provisions of the REIT's Articles of Incorporation or Bylaws; 
(ii) violate, or conflict with, or result in a breach of any 
provision of, or constitute a default (or an event which, with notice 
or lapse of time or both, would constitute a default) under, or result 
in the termination or in a right of termination or cancellation of, or
accelerate the performance required by, or result in the creation
of any lien, security interest, charge or encumbrance upon any of
the properties of the REIT or its Subsidiaries under, or result
in being declared void, voidable or without further binding
effect, any of the terms, conditions or provisions of any note,
bond, mortgage, indenture, deed of trust or any license,
franchise, permit, lease, contract, agreement or other
instrument, commitment or obligation to which the REIT or any of
its Subsidiaries is a party, or by which the REIT or any of its
Subsidiaries or any of their properties is bound or affected,
except for any of the foregoing matters which, individually or in
the aggregate, would not have a REIT Material Adverse Effect; or
(iii) other than the Regulatory Filings require any consent,
approval or authorization of, or declaration, filing or
registration with, any domestic governmental or regulatory
authority, except where the failure to obtain such consent,
approval or authorization of, or declaration, filing or
registration with, any governmental or regulatory authority would
not have a REIT Material Adverse Effect.

     6.7  SEC Documents

          (a)  The REIT has made available or will make available
to the Partnership prior to the Closing, the registration
statements of the REIT filed with the SEC in connection with
public offerings of REIT securities since its inception and all
exhibits, amendments and supplements thereto (the "REIT
Registration Statements"), and each registration statement,
report, proxy statement or information statement and all exhibits
thereto prepared by it or relating to its properties since the
effective date of the latest REIT Registration Statement, each in
the form (including exhibits and any amendments thereto) filed
with the SEC (collectively, the "REIT Reports"). The REIT
Reports, which were or will be filed with the SEC in a timely
manner, constitute all forms, reports and documents required to
be filed by the REIT under the Securities Laws.

          (b)  To the REIT's actual knowledge, as of their
respective dates, the REIT Reports (i) complied as to form in all
material respects with the applicable requirements of the
Securities Laws, and (ii) did not contain any untrue statement of
a material fact or omit to state a material fact required to be
stated therein or necessary to make the statements made therein,
in the light of the circumstances under which they were made, not
misleading. To the REIT's actual acknowledge, each of the
consolidated balance sheets of the REIT included in or
incorporated by reference into the REIT Reports (including the
related notes and schedules) fairly presents the consolidated
financial position of the REIT and the REIT Subsidiaries as of
its date and each of the consolidated statements of income,
retained earnings and cash flows of the REIT included in or
incorporated by reference into the REIT Reports (including any
related notes and schedules) fairly presents the results of
operations, retained earnings or cash flows, as the case may be,

                                    -16-

of the REIT and the REIT Subsidiaries for the periods set forth
therein (subject, in the case of unaudited statements, to normal
year-end audit adjustments which would not be material in amount
or effect), in each case in accordance with generally accepted
accounting principles consistently applied during the periods
involved, except as may be noted therein and except, in the case
of the unaudited statements, as permitted by the Securities Laws.

          (c)  Except as and to the extent set forth on the
consolidated balance sheet of the REIT and its Subsidiaries at
March 31, 1998, including all notes thereto, or as set forth in
the REIT Reports, neither the REIT nor any of the REIT
Subsidiaries has any material liabilities or obligations of any
nature (whether accrued, absolute, contingent or otherwise) that
would be required to be reflected on, or reserved against in, a
balance sheet of the REIT or in the notes thereto, prepared in
accordance with generally accepted accounting principles
consistently applied, except liabilities arising in the ordinary
course of business since such date which would not have a REIT
Material Adverse Effect.
 
     6.8  Litigation. To the REIT's actual knowledge, there are
(i) no continuing orders, injunctions or decrees of any court,
arbitrator or governmental authority to which the REIT or any
REIT Subsidiary is a party or by which any of its properties or
assets are bound or, to which any of its directors, officers, or
affiliates is a party or by which any of their properties or
assets are bound, and (ii) except as will be set forth in the
REIT Disclosure Letter, no actions, suits or proceedings pending
against the REIT or any REIT Subsidiary or, to the knowledge of
the REIT, against any of its Directors, officers, or affiliates
or, to the knowledge of the REIT, threatened against the REIT or
any REIT Subsidiary or against any of its directors, officers, or
affiliates, at law or in equity, or before or by any federal or
state commission, board, bureau, agency or instrumentality, that
in the case of clauses (i) or (ii) above are reasonably likely,
individually or in the aggregate, to have a REIT Material Adverse
Effect.

     6.9  Absence of Certain Changes. Except as disclosed in the
REIT Reports filed with the SEC prior to the date hereof, (i) the
REIT and its Subsidiaries have conducted their business only in
the ordinary course of such business (which, for purposes of this
section only, shall include all acquisitions of real estate
properties and financing arrangements made in connection
therewith); (ii) there has not been any REIT Material Adverse
Effect; (iii) there has not been any declaration, setting aside
or payment of any dividend or other distribution with respect to
the REIT Shares; and (iv) there has not been any material change
in the REIT's accounting principles, practices or methods.  

     6.10 Taxes

          (a)  Except as may be disclosed in the REIT Disclosure
Letter, the REIT and each of its Subsidiaries (i) has timely
filed all federal, state and foreign tax returns including,
without limitation, information returns and reports required to
be filed by any of them for tax periods ended prior to the date
of this Agreement or requests for extensions have been timely
filed and any such request has been granted and has not expired
and all such returns are absolute and complete in all material

                                  -17-

respects, (ii) has paid or accrued all taxes shown to be due and
payable on such returns or which have become due and payable
pursuant to any assessment, deficiency notice, 30-day letter or
other notice received by it and (iii) has properly accrued all
taxes for such periods subsequent to the periods covered by such
returns. Neither the REIT nor any of its Subsidiaries has
received notice that the federal, state and local income and
franchise tax returns of the REIT or any such Subsidiary has been
or will be examined by any taxing authority. Neither the REIT nor
any of its Subsidiaries has executed or filed with the IRS or any
other taxing authority any agreement now in effect extending the
period for assessment or collection of any income or other taxes.

          (b)  Except as will be disclosed in the REIT Disclosure
Letter, neither the REIT nor any of its Subsidiaries is a party
to any pending action or proceeding by any governmental authority
for assessment or collection of taxes, and no claim for
assessment or collection of taxes has been asserted against it.
True, correct and complete copies of all federal, state and local
income or franchise tax returns filed by the REIT and each of its
Subsidiaries and all communications relating thereto have been
delivered to the Partnership or made available to representatives
of the Partnership or will be so delivered or made available
prior to the Closing. The REIT (i) has qualified to be taxed as a
REIT pursuant to Sections 856 through 859 of the Code for its
taxable years ended December 31, 1995 through 1997, inclusive
(ii) has operated, and intends to continue to operate, in such a
manner as to qualify to be taxed as a REIT pursuant to Sections
856 through 859 of the Code for its taxable year ended on the
effective date of the Merger, and (iii) has not taken or omitted
to take any action which could result in, and each of the
executive officers of the REIT, each acting in his respective
capacity as such, has no actual knowledge of, a challenge to its
status as a REIT. The REIT represents that each of its Subsidiaries
is a Qualified REIT Subsidiary as defined in Section 856(i) of
the Code. Neither the REIT nor any of its Subsidiaries holds any
asset (i) the disposition of which could be subject to rules
similar to Section 1374 of the Code as a result of an election
under IRS Notice 88-19 or (ii) that is subject to a consent filed
pursuant to Section 341(f) of the Code and regulations
thereunder. For purposes of this Section 6.10, "taxes" includes
any interest, penalty or additional amount payable with respect
to any tax.

     6.11 Books and Records

          (a)  The books of account and other financial records
of the REIT and its Subsidiaries are in all material respects
true, complete and correct, have been maintained in accordance
with good business practices, and are accurately reflected in all
material respects in the financial statements included in the
REIT Reports.

          (b)  The minute books and other records of the REIT and
its Subsidiaries contain in all material respects accurate
records of all meetings and accurately reflect in all material
respects all other corporate action of the shareholders and the
Board and any committees of the Board and its Subsidiaries.

                                   -18-

     6.12 Properties

          (a)  The REIT and its Subsidiaries own, and each joint
venture to which the REIT or its subsidiary is a party owns, fee
simple title to each of the real properties reflected on the most
recent balance sheet of the REIT included in the REIT Reports or
as may be identified in the REIT Disclosure Letter (the "REIT
Properties"), which are all of the real estate properties owned
by them, free and clear of Encumbrances. To the REIT's actual
knowledge, the REIT Properties are not subject to any rights of
way, written agreements, laws, ordinances and regulations
affecting building use or occupancy, or reservations of an
interest in title (collectively, "Property Restrictions"), except
for (i) Encumbrances and Property Restrictions that will be set
forth in the REIT Disclosure Letter, (ii) Property Restrictions
imposed or promulgated by law or any governmental body or
authority with respect to real property, including zoning
regulations, provided they do not materially adversely affect the
current use of the property, (iii) Encumbrances and Property
Restrictions disclosed on existing title reports or surveys (in
either case copies of which title reports and surveys have been
or will be delivered or made available to the Partnership prior
to the Closing, and (iv) mechanics', carriers', workmen's,
repairmen's liens and other Encumbrances, Property Restrictions
and other limitations of any kind, if any, which have heretofore
been bonded (and that will be listed in the REIT Disclosure
Letter) or which individually or in the aggregate, do not exceed
$100,000, do not materially detract from the value of or
materially interfere with the present use of any of the REIT
Properties subject thereto or affected thereby, and do not
otherwise materially impair business operations conducted by the
REIT and its Subsidiaries and which have arisen or been incurred
only in its construction activities or in the ordinary course of
business.

          (b)  Valid policies of title insurance have been issued
insuring the REIT's or any of its Subsidiaries' fee simple title
to the REIT Properties, subject only to the matters disclosed
above and as may be set forth in the REIT Disclosure Letter, and
such policies are, at the date hereof, in full force and effect
and no material claim has been made against any such policy. To
the REIT's actual knowledge, except as will be set forth in the
REIT Disclosure Letter, (i) there is no certificate, permit or
license from any governmental authority having jurisdiction over
any of the REIT Properties or any agreement, easement or other
right which is necessary to permit the lawful use and operation
of the buildings and improvements on any of the REIT Properties
or which is necessary to permit the lawful use and operation of
all driveways, roads and other means of egress and ingress to and
from any of the REIT Properties that has not been obtained and is
not in full force and effect, or of any pending threat of
modification or cancellation of any of same; (ii) neither the
REIT nor its Subsidiaries has received written notice of any
material violation of any federal, state or municipal law,
ordinance, order, regulation or requirement affecting any portion
of any of the REIT Properties issued by any governmental
authority; (iii) there are no structural defects relating to the
REIT Properties and no REIT Properties whose building systems
are not in working order in any material respect; and (iv) there
is (A) no physical damage to any the REIT Property in excess of
$10,000 for which there is no insurance in effect covering the
cost of the restoration, (B) no current renovation to any the
REIT Property the cost of which exceeds $100,000 and (C) no

                                  -19-

current restoration (excluding tenant improvements) of any the
REIT Property the cost of which exceeds $100,000.

          (c)  Except as will be set forth in the REIT Disclosure
Letter, the REIT or its Subsidiaries have received no notice to
the effect that and there are no (A) condemnation or rezoning
proceedings that are pending or threatened with respect to any of
the REIT Properties or (B) any zoning, building or similar laws,
codes, ordinances, orders or regulations that are or will be
violated by the continued maintenance, operation or use of any
buildings or other improvements on any of the REIT Properties or
by the continued maintenance, operation or use of the parking
areas in any material respect. All work to be performed, payments
to be made and actions to be taken by the REIT or its
Subsidiaries prior to the date hereof pursuant to any agreement
entered into with a governmental body or authority in connection
with a site approval, zoning reclassification or other similar
action relating to the REIT Properties (e.g., Local Improvement
District, Road Improvement District, Environmental Mitigation)
has been performed, paid or taken, as the case may be, and the
REIT is not aware of any planned or proposed work, payments or
actions that may be required after the date hereof pursuant to
such agreements, except as will be set forth in the REIT
Disclosure Letter.

     6.13 Environmental Matters. To the actual knowledge of the
REIT, none of the REIT, any of its Subsidiaries or, any other
person has caused or permitted (i) the unlawful presence of any
Hazardous Materials on any of the REIT Properties, or (ii) any
unlawful spills, releases, discharges or disposal of Hazardous
Materials to have occurred or be presently occurring on or from
the REIT Properties as a result of any construction on or
operation and use of such properties, which presence or
occurrence would, individually or in the aggregate, have a REIT
Material Adverse Effect; and in connection with the construction
on or operation and use of the REIT Properties, the REIT and its
Subsidiaries have not failed to comply, in any material respect,
with any applicable local, state and federal environmental laws,
regulations, ordinances and administrative and judicial orders
relating to the generation, recycling, reuse, sale, storage,
handling, transport and disposal of any Hazardous Materials.

     6.14 Labor Matters. Neither the REIT nor any of its
Subsidiaries is a party to, or bound by, any collective
bargaining agreement, contract or other agreement or
understanding with a labor union or labor union organization.
There is no unfair labor practice or labor arbitration proceeding
pending or, to the knowledge of the executive officers of the
REIT, threatened against the REIT or its Subsidiaries relating to
their business, except for any such proceeding which would not
have the REIT Material Adverse Effect. To the knowledge of the
REIT, there are no organizational efforts with respect to the
formation of a collective bargaining unit presently being made or
threatened involving employees of the REIT or any of its
Subsidiaries.

     6.15 No Brokers. Except for the fee payable to Bishop Crown
Investment Research, Inc. ("Bishop-Crown") as described in
Section 6.16 below, the REIT has not entered into any contract,
arrangement or understanding with any person or firm which may
result in the obligation of the REIT or the Partnership to pay

                                    -20-

any finder's fees, brokerage or agent's commissions or other like
payments in connection with the negotiations leading to this
Agreement or the consummation of the transactions contemplated
hereby.  The REIT is not aware of any claim for payment of any
finder's fees, brokerage or agent's commissions or other like
payments in connection with the negotiations leading to this
Agreement or the consummation of the transactions contemplated
hereby.  
 
     6.16 Opinion of Financial Advisor.  The REIT has retained
Bishop-Crown to review the transaction contemplated by this
Agreement and to issue an opinion as to the fairness to the REIT,
from a financial point of view, of the consideration to be paid
by the REIT pursuant to the Merger.

     6.17 Partnership Share Ownership. Except as may be set forth
in the REIT Disclosure Letter, neither the REIT nor any of its
Subsidiaries owns any Units or other partner interests of the
Partnership or other securities convertible into Partnership interests.

     6.18 The REIT Shares. The issuance and delivery by the REIT
of the REIT Shares in connection with the Merger and this
Agreement have been duly and validly authorized by all necessary
action on the part of the REIT except for the approval of its
shareholders contemplated by this Agreement. The REIT Shares to
be issued in connection with the Merger and this Agreement, when
issued in accordance with the terms of this Agreement, will be
validly issued, fully paid and nonassessable, except that
shareholders may be subject to further assessment with respect to
certain claims for tort, contract, taxes, statutory liability and
otherwise in some jurisdictions to the extent such claims are not
satisfied by the REIT. 

     6.19 The Notes. The issuance and delivery by the REIT of the
Notes in connection with the Merger and this Agreement have been
duly and validly authorized by all necessary action on the part
of the REIT except for the approval of its shareholders
contemplated by this Agreement. The Notes to be issued in
connection with the Merger and this Agreement, when issued in
accordance with the terms of this Agreement, will constitute
binding obligations of the REIT enforceable in accordance with
these terms, subject to the laws respecting debtor rights
generally, except that shareholders may be subject to further
assessment with respect to certain claims for tort, contract,
taxes, statutory liability and otherwise in some jurisdictions to
the extent such claims are not satisfied by the REIT.   

     6.20 Convertible Securities.  Except as disclosed in the
REIT Disclosure Letter, the REIT has no outstanding options,
warrants or other securities exercisable for, or convertible
into, shares of the REIT Shares, the terms of which would require
any anti-dilution adjustments by reason of the consummation of
the transactions contemplated hereby. 

     6.21 Related Party Transactions. Set forth in the REIT
Disclosure Letter will be a list of all arrangements, agreements
and contracts entered into by the REIT or any of its Subsidiaries
with (i) any person who is an officer, director or affiliate of
the REIT or any of its Subsidiaries, any relative of any of the
foregoing or any entity of which any of the foregoing is an
affiliate or (ii) any person who acquired the REIT Shares in a

                                  -21-

private placement. The copies of such documents, all of which
have been or will be delivered or made available to the
Partnership prior to the Closing, are or will be true, complete
and correct when delivered or made available.

     6.22 Contracts and Commitments. The REIT Disclosure Letter
will set forth (i) all unsecured notes or other obligations of
the REIT and the REIT Subsidiaries which individually may result
in total payments in excess of $100,000, (ii) notes, debentures,
bonds and other evidence of indebtedness which are secured or
collateralized by mortgages, deeds of trust or other security
interests in the REIT Properties or personal property of the REIT
and its Subsidiaries, and (iii) each commitment entered into by
the REIT or any of its Subsidiaries which individually may result
in total payments or liability in excess of $100,000. Copies of
the foregoing have been or will be delivered or made available to
the Partnership prior to the Closing will be listed on the REIT
Disclosure Letter and are or will be materially true and correct
when delivered or made available. None of the REIT or any of its
Subsidiaries has received any notice of a default that has not
been cured under any of the documents described in clauses (i) or
(ii) above or is in default respecting any payment obligations
thereunder beyond any applicable grace periods. All options of
the REIT or any of its Subsidiaries to purchase real property
will be set forth on the REIT Disclosure Letter and such options
and the REIT's or its Subsidiaries' rights thereunder are in full
force and effect. All joint venture agreements to which the REIT
or any of its Subsidiaries is a party will be set forth on the
REIT Disclosure Letter and the REIT or its Subsidiaries are not
in default with respect to any obligations, which individually or
in the aggregate are material, thereunder.

     6.23 Development Rights. Set forth in the REIT Disclosure
Letter will be a list of all material agreements entered into by
the REIT or any of its Subsidiaries relating to the development,
rehabilitation, capital improvement or construction of office
buildings, industrial facilities or other real estate properties
which development or construction has not been substantially
completed as of the date of this Agreement. Such agreements,
true, complete and correct copies of all of which have been or
will be delivered or made available to the Partnership prior to
the Closing will be listed in the REIT Disclosure Letter.

     6.24 Certain Payments Resulting From Transactions. Except as
disclosed in the REIT Disclosure Letter, the execution of, and
performance of the transactions contemplated by, this Agreement
will not (either alone or upon the occurrence of any additional
or subsequent events) (i) constitute an event under any the REIT
Benefit Plan, policy, practice, agreement or other arrangement or
any trust or loan (the "Employee Arrangements") that will or may
result in any payment (whether of severance pay or otherwise),
acceleration, forgiveness of indebtedness, vesting, distribution,
increase in benefits or obligation to fund benefits with respect
to any employee, director or consultant of the REIT or any of its
Subsidiaries unless such rights have been waived by any such
person, or (ii) result in the triggering or imposition of any
restrictions or limitations on the right of the REIT or the
Partnership to amend or terminate any Employee Arrangement and
receive the full amount of any excess assets remaining or
resulting from such amendment or termination, subject to
applicable taxes. No payment or benefit which will be required to

                                   -22-

be made pursuant to the terms of any agreement, commitment or the
REIT Benefit Plan, as a result of the transactions contemplated
by this Agreement, to any officer, director or employee of the
REIT or any of its Subsidiaries, will be characterized as an
"excess parachute payment" within the meaning of Section
280G(b)(1) of the Code.

                                 SECTION 7

                                COVENANTS

     7.1  Acquisition Proposals. Prior to the Effective Time, the
Partnership and the REIT each agree (i) that neither of them nor
any of their Subsidiaries shall, and each of them shall direct
and use its best efforts to cause its respective officers,
general partner(s), limited partners, Directors, employees,
agents, affiliates and representatives (including, without
limitation, any investment banker, attorney or accountant
retained by it or any of its Subsidiaries), as applicable, not
to, initiate, solicit or encourage, directly or indirectly, any
inquiries or the making or implementation of any proposal or
offer (including, without limitation, any proposal or offer to
its shareholders or limited partners) with respect to a merger,
acquisition, tender offer, exchange offer, consolidation or
similar transaction involving, or any purchase of all or any
significant portion of the assets or any equity securities (or
any debt securities convertible into equity securities) of, such
party or any of its Subsidiaries, other than the transactions
contemplated by this Agreement (any such proposal or offer being
hereinafter referred to as an "Acquisition Proposal") or engage
in any negotiations concerning, or provide any confidential
information or data to, or have any discussions with, any person
relating to an Acquisition Proposal, or otherwise facilitate any
effort or attempt to make or implement an Acquisition Proposal;
(ii) that it will immediately cease and cause to be terminated
any existing activities, discussions or negotiations with any
parties conducted heretofore with respect to any of the foregoing
and each will take the necessary steps to inform the individuals
or entities referred to above of the obligations undertaken in
this Section 7.1; and (iii) that it will notify the other party
immediately if any such inquiries or proposals are received by,
any such information is requested from, or any such negotiations
or discussions are sought to be initiated or continued with, it;
provided, however, that nothing contained in this Section 7.1
shall prohibit the General Partner or the Board from (x)
furnishing information to or entering into discussions or
negotiations with, any person or entity that makes an unsolicited
bona fide Acquisition Proposal, if, and only to the extent that,
(A) the General Partner or the Board, as applicable, determines
in good faith that such action is required for it to comply with
its fiduciary duties to limited partners or shareholders, as
applicable, imposed by law as advised by counsel, (B) prior to
furnishing such information to, or entering into discussions or
negotiations with, such person or entity, such party provides
written notice to the other party to this Agreement to the effect
that it is furnishing information to, or entering into
discussions with, such person or entity, and (C) subject to any
confidentiality agreement with such person or entity (which such
party determined in good faith was required to be executed in
order for the General Partner or the Board, as applicable, to
comply with its fiduciary duties to limited partners or
shareholders, as applicable, imposed by law as advised by
counsel), such party keeps the other party to this Agreement
informed of the status (but not the terms) of any such
discussions or negotiations; and (y) to the extent applicable,

                                  -23-

complying with Rule 14e-2 promulgated under the Exchange Act with
regard to an Acquisition Proposal.

     Nothing in this Section 7.1 shall (i) permit any party to
terminate this Agreement (except as specifically provided in
Section 9 hereof), (ii) permit any party to enter into any
agreement with respect to an Acquisition Proposal during the term
of this Agreement (it being agreed that during the term of this
Agreement, no party shall enter into any agreement with any
person that provides for, or in any way facilitates, an
Acquisition Proposal (other than a confidentiality agreement in
customary form)), or (iii) affect any other obligation of any
party under this Agreement. 

     7.2  Conduct of Businesses  

     (i)  Prior to the Effective Time, except as may be set forth
in the Partnership Disclosure Letter or the REIT Disclosure
Letter or as contemplated by this Agreement, unless the other
party has consented in writing thereto, the REIT and the
Partnership:
 
          (a)  Shall use their reasonable efforts, and shall
     cause each of their respective Subsidiaries to use their
     reasonable efforts, to preserve intact their business
     organizations and goodwill and keep available the services
     of their respective officers and employees; 

          (b)  Shall confer on a regular basis with one or more
     representatives of the other to report operational matters
     of materiality and, subject to Section 7.1, any proposals to
     engage in material transactions;
 
          (c)  Shall promptly notify the other of any material
     emergency or other material change in the condition
     (financial or otherwise) of the business, properties, assets
     or liabilities, or any material governmental complaints,
     investigations or hearings (or communications indicating
     that the same may be contemplated), or the breach in any
     material respect of any representation, warranty, covenant
     or agreement contained herein;

          (d)  Shall continue to pay quarterly dividends or
     distributions, as the case may be, at the current interest 
     rates but shall not make any other distributions payable with 
     respect to the REIT Shares and Partnership Interests, respectively;
     and

          (e)  Shall promptly deliver to the other true and
     correct copies of any report, statement or schedule filed
     with the SEC subsequent to the date of this Agreement.
 
     (ii) Prior to the Effective Time, except as may be set forth
in the Partnership Disclosure Letter, unless the REIT has
consented (such consent not to be unreasonably withheld or
delayed) in writing thereto, the Partnership:

                                    -24-

          (a)  Shall conduct its operations according to its
     usual, regular and ordinary course in substantially the same
     manner as heretofore conducted;
 
          (b)  Shall not amend the Partnership Organizational
          Documents;
 
          (c)  Shall not (i) except pursuant to the exercise of
     options, warrants, conversion rights and other contractual
     rights existing on the date hereof and disclosed pursuant to
     this Agreement, issue any Units or other Partner interests
     in the Partnership, make any distribution, effect any
     recapitalization or other similar transaction, (ii) grant,
     confer or award any option, warrant, conversion right or
     other right not existing on the date hereof to acquire any
     Partnership Units, (iii) increase any compensation or enter
     into or amend any employment agreement with the General
     Partner or any of the present or future affiliates of the
     General Partner, or (iv) adopt any new employee benefit plan
     or amend any existing employee benefit plan in any material
     respect, except for changes which are less favorable to
     participants in such plans;

          (d)  Shall not declare, set aside or make any
     distribution or payment with respect to any Units or other
     Partner interests in the Partnership or directly or
     indirectly redeem, purchase or otherwise acquire any Units
     or other Partner interest in the Partnership, or make any
     commitment for any such action;

          (e)  Shall not sell or otherwise dispose of (i) any
     Partnership Properties, or (ii) except in the ordinary
     course of business, any of its other assets which are
     material, individually or in the aggregate;
 
          (f)  Shall not make any loans, advances or capital
     contributions to, or investments in, any other person;

          (g)  Shall not pay, discharge or satisfy any claims,
     liabilities or obligations (absolute, accrued, asserted or
     unasserted, contingent or otherwise), other than the
     payment, discharge or satisfaction in the ordinary course of
     business consistent with past practice or in accordance with
     their terms, of liabilities reflected or reserved against
     in, or contemplated by, the most recent consolidated
     financial statements (or the notes thereto) of the
     Partnership included in the Partnership Reports or incurred
     in the ordinary course of business consistent with past
     practice; 
 
          (h)  Shall not enter into any commitment which
     individually may result in total payments or liability by or
     to it in excess of $10,000 (or 5% of its Net Asset Value, if
     less) in the case of any one commitment or in excess of
     $20,000 (or 10% of its Net Asset Value, if less) for all
     commitments;

                                   -25-
 
          (i)  Shall not, and shall not permit any of its
     Subsidiaries to, enter into any commitment with any officer,
     director or affiliate of the Partnership or its General
     Partner(s) except to the extent the same occur in the
     ordinary course of business consistent with past practice
     and would not have a Partnership Material Adverse Effect;
     and
 
          (j)  Shall not enter into or terminate any lease
     representing annual revenues of $10,000 or more (or 5% of
     its Net Asset Value, if less).
 
     (iii) Prior to the Effective Time, except as may be set
forth in the REIT Disclosure Letter, unless the Partnership has
consented (such consent not to be unreasonably withheld or
delayed) in writing thereto, the REIT:

          (a)  Shall, and shall cause each of its Subsidiaries
     to, conduct its operations according to their usual, regular
     and ordinary course in substantially the same manner as
     heretofore conducted;

          (b)  Shall not amend its Articles of Incorporation or
     Bylaws except as contemplated by this Agreement;

          (c)  Shall not (i) except pursuant to the exercise of
     options, warrants, conversion rights and other contractual
     rights (including the REIT's existing dividend reinvestment
     plan) existing on the date hereof and disclosed pursuant to
     this Agreement, issue any shares of its capital stock,
     effect any share split, reverse share split, share dividend,
     recapitalization or other similar transaction, (ii) grant,
     confer or award any option, warrant, conversion right or
     other right not existing on the date hereof to acquire any
     shares of its capital stock (except pursuant to any employee
     incentive plan approved by shareholders), (iii) amend any
     employment agreement with any of its present or future
     officers or the Board, or (iv) adopt any new employee
     benefit plan (including any share option, share benefit or
     share purchase plan) except the employee incentive plan to
     be voted on at its shareholder meeting for the fiscal year
     ended December 31, 1998;

          (d)  Shall not declare (except as provided above for
     the continuing payment of quarterly dividends), set aside or
     pay any dividend or make any other distribution or payment
     with respect to any common shares or directly or indirectly
     redeem, purchase or otherwise acquire any common shares or
     capital stock of any of its Subsidiaries, or make any
     commitment for any such action;

          (e)  Except as will be set forth in the REIT Disclosure
     Letter, shall not, and shall not permit any of its
     Subsidiaries to, sell or otherwise dispose of (i) any the
     REIT Properties or any of its capital stock of or other
     interests in Subsidiaries or (ii) except in the ordinary
     course of business, any of its other assets which are
     material, individually or in the aggregate;

                                    -26-

          (f)  Shall not, and shall not permit any of its
     Subsidiaries to (except in the ordinary course of business),
     make any loans, advances or capital contributions to, or
     investments in, any other person other than in connection
     with the sale of properties;

          (g)  Shall not, and shall not permit any of its
     Subsidiaries to, pay, discharge or satisfy any claims,
     liabilities or obligations (absolute, accrued, asserted or
     unasserted, contingent or otherwise), other than the
     payment, discharge or satisfaction in the ordinary course of
     business consistent with past practice or in accordance with
     their terms, of liabilities reflected or reserved against
     in, or contemplated by, the most recent consolidated
     financial statements (or the notes thereto) of the REIT
     included in the REIT Reports or incurred in the ordinary
     course of business consistent with past practice;

          (h)   Shall not, and shall not permit any of its
     Subsidiaries to, enter into any commitment which
     individually may result in total payments or liability by or
     to it in excess of $50,000 in the case of any one commitment
     or in excess of $250,000 for all commitments, except for
     those commitments in connection with the acquisition and/or
     development of property disclosed in the REIT Disclosure
     Letter; and

          (i)  Shall not, and shall not permit any of its
     Subsidiaries to, enter into any commitment with any officer,
     director or affiliate of the REIT or any of its
     Subsidiaries, except as herein or in the REIT Disclosure
     Letter provided and except in the ordinary course of
     business.

     For purposes of this Section 7.2, any consent shall be
deemed to be unreasonably delayed if notice of consent or
withholding of consent is not received within three days of
request. Further, if no response is received by the end of
business on such third day, the party receiving the request shall
be deemed to have consented to such action.

     7.3  Meetings of Shareholders and Partners. Each of the REIT
and the Partnership will take all action necessary in accordance
with applicable law and its organizational documents to convene a
meeting of its shareholders or partners, as applicable, as
promptly as practicable to consider and vote upon or otherwise to
obtain the consent of its shareholders or partners, as
applicable, to approve this Agreement and the transactions
contemplated hereby. The General Partner and the Board shall each
recommend such approval and the REIT and the Partnership shall
each take all lawful action to solicit such approval, including,
without limitation, timely mailing the Consent Statement (as 
defined in Section 7.7); provided, however, that such recommendation 
or solicitation is subject to any action taken by, or upon authority of, 
the General Partner and the Board,  as the case may be, in the exercise 
of its good faith judgment as to its fiduciary duties to its shareholders 
or partners, as applicable, imposed by law as advised by counsel. 
The REIT and the Partnership shall coordinate and cooperate with
respect to the timing of such meetings and shall use their best
efforts to hold such meetings on the same day.

                                     -27-

     7.4  Filings; Other Action. Subject to the terms and
conditions herein provided, the Partnership and the REIT shall:
(a) use all reasonable efforts to cooperate with one another in
(i) determining which filings are required to be made prior to
the Effective Time with, and which consents, approvals, permits
or authorizations are required to be obtained prior to the
Effective Time from governmental or regulatory authorities of the
United States and the several states in connection with the
execution and delivery of this Agreement and the consummation of
the transactions contemplated hereby and (ii) timely making all
such filings and timely seeking all such consents, approvals,
permits or authorizations; (b) use all reasonable efforts to
obtain in writing any consents required from third parties in
form reasonably satisfactory to the Partnership and the REIT
necessary to effectuate the Merger; and (c) use all reasonable
efforts to take, or cause to be taken, all other action and do,
or cause to be done, all other things necessary, proper or
appropriate to consummate and make effective the transactions
contemplated by this Agreement. If, at any time after the
Effective Time, any further action is necessary or desirable to
carry out the purpose of this Agreement, the proper officers and
directors of the REIT and the General Partner shall take all such
necessary action.

     7.5  Inspection of Records. From the date hereof to the
Effective Time, each of the Partnerships and the REIT shall allow
all designated officers, attorneys, accountants and other
representatives of the other access at all reasonable times to
the records and files, correspondence, audits and properties, as
well as to all information relating to commitments, contracts,
titles and financial position, or otherwise pertaining to the
business and affairs of the Partnership and the REIT and their
respective Subsidiaries.
 
     7.6  Publicity. The Partnership and the REIT shall, subject
to their respective legal obligations (including requirements of
stock exchanges and other similar regulatory bodies), consult
with each other, and use reasonable efforts to agree upon the
text of any press release before issuing any such press release
or otherwise making public statements with respect to the
transactions contemplated hereby and in making any filings with
any federal or state governmental or regulatory agency or with
any national securities exchange with respect thereto. 

     7.7  Regulatory Filings.  The REIT and Partnership shall
cooperate and promptly prepare and the REIT shall (i) file with
the California Department of Corporations an application for
permit pursuant to Section 25121 of the California Corporate
Securities Law of 1968, as amended (the "California Act") and a
request for a fairness hearing pursuant to Section 25143 of the
California Act and for the issuance of the REIT Shares and Notes
under the Merger (the "California Application") and (ii) file
with the SEC as soon as practicable Joint Preliminary Consent
Solicitation material under section 14(a) of the Exchange Act,
with respect to the REIT Shares issuable in connection with the
Merger (the "Consent Statement"). The respective parties will
cause the California Application and the  Consent Statement to
comply as to form in all material respects with the applicable
provisions of the Securities Act, the Exchange Act and the rules
and regulations promulgated thereunder.  The REIT shall use all
reasonable efforts, and the Partnership will cooperate with the
REIT to have the California Application declared effective by the
California Department of Corporation as promptly as practicable. 
The REIT shall use its best efforts to obtain, prior to the
filing of one Definitive Consent Statement, any necessary state

                                  -28-

securities law or "Blue Sky" permits or approvals required to
carry out the transactions contemplated by this Agreement and
will pay all expenses incident thereto.  The REIT agrees that the
Consent Statement and each amendment or supplement thereto, at
the time of mailing thereof and at the time of the respective
meetings of shareholders and partners, respectively, of the REIT
and the Partnership, or, in the case of the California
Application and each amendment or supplement thereto, at the time
it is filed or becomes effective, will not include an untrue
statement of a material fact or omit to state a material fact
required to be stated therein or necessary to make the statements
therein, in light of the circumstances under which they were
made, not misleading; provided, however, that the foregoing shall
not apply to the extent that any such untrue statement of a
material fact or omission to state a material fact was made by
the REIT in reliance upon and in conformity with written
information concerning the Partnership furnished to the REIT by
the Partnership specifically for use in the Consent Statement.
The Partnership agrees that the written information provided by
it specifically for inclusion in the Consent Statement and each
amendment or supplement thereto, at the time of mailing thereof
and at the time of the respective meetings of shareholders and
partners, respectively, of the REIT and the Partnership, or, in
the case of written information provided by the Partnership
specifically for inclusion in the California Application, the
Consent Statement or any amendments or supplement thereto, at the
time it is filed or becomes effective, will not include an untrue
statement of a material fact or omit to state a material fact
required to be stated therein or necessary to make the statements
therein, in light of the circumstances under which they were
made, not misleading.  The REIT will advise the Partnership,
promptly after it receives notice thereof, of the time when the
California Application will become effective and when the
Definitive Consent Statement may be filed or any supplement or
amendment has been filed, the issuance of any stop order, the
suspension of the qualification of the REIT Shares issuable in
connection with the Merger for offering or sale in any
jurisdiction, or any request by the SEC for amendment of the
Consent Statement or the California Application or comments
thereon and responses thereto or requests by the SEC or the
California Department of Corporations for additional information.

     7.8  Further Action. Each party hereto shall, subject to the
fulfillment at or before the Effective Time of each of the
conditions of performances set forth herein or the waiver
thereof, perform such further acts and execute such documents as
may reasonably be required to effect the Merger.

     7.9  Expenses. Subject to Section 9.3, all transaction costs
and expenses of the Merger in connection with the Merger
Agreement, the transactions contemplated thereby and of the
mergers of each other Partnership to whom the REIT makes a merger
offer pursuant to the Definitive Consent Statement (the "Merger
Expenses") shall be paid by the REIT (the "REIT Expenses"),
except the Partnership shall pay its Proportionate Share, as
defined below, of the costs of the Houlihan  Valuation Opinion
and the Houlihan Fairness Opinion delivered to the General
Partner (collectively the "Houlihan Opinions"), the legal and
accounting costs of the Partnerships to whom such merger offers
are made by the REIT (and any other costs in connection with the
valuation or appraisal of such partnerships' properties prepared
for the benefit of such partnerships or their partners) (the

                                   -29-

"Partnership Merger Expenses").  In addition, the Partnership
will bear its own direct costs of partner communications and
transaction administration.  The Partnership Proportionate Share
of the Partnership Merger Expenses for the purposes of this
Agreement, shall be the fraction, the numeration of which is the
Partnerships Net Asset Value and the denomination of which is the
total Net Asset Values of all Partnerships to whom merger offers
are being made by the REIT as listed in the Definitive Consent
Statement.  In the event the Limited Partners of the Partnership
do not approve the Merger, the General Partner will pay or
reimburse the Partnership's Proportionate Share of the
Partnership Merger Expenses.  

     7.10 Indemnification. For a period of six years from and
after the Effective Time, the REIT shall indemnify the partners,
or agents of the Partnership who at any time prior to the
Effective Time were entitled to indemnification under the
Agreement of Limited Partnership of the Partnership existing on
the date hereof to the same extent as such partners or agents are
entitled to indemnification under such Agreement of Limited
Partnership in respect of actions or omissions occurring at or
prior to the Effective Time (including, without limitation, the
transactions contemplated by this Agreement).

     7.11 Survival of the Partnership Obligations; Assumption of
the Partnership Liabilities by the REIT. All of the obligations
of the Partnership that are outstanding at the Closing shall
survive the Closing and shall not be merged therein. Upon the
consummation of the Merger, such obligations shall be assumed,
automatically, by the REIT; provided, however, that such
assumption shall not impose upon or expose the REIT to any
liability for which the Partnership was not liable, and provided,
further, that the REIT shall be entitled to the same defenses,
offsets and counterclaims to which the Partnership would have
been entitled, but for the Merger.

     7.12 The REIT Status. From and after the date and until the
Effective Time, neither the REIT nor the Partnership nor any of
their respective Subsidiaries or other affiliates shall (i)
knowingly take any action, or knowingly fail to take any action,
that would jeopardize qualification of the REIT as the REIT
within the meaning of Sections 856 through 859 of the Code; or
(ii) enter into any contract, agreement, commitment or
arrangement with respect to the foregoing.

     7.13 Third Party Consents.  The REIT and the Partnership
each shall take all necessary corporate and other action and will
use its commercially reasonable efforts to obtain the consents
and applicable approvals from third parties that may be required
to enable it to carry out the transactions contemplated by this
Agreement.

     7.14 Efforts to Fulfill Conditions.  The REIT and the
Partnership each shall use commercially reasonable efforts to
insure that all conditions precedent to its obligations hereunder
are fulfilled at or prior to the Closing.

     7.15 Representations, Warranties and Conditions Prior to
Closing.  The REIT and the Partnership each shall use its
commercially reasonable efforts to cause its representations and

                                  -30-

warranties contained in this Agreement to be true and correct on
and as of the Closing Date in all material respects. Prior to
Closing, the REIT and the Partnership each shall promptly notify
the other in writing (i) if any representation or warranty
contained in this Agreement is discovered to be or becomes untrue
or (ii) if the REIT or the Partnership fails to perform or comply
with any of its covenants or agreements contained in this
Agreement or it is reasonably expected that it will be unable to
perform or comply with any of its covenants or agreements
contained in this Agreement.

     7.16 Cooperation of the Parties.  The REIT and the
Partnership each will cooperate with the other in supplying such
information as may be reasonably requested by the other in
connection with obtaining consents or approvals to the
transactions contemplated by this Agreement.

                              SECTION 8

                             CONDITIONS

     8.1  Conditions to Each Party's Obligations to Effect the
Merger. The respective obligation of each party to effect the
Merger shall be subject to the fulfillment at or prior to the
Closing Date of the following conditions:

          (a)  This Agreement and the transactions contemplated
hereby shall have been approved in the manner required by the
Charter and Bylaws and Agreement of Limited Partnership of the
REIT and the Partnership, respectively, and by applicable law or
by applicable regulations of any stock exchange or other
regulatory body by the holders of the REIT Shares, the Notes, and
the Partnership Interests entitled to vote thereon. 

          (b)  Neither of the parties hereto shall be subject to
any order or injunction of a court of competent jurisdiction
which prohibits the consummation of the transactions contemplated
by this Agreement. In the event any such order or injunction
shall have been issued, each party agrees to use its reasonable
efforts to have any such injunction lifted.

          (c)  The California Application shall have become
effective and the Definitive Consent Solicitation Statement shall 
have been timely filed and all necessary state securities law or 
"Blue Sky" permits or approvals required to carry out the transactions
contemplated by this Agreement shall have been obtained and no stop 
order with respect to any of the foregoing shall be in effect.

          (d)  All consents, authorizations, orders and approvals
of (or filings or registrations with) any governmental
commission, board, other regulatory body or third parties
required in connection with the execution, delivery and
performance of this Agreement shall have been obtained or made,
except for filings in connection with the Merger and any other
documents required to be filed after the Effective Time and
except where the failure to have obtained or made any such
consent, authorization, order, approval, filing or registration
would not have a material adverse effect on the business, results

                                  -31-

of operations or financial condition of the REIT and the
Partnership (and their respective Subsidiaries), taken as a
whole, following the Effective Time.

     8.2  Conditions to Obligations of the Partnership to Effect
the Merger. The obligation of the Partnership to effect the
Merger shall be subject to the fulfillment at or prior to the
Closing Date of the following conditions, unless waived by the
Partnership:

          (a)  The REIT shall have performed its agreements
contained in this Agreement required to be performed on or prior
to the Effective Time and the representations and warranties of
the REIT contained in this Agreement shall be true and correct in
all material respects as of the Closing Date as if made on the
Closing Date, and the Partnership shall have received a
certificate of the President or an Executive or Senior Vice
President of the REIT, dated the Closing Date, certifying to such
effect.

          (b)  The Partnership shall have received the opinion of
legal counsel to the REIT, as approved by the Partnership, dated
the Closing Date, to the effect that the REIT met the
requirements for qualification and taxation as a REIT for its
taxable years 1995 through 1997; the REIT's diversity of equity
ownership, operations through the Closing Date and proposed
method of operation for future periods should allow it to qualify
as a REIT for its taxable year ending December 31, 1998; and the
discussion contained under the caption "Material Federal Income
Tax Aspects" in the California Application and the Consent
Statement each accurately reflects existing law and fairly
addresses the material Federal income tax issues  described
therein. In rendering its opinion, said counsel shall be entitled
to rely as to any factual matter upon certificates given by
executive officers and other duly authorized representatives of
the Partnership and the REIT and shall be entitled to assume that
the covenants set forth in Section 7 shall be fully complied
with.

          (c)  From the date of the Agreement through the
Effective Time, there shall not have occurred any change in the
financial condition, business or operations of the REIT and its
Subsidiaries, taken as a whole, that would have or would be
reasonably likely to have a REIT Material Adverse Effect other
than any such change that affects both the Partnership and the
REIT in a substantially similar manner.  

          (d)  The Houlihan Fairness Opinion addressed to the
Partnership that the Merger  is fair, from a financial point of
view, to the partners of the Partnership shall not have been
withdrawn or materially modified.

          (e)  The Partnership shall have received the opinion of
legal counsel to the REIT, as approved by the Partnership, dated
the Closing Date, as to such customary matters as the General 
Partner may reasonably request, such opinion to be reasonably
satisfactory to the Partnership.

                                -32-

     8.3  Conditions to Obligation of the REIT to Effect the
Merger. The obligations of the REIT to effect the Merger shall be
subject to the fulfillment at or prior to the Closing Date of the
following conditions, unless waived by the REIT:

          (a)  The Partnership shall have performed its
agreements contained in this Agreement required to be performed
on or prior to the Effective Time and the representations and
warranties of the Partnership contained in this Agreement shall
be true and correct in all material respects as of the Closing
Date as if made on the Closing Date and the REIT shall have
received a certificate of the General Partner or the corporate
general partner if applicable dated the Closing Date, certifying
to such effect.

          (b)  The REIT shall have received the opinion of legal
counsel to the Partnership, as approved by the REIT, dated the
Closing Date, to the effect that the consummation of the Merger
will not result in the REIT's failure to continue to satisfy the
requirements for qualification as a REIT for federal income tax
purposes. In rendering its opinion, said counsel shall be
entitled to rely as to any factual matter upon certificates given
by executive officers and other duly authorized representatives
of the REIT and the Partnership and shall be entitled to assume
that the covenants of Section 7 shall be fully complied with.

          (c)  From the date of this Agreement through the
Effective Time, there shall not have occurred any change in the
financial condition, business or operations of the Partnership
and its Subsidiaries, taken as a whole, that would have or would
be reasonably likely to have a Partnership Material Adverse
Effect, other than any such change that affects both the
Partnership and the REIT in a substantially similar manner.


          (d)  The opinion of Bishop-Crown Investment Research, Inc.,
addressed to the Board of Directors of the REIT that the
consideration to be paid by the REIT pursuant to the Merger is
fair, from a financial point of view, to the REIT and its shareholders
shall not have been withdrawn or materially modified.

          (e)  The REIT shall have received the opinion of legal
counsel to the Partnership, as approved by the REIT, dated the
Closing Date, as to such customary matters as the REIT may
reasonably request, such opinion to be reasonably satisfactory to
the REIT.

          (f)  The holders of not more than ten percent (10.0%) 
of the REIT Shares eligible to vote on the merger have not exercised 
their dissenters rights.  

          [(g) The General Partner shall have delivered to the
REIT a written agreement to the effect that it [they] will not
offer to sell, sell or otherwise dispose of any shares of the
REIT Common Stock issued in the Merger, except, in each case,
pursuant to an effective registration statement or in compliance
with Rule 145, as amended from time to time, or in a transaction

                                -33-

which, in the opinion of legal counsel reasonably satisfactory to
the REIT, is exempt from the registration requirements of the
Securities Act and that the certificates representing the REIT
shares issued to him or her in the Merger may bear a legend to
such effect.]

                              SECTION 9

                             TERMINATION

     9.1  Termination by Mutual Consent. This Agreement may be
terminated and the Merger may be abandoned at any time prior to
the Effective Time, before or after the approval of this
Agreement by the partners of the Partnership or the shareholders
of the REIT by the mutual written consent of the REIT and the
Partnership.

     9.2  Termination By Either the REIT or the Partnership for
Good Reason.

     The Merger Agreement may be terminated and the Merger may be
abandoned by action of the General Partner for the Partnership or
the Independent Directors for the REIT only for good reason. Only
the following shall constitute termination for "good reason" for
the purposes of this Agreement.  

               (i)  By either the REIT or the Partnership if the
                    Merger shall not have been consummated by
                    December 31,  1998; 

               (ii) By the REIT if the approval of the Limited
                    Partners of a Partnership shall not have been
                    obtained as required under this Merger
                    Agreement;  

              (iii) By the Partnership if the approval of
                    the shareholders of the REIT shall not
                    have been obtained as required under the
                    Merger Agreement; 

               (iv) By either the REIT or the Partnership upon a
                    Change In Control, as defined below, of the
                    other; 

               (v)  By either the REIT or the Partnership if
                    there has been a breach by the other of any
                    representation or warranty contained in the
                    Merger Agreement, or if either determines in
                    good faith that facts or circumstances of
                    which it had no previous knowledge, which
                    would have or would be reasonably likely to
                    have a REIT Material Adverse Effect or a
                    Partnership Material Adverse Effect, as the
                    case may be, which breach is not cured within
                    30 days after written notice of such breach
                    is given to the breaching party by the 
                    non-breaching party;  

                                  -34-

               (vi) By either the REIT or the Partnership if
                    there has been a material breach of any of
                    the covenants or agreements set forth in the
                    Merger Agreement by the other, which breach
                    is not curable or, if curable, is not cured
                    within 30 days after written notice of such
                    breach is given to the breaching party by the
                    non breaching party;

              (vii) By the Partnership if in the exercise of
                    his good faith judgment as to his
                    fiduciary duties as imposed by law, and
                    as advised by counsel, the General
                    Partner determines that such termination
                    is required by reason of a Partnership
                    Acquisition Proposal being made;

             (viii) By the REIT if, in the exercise of their 
                    good faith judgment as to its fiduciary
                    duties as imposed by law, and as advised
                    by counsel, the Independent Directors
                    determine that such termination is
                    required by reason of a REIT Acquisition
                    Proposal being made; or

               (ix) By either the REIT or the Partnership if a
                    United States federal or state court of
                    competent jurisdiction or United States
                    federal or state governmental, regulatory or
                    administrative agency or commission shall
                    have issued an order, decree or ruling or
                    taken any other action permanently
                    restraining, enjoining or otherwise
                    prohibiting the transactions contemplated by
                    the Merger Agreement and such order, decree,
                    ruling or other action shall have become
                    final and non-appealable, provided that the
                    party seeking to terminate the Merger
                    Agreement shall have used all reasonable
                    efforts to remove such order, decree, ruling
                    or injunction.

     Provided, however, that the terminating party shall not have
breached in any material respect its obligations under the Merger
Agreement in any manner that shall have proximately contributed
to the occurrence of the failure.  

     For the purposes of this Section 9.2, a "Change in Control"
means (i) the sale or transfer of substantially all of the assets
of the REIT, whether in one transaction or a series of
transactions, except a sale to a successor corporation in which
the stockholders immediately prior to the transaction hold,
directly or indirectly, at least 50% of the total voting power of
the successor corporation immediately after the transaction, (ii)
any merger or consolidation between the REIT and another
corporation immediately after which the stockholders hold,
directly or indirectly, less than 50% of the total voting power
of the surviving corporation, (iii) the dissolution or
liquidation of the REIT, (iv) the acquisition by any person or
group of persons of direct or indirect beneficial ownership of
the REIT's common shares representing more than 50% of the total
REIT Shares then outstanding, or (v) the date the Board Changes. 
For the purposes of the foregoing, a "Board Change" means the
date that a majority of the Board is comprised of persons other
than persons (i) whose election or appointment shall have been

                                  -35-

solicited by the General Partner, or (ii) who are serving as
directors appointed by the Board to fill vacancies caused by
death or resignation (but not by removal) or to fill newly
created directorships.

     9.3  Effect of Termination and Abandonment

          (a)  If an election to terminate the Merger Agreement
is made by the Partnership (i) other than for good reason or (ii)
for good reason pursuant to Section 9.2(vii) hereof, and a
Partnership Acquisition Proposal  shall have been made and,
within one year from the date of such termination, the
Partnership consummates a Partnership Acquisition Proposal or
enters into an agreement to consummate a Partnership Acquisition
Proposal to be subsequently consummated, the Partnership shall
pay as liquidated damages (not as a penalty or forfeiture) to the
REIT, provided that the REIT was not in material breach of its
obligations at the time of such termination, an amount equal to
the lesser of (x) the Partnership's Proportionate Share of
$500,000  (a "REIT Liquidated Damages Amount") and (y) the sum of
(1) the maximum amount that can be paid to the REIT without
causing the REIT to fail to meet the requirements of Sections
856(c)(2) and (3) of the Code determined as if the payment of
such amount did not constitute income described in Sections
856(c)(2)(A)-(H) and 856(c)(3)(A)-(I) of the Code ("Qualifying
Income"), as determined by the REIT's certified public
accountants plus (2) an amount equal to the REIT Liquidated
Damages Amount less the amount payable under clause (1) above in
the event the REIT receives a letter from its counsel indicating
that it  has received a ruling from the IRS to the effect that
the REIT Liquidated Damages Amount payment constitutes Qualifying
Income.  In addition to the REIT Liquidated Damages Amount, the
REIT shall be entitled to receive from the Partnership (or its
successor in interest) all documented out-of-pocket costs and
expenses incurred by it, up to a maximum of the Partnership's
Proportionate Share of Expenses of the REIT Expenses.  The
payments to which the REIT is entitled as described above shall
be its sole remedy with respect to the termination of the Merger
Agreement under the circumstances contemplated above.

          (b)  If an election to terminate the Merger Agreement
is made because of a Partnership Material Adverse Effect under
Section 9.2(v), the Partnership shall, provided that the REIT was
not in material breach of its obligations at the time of such
termination, pay the REIT for the REIT Expenses, up to a maximum
of the Partnership's Proportionate Share thereof (although it
shall not be required to pay the REIT Liquidated Damages Amount),
which payment of the REIT Expenses shall be the REIT's sole
remedy for termination of the Merger Agreement in such
circumstances.

          (c)  If an election to terminate the Merger Agreement
is made by the REIT (i) other than for good reason or (ii) for
good reason pursuant to Section 9.2(viii) and, within one year
from the date of such termination, the REIT consummates a REIT
Acquisition Proposal or enters into an agreement to consummate a
REIT Acquisition Proposal to be subsequently consummated; the
REIT shall pay liquidated damages (not as a penalty or
forfeiture) to the Partnership, provided that the Partnership was
not in material breach of its obligations  at the time of such
termination.  Such liquidated damages shall be in an amount equal

                                  -36-

to 120% of the Partnership's Proportionate Share of the
Partnership Merger Expenses (the "Partnership Liquidated Damages
Amount").  The payments to which the Partnership is entitled as
described above shall be its sole remedy with respect to the
termination of the Merger Agreement under the circumstances
contemplated above.

          (d)  If an election to terminate the Merger Agreement
is made by the Partnership  pursuant to Section 9.2(v) because of
REIT Material Adverse Effect, the REIT shall, provided that the
Partnership was not in material breach of its obligations at the
time of such termination, pay the Partnership for the
Proportionate Share of the  Partnership Expenses, up to a maximum
amount equal to the amount of the Partnership's Proportionate
Share of the Partnership Merger Expenses (although it shall
not be required to pay the Liquidated Damages Amount), which
payment shall be the Partnership's sole remedy for termination of
the Merger Agreement in such circumstances.

          (e)  If the Merger Agreement is terminated by either
party pursuant to Sections 9.2(iv) or (vi), the non-terminating
party shall, provided that the terminating party was not in
material breach of its obligations at the time of such
termination, pay the terminating party (x) in the case of
termination by the Partnership the Partnership Liquidated Damages
Amount, and in the case of termination by the REIT, the REIT
Liquidated Damages Amount, plus (y) an amount equal to the
terminating parties' Proportionate Share of the Merger Expenses
and (z)  the non-terminating party shall remain liable to the
terminating party for its breach.

          (f)  If this Agreement is terminated pursuant to
Section 9.2(i) (as a result of the condition set forth in Section
8.2(c) or Section 9.2(ix) not being satisfied), the REIT shall,
provided that the Partnership was not in material breach of its
obligations hereunder at the time of such termination, pay the
Partnership an amount equal to the Partnership's Proportionate
Share of the Partnership Expenses, which payment shall be the
Partnership's sole remedy for termination of the Agreement in
such circumstances.

          (g)  If an election to terminate this Agreement is made
pursuant to  Section 9.2(i), (ii) or (iii), and a Partnership
Acquisition Proposal or a REIT Acquisition Proposal shall have
been made and, within one year from the date of such termination,
the non-nominating party  consummates such Acquisition Proposal
or enters into an agreement to consummate such Acquisition
Proposal which is subsequently consummated, the non-terminating
party shall pay to the terminating party, provided that the
terminating party was not in material breach of its obligations
hereunder at the time of such termination, as liquidated damages
and not as a penalty or forfeiture, an amount equal to (x) in the
case of termination by the Partnership, the Partnership
Liquidated Damages Amount, and in the case of termination by the
REIT, the REIT Liquidated Damages Amount,  plus (y) its
Proportionate  Share of the Merger Expenses.  In addition to such
amount, the terminating party shall be entitled to receive from
the non-terminating party (or its successor in interest) all of
its documented out-of-pocket costs and expenses in connection
with this Agreement and the transactions contemplated thereby. 

                                      -37-

The payments to which the terminating party is entitled under
this Section 9.3(f) shall be its sole remedy with respect to the
termination of the Agreement under the circumstances contemplated
in this Section 9.3(f).  

          (h)  The REIT and the Partnership agree to amend this
Section 9.3 at the request of the REIT in order to (x) maximize
the portion of the Liquidated Damages Amount that may be
distributed to the REIT hereunder without causing the REIT to
fail to meet the requirements of Sections 856(c)(2) and (3) of
the Code or (y) improve the REIT's chances of securing a
favorable ruling described in this Section 9.3, provided that no
such amendment may result in any additional cost or expense to
such other party.

          (i)  In the event of termination of this Agreement and
the abandonment of the Merger pursuant to this Section 9, all
obligations of the parties hereto shall terminate, except the
obligations of the parties pursuant to this Section 9.3 and
Section 7.9 and except for the provisions of Sections 10.3, 10.4,
10.5, 10.6, 10.7, 10.9, 10.10, 10.13, 10.14 and 10.16. In the
event the REIT or the Partnership has received a Liquidated
Damages Amount as provided in this Section 9.3, such recipient
shall not assert or pursue in any manner, directly or indirectly,
any claim or cause of action against the other party hereto or
any of its officers, Independent Directors, or General Partners,
as applicable, based in whole or part upon its or their receipt,
consideration, recommendation or approval of an Acquisition
Proposal or the exercise by the REIT of its right to termination
under Section 9.2(ix) or the exercise by the Partnership of its
right to termination under Section 9.2(viii).  Notwithstanding
the foregoing, in the event the REIT or the Partnership is
required to file suit to seek all or a portion of such Liquidated
Damages Amount, and it ultimately succeeds, it shall be entitled
to all expenses, including attorney's fees and expenses, which it
has incurred in enforcing its right hereunder.  

          (j)  If either party willfully fails to perform its
duties and obligations under this Agreement, the non-breaching
party is additionally entitled to all remedies available to it at
law or in equity and to recover its expenses from the breaching
party.

     9.4  Extension; Waiver. At any time prior to the Effective
Time, any party hereto, by action taken by the General Partner or
the  Board of Directors, as applicable, may, to the extent
legally allowed, (i) extend the time for the performance of any
of the obligations or other acts of the other parties hereto,
(ii) waive any inaccuracies in the representations and warranties
made to such party contained herein or in any document delivered
pursuant hereto and (iii) waive compliance with any of the
agreements or conditions for the benefit of such party contained
herein. Any agreement on the part of a party hereto to any such
extension or waiver shall be valid only if set forth in an
instrument in writing signed on behalf of such party.

                                      -38-

                                   SECTION 10

                               GENERAL PROVISIONS

     10.1 Nonsurvival of Representations, Warranties and
Agreements. All representations, warranties and agreements in
this Agreement or in any instrument delivered pursuant to this
Agreement shall not survive the Merger; provided, however, that
the agreements contained in Section 4, the last sentence of
Section 7.4 and Sections 7.9, 7.10, 7.11, 7.12, 7.13, 7.14, 7.15
and 7.16 and this Section 10 shall survive the Merger.

     10.2 Notices. Any notice required to be given hereunder
shall be in writing and shall be sent by facsimile transmission
(confirmed by any of the methods that follow), courier service
(with proof of service), hand delivery or certified or registered
mail (return receipt requested and first-class postage prepaid)
and addressed as follows:

     If to the REIT:
     AmREIT, Inc.
     Eight Greenway Plaza, Suite 824
     Houston, TX 77046
     Attention: Timothy W. Kelley, Vice President

     Telecopy: (713) 850-0498

     If to the Partnership:
     [Name of Partnership]
     Eight Greenway Plaza, Suite 824
     Houston, TX 77046
     Attention: H. Kerr Taylor 

or to such other address as any party shall specify by written
notice so given, and such notice shall be deemed to have been
delivered as of the date so delivered.

     10.3 Assignment; Binding Effect; Benefit. Neither this
Agreement nor any of the rights, interests or obligations
hereunder shall be assigned by any of the parties hereto (whether
by operation of law or otherwise) without the prior written
consent of the other parties. Subject to the preceding sentence,
this Agreement shall be binding upon and shall inure to the
benefit of the parties hereto and their respective successors and
assigns. Notwithstanding anything contained in this Agreement to
the contrary, except as provided in the following sentence,
nothing in this Agreement, expressed or implied, is intended to
confer on any person other than the parties hereto or their
respective heirs, successors, executors, administrators and
assigns any rights, remedies, obligations or liabilities under or
by reason of this Agreement. The provisions of Section 4 and
Sections 7.10, 7.12, 7.13, 7.14, 7.15 and 7.16 (collectively, the
"Third Party Provisions") shall benefit the persons identified

                                      -39-

therein, but the aggregate liability of the REIT with respect
thereto shall not exceed the amount specified in Section 9.

     10.4 Entire Agreement. This Agreement, the Exhibits, the
Partnership Disclosure Letter, the REIT Disclosure Letter, the
Partnership Ancillary Agreements, the REIT Ancillary Agreements
and any documents delivered by the parties in connection herewith
constitute the entire agreement among the parties with respect to
the subject matter hereof and supersede all prior agreements and
understandings among the parties with respect thereto. No
addition to or modification of any provision of this Agreement
shall be binding upon any party hereto unless made in writing and
signed by all parties hereto.

     10.5 Confidentiality 

          (a)  As used herein, "Confidential Material" means,
with respect to either party hereto (the "Providing Party"), all
information (written or oral) furnished (whether before or after
the date hereof) by the Providing Party and its directors,
officers, employees, affiliates or representatives of advisors,
including counsel, lenders and financial advisors (collectively,
the "Providing Party Representatives") to the other party hereto
(the "Receiving Party") or such Receiving Party's directors,
officers, employees, affiliates or representatives of advisors,
including counsel, lenders and financial advisors or the
Receiving Party's potential sources of financing for the
transactions contemplated by this Agreement (collectively "the
Receiving Party Representatives") and all analyses, compilations,
forecasts and other studies or other documents prepared by the
Providing Party or the Providing Party Representatives in
connection with its or their review of the transactions
contemplated by this Agreement which contain or reflect such
information. The term "Confidential Material" does not include,
however, information which (i) at the time of disclosure or
thereafter is generally available to and known by the public
other than as a result of a disclosure directly or indirectly by
the Receiving Party or the Receiving Party Representatives in
violation of this Agreement, (ii) at the time of disclosure was
available on a nonconfidential basis from a source other than the
Providing Party or the Providing Party Representatives, providing
that such source is not and was not bound by a confidentiality
agreement with the Providing Party, (iii) was known by the
Receiving Party prior to receiving the Confidential Material from
the Providing Party or has been independently acquired or
developed by the Receiving Party without violating any of its
obligations under this Agreement, or (iv) is contained in any
Partnership Reports or the REIT Reports or Consent Statement.

          (b)  Subject to paragraph (c) below or except as
required by law, the Confidential Material will be kept
confidential and will not, without the prior written consent of
the Providing Party, be disclosed by the Receiving Party or its
Representatives, in whole or in part and will not be used by the
Receiving Party or its Representatives, directly or indirectly,
for any purpose other than in connection with this Agreement, the
Merger or the evaluating, negotiating or advising with respect to
a transaction contemplated herein. Moreover, each Receiving Party
agrees to transmit Confidential Material to its Representatives
only if and to the extent that such Representatives need to know

                                      -40-

the Confidential Material for purposes of such transaction and
are informed by such Receiving Party of the confidential nature
of the Confidential Material and of the terms of this Section.

          (c)  In the event that either Receiving Party, its
Representatives or anyone to whom such Receiving Party or its
Representatives supply the Confidential Material, are requested
or required (by oral questions, interrogatories, requests for
information or documents, subpoena, civil investigative demand,
any informal or formal investigation by any government or
governmental agency or authority or otherwise in connection with
legal processes) to disclose any Confidential Material, such
Receiving Party agrees (i) to immediately notify the Providing
Party of the existence, terms and circumstances surrounding such
a request, (ii) to consult with the Providing Party on the
advisability of taking legally available steps to resist or
narrow such request and (iii) if disclosure of such information
is required, to furnish only that portion of the Confidential
Material which, in the opinion of such Receiving Party's counsel,
such Receiving Party is legally compelled to disclose and to
cooperate with any action by the Providing Party to obtain an
appropriate protective order or otherwise reliable assurances
that confidential treatment will be accorded the Confidential
Material (it being agreed that the Providing Party shall
reimburse the Receiving Party for all reasonable out-of-pocket
expenses incurred by the Receiving Party in connection with such
cooperation).

          (d)  In the event of the termination of this Agreement
in accordance with its terms, promptly upon request from the 
Providing Party, the Receiving Party shall, except to the extent
prevented by law, redeliver to the Providing Party or destroy all
tangible Confidential Material and will not retain any copies,
extracts or other reproductions thereof in whole or in part. Any
such destruction shall be certified in writing to the Providing
Party by an authorized officer of the Receiving Party supervising
the same. Notwithstanding the foregoing, each Receiving Party and
one Representative designated by each Receiving Party shall be
permitted to retain one permanent file copy of each document
constituting Confidential Material.

          (e)  Each party hereto further agrees that if this
Agreement is terminated in accordance with its terms, until one
year from the date of termination, (1) it will not offer to hire
or hire any person currently or formerly employed by the other
party with whom such party has had contact prior hereto other
than persons whose employment shall have been terminated by such
other party prior to the date of such offer to hire or hiring and
(2) neither it nor its affiliates shall directly or indirectly,
(a)(w) solicit, seek or offer to effect or effect, (x) negotiate
with or provide any information to the Board of Directors or
General Partner(s), as applicable, of the other party, or officer
of the other party or any shareholder or partner, as applicable,
of the other party with respect to, (y) make any statement or
proposal, whether written or oral, either alone or in concert
with others, to the Board of Directors or Board of Directors of
the General Partner(s) of the other party, any director, officer 
of the other party or any shareholder or partner of the other party 
or any other person with respect to, or (z) make any public 
announcement (except as required by law in respect of actions 
permitted hereby) or proposal or offer whatsoever (including, but 
not limited to, any solicitation of consents as such terms are 
defined or used in Regulation 14A of the Exchange Act) with 
respect to, (i) any form of business combination or similar or 
other extraordinary transaction involving the other party or any

                                      -41-

affiliate thereof, including, without limitation, a merger, 
tender or exchange offer or liquidation of the other party's 
assets, (ii) any form of restructuring, recapitalization or 
similar transaction with respect to the other party or any 
affiliate thereto, (iii) any purchase of any securities or 
assets, or rights or options to acquire any securities or 
assets (through purchase, exchange, conversion or otherwise), 
of the other party or any affiliate thereof, (iv) any 
proposal to seek representation on the Board of Directors 
or the Board of Directors of the General Partner(s), as
applicable, or otherwise to seek to control or influence the
management, Board of Directors or the Board of Directors of the
General Partner(s), as applicable, or policies of the other party
or any affiliate thereof, (v) any request or proposal to waive,
terminate or amend the provisions of this Section 10.5 or (vi)
any proposal or other statement inconsistent with the terms of
this Section 10.5 or (b) instigate, encourage, join, act in
concert with or assist (including, but not limited to, providing
or assisting in any way in the obtaining of financing for, or
acting as a joint or co-bidder for the other party with) any
third party to do any of the foregoing, unless and until such
party has received the prior written invitation or approval of a
majority of the Board of Directors or the General Partner(s), as
applicable, to do any of the foregoing; provided that without
such invitation or approval, either party may at any time, on a
confidential non-public basis, submit to the Chief Executive
Officer of the REIT or the General Partner(s), as applicable, a
proposal to (a) amend any of the provisions of this Section
10.5(e) or (b) effect a business combination or other
extraordinary transaction with the other party providing for the
acquisition of all or substantially all of the assets or the
securities of the other party, including, without limitation, a
merger, tender offer or exchange offer. Each party hereto agrees
that it will not agree with any third party to waive its rights
under this Section 10.5.

     10.6 Amendment. This Agreement may be amended by the parties
hereto, by action taken by the Board of Directors or the Board of
Directors of the General Partner(s), as applicable, at any time
before or after approval of this Agreement or any other matter
presented in connection with the Merger by the shareholders of
the REIT and partners of the Partnership, but after any such
approval, no amendment shall be made which by law requires the
further approval of shareholders or partners, as applicable,
without obtaining such further approval. This Agreement may not
be amended except by an instrument in writing signed on behalf of
each of the parties hereto.

     10.7 Governing Law. This Agreement shall be governed by and
construed in accordance with the laws of the State of Texas
without regard to its rules of conflict of laws. Each of the REIT
and the Partnership hereby irrevocably and unconditionally
consents to submit to the exclusive jurisdiction of the courts of
the State of Texas and of the United States District Court,
Southern District of Texas (the "Texas Courts") for any
litigation arising out of or relating to this Agreement and the
transactions contemplated hereby (and agrees not to commence any
litigation relating thereto except in such courts), waives any
objection to the laying of venue of any such litigation in the
Texas Courts and agrees not to plead or claim in any Texas Court
that such litigation brought therein has been brought in an
inconvenient forum.

                                      -42-

     10.8 Counterparts. This Agreement may be executed by the
parties hereto in separate counterparts, each of which when so
executed and delivered shall be an original, but all such
counterparts shall together constitute one and the same
instrument. Each counterpart may consist of a number of copies
hereof each signed by less than all, but together signed by all
of the parties hereto.

     10.9 Headings. Headings of the Sections of this Agreement
are for the convenience of the parties only and shall be given no
substantive or interpretive effect whatsoever.

     10.10 Interpretation. In this Agreement, unless the
context otherwise requires, words describing the singular number
shall include the plural and vice versa, and words denoting any
gender shall include all genders and words denoting natural
persons shall include corporations and partnerships and vice
versa.

     10.11 Waivers. Except as provided in this Agreement, no
action taken pursuant to this Agreement, including, without
limitation, any investigation by or on behalf of any party, shall
be deemed to constitute a waiver by the party taking such action
of compliance with any representations, warranties, covenants or
agreements contained in this Agreement. The waiver by any party
hereto of a breach of any provision hereunder shall not operate
or be construed as a waiver of any prior or subsequent breach of
the same or any other provision hereunder.

     10.12 Incorporation. The Partnership Disclosure Letter
and the REIT Disclosure Letter and all Exhibits and Schedules
attached hereto and thereto and referred to herein and therein
are hereby incorporated herein and made a part hereof for all
purposes as if fully set forth herein.

     10.13 Severability. If any provision of this Agreement
is held to be illegal, invalid or unenforceable under any current
or future law, and if the rights or obligations of the parties
under this Agreement would not be materially and adversely
affected thereby, such provision shall be fully separable, and
this Agreement shall be construed and enforced as if such
illegal, invalid or unenforceable provision had never comprised a
part hereof, and the remaining provisions of this Agreement
shall remain in full force and effect and shall not be affected
by the illegal, invalid or unenforceable provision or by its
severance therefrom. In lieu of such illegal, invalid or
unenforceable provision, there shall be added automatically as a
part of this Agreement, a legal, valid and enforceable provision
as similar in terms to such illegal, invalid or unenforceable
provision as may be possible, and the parties hereto request the
court or any arbitrator to whom disputes relating to this
Agreement are submitted to reform the otherwise illegal, invalid
or unenforceable provision in accordance with this Section 10.13.

     10.14 Enforcement of Agreement. The parties hereto agree
that irreparable damage would occur in the event that any of the
provisions of this Agreement were not performed in accordance
with its specific terms or was otherwise breached. It is
accordingly agreed that the parties shall be entitled to an
injunction or injunctions to prevent breaches of this Agreement

                                      -43-

and to enforce specifically the terms and provisions hereof in
any Texas Court, this being in addition to any other remedy to
which they are entitled at law or in equity. 

     10.15 Subsidiaries. As used in this Agreement, the word
"Subsidiary" when used with respect to any party means any
corporation, partnership, joint venture, business trust or other
entity, of which such party directly or indirectly owns or
controls at least a majority of the securities or other interests
having by their terms ordinary voting power to elect a majority
of the board of directors or others performing similar functions
with respect to such corporation or other organization.

     10.16 Non-Recourse. Neither the officers, Directors nor
shareholders of the REIT shall be personally bound or have any
personal liability hereunder. The Partnership shall look solely
to the assets of the REIT for satisfaction of any liability of
the REIT with respect to this Agreement and the Ancillary
Agreements to which it is a party. The Partnership will not seek
recourse or commence any action against any of the shareholders
of the REIT or any of their personal assets, and will not
commence any action for money judgments against any of the
Directors or officers of the REIT or seek recourse against any of
their personal assets, for the performance or payment of any
obligation of the REIT hereunder or thereunder. The partners of
the Partnership shall not be personally bound or have any
personal liability hereunder.  The REIT shall look solely to the
assets of the Partnership for satisfaction of any liability of
the Partnership with respect to this Agreement and the Ancillary
Agreements to which it is a party.  The REIT will not seek
recourse or commence any action against any of the partners of
the Partnership or any of their personal assets, and will not
commence any action for money judgments against any of the
directors or officers of the Partnership or seek recourse against
any of their personal assets, for the performance or payment of
any obligation of the Partnership hereunder or thereunder.

     IN WITNESS WHEREOF, the parties have executed this Agreement
and caused the same to be duly delivered on their behalf on the
day and year first written above.

                        AmREIT, Inc.

                        ____________________________________________________
                        H. Kerr Taylor, President and Chief Executive Officer

                        [Name of Partnership]

                        By: ________________________________________________ 
                            Its General Partner 

                            By: ____________________________________________
                                President

                                   -44-

   
                 FIRST AMENDMENT TO AGREEMENT AND PLAN OF MERGER

     This Agreement to amend the Agreement and Plan of Merger, as
defined below, is made by and between AmREIT, Inc.  (the "REIT"),
the Partnership and H. Kerr Taylor, on behalf of himself [and as
the individual General Partner], and [Name of Corporate General
Partner] to be effective on and as of October 28, 1998, in
accordance with the following terms and conditions.  

     1.   Each of the above parties is a party to that certain
Agreement and Plan of Merger dated July 1, 1998, by and between
AmREIT, Inc., a Maryland real estate investment trust (the "REIT"),
and [Name of Partnership], a Texas [Nebraska] limited partnership
(the "Partnership"). [H. Kerr Taylor, on behalf of [himself as the
individual General Partner and]  [name of corporate General
Partner], a Texas [Nebraska] corporation, the General Partner[s] of
the Partnership (referred to herein as the "General Partner"), is
a party to this Agreement solely for the purpose of binding the
General Partner to the provisions of Section 5 and Section 7.9,
hereunder.

     2.   The parties hereby amend Section 9.2(i) to change the
date stated therein from December 31, 1997 to March 31, 1999.  

     3.   All other provisions of the Merger Agreement as otherwise
in effect on the date hereof shall remain unchanged, modified or
altered by this Amendment except to the extent necessary to
implement the purposes of this Amendment.  

     IN WITNESS WHEREOF, the undersigned hereby execute this
Amendment on and effective as of the date first written above.  

                         AmREIT, Inc.


                         __________________________________
                         H. Kerr Taylor, President and Chief Executive Officer

                         [Name of Partnership]


                         By: _____________________________
                             Its General Partner 


                             By: _________________________
                                 President


            SECOND AMENDMENT TO AGREEMENT AND PLAN OF MERGER

         This  Agreement to amend the Agreement  and Plan of Merger,  as defined
below, is made by and between AmREIT, Inc. (the "REIT"),  the Partnership and H.
Kerr Taylor, on behalf of himself [and as the individual  General Partner],  and
[Name of  Corporate  General  Partner] to be  effective on and as of October 28,
1998, in accordance with the following terms and conditions.

         1. Each of the above  parties is a party to that certain  Agreement and
Plan of Merger  dated July 1, 1998,  as amended by the First  Amendment  thereto
dated  October 28, 1998,  by and between  AmREIT,  Inc., a Maryland  real estate
investment  trust (the "REIT"),  and [Name of  Partnership],  a Texas [Nebraska]
limited partnership (the "Partnership").  [H. Kerr Taylor, on behalf of [himself
as the individual  General Partner and] [name of corporate General  Partner],  a
Texas  [Nebraska]  corporation,   the  General  Partner[s]  of  the  Partnership
(referred  to herein as the  "General  Partner"),  is a party to this  Agreement
solely for the  purpose of binding  the  General  Partner to the  provisions  of
Section 5 and Section 7.9, hereunder.

         2.  Section  3.2(b) is amended and  restated in its entirety to read as
follows:

                  "(b) Issuance of Notes.  As of the Effective  Time,  each Unit
held of  record  by a  Partner  who does not vote in favor of the  Merger or who
elects to do so,  subject  to the Note  Restriction,  as  defined  below,  shall
receive the REIT's  unsecured,  convertible  6.0% Note due December 31, 2004, in
the form of the 6.0% Note and Loan  Agreement  attached  hereto as Exhibit A and
incorporated herein (the "Notes"). Any Partner of the Partnership voting against
the Merger (a "Dissenting  Limited  Partner") shall receive Notes for his or her
Units,  unless he or she timely elects to receive REIT Shares  therefore.  In no
event shall Notes in the principal amount of more than thirty-five percent (35%)
of the Partnership's  Net Asset Value ("NAV"),  as defined in Section 4.3 below,
be issued  in the  Merger  (the  "Note  Restriction").  Partners  voting  for or
abstaining from voting for the Merger may elect to receive Notes,  provided that
Notes shall first the allocated to the Dissenting Limited Partners."

                           3.  The  following  shall  be  added  as new  Section
3.2(c).

                  "(c) The  foregoing  notwithstanding,  the REIT may  offer the
Limited  Partners  cash payment with respect to their Units in lieu of Shares or
Notes (the "ALV  Payment  Election")  whereby  the REIT shall pay each  electing
Limited Partner cash payment for their Units equal to their  proportionate share
of the Partnership's  Appraised Liquidation Value ("ALV"). The Partnership's ALV
shall equal the  appraised  value (the  "Appraised  Value") of its real property
assets,  adjusted for the Partnership's  other assets,  liabilities and sale and
liquidation  expenses of 5% of the Appraised  Value[for Funds III, IV, V and VI,
the excess,  if any, of 5% of the Appraised  Value over the disposition fee paid
to the General Partner in connection with the Merger].

         The  Appraised   Value  shall  be  determined  by  an  appraiser   (the
"Appraiser")  chosen by the REIT,  if and when the  Merger is  consummated.  The
Appraiser  shall be a real  estate  appraisal  firm and shall be an  independent
expert  having  experience  in  appraising  properties  similar  to those of the
Partnerships in the general areas where the Partnership  properties are located.
The REIT shall  instruct the  Appraiser to prepare the Appraisal for the benefit
of the  Limited  Partners  based  on such  information  deemed  relevant  by the
Appraiser  assuming an orderly  liquidation of the  Partnership's  assets over a
12-month period. The Appraised Value shall be determined as of July 1, 1998. The
Appraiser  shall be  appointed  and the  Appraisal  shall be prepared as soon as
practicable after the Effective Date.

                                      -1-

<PAGE>

         Promptly upon  determination of the Appraised Value, the  Partnership's
ALV shall be determined, and the REIT shall pay to the electing Limited Partners
their proportionate share of the Partnership's ALV, which shall be determined by
the  number  of  Units  they  own as of the  Effective  Date,  together  with an
additional  payment  equal to 6% per  annum on the ALV of their  Units  from the
Effective Date through the date of payment.  The REIT shall make such payment in
full prior to the first anniversary of the Effective Date. As a condition to the
Merger,  the REIT shall in its sole discretion,  have the right to terminate the
Merger with any Partnership in which the Limited  Partners holding more than 25%
of the outstanding Units make the ALV Payment Election.

         4. Section 4.2 of the Merger  Agreement is hereby  amended by adding 
as subsection  (iv) thereto the following:

                                    "(iv)  Anything  in  the  foregoing  to  the
                           contrary notwithstanding,  the Net Asset Value of the
                           Partnership  as of the  Effective  Time  shall not be
                           adjusted below an amount equal to $[Minimum  Price of
                           Partnership] (the "Minimum Price").

         5. All other  provisions of the Merger Agreement as otherwise in effect
on the date hereof shall remain unchanged, modified or altered by this Amendment
except to the extent necessary to implement the purposes of this Amendment.

         IN WITNESS  WHEREOF,  the undersigned  hereby execute this Amendment on
and effective as of the date first written above.

                           AmREIT, Inc.



                           H. Kerr Taylor, President and Chief Executive Officer

                           [Name of Partnership]


                           By:____________________________
                                 Its General Partner


                                 By:______________________
                                         President


                                       -2-


<PAGE>

                                     Form of
                     AMENDMENT TO THE PARTNERSHIP AGREEMENT






                                     ANNEX 2
                        To AmREIT Joint Proxy and Consent
                      Solicitation Statement and Prospectus






                 FORM OF AMENDMENT TO THE PARTNERSHIP AGREEMENT


         THIS   AMENDMENT  TO  THE  AGREEMENT  OF  LIMITED   PARTNERSHIP   (this
"Amendment") of ________________________________ (the "Partnership") is made and
entered into by and among ____________,  a corporation  organized under the laws
of the state of _________[and H. Kerr Taylor,  the Individual  General Partner],
as the general  partner[s] of the  Partnership  (the "General  Partner[s]")  and
those  persons  who are listed on  Schedule A hereto as limited  partners of the
Partnership  (the "Limited  Partners").  The capitalized  terms used within this
Amendment  shall have the meanings set forth in the  Partnership  Agreement  (as
defined below) unless otherwise provided herein.

         A. The Partnership was formed on ____________________, 199___ under the
provisions of the Limited  Partnership  Act (the "Act") pursuant to the terms of
the  (certificate  and /or)  Agreement  of Limited  Partnership  entered into on
_____________________, 199___ (the "Partnership Agreement").

         B. On __________________, 199___, pursuant to the terms of that certain
Joint Proxy and Consent Solicitation Statement and Prospectus dated ______, 1998
(the "Prospectus"), the Limited Partners holding a majority of the outstanding
limited partnership interests in the Partnership voted for and consented to this
Amendment and to certain transactions resulting in the sale of all of the assets
of the Partnership to AmREIT, Inc., a Maryland corporation ("AmREIT") affiliated
with the General Partner(s),  (such transactions being referred to herein as the
"Merger") as described in the Prospectus.  Subject to certain  limitations,  and
depending on the election made by the Limited  Partners in  connection  with the
Merger,  the Limited  Partners will receive  either Shares of AmREIT or AmREIT's
6.0% Notes due December 31, 2004 (the "Notes") and dissenting  Limited  Partners
will have the right to receive  Notes  unless they elect to receive  Shares,  as
described in the Prospectus.

         C. In  accordance  with the  terms of the  Partnership  Agreement,  the
General Partner and the Limited Partners hereby amend the Partnership  Agreement
as follows:

                  1.       Definitions.  The Partnership Agreement shall be 
amended to include the following defined terms:
              "AmREIT" means AmREIT, Inc., a Maryland corporation..

                           "Merger"  means  the  transactions  resulting  in the
                           statutory merger of the Partnership into AmREIT under
                           the laws of the state of  __________,  in the  manner
                           described in the Prospectus.

                  2. Consummation of the Merger. Notwithstanding anything to the
contrary in the Partnership Agreement,  the vote or written consent given by the
Limited  Partners  holding at least a majority of the Limited Partner  interests
(Units) in the Partnership  (the "Majority Vote of the Limited  Partners") shall
be sufficient to authorize  and empower the  Partnership  to (i) transfer all of
its  assets to AmREIT  whether  or not such  other  corporation  or entity is an
affiliate of a General  Partner,  in the Merger pursuant to the Merger Agreement
as described in the Prospectus,  and (ii) consummate such Merger transactions in
the manner described in the Prospectus;  and (iii) consummate the Merger without
providing any dissenter's or appraisal  rights to the Limited  Partners to which
they may otherwise be entitled under the Partnership Agreement.

                  3.  Distributions  and  Allocations.  The terms of the  Merger
Agreement and the transactions  relating thereto described in paragraph 2 above,
shall, in regards to the  distribution of cash or property by, or allocations of
income or loss of, the Partnership to the Limited Partners control, and to the

                                       -1-

<PAGE>


extent  inconsistent  with  the  Partnership  Agreement,   shall  constitute  an
amendment to the Partnership Agreement.

                  4.       General Partner Authorization

                           (a)  Notwithstanding anything to the contrary in the 
Partnership  Agreement,  upon the Majority  Vote of the  Limited  Partners,  all
transactions  between the Partnership and the General  Partner[s]  described and
contemplated  by the  Prospectus as necessary or  appropriate  to consummate the
Merger  shall be  deemed  to be  approved  by the  Partnership  and the  Limited
Partners.

                           (b)  The   General   Partner[s]   is   [are]   hereby
authorized,  at such time as he [they] in his [their] sole  discretion,  deem[s]
appropriate, to execute, acknowledge,  verify, deliver, file and record, for and
in the name of the Partnership and Limited  Partners,  any and all documents and
instruments and shall do and perform any and all acts required by applicable law
or which the General  Partner[s] deem[s] necessary or advisable in order to give
effect to this Amendment, to the consummation of the Merger and each transaction
necessary or appropriate to effect the Merger.

                  5. Full Force and Effect of  Agreement.  Except as provided in
this  Amendment,  all other terms of the  Partnership  Agreement  remain in full
force and effect.

                  6.  Successors and Assigns.  This  Amendment  shall be binding
upon, and shall inure to the benefit of, the parties hereto and their respective
successors and assigns.

                  7.   Counterparts.   This   Amendment   may  be   executed  in
counterparts,  all of which together shall  constitute one agreement  binding on
all parties hereto, notwithstanding that all such parties are not signatories to
the original or same counterpart.

                  8.  Governing  Law. This  Amendment  shall be  interpreted  in
accordance with the laws of the State of ______________, all rights and remedies
being governed by such laws.

         IN WITNESS  WHEREOF,  the undersigned  hereby execute this Amendment on
the ____ day of ________________, 19___.

                                            GENERAL PARTNER(S)


                               By:

                                            LIMITED PARTNERS

                                            By each Limited Partner listed on
                                            Schedule A hereto


                                            By:

                                            Their Attorney-in-Fact


                                       -2-
<PAGE>



                                    Forms of
                           THE NOTE AND LOAN AGREEMENT





                                     ANNEX 3
                        To AmREIT Joint Proxy and Consent
                      Solicitation Statement and Prospectus




                                    SPECIMEN

                               6.0% UNSECURED NOTE

                                  AmREIT, INC.



NOTE NO. N-_____________                   $
                                           MATURITY DATE:  December 31, 2004
                                           DATE OF ISSUANCE:  ________, 19__
                                           HOUSTON, TEXAS


THIS  NOTE  IS  SUBJECT  TO  THE   PROVISIONS  OF  THE  LOAN   AGREEMENT   DATED
_______________ , 1998.

         1. Principal and Interest. For value received, AmREIT, INC., a Maryland
corporation  ("Maker"),  hereby  promises to pay to the order of the  registered
holder of this Note ("Holder"), at such address of Holder as is set forth on the
records of Maker,  or at such other place as Holder may  designate in writing to
Maker, the principal sum of Dollars ($ ) (hereafter the "Principal").  This Note
shall bear interest from the date hereof on the unpaid  Principal  balance until
paid at the rate of six and no one hundredths percent (6.0%) per annum. Interest
accruing hereunder shall be calculated on the basis of a 365-day year for actual
days elapsed.

         2.  Manner and Form of  Payment.  This Note  shall be payable  interest
only,  in  arrears,  on the fifth day of  ________  and on the fifth day of each
calendar quarter  thereafter until December 31, 2005, (the "Maturity  Date"), on
which date the unpaid balance of Principal and accrued interest shall be due and
payable.  All  Principal  and  interest  shall be payable in lawful money of the
United States of America.  All payments made hereunder shall be applied first to
the  payment of accrued  interest  and the balance  remaining  to the payment of
Principal.

         3. Loan  Agreement.  This Note is one of up to $10,000,000 in principal
amount of 6.0% unsecured Notes which may be issued pursuant to that certain Loan
Agreement  dated  _____________,  1998  (the  "Loan  Agreement"),  the terms and
conditions of which are incorporated herein by reference.  As a condition to the
issuance of this Note,  Holder  agrees to adopt and to be bound by the terms and
conditions of the Loan Agreement.

         4. Events of Default.  This Note shall be subject to each of the Events
of  Default  and  remedies  set  forth in the Loan  Agreement.  In order to cure
Payment Default, Maker must mail to the Holder, or direct deposit if that option
is selected,  the amount of the nonpayment  plus a late payment penalty equal to
simple  interest on the amount  unpaid at the rate of ten and no one  hundredths
percent  (10.0%) per annum,  measured from the date the payment should have been
mailed,  deposited or credited pursuant to the terms of this Note until the date
it actually is mailed, deposited or credited.

         If an Event of Default occurs and is continuing, then and in every such
case  the  Holders  of not less  than a  Majority  in  Principal  Amount  of the
Outstanding Notes may appoint a Trustee to represent the interest of all the 

                                       -1-

<PAGE>


Holders pursuant to the Loan Agreement as provided therein. No Holder shall have
the right to institute or continue any proceeding,  judicial or otherwise,  with
respect to the Notes except pursuant to the Loan Agreement.

         Under the Loan Agreement, the Trustee, at the direction of the Majority
Vote of the Holders, may declare all the Notes to be due and payable immediately
and take any action allowed by law to collect such amounts.  Notwithstanding the
foregoing,  in the case of an Event of Default arising from events of bankruptcy
or insolvency with respect to Maker,  all Outstanding  Notes will become due and
payable without further action or notice.

         5.  Prepayment of Note.  The Maker may at any time,  upon not less than
thirty  (30) nor more than sixty (60) days prior  written  notice to the Holder,
elect to prepay the Principal  Amount in whole or in part,  and by delivering to
the Holder  payment equal to such amount of  prepayment  plus accrued and unpaid
interest thereon through such date of prepayment.  Notice of prepayment shall be
mailed by first class mail to Holder.  If less than all Notes are  prepaid,  the
Notes may be redeemed  either pro rata or by lot in the sole  discretion  of the
Maker. In the event of such prepayment,  a new Note in principal amount equal to
the unpaid  principal amount of the original Note shall be issued in the name of
Holder and the  original  Note shall be canceled.  On and after the  prematurity
date,  interest  shall  cease to accrue on the portion of the  Principal  Amount
prepaid. The foregoing obligation to prepay the Notes either on a pro rata basis
or by lot shall not in any  manner  limit the  Maker's  right to  repurchase  or
prepay any Note on a voluntary basis agreed to by the holder thereof,  including
any prepayment of the Note prior to maturity as described below.

         6.  Amendment,  Supplement and Wavier.  Pursuant to the Loan Agreement,
the Notes may be amended or  supplemented  by a Majority Vote of the Holders and
any Default, Event of Default, compliance or noncompliance with any provision of
the Notes may be waived by a Majority  Vote of the  Holders,  provided  that any
such amendment or supplement  affecting the term,  interest rate and other terms
of the Notes must be ratable and  proportionate  in effect on all Holders of the
then  outstanding  Notes based on the aggregate amount of principal and interest
and penalty payments due them.

         7.  Waivers.  The Maker  waives  demand for  payment,  presentment  for
payment,  protest, notice of protest, notice of dishonor,  notice of nonpayment,
notice of acceleration or maturity, or diligence in taking any action to collect
sums owing hereunder.

         8.  Separability.  In case any provision in this Note shall be invalid,
illegal or  unenforceable,  the  validity,  legality and  enforceability  of the
remaining provisions shall not in any way be affected or impaired thereby.

         9. Texas Law; Jurisdiction. This Note is made in the State of Texas and
the  provisions  hereof shall be construed  in  accordance  with the laws of the
State of Texas,  except to the extent preempted by federal law; and such parties
further  agree  that in the  event  of a  default  hereunder,  this  Note may be
enforced in any court of competent  jurisdiction in the State of Texas, and they
do hereby submit to the jurisdiction of such court regardless of their residence
or where this Note or any endorsement hereof may have been executed.

                                            AmREIT, INC.


                                            By: _______________________________

                                   
                                       -2-

<PAGE>




                                 LOAN AGREEMENT
                              6.0% Unsecured Notes
                              Due December 31, 2004

                                  AmREIT, INC.


         THIS LOAN  AGREEMENT  is  entered  into by and among  AmREIT,  INC.,  a
Maryland corporation, (hereinafter referred to as "AmREIT") and the undersigned,
a  Registered  Holder  of one or more of  AmREIT's  6.0%  Unsecured  Notes  (the
"Notes"),  as defined  below (each of whom is referred to herein as "Holder" and
together  referred  to as  "Holders")  and such  Trustee or  Trustees  as may be
appointed by the Holders pursuant to the terms set forth herein.

                                     PREFACE

         A. The Notes are part of up to $10,000,000 of 6.0% Unsecured  Notes due
December  31, 2004,  which are being  offered and sold by AmREIT to the Holders,
pursuant  to the Merger of one or more of the  Participating  Partnerships  into
AmREIT  (collectively  referred to herein as the  "Merger")  as described in the
Joint Proxy and Consent Solicitation Statement and Prospectus dated November,  
1998, as supplemented (the "Prospectus").  Unless otherwise defined herein, the 
terms used herein have the same meanings as those set forth in the  Prospectus,
which is incorporated herein by reference.

         B. The Holder is a Registered Holder of one or more of the Notes.

         C. A copy of the form of the Notes is set forth as Exhibit  "A" to this
Agreement.

         D. By  electing  to receive  his or her  Note(s) in the Merger and as a
condition  thereto,  the Holder has  adopted and agreed to be bound by this Loan
Agreement.

         E. By adopting and agreeing to be bound by this  Agreement,  the Holder
appoints the Trustee,  as such Trustee or Trustees may be appointed  pursuant to
Article  III,  Section B below,  to act as Holder's  exclusive  agent under this
Agreement  for the sole purposes of providing  the services and  performing  the
duties  specified  in  Article  IV of  this  Agreement,  and  of  enforcing  the
obligations  of  AmREIT  under  the  Notes  as  provided  herein.  The  Trustee 
understands the purposes of its appointment as Holder's agent and accepts the 
appointment as such for the  stated  purposes  only,  and  on  the  terms  and  
conditions of this Agreement.

         NOW, THEREFORE, in consideration of the agreements contained herein and
for other  good and  valuable  consideration,  the  adequacy  of which is hereby
acknowledged, AmREIT, the Holders and the Trustee mutually agree as follows:



<PAGE>



                                    ARTICLE I

             Definitions and Other Provisions of General Application

Section A.        Definitions

         For the  purposes  of this  Agreement,  except as  otherwise  expressly
provided or unless the context  otherwise  requires,  the capitalized terms used
herein and not  otherwise  defined in this section have the meaning  assigned to
them in the  Prospectus  and  include  the plural as well as the  singular.  All
accounting terms not otherwise defined herein have the meanings assigned to them
in the  Prospectus  and all  computations  herein  provided for shall be made in
accordance  with  generally  accepted  accounting  principles.   In  determining
generally accepted accounting  principles,  AmREIT may conform to any other rule
or regulation of any regulatory authority having jurisdiction over AmREIT.

         "Affiliate" of any specified  Person means any other Person directly or
indirectly  controlling  or  controlled  by or under  direct or indirect  common
control with such specified Person. For purposes of this definition,  "control,"
"controlling" and "controlled,"  when used with respect to any specified Person,
means the power to direct the management  and policies of such Person,  directly
or indirectly,  whether through the ownership of voting securities,  by contract
or otherwise.

         "Agreement"  means this instrument as originally  executed or as it may
from  time  to  time  be  supplemented,  modified  or  amended  by one  or  more
supplemental   agreements   hereto  entered  into  pursuant  to  the  applicable
provisions hereof. This Agreement is not qualified under or subject to the Trust
Indenture Act of 1939, as amended.

         "Bankruptcy" or "Insolvency"  means the filing in any court pursuant to
any statute of the United  States or of any state,  a petition in  bankruptcy or
insolvency, or filing for reorganization or for the appointment of a receiver or
trustee of all or a material portion of AmREIT's  assets,  an assignment for the
benefit of creditors, if AmREIT admits in writing its inability to pay its debts
as  they  fall  due  or  the  seeking,  consenting  to,  or  acquiescing  in the
appointment of a trustee,  receiver or liquidator of any material portion of its
property. Bankruptcy or insolvency shall also include the filing against AmREIT,
in any court, pursuant to any statute of the United States or of any state, of a
petition in bankruptcy or insolvency, or for reorganization,  or for appointment
of a receiver or trustee of all or a substantial  portion of AmREIT's  property,
and within 90 days after such commencement of any such proceeding against AmREIT
such petition shall not have been dismissed.

         "Business  Day" means any day other than a Saturday  or Sunday or a day
on which banking institutions in the State of Texas are not required to be open.


                                       -2-

<PAGE>



         "Default"  means any event that with the  passage of time or the giving
of notice or both is or could be an Event of Default.

         "Events of Default" means those Events of Default defined under "Events
of Default"  herein,  whatever the reason for such event and whether it shall be
voluntary or  involuntary  or be effected by operation of law or pursuant to any
judgment,  decree or order of any court or any order,  rule or regulation of any
administrative or governmental body.

         "GAAP" means generally accepted accounting  principles set forth in the
opinions and  pronouncements of the Accounting  Principles Board of the American
Institute of Certified Public  Accountants and statements and  pronouncements of
the Financial  Accounting  Standards  Board or in such other  statements by such
other entity as approved by a significant segment of the accounting  profession,
which are in effect from time to time.

         "Holder" means the Person or Persons in whose name a Note is registered
on the books and records of AmREIT as a holder of the Note.

         "Indebtedness" means any indebtedness,  whether or not contingent,  (i)
in respect of borrowed money or evidenced by bonds, notes, debentures or similar
instruments or credit (or  reimbursement  agreements in respect  thereof),  (ii)
representing  the  balance  deferred  and  unpaid of the  purchase  price of any
property,  (iii) representing  capital lease obligations;  and (iv) representing
any hedging obligations, except, in each case, any such balance that constitutes
an accrued  expense or trade payable,  if and to the extent any of the foregoing
Indebtedness (other than hedging obligations) would appear as a liability upon a
balance sheet prepared in accordance with GAAP, and also includes, to the extent
not otherwise included, the guarantee of obligations of other persons that would
be included within this definition.

         "Majority in Interest" or "Majority of Principal  Amount"  shall mean a
majority of the outstanding  unpaid  principal  amount of all Outstanding  Notes
plus all unpaid  interest due thereon (as  reflected on the books and records of
AmREIT as voted by the Holders thereof).

         "Maturity Date" means the date on which the unpaid balance of principal
and accrued interest is due and payable on the Notes.

         "Net  Income"  means,  with  respect  to  AmREIT  for any  period,  the
aggregate of the net income of AmREIT for such period, on a consolidated  basis,
determined in accordance  with GAAP;  provided that the Net Income of any entity
that is not a subsidiary of AmREIT or that is accounted for by the equity method
of accounting shall be included only to the extent of the amount of dividends or
distributions  paid to the  referent  entity  or a  wholly-owned  subsidiary  of
AmREIT.


                                       -3-

<PAGE>



         "Outstanding  Notes" when used with respect to the Notes  means,  as of
the date of determination,  all Notes theretofore issued and delivered by AmREIT
and not paid, prepaid or redeemed in full pursuant to their terms.

         "Person" means any individual, corporation, partnership, joint venture,
association,  joint-stock  partnership,  trust,  unincorporated  organization or
government or any agency or political subdivision thereof.

         "Trustee" means the Person or Persons elected as the "Trustee" pursuant
to the terms of this Agreement or a successor thereto once the latter shall have
become such pursuant to the applicable provisions of this Agreement.

Section B.        Acts of Holders

         1. Any request,  demand,  authorization,  direction,  notice,  consent,
waiver  or  other  action  provided  by this  Agreement  to be given or taken by
Holders may be embodied in and evidenced by one or more substantially concurrent
instruments of  substantially  similar tenor signed by such Holders in person or
by an agent or  attorney  duly  appointed  in  writing;  and,  except  as herein
otherwise  expressly  provided,  such action  shall become  effective  when such
instrument or instruments are delivered to the Trustee,  and, where it is herein
expressly  required,  to AmREIT.  Such instrument or instruments (and the action
embodied therein and evidenced  thereby) are herein sometimes referred to as the
"Act" of the Holders signing such instrument or instruments.

         2. The ownership of the Notes shall be conclusively proven by the books
and records of AmREIT.

         3. Any request,  demand,  authorization,  direction,  notice,  consent,
waiver or other action by the Holder of a Note shall bind every future Holder of
the Note and the Holder of every Note  issued  upon the  transfer  thereof or in
exchange therefor or in lieu thereof, in respect of anything done or suffered to
be done by the Trustee or AmREIT in reliance thereon, whether or not notation of
such action is made upon such Note.

Section C.        Notices to Trustee and AmREIT

         Any request, demand, authorization,  direction, notice, consent, waiver
or Act of Holders or other  document  provided or permitted by this Agreement to
be made upon, given or furnished to, or filed with:

         1. The Trustee by any Holder or by AmREIT shall be sufficient for every
purpose hereunder if given in writing by personal service or mailed by certified
mail, return receipt requested, addressed to the Trustee at the address provided
to the Holder by the Trustee in writing, or


                                       -4-

<PAGE>



         2. AmREIT by the Trustee or by any Holder shall be sufficient for every
purpose hereunder if given in writing by personal service or mailed by certified
mail,  return receipt  requested,  addressed to AmREIT at Eight Greenway  Plaza,
Suite 824, Houston, Texas 77046,  Attention:  Timothy Kelley, Vice President, or
at any other address previously furnished in writing to the Trustee by AmREIT.

Section D.        Notices to Holders

         Where this Agreement  provides for  publication of notice to Holders of
any event,  such notice shall be  sufficiently  given (unless  otherwise  herein
expressly  provided) if in writing and mailed,  first-class  postage prepaid, to
each  Holder of the Notes,  at the  address of such  Holder as it appears in the
books and  records of AmREIT,  not later than the latest  date,  and not earlier
than the earliest date, prescribed for the first publication of such notice.

Section E.        Effect of Headings and Table of Contents

         The Article and Section  headings herein are for  convenience  only and
shall not affect the construction hereof.

Section F.        Successors and Assigns

         All covenants and agreements in this Agreement by AmREIT shall bind its
successors and assigns, whether so expressed or not.

Section G.        Severability

         In case any provision in this  Agreement  shall be invalid,  illegal or
unenforceable,  the  validity,  legality  and  enforceability  of the  remaining
provisions shall not in any way be affected or impaired thereby.

Section H.        Benefits of Agreement

         Nothing in this Agreement or in the Notes,  expressed or implied, shall
give  to any  Person,  other  than  the  parties  hereto  and  their  successors
hereunder,  any benefit or any legal or equitable  right,  remedy or claim under
this Agreement.

Section I.        Governing Law

         This Agreement and all rights and obligations of the undersigned hereof
shall be governed,  construed and interpreted in accordance with the laws of the
State of Texas without regard to conflict of law principles.


                                       -5-

<PAGE>



Section J.        Persons Deemed Owners

         AmREIT,  the  Trustee  and any agent of AmREIT or the Trustee may treat
the  Person in whose name any Note is  registered  as the owner of such Note for
the purpose of  receiving  payment of  principal of or interest on such Note and
for all other purposes whatsoever, whether or not such Note is overdue.


Section K.        Counterparts

         This Agreement may be executed in several counterparts, all of which 
together shall constitute one agreement binding on all parties hereto, 
notwithstanding that all the parties have not signed the same counterpart.  
The Holders have consented hereto and are bound hereto by executing an 
agreement to be bound hereby contained in the subscription document related 
to the offering of the Notes.

                                   ARTICLE II

                         Continuing Covenants of AmREIT

Section A.        Continuing Covenants of AmREIT

         1. No  Default  on Other  Debt.  AmREIT  shall not be in  default  with
respect to any other of its debt obligations, including any payment of principal
or interest.  For the purposes hereof,  "default" means AmREIT's failure to cure
any default  under the terms of any debt  obligation  within thirty (30) days of
written  notice  of such  default  by the  creditor  under the  respective  debt
obligation.

         2.  Merger,  Reorganization  or Sale of Assets.  While any Note remains
unpaid and  outstanding,  AmREIT shall not consolidate or merge with or into any
other person or entity  (whether or not AmREIT is the surviving  corporation) or
sell,  assign,   transfer,   lease,  convey  or  otherwise  dispose  of  all  or
substantially  all of its properties or assets (excepting loans held for sale in
the  normal  course of  AmREIT's  mortgage  banking  operations)  in one or more
related  transactions  to,  another  corporation,  person or entity,  unless (i)
AmREIT is the surviving  corporation of such  consolidation or merger;  and (ii)
immediately after such transaction no Default or Event of Default exists.

         3. Prepayment of Notes.  During the time any Principal is due and owing
on the Notes,  AmREIT shall apply an amount equal to eighty percent (80%) of the
net proceeds from the sale or refinancing of the real  properties  acquired from
the  Participating  Partnerships  pursuant  to the  Merger as  described  in the
Prospectus to prepay (call) the Notes as provided above. Such prepayment may, in
the  sole  discretion  of  AmREIT,  be  either  pro  rata as to the  outstanding
principal  amount of all of the Notes or be used to prepay  less than all of the
outstanding  Notes in full where the Notes to be prepaid are  determined by lot.
For the purposes of this covenant (the "Prepayment Requirement"),  "net proceeds
from sale or refinancing" shall mean any cash proceeds received from the sale or
financing of such real property remaining after the payment of the costs of such
transaction, the payment of all encumbrances or obligations relating to the real
property  and the payment of any other debt  obligations  of AmREIT then due and
payable  or which  AmREIT's  Board  of  Directors  determines  to be in the best
interests of AmREIT to prepay.

         4. Books and  Records.  AmREIT  shall keep  proper  books of record and
account,  in which full and  correct  entries  shall be made of all  dealings or
transactions of or in relation to the

                                       -6-

<PAGE>



Notes and the  business  and  affairs  of AmREIT in  accordance  with  generally
accepted accounting principles.  AmREIT shall furnish to the Trustee any and all
information related to the Notes as the Trustee may reasonably request and which
is in AmREIT's possession.

                                   ARTICLE III

                                    Remedies

Section A.        Events of Default

         Each of the following  constitutes an Event of Default under the Notes:
(i) default for thirty (30) days in the payment  when due of interest or penalty
on any Note;  (ii)  default  for  thirty  (30) days in the  payment  when due of
principal of any Note; (iii) if not cured in a timely manner,  failure by AmREIT
to observe or perform any of the  covenants  or  agreements  in the Notes or set
forth under Article II hereof  required to be performed by it; (iv) if not cured
in  a  timely  manner,   default  under  the  instruments  governing  any  Other
Indebtedness or any mortgage,  indenture or instrument  under which there may be
issued or by which there may be secured or evidenced any Other  Indebtedness for
money  borrowed by AmREIT,  whether such Other  Indebtedness  or  guarantee  now
exists or is hereafter created,  which default (a) is caused by a failure to pay
when due  principal  or  interest  on such Other  Indebtedness  within the grace
period  provided  in such  Other  Indebtedness  and which  continues  beyond any
applicable grace period (a "Payment default") or (b) results in the acceleration
of such Other Indebtedness prior to its express maturity,  provided in each case
the principal amount of any such Other Indebtedness, together with the principal
amount of any other such Other Indebtedness under which there has been a Payment
default or the maturity of which has been so accelerated, aggregates $250,000 or
more or (v) AmREIT's bankruptcy or insolvency.

         In order to cure  payment  Default,  AmREIT  must  mail to the  Holder,
direct  deposit  or  credit  if that  option  is  selected,  the  amount  of the
nonpayment  plus a late payment  penalty equal to simple  interest on the amount
unpaid at the rate of 10% per annum,  measured from the date the payment  should
have been mailed, deposited or credited pursuant to the terms of the Notes until
the date it actually is mailed, deposited or credited.

Section B.     Appointment of Trustee and Commencement of Operation of the Trust

         If an Event of Default occurs and is continuing, then and in every such
case  the  Holders  of not less  than a  Majority  in  Principal  Amount  of the
Outstanding  Notes by written  and  signed  ballot or other  written  and signed
consent  may,  within  thirty  (30)  days of such  Event of  Default,  appoint a
Trustee.  Upon delivery of the properly executed written  instrument  evidencing
the appointment of the Trustee and the latter's  acceptance of such  appointment
by due execution of this specific and exact form of Agreement,  the operation of
this Trust  shall  commence  and the power and rights of the  Trustee  hereunder
shall begin.


                                       -7-

<PAGE>



Section C.     Covenant to Pay Trustee Amounts Due on Notes and Right of Trustee
               and Holders of Judgment

         AmREIT  covenants  that,  if an Event of Default  has  occurred  and is
continuing,  AmREIT will, upon written request of the Trustee, cure such default
and pay  forthwith for the benefit of the Holders the whole amount then due, any
penalties  which may be due and, in addition  thereto,  such  further  amount as
shall be sufficient to cover the costs and expenses of collection, including the
reasonable  compensation,  expenses,  disbursements and advances of the Trustee,
its agents and counsel and all other  amounts due to the Trustee  hereunder.  If
AmREIT  fails to cure such  defaults and pay such  amounts  forthwith  upon such
demand,  the Trustee,  in its own name and as trustee of an express trust, shall
be entitled to sue for and recover judgment against AmREIT and any other obligor
on the  Notes  for the  amount so due and  unpaid  pursuant  to the terms of the
Notes.

         If any Event of Default  occurs and is  continuing,  the Trustee or the
Holders of not less than a Majority in Principal  Amount of the then Outstanding
Notes may declare all the Notes to be due and payable  immediately  and take any
action allowed by law to collect such amounts. Notwithstanding the foregoing, in
the case of an Event of Default  arising from certain  events of  bankruptcy  or
insolvency  with respect to AmREIT,  all  Outstanding  Notes will become due and
payable without further action or notice.

         The Trustee  may  withhold  from the  Holders  notice of any Default or
Event of Default if it believes that  withholding  notice is in their  interest,
except a Default  or Event of Default  relating  to the  payment  of  principal,
interest or penalties.

Section D.        Application of Money Collected

         Any money collected by the Trustee  pursuant to this Article,  together
with any other sums then held by the Trustee hereunder,  shall be applied in the
following  order,  at the date or dates fixed by the Trustee and, in case of the
distribution of such money on account of principal or interest upon presentation
of the Notes, and the notation thereof of the payment if only partially paid and
upon surrender thereof if fully paid:

                  (i)   First: To the payment of all unpaid amounts due to the 
         Trustee hereunder;

                  (ii)  Second:  To the payment of the whole amount then due and
         unpaid on the  Outstanding  Notes,  for  principal and interest and any
         penalties  which may be due under the terms of the Notes, in respect of
         which or for the benefit of which such money has been collected; and in
         case  such  proceeds  shall be  insufficient  to pay in full the  whole
         amount so due and  unpaid on such  Notes,  then to the  payment of such
         principal and interest, without any preference or priority,  ratably
         according to the aggregate amount so due; and


                                       -8-

<PAGE>



                  (iii)  Third:  To the  payment of the  remainder,  if any,  to
         AmREIT or to whosoever may be lawfully  entitled to receive the same or
         as a court of competent jurisdiction may direct.

Section E.        Trustee May File Proofs of Claim

         In case of the pendency of any receivership,  insolvency,  liquidation,
bankruptcy,  reorganization,   arrangement,  adjustment,  composition  or  other
judicial  proceeding  relative to AmREIT or any other  obligor upon the Notes or
the property of AmREIT or of such other obligor or their creditors,  the Trustee
(irrespective  of  whether  the  principal  of the Notes  shall  then be due and
payable,  as therein expressed or by declaration or otherwise,  and irrespective
of whether the  Trustee  shall have made any demand on AmREIT for the payment of
overdue principal or interest) shall be entitled and empowered,  by intervention
in such proceeding or otherwise,

                  (i) To file  and  prove  a  claim  for  the  whole  amount  of
         principal,  interest  and  penalty  owing and  unpaid in respect of the
         Outstanding  Notes and to file such other papers or documents as may be
         necessary  or  advisable  in order to have the  claims  of the  Trustee
         (including to the extent  permitted by law any claim for the reasonable
         compensation,  expenses, disbursements and advances of the Trustee, its
         agents  and  counsel)  and of the  Holders  allowed  in  such  judicial
         proceeding, and

                  (ii) To  collect  and  receive  any  monies or other  property
         payable or deliverable on any such claims and to distribute the same;

and any custodian,  receiver,  assignee,  trustee,  liquidator,  sequestrator or
other similar official in any such judicial  proceeding is hereby  authorized by
each  Holder to make such  payments  to the  Trustee,  and in the event that the
Trustee shall consent to the making of such payments directly to the Holders, to
pay to the  Trustee  any  amount  due to it  for  the  reasonable  compensation,
expenses, disbursements and advances of the Trustee, its agents and counsel, and
any other amounts due the Trustee under this Agreement.

         Nothing  herein  contained  shall be deemed to authorize the Trustee to
authorize  or  consent to or accept or adopt on behalf of any Holder any plan or
reorganization,  arrangement,  adjustment or composition  affecting the Notes or
the rights of any Holder thereof, or to authorize the Trustee to vote in respect
of the claim of any Holder.

Section F.        Trustee May Enforce Claims Without Possession of Notes

         All rights of action and claims  under  this  Agreement,  or  documents
related  thereto,  may be  prosecuted  and  enforced by the Trustee  without the
possession  of any of the  Notes or the  production  thereof  in any  proceeding
relating  thereto,  and any such  proceeding  instituted by the Trustee shall be
brought in its own name as trustee of an express trust. Any recovery of judgment
shall, after provision for the payment of the reasonable compensation, expenses,
disbursements

                                       -9-

<PAGE>



and advances of the Trustee, its agents and counsel and all other amounts due to
the Trustee  hereunder,  be for the ratable  benefit of the Holders of the Notes
(based on the  aggregate  amount of unpaid  principal and interest due each such
Holder on such date) in respect of which such judgment has been recovered.

Section G.        Limitation on Suits

         DURING THE PERIOD OF THE OPERATION OF THIS AGREEMENT, NO HOLDER
SHALL HAVE ANY RIGHT TO INSTITUTE OR CONTINUE ANY PROCEEDING or judicial
action pursuant to Articles II and III above or otherwise, under or with respect
to this Agreement or the Notes,  or for the appointment of a receiver or trustee
or for any other remedy hereunder, unless all of the following have occurred:

                  (i)  Such Holder has previously given written notice to the 
         Trustee of a continuing Event of Default;

                  (ii) The  Holders  of not less than a  Majority  in  Principal
         Amount of the Outstanding  Notes shall have made written request to the
         Trustee to institute proceedings in respect of such Event of Default in
         its own name as Trustee hereunder;

                  (iii)  Such  Holder  has  offered  to  the  Trustee  indemnity
         reasonably  acceptable to the Trustee  against the costs,  expenses and
         liabilities to be incurred in compliance with such request and provided
         security therefor reasonably acceptable to the Trustee;

                  (iv) The Trustee for 60 days after its receipt of such notice,
         request  and  offer of  indemnity  has  failed  to  institute  any such
         proceeding; and

                  (v)  No  written  direction  inconsistent  with  such  written
         request has been given to the Trustee  during such 60-day period by the
         Holders of a Majority in Principal Amount of the Outstanding Notes;

it being understood and intended that no one or more Holders of Notes shall have
any right in any manner  whatever by virtue of, or pursuant to any  provision of
this  Agreement to affect,  disturb or prejudice  the rights  created under this
Agreement or the rights of any other  Holders of Notes,  or to obtain or to seek
to obtain  priority or preference over any other Holders or to enforce any right
under this Agreement, except in the manner herein provided and for the equal and
ratable benefit of all Outstanding Note Holders.  No Holder shall have the right
and each Holder hereby waives the right to sue individually except in accordance
with the provisions of this Agreement.


                                      -10-

<PAGE>



Section H.        Rights to Settle or Compromise

         A Trustee may not make any  settlement  or  compromise  concerning  the
rights of Holders,  including  in regard to payments of  principal  or interest,
unless it is  approved  in a separate  vote by a  Majority  in  Interest  of the
Holders.  Any settlement or compromise so approved would be binding upon all the
Holders.

Section I.        Rights and Remedies Cumulative

         Except  insofar  as same shall  contradict  the  express  terms of this
Agreement,  no right or remedy herein  conferred upon or reserved to the Trustee
or to the Holders is intended to be exclusive of any other right or remedy,  and
every right and remedy  shall,  to the extent  permitted by law and the terms of
this  Agreement,  be cumulative  and in addition to every other right and remedy
given hereunder or now or hereafter existing at law or in equity or otherwise.

Section J.        Delay or Omission not Waiver

         No delay or  omission  of the  Trustee  or of any Holder of any Note to
exercise any right or remedy  accruing upon an Event of Default shall impair any
such right or remedy or  constitute  a waiver of any such Event of Default or an
acquiescence  therein.  Every right and remedy given by this Agreement or by law
to the  Trustee or to the  Holders may be  exercised  from time to time,  and as
often as may be deemed expedient,  by the Trustee or by the Holders, as the case
may be.

Section K.        Waiver of Past Defaults

         Before  any  judgment  or  decree  for  payment  of money  due has been
obtained by the Trustee as  provided  in this  Article,  the Holders of not less
than a Majority in Principal Amount of the Outstanding Notes may, by Act of such
Holders delivered to the Trustee and AmREIT, on behalf of the Holders of all the
Notes  waive any past  default  hereunder  and its  consequences  and  settle or
compromise  any claim  related to the payment of  principal  and interest on the
Outstanding Notes, provided the terms of such settlement or compromise have been
made known to all Holders of Outstanding  Notes and the approval of the Majority
in Interest has been made in a signed written document.  If and only if required
by law, the Trustee may provide a procedure for any Holder so desiring to remove
itself from the group settlement and to allow the Holder opting out of the group
settlement to proceed to enforce its rights individually and as it sees fit.

         Upon any such waiver,  such default shall cease to exist, and any Event
of  Default  arising  therefrom  shall be deemed to have been  cured,  for every
purpose of this Agreement;  but no such waiver shall extend to any subsequent or
other Default or impair any right consequent thereon.


                                      -11-

<PAGE>



Section L.        Notice of Defaults

         As soon as  practicable  after the  occurrence  of any Event of Default
hereunder, AmREIT shall transmit notice thereof by mail to all Holders of Notes,
as their names and addresses appear on the books and records of AmREIT.

                                   ARTICLE IV

                                   The Trustee

Section A.        Certain Duties and Responsibilities

         1. The Trustee  shall,  in the exercise of the rights and powers vested
in it by this  Agreement,  use the same degree of care and skill in its exercise
as a reasonable person would exercise or use.

         2. No  provision  of this  Agreement  shall be construed to relieve the
Trustee from  liability for its own grossly  negligent  action,  its own grossly
negligent failure to act, or its own willful misconduct, except that:

                  a. The Trustee  shall not be liable with respect to any action
taken  or  omitted  to be  taken  by it in good  faith  in  accordance  with the
direction  of the Holders of a Majority in Principal  Amount of the  Outstanding
Notes  relating to the time,  method and place of conducting  any proceeding for
any remedy available to the Trustee,  or exercising any trust or power conferred
upon the Trustee, under this Agreement;

                  b. No provision of this Agreement shall require the Trustee to
advance, expend or risk its own funds or otherwise incur any financial liability
in the performance of any of its duties hereunder,  or in the exercise of any of
its rights or powers;

                  c.  The  Trustee  shall  be  presumed  to have  acted  without
negligence if it acted, or omitted to act, in good faith and in reliance upon an
opinion of counsel obtained by it.

Section B.        Certain Rights of Trustee

         Except as otherwise provided below:

         1. The Trustee may consult with counsel,  accountants and other experts
and the advice or opinion of such counsel,  accountants  and other experts shall
be full and  complete  authorization  and  protection  in  respect of any action
taken,  suffered  or  omitted  by the  Trustee  hereunder  in good  faith and in
reliance  thereon  and the  Trustee  shall  have  the  right at any time to seek
instructions from a court of competent jurisdiction;


                                      -12-

<PAGE>


         2. The Trustee  shall be under no  obligation  to  exercise  any of the
rights or powers  vested in it by this  Agreement at the request or direction of
any of the Holders  pursuant to this  Agreement,  unless such Holders shall have
offered to the  Trustee  security  or  indemnity  reasonably  acceptable  to the
Trustee against the costs,  expenses and liabilities  which might be incurred by
it in compliance with such request or direction;

         3. The Trustee may execute any of the powers  hereunder  or perform any
duties  hereunder  either  directly or by or through agents or attorneys and the
Trustee shall not be responsible for any misconduct or negligence on the part of
any agent or attorney  appointed by it hereunder  with the care required  below;
and

         4.  Anything to the  contrary  contained  herein  notwithstanding,  the
Trustee shall have no duty to take any action  whatsoever if it believes in good
faith  that the  taking of such  action  may  expose  the  Trustee  to  personal
liability.

Section C.        May Hold Notes

         The  Trustee in its  individual  or any other  capacity  may become the
owner or  pledgee  of Notes and may  otherwise  deal with  AmREIT  with the same
rights it would have if it were not Trustee.

Section D.        Compensation, Reimbursement and Security Therefor

         AmREIT agrees:

         1.  To pay to the Trustee from time to time reasonable compensation for
all services rendered by it hereunder;

         2. To  reimburse  the  Trustee  upon  its  request  for all  reasonable
expenses,  disbursements  and  advances  incurred  or  made  by the  Trustee  in
accordance with any provision of this Agreement,  including  reasonable fees and
expenses of counsel for the Trustee,  except as such  expense,  disbursement  or
advance may be attributable to the Trustee's gross negligence or bad faith;

         3. To indemnify  the Trustee  for, and to hold it harmless  against any
loss, liability or expense incurred without gross negligence or bad faith on its
part,  arising out of or in connection with the acceptance or  administration of
this trust,  including  the costs and expenses of defending  itself  against any
claim or liability in connection  with the exercise or performance of any of its
powers or duties hereunder.

Section E.        Trustee Eligibility

                 The Trustee may not be an Affiliate of AmREIT.

                                      -13-

<PAGE>



Section F.        Termination of Trust and Removal of Trustee, Appointment of 
                  Successor

         1. Upon the  moment all  Defaults  or Events of  Defaults  are cured or
deemed cured pursuant to this Agreement,  the appointment of the Trustee and the
operation  of the Trust  will  terminate  and the  powers  and the rights of the
Trustee hereunder shall cease forthwith.

         2. No  resignation  or removal of the Trustee and no  appointment  of a
successor  Trustee  pursuant to this Article  shall become  effective  until the
acceptance of appointment by the successor Trustee as provided herein.

         3. The  Trustee may resign as Trustee  hereunder  at any time by giving
written notice thereof to AmREIT and the Holders. Upon delivery of an instrument
of acceptance by a successor Trustee duly appointed by a Majority in Interest of
the Holders the resignation will become effective.

         4. The Trustee may be removed as Trustee  hereunder  at any time by Act
of the Holders of a Majority in Principal Amount of the Notes,  delivered to the
Trustee and to AmREIT.

         5. If at any time:

                  a. The Trustee shall cease to be eligible as Trustee and shall
fail to resign after written request therefor by AmREIT or by any Holder, or

                  b. The  Trustee  shall be  adjudged  incompetent,  bankrupt or
insolvent or a receiver of the Trustee or of its property  shall be appointed or
any  public  officer  shall  take  charge or  control  of the  Trustee or of its
property  or  affairs  for  the  purpose  of  rehabilitation,   conservation  or
liquidation;

then in any such case,  any  Holder  may,  on behalf of  himself  and all others
similarly situated, petition any court of competent jurisdiction for the removal
of the Trustee and the appointment of a successor Trustee.

Section G.        Acceptance of Appointment by Successor

         Every successor Trustee appointed hereunder shall execute,  acknowledge
and deliver to AmREIT and to the retiring  Trustee an instrument  accepting such
appointment,  and thereupon the  resignation or removal of the retiring  Trustee
shall become effective and such successor Trustee, without any further act, deed
or conveyance, shall become vested with all the rights, powers and duties of the
retiring Trustee under this Agreement.

         No successor Trustee shall accept its appointment unless at the time of
such  acceptance  such  successor  Trustee shall be qualified and eligible under
this Article.


                                      -14-

<PAGE>



                                    ARTICLE V

                Holder's Lists and Reports by Trustee and AmREIT

Section A.        AmREIT to Furnish Trustee Lists of Holders

         AmREIT will  furnish or cause to be  furnished  to the Trustee not more
than five (5) days after its appointment and acceptance as Trustee,  and at such
other times as the Trustee may  reasonably  request in writing,  within ten (10)
business days after  receipt by AmREIT of any such request,  a list in such form
as the Trustee may  reasonably  request  containing  all the  information in the
possession or control of AmREIT,  or any of its paying  agents,  as to the names
and addresses of the Holders of Notes,  obtained  since the date as of which the
next  previous  list,  if any,  was  furnished,  and the status of the amount of
principal and interest paid or outstanding in respect of each Notes.

                                   ARTICLE VI

                             Supplemental Agreements

Section A.        Supplement Agreement Without Consent of Holders

         Without the consent of the Holder of any Note, AmREIT,  when authorized
by a board  resolution,  and the Trustee may from time to time enter into one or
more agreements  supplemental  hereto, in form satisfactory to the Trustee,  for
any of the following purposes:

         1.  To add to  the  conditions,  limitations  and  restrictions  on the
authorized amount or purposes of issue, authentication and delivery of Notes, as
herein set forth, additional conditions, limitations and restrictions thereafter
to be observed;  provided that any such  modification  does not adversely affect
the rights and interests of the Holders.

         2. To  evidence  the  succession  of another  corporation  or entity to
AmREIT and the  assumption  by any such  successor  of the  covenants  of AmREIT
contained herein; or

         3. To add to the  covenants of AmREIT for the benefit of the Holders or
to surrender any right or power herein conferred upon AmREIT; or

         4. To cure any  ambiguity,  to amend any provision  herein which may be
inconsistent  with any other provision  herein or to make any other  provisions,
with respect to matters or questions  arising under this Agreement,  which shall
not be inconsistent with the provisions of this Agreement,  provided such action
shall not adversely affect the rights and interests of the Holders.


                                      -15-

<PAGE>



Section B.        Supplemental Agreements with Consent of Holders

         With  the  consent  of the  Holders  of not  less  than a  Majority  in
Principal Amount affected by such agreement or supplemental agreement, by Act of
such Holders  delivered  to AmREIT and the  Trustee,  AmREIT and the Trustee may
enter into an agreement  or  agreements  supplemental  hereto for the purpose of
adding any  provisions  to or changing in any manner or  eliminating  any of the
provisions  of this  Agreement  or of  modifying in any manner the rights of the
Holders of the Notes  under  this  Agreement.  Such  agreement  or  supplemental
agreement may, with the consent of a Majority in Interest of the Holders of each
Outstanding Note affected thereby,  effect a compromise or settlement  affecting
the term, interest rate and other terms of all the Notes; provided that any such
compromise  or  settlement  must be ratable and  proportionate  in effect on all
Outstanding  Notes based on the  aggregate  amount of principal and interest and
penalty  payments  due them  under  the  terms  of such  Notes as of the date of
settlement.

         The Trustee may in its  discretion  determine  whether or not any Notes
would be affected by any supplemental agreement and any such determination shall
be conclusive upon the Holders of all Notes,  whether  theretofore or thereafter
authenticated and delivered  hereunder.  The Trustee shall not be liable for any
such determination made in good faith.

         An  Act  of  Holders  shall  not  be  necessary  under this section to
approve the particular form of any proposed supplemental agreement, but it shall
be sufficient if such Act shall approve the substance thereof.

Section C.        Effect of Supplemental Agreements

         Upon the execution of any  supplemental  agreements under this Article,
this Agreement shall be modified in accordance  therewith and such  supplemental
agreement shall form a part of this Agreement for all purposes; and every Holder
theretofore or thereafter  authenticated and delivered  hereunder shall be bound
thereby.

                                   ARTICLE VII

                                   Defeasance

Section A.     Payment of Indebtedness, Satisfaction and Discharge of Agreement.

         Whenever  AmREIT  has  paid or  caused  to be  paid  all  amounts  then
currently due and payable pursuant to the terms of the Notes then this Agreement
and the rights and interests created hereby shall cease and become null and void
(except as to any  surviving  rights of transfer or exchange of Notes  herein or
therein  provided for and except as otherwise  stated in the next paragraph) and
the  Trustee  then  acting as such  hereunder  shall,  at the expense of AmREIT,
execute and deliver such  instruments  of  satisfaction  and discharge as may be
necessary.


                                      -16-

<PAGE>


         Notwithstanding   anything  to  the  contrary  herein  contained,   the
obligations  of AmREIT to pay or reimburse the Trustee as provided  herein shall
survive the termination, satisfaction and discharge of this Agreement.

         IN WITNESS WHEREOF,  the parties hereto have executed this Agreement as
of the ____ day of __________, 1998.


HOLDER:                                               AmREIT

By their election to receive Notes, each              AmREIT,  INC.
Holder has irrevocably adopted  and                   A  Maryland  Corporation
agreed  to be  bound  by  the  terms  and
conditions of this Loan Agreement.

                                       By: _____________________________________
                                           TRUSTEE


                                           _____________________________________
                                           Name

                                         
                                           By: _________________________________
                                               Print Name and Title



                                      -17-

<PAGE>

                                     Form of
                          BISHIP-CROWN FAIRNESS OPINION






                                     ANNEX 4
                        To AmREIT Joint Proxy and Consent
                      Solicitation Statement and Prospectus



June 5, 1998




Board of Directors
AMERICAN ASSET ADVISERS TRUST, INC.
Eight Greenway Plaza, Suite 824
Houston, TX 77046

Gentlemen:

         We understand that AmREIT, Inc., a Maryland corporation ("AmREIT"), 
Taylor Income Investors III, Ltd. ("FUND III"), Taylor Income Investors IV, Ltd.
("FUND IV"), Taylor Income Investors V, Ltd. ("FUND V"), Taylor Income Investors
VI, Ltd. ("FUND VI"), AAA Net Realty Fund VII, Ltd. ("FUND VII"), AAA Net Realty
Fund VIII, Ltd. ("FUND VIII"), AAA Net Realty Fund Goodyear,  Ltd. ("AAA GDYR"),
AAA Net Realty Fund IX, Ltd.  ("FUND  IX"),  AAA Net Realty Fund X, Ltd.  ("FUND
X"), and AAA Net Realty Fund XI, Ltd.  ("FUND XI") (each,  a  "Partnership"  and
collectively  the  "Partnerships")  propose  to enter into ten  separate  merger
agreements (collectively, the "Merger Agreement") pursuant to which, among other
things,  each  Partnership  will merge into AmREIT and all of the properties and
cash  assets  of the  Partnerships  will be  merged  with and into  AmREIT  (the
"Merger").

         You have asked us whether, in our opinion, the consideration to be paid
by AmREIT pursuant to the Merger with any or all of the  Partnerships is fair to
AmREIT and its shareholders from a financial point of view.

         Pursuant to the Merger,  the partnership  interests of the Partnerships
issued and outstanding prior to the closing of the Merger will be converted into
the right to  receive  shares of common  stock,  $0.01 par value per share  (the
"Shares") or, in the alternative, and subject to the Note Restriction,  AmREIT's
unsecured 6.0% Notes due December 31, 2004 (the "Notes").  The aggregate  number
of Shares to be issued to the partners of each  Partnership  in connection  with
the Merger  will equal the Net Asset Value for such  Partnership  divided by the
Exchange Price of $9.34 (the "Total Partnership Shares"). The Net Asset Value of
each  Partnership  is equal to the value of its real  property  assets as agreed
upon by AmREIT and the Partnership (the "Negotiated  Price") plus the excess, if
any, of its cash and accounts  receivable  over its debt (its "Net Cash") on the
effective date of the Merger.  The Negotiated  Prices of the  Partnerships  are,
respectively:  FUND III,  $1.1  million;  FUND IV, $0.5  million;  FUND V, $0.42
million;  FUND VI, $0.285  million;  FUND VII, $1.01 million;  FUND VIII,  $1.80
million;  FUND GDYR,  $1.09  million;  FUND IX, $4.85  million;  FUND X, $10.355
million; and FUND XI, $6.35 million. The number of Shares to be received by a 


<PAGE>



Board of Directors
AMERICAN ASSET ADVISERS TRUST, INC.
June 5, 1998
Page 2



limited partner of each  Partnership  will equal such partner's  respective
percentage  interest  in the  individual  Partnership  multiplied  by the  Total
Partnership  Shares for such  Partnership.  The principal  amount of Notes to be
received  by a limited  partner of each  Partnership  will equal such  partner's
respective percentage interest in the individual  Partnership  multiplied by the
Partnership's  Net Asset  Value.  For their  interests in the  Partnership,  the
general  partners  will not  receive any shares to which they may be entitled in
exchange  for  the  general  partner  interest  except  with  respect  to  their
unsubordinated interest as General Partner.

         In conducting our analysis and arriving at the opinion set forth below,
we have reviewed such materials and considered  such financial and other factors
as we deemed relevant under the circumstances, including:

                  1.       the Form 10-KSB and related financial information for
                           the fiscal year ended  December 31, 1997 and the Form
                           10-QSB   and   the   related   unaudited    financial
                           information for the quarterly  period ended March 31,
                           1998 for AmREIT;

                  2.       the Forms  10-KSB and related  financial  information
                           for the fiscal year ended  December  31, 1997 and the
                           Forms  10-QSB  and the  related  unaudited  financial
                           information for the quarterly  period ended March 31,
                           1998 for  each of Fund IX and  Fund X, and  unaudited
                           financial   statements   for   each   of  the   other
                           Partnerships for the year ended December 31, 1997 and
                           for the quarterly period ended March 31, 1998;

                  3.       the  audited   rental  income   statements   for  the
                           Partnerships  for the years ended  December  31, 1996
                           and 1997;

                  4.       certain information, including projections, relating 
                           to the business, earnings, cash flow, assets and 
                           prospects of AmREIT furnished to us by the Management
                           of AmREIT ("Management");

                  5.       certain information, including projections, relating 
                           to the business, earnings, cash flow, assets and 
                           prospects regarding the properties of each 
                           partnership provided to us by Mr. H. Kerr Taylor on 
                           behalf of the General Partners of each Partnership;



<PAGE>



Board of Directors
AMERICAN ASSET ADVISERS TRUST, INC.
June 5, 1998
Page 3



                  6.       certain  information   provided  by  Mr.  Taylor  and
                           Management   relating  to  the   properties   of  the
                           Partnerships,  including projections of net operating
                           income   for   1998   based  on  Mr.   Taylor's   and
                           Management's  review and  analysis of the  properties
                           and lease profiles of the Partnerships;

                  7.       the  historical  offering  prices  for the Shares and
                           certain  publicly  traded  companies  we deemed to be
                           reasonably  similar to  AmREIT,  the  historical  and
                           projected  results  of  operations  of  AmREIT,   and
                           historical and certain future  earnings  estimates of
                           selected companies we deemed to be reasonably similar
                           to AmREIT.

                  8.       publicly  available  financial,  operating  and stock
                           market data concerning  certain  companies engaged in
                           businesses   we  deemed   comparable   to  AmREIT  or
                           otherwise relevant to our inquiry.

                  9.       the financial terms of certain recent transactions we
                           deemed relevant;

                  10.      drafts of the form of the Merger Agreement;

                  11.      drafts of the Joint Consent Solicitation Statement 
                           and Prospectus of AmREIT and the Partnerships; and

                  12.      such   other   financial   studies,    analyses   and
                           investigations  and  such  other  matters  we  deemed
                           necessary.

         We have met with Management of AmREIT to discuss; (i) the prospects for
their  business,   (ii)  their  estimate  of  such  business'  future  financial
performance,  (iii) the financial impact of the Merger on AmREIT,  and (iv) such
other matters as we deemed relevant.  We have also visited selected  Partnership
properties.  We have assumed,  with your consent,  that the drafts of the Merger
Agreement  which we  reviewed  will  conform in all  material  respects  to that
document when in final form.

         In  preparing  our  opinion,   we  have  relied  on  the  accuracy  and
completeness  of  publicly  available  information  and  all of the  information
supplied  or  otherwise  made  available  to us by AmREIT and the  Partnerships,
including the  financial  projections  for AmREIT and of each of the  properties
owned  by  the  Partnerships,  and  we  have  not  independently  verified  such
information  or undertaken an  independent  appraisal of the assets of AmREIT or
the Partnerships. With respect to the projections furnished by AmREIT and the 


<PAGE>



Board of Directors
AMERICAN ASSET ADVISERS TRUST, INC.
June 5, 1998
Page 4


Partnerships,  we have  assumed  that  they have been  reasonably  prepared  and
reflect the best  currently  available  estimates and judgment of Management and
Mr. Taylor as to the expected  future  financial  performance  of the respective
entities.  Further,  our  opinion  is based on  economic,  financial  and market
conditions as they exist and can be evaluated as of the date hereof.

         As you know,  we have been retained by AmREIT to render this opinion in
connection  with the  Merger  and will  receive a fee for such  service.  We may
actively  trade the Shares for our own account and for the accounts of customers
and,  accordingly,  may at any  time  hold a long  or  short  position  in  such
securities.  This letter and the opinion expressed herein may not be reproduced,
summarized, excerpted from or otherwise publicly referred to or disclosed in any
manner without our prior written consent;  provided AmREIT may set forth in full
this  letter in any proxy  statement  relating  to the Merger sent to the AmREIT
shareholders.

         Our opinion expressed herein is provided for the use of the Independent
Directors  of AmREIT in the  evaluation  of the  Merger,  and our opinion is not
intended to be, and does not constitute,  a recommendation to any shareholder of
AmREIT as to how such shareholder should vote in connection with the Merger.

         On the basis of, and subject to, the  foregoing,  we are of the opinion
that, as of the date hereof,  the consideration to be paid by AmREIT pursuant to
the  Merger is fair to AmREIT and its  Shareholders  from a  financial  point of
view. Based on our analysis and conclusions, our opinion addresses the Merger as
a whole and with respect to the merger of each  Partnership and each combination
of Partnerships from a financial point of view.

Very truly yours,



/s/ BISHOP-CROWN INVESTMENT RESEARCH, INC.

BISHOP-CROWN INVESTMENT RESEARCH, INC.


<PAGE>





                                     Form of
                           HOULIHAN FAIRNESS OPINIONS




                                     ANNEX 5
                        To AmREIT Joint Proxy and Consent
                      Solicitation Statement and Prospectus

          
          [HOULIHAN LOKEY LETTERHEAD]



June 1, 1998

Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
Taylor Income Investors, LTD.
8 Greenway Plaza
Suite 824
Houston, TX  77046

Dear Mr. Taylor:

We understand  the  following  regarding  American  Assets  Advisers  Trust Inc.
("AmREIT"),  and Taylor Income Investors,  LTD (the  "Partnership").  AmREIT has
recently  completed a  transaction  pursuant to which it acquired  its  advisor,
American Asset Advisers Realty Corp (the "Adviser") (the "Adviser Acquisition").
Prior to the Adviser  Acquisition,  the Advisor provided property management and
other  related  services  to the  Partnerships  pursuant  to an Omnibus  Service
Agreement (the "Service Agreement"). As a result of the Advisor Acquisition, all
services contracts  associated with the Service Agreement have been assumed by a
wholly  owned  subsidiary  of  AmREIT.   Additionally,   prior  to  the  Advisor
Acquisition,  the  Advisor  was  owned  by  Kerr  Taylor,  who  was  (and  is) a
shareholder  of  AmREIT.  As a result of the  Advisor  Acquisition,  Mr.  Taylor
increased his ownership  interest in AmREIT.  Mr. Taylor serves as the President
of Taylor Income Investors,  Inc., which is the corporate general partner of the
Partnership  (the "General  Partner").  The Partnership  owns interests in three
retail  properties.  Following  the  Adviser  Acquisition,  Mr.  Taylor  and his
affiliated corporation retained their fiduciary responsibilities associated with
such General Partner of the Partnership.

Finally,  we  understand  that  AmREIT has  entered  into a plan to acquire  the
Partnership (the "Partnership  Acquisition").  Specifically,  we understand that
pursuant to the Partnership Acquisition,  AmREIT will provide a total of 125,116
shares of AmREIT common stock in exchange for the aggregate limited  partnership
interests in the  Partnership.  The  Partnership  Acquisition  and other related
transactions  disclosed to Houlihan Lokey are referred to collectively herein as
the "Transaction."

AmREIT and the General Partner(s) have requested that Houlihan Lokey have 
requested our opinion(the "Opinion") as to the matters set forth below.  The 
Opinion does not address AmREIT's, the General Partner's or the Partnership's 
underlying business decision to effect the Transaction.  We have not been  
requested  to, and did not,  solicit third party  indications  of interest  in  
acquiring  all  or  any  part  of  AmREIT,   or  the  Partnership. Furthermore, 
at your request, we have not negotiated the Transaction or advised you with 
respect to alternatives to it.


Taylor III - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
Taylor Income Investors, LTD.
June 1, 1998                                                                    
                          
                                       -2-

In  connection  with  this  Opinion,  we have made such  reviews,  analyses  and
inquiries as we have deemed necessary and appropriate  under the  circumstances.
Among other things, we have:

1.       met with the General Partner and certain members of its senior 
         management to discuss the operations, financial condition, future 
         prospects and projected operations and performance of the Partnership;

2.       visited certain facilities and business offices of the General Partner 
         and AmREIT;

3.       reviewed  the  Partnership's  annual  reports to  shareholders  for the
         fiscal years ended December 31, 1997 and 1996 which the General Partner
         have  identified  as  being  the  most  current  financial   statements
         available and have indicated that there has been no material  change in
         the  financial   position  of  the  Partnership  since  such  financial
         statements;

4.       reviewed copies of the 1985 Agreement of Limited Partnership of the 
         Partnership; and

5.       reviewed  AmREIT's annual reports to shareholders  and on Form 10-K for
         the fiscal years ended 1997 and quarterly  reports on Form 10-Q for the
         quarter ended March 31, 1998;

6.       reviewed forecasts and projections prepared by the General Partner with
         respect to the  Partnership  for the year ended  December  31, 1998 and
         reviewed summary  pro-forma  forecast  prepared by AmREIT's  management
         with respect to AmREIT, the Partnership and affiliated partnerships;

7.       reviewed drafts of the Joint Consent Solicitation Statement and 
         Prospectus for American Asset Advisers Trust, Inc.;

8.       reviewed the historical market prices for the AmREIT's publicly traded 
         securities;

9.       reviewed  certain other publicly  available  financial data for certain
         companies that we deem comparable to the  Partnership  and AmREIT,  and
         publicly  available prices and premiums paid in other transactions that
         we considered similar to the Transaction; and

10.      conducted such other studies, analyses and inquiries as we have deemed
         appropriate.

Taylor III - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
Taylor Income Investors, LTD.
June 1, 1998                                                                    
                            
                                       -3-

We have relied upon and  assumed,  without  independent  verification,  that the
financial forecasts and projections provided to us have been reasonably prepared
and reflect  the best  currently  available  estimates  of the future  financial
results and condition of AmREIT and the  Partnership  and that there has been no
material  change in the assets,  financial  condition,  business or prospects of
AmREIT or the Partnership since the date of the most recent financial statements
made available to us.

We  have  not  independently  verified  the  accuracy  and  completeness  of the
information  supplied to us with respect to AmREIT or the Partnership and do not
assume any  responsibility  with  respect  to it. We have not made any  physical
inspection or independent appraisal of any of the properties or assets of AmREIT
or the  Partnership.  Our opinion is  necessarily  based on business,  economic,
market and other conditions as they exist and can be evaluated by us at the date
of this letter.

Based upon the foregoing,  and in reliance  thereon,  it is our opinion that the
aggregate  consideration to be received by the limited partners of Taylor Income
Investors,  LTD in  connection  with  the  Transaction  is fair  to them  from a
financial point of view.

HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.




Taylor III - fairness opinion

<PAGE>


          [HOULIHAN LOKEY LETTERHEAD]



June 1, 1998

Mr. H. Kerr  in his capacity as
President of the General Partner of
Taylor Income Investors IV, LTD.
8 Greenway Plaza
Suite 824
Houston, TX  77046

Dear Mr. Taylor:

We understand  the  following  regarding  American  Assets  Advisers  Trust Inc.
("AmREIT"), and Taylor Income Investors IV, LTD (the "Partnership").  AmREIT has
recently  completed a  transaction  pursuant to which it acquired  its  advisor,
American Asset Advisers Realty Corp (the "Adviser") (the "Adviser Acquisition").
Prior to the Adviser  Acquisition,  the Advisor provided property management and
other  related  services  to the  Partnerships  pursuant  to an Omnibus  Service
Agreement (the "Service Agreement"). As a result of the Advisor Acquisition, all
services contracts  associated with the Service Agreement have been assumed by a
wholly  owned  subsidiary  of  AmREIT.   Additionally,   prior  to  the  Advisor
Acquisition,  the  Advisor  was  owned  by  Kerr  Taylor,  who  was  (and  is) a
shareholder  of  AmREIT.  As a result of the  Advisor  Acquisition,  Mr.  Taylor
increased his ownership  interest in AmREIT.  Mr. Taylor serves as the President
of Taylor Income Investors IV, Inc.,  which is the corporate  general partner of
the Partnership (the "General  Partner").  The Partnership owns interests in one
retail  property.   Following  the  Adviser  Acquisition,  Mr.  Taylor  and  his
affiliated corporation retained their fiduciary responsibilities associated with
such General Partner of the Partnership.

Finally,  we  understand  that  AmREIT has  entered  into a plan to acquire  the
Partnership (the "Partnership  Acquisition").  Specifically,  we understand that
pursuant to the Partnership  Acquisition,  AmREIT will provide a total of 56,034
shares of AmREIT common stock in exchange for the aggregate limited  partnership
interests in the  Partnership.  The  Partnership  Acquisition  and other related
transactions  disclosed to Houlihan Lokey are referred to collectively herein as
the "Transaction."

AmREIT and the General Partner(s) have requested that Houlihan Lokey have 
requested our opinion (the "Opinion") as to the matters set forth below.  The 
Opinion does not address AmREIT's, the General Partner's or the Partnership's 
underlying business decision to effect the Transaction.  We have not been  
requested  to, and did not,  solicit third party  indications  of interest in  
acquiring  all  or  any  part  of  AmREIT,   or  the  Partnership.  Furthermore,
at your request, we have not negotiated the Transaction or advised you with 
respect to alternatives to it.

Taylor IV - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
Taylor Income Investors IV, LTD.
June 1, 1998                                                                    
                           
                                       -2-

In  connection  with  this  Opinion,  we have made such  reviews,  analyses  and
inquiries as we have deemed necessary and appropriate  under the  circumstances.
Among other things, we have:

1.       met with the General Partner and certain members of its senior 
         management to discuss the operations, financial condition, future 
         prospects and projected operations and performance of the Partnership;

2.       visited certain facilities and business offices of the General Partner 
         and AmREIT;

3.       reviewed  the  Partnership's  annual  reports to  shareholders  for the
         fiscal years ended December 31, 1997 and 1996 which the General Partner
         have  identified  as  being  the  most  current  financial   statements
         available and have indicated that there has been no material  change in
         the  financial   position  of  the  Partnership  since  such  financial
         statements;

4.       reviewed copies of the 1986 Agreement of Limited Partnership of the 
         Partnership; and

5.       reviewed  AmREIT's annual reports to shareholders  and on Form 10-K for
         the fiscal years ended 1997 and quarterly  reports on Form 10-Q for the
         quarter ended March 31, 1998;

6.       reviewed forecasts and projections prepared by the General Partner with
         respect to the  Partnership  for the year ended  December  31, 1998 and
         reviewed summary  pro-forma  forecast  prepared by AmREIT's  management
         with respect to AmREIT, the Partnership and affiliated partnerships;

7.       reviewed drafts of the Joint Consent Solicitation Statement and 
         Prospectus for American Asset Advisers Trust, Inc.;

8.       reviewed the historical market prices for the AmREIT's publicly traded 
         securities;

9.       reviewed  certain other publicly  available  financial data for certain
         companies that we deem comparable to the  Partnership  and AmREIT,  and
         publicly  available prices and premiums paid in other transactions that
         we considered similar to the Transaction; and

10.      conducted such other studies, analyses and inquiries as we have deemed
         appropriate.

Taylor IV - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
Taylor Income Investors IV, LTD.
June 1, 1998                                                                    
                  
                                       -3-

We have relied upon and  assumed,  without  independent  verification,  that the
financial forecasts and projections provided to us have been reasonably prepared
and reflect  the best  currently  available  estimates  of the future  financial
results and condition of AmREIT and the  Partnership  and that there has been no
material  change in the assets,  financial  condition,  business or prospects of
AmREIT or the Partnership since the date of the most recent financial statements
made available to us.

We  have  not  independently  verified  the  accuracy  and  completeness  of the
information  supplied to us with respect to AmREIT or the Partnership and do not
assume any  responsibility  with  respect  to it. We have not made any  physical
inspection or independent appraisal of any of the properties or assets of AmREIT
or the  Partnership.  Our opinion is  necessarily  based on business,  economic,
market and other conditions as they exist and can be evaluated by us at the date
of this letter.

Based upon the foregoing,  and in reliance  thereon,  it is our opinion that the
aggregate  consideration to be received by the limited partners of Taylor Income
Investors  IV, LTD in  connection  with the  Transaction  is fair to them from a
financial point of view.

HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.




Taylor IV - fairness opinion

<PAGE>


               [HOULIHAN LOKEY LETTERHEAD]




June 1, 1998

Mr. H. Kerr  in his capacity as
President of the General Partner of
Taylor Income Investors V, LTD.
8 Greenway Plaza
Suite 824
Houston, TX  77046

Dear Mr. Taylor:

We understand  the  following  regarding  American  Assets  Advisers  Trust Inc.
("AmREIT"),  and Taylor Income Investors V, LTD (the "Partnership").  AmREIT has
recently  completed a  transaction  pursuant to which it acquired  its  advisor,
American Asset Advisers Realty Corp (the "Adviser") (the "Adviser Acquisition").
Prior to the Adviser  Acquisition,  the Advisor provided property management and
other  related  services  to the  Partnerships  pursuant  to an Omnibus  Service
Agreement (the "Service Agreement"). As a result of the Advisor Acquisition, all
services contracts  associated with the Service Agreement have been assumed by a
wholly  owned  subsidiary  of  AmREIT.   Additionally,   prior  to  the  Advisor
Acquisition,  the  Advisor  was  owned  by  Kerr  Taylor,  who  was  (and  is) a
shareholder  of  AmREIT.  As a result of the  Advisor  Acquisition,  Mr.  Taylor
increased his ownership  interest in AmREIT.  Mr. Taylor serves as the President
of Taylor Income  Investors V, Inc.,  which is the corporate  general partner of
the Partnership (the "General Partner"). The Partnership owns interests in three
retail  properties.  Following  the  Adviser  Acquisition,  Mr.  Taylor  and his
affiliated corporation retained their fiduciary responsibilities associated with
such General Partner of the Partnership.

Finally,  we  understand  that  AmREIT has  entered  into a plan to acquire  the
Partnership (the "Partnership  Acquisition").  Specifically,  we understand that
pursuant to the Partnership  Acquisition,  AmREIT will provide a total of 47,240
shares of AmREIT common stock in exchange for the aggregate limited  partnership
interests in the  Partnership.  The  Partnership  Acquisition  and other related
transactions  disclosed to Houlihan Lokey are referred to collectively herein as
the "Transaction."

AmREIT and the  General  Partner(s)  have  requested  that  Houlihan  Lokey have
requested  our opinion (the  "Opinion")  as to the matters set forth below.  The
Opinion does not address  AmREIT's,  the General  Partner's or the Partnership's
underlying  business  decision  to  effect  the  Transaction.  We have  not been
requested  to, and did not,  solicit  third  party  indications  of  interest in
acquiring all or any part of AmREIT,  or the Partnership.  Furthermore,  at your
request,  we have not negotiated the  Transaction or advised you with respect to
alternatives to it.



Taylor V - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
Taylor Income Investors V, LTD.
June 1, 1998                                                                    
                           
                                       -2-

In  connection  with  this  Opinion,  we have made such  reviews,  analyses  and
inquiries as we have deemed necessary and appropriate  under the  circumstances.
Among other things, we have:

1.       met with the General Partner and certain members of its senior 
         management to discuss the operations, financial condition, future 
         prospects and projected operations and performance of the Partnership;

2.       visited certain facilities and business offices of the General Partner 
         and AmREIT;

3.       reviewed  the  Partnership's  annual  reports to  shareholders  for the
         fiscal years ended December 31, 1997 and 1996 which the General Partner
         have  identified  as  being  the  most  current  financial   statements
         available and have indicated that there has been no material  change in
         the  financial   position  of  the  Partnership  since  such  financial
         statements;

4.       reviewed copies of the 1986 Agreement of Limited Partnership of the 
         Partnership; and

5.       reviewed  AmREIT's annual reports to shareholders  and on Form 10-K for
         the fiscal years ended 1997 and quarterly  reports on Form 10-Q for the
         quarter ended March 31, 1998;

6.       reviewed forecasts and projections prepared by the General Partner with
         respect to the  Partnership  for the year ended  December  31, 1998 and
         reviewed summary  pro-forma  forecast  prepared by AmREIT's  management
         with respect to AmREIT, the Partnership and affiliated partnerships;

7.       reviewed drafts of the Joint Consent Solicitation Statement and 
         Prospectus for American Asset Advisers Trust, Inc.;

8.       reviewed the historical market prices for the AmREIT's publicly traded 
         securities;

9.       reviewed  certain other publicly  available  financial data for certain
         companies that we deem comparable to the  Partnership  and AmREIT,  and
         publicly  available prices and premiums paid in other transactions that
         we considered similar to the Transaction; and

10.      conducted such other studies, analyses and inquiries as we have deemed
         appropriate.

Taylor V - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
Taylor Income Investors V, LTD.
June 1, 1998                                                                    
                      
                                       -3-

We have relied upon and  assumed,  without  independent  verification,  that the
financial forecasts and projections provided to us have been reasonably prepared
and reflect  the best  currently  available  estimates  of the future  financial
results and condition of AmREIT and the  Partnership  and that there has been no
material  change in the assets,  financial  condition,  business or prospects of
AmREIT or the Partnership since the date of the most recent financial statements
made available to us.

We  have  not  independently  verified  the  accuracy  and  completeness  of the
information  supplied to us with respect to AmREIT or the Partnership and do not
assume any  responsibility  with  respect  to it. We have not made any  physical
inspection or independent appraisal of any of the properties or assets of AmREIT
or the  Partnership.  Our opinion is  necessarily  based on business,  economic,
market and other conditions as they exist and can be evaluated by us at the date
of this letter.

Based upon the foregoing,  and in reliance  thereon,  it is our opinion that the
aggregate  consideration to be received by the limited partners of Taylor Income
Investors  V, LTD in  connection  with the  Transaction  is fair to them  from a
financial point of view.

HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.




Taylor V - fairness opinion

<PAGE>

               [HOULIHAN LOKEY LETTERHEAD]



June 1, 1998

Mr. H. Kerr  in his capacity as
President of the General Partner of
Taylor Income Investors VI, LTD.
8 Greenway Plaza
Suite 824
Houston, TX  77046

Dear Mr. Taylor:

We understand  the  following  regarding  American  Assets  Advisers  Trust Inc.
("AmREIT"), and Taylor Income Investors VI, LTD (the "Partnership").  AmREIT has
recently  completed a  transaction  pursuant to which it acquired  its  advisor,
American Asset Advisers Realty Corp (the "Adviser") (the "Adviser Acquisition").
Prior to the Adviser  Acquisition,  the Advisor provided property management and
other  related  services  to the  Partnerships  pursuant  to an Omnibus  Service
Agreement (the "Service Agreement"). As a result of the Advisor Acquisition, all
services contracts  associated with the Service Agreement have been assumed by a
wholly  owned  subsidiary  of  AmREIT.   Additionally,   prior  to  the  Advisor
Acquisition,  the  Advisor  was  owned  by  Kerr  Taylor,  who  was  (and  is) a
shareholder  of  AmREIT.  As a result of the  Advisor  Acquisition,  Mr.  Taylor
increased his ownership  interest in AmREIT.  Mr. Taylor serves as the President
of Taylor Income Investors VI, Inc.,  which is the corporate  general partner of
the Partnership (the "General Partner"). The Partnership owns interests in three
retail  properties.  Following  the  Adviser  Acquisition,  Mr.  Taylor  and his
affiliated corporation retained their fiduciary responsibilities associated with
such General Partner of the Partnership.

Finally,  we  understand  that  AmREIT has  entered  into a plan to acquire  the
Partnership (the "Partnership  Acquisition").  Specifically,  we understand that
pursuant to the Partnership  Acquisition,  AmREIT will provide a total of 30,807
shares of AmREIT common stock in exchange for the aggregate limited  partnership
interests in the  Partnership.  The  Partnership  Acquisition  and other related
transactions  disclosed to Houlihan Lokey are referred to collectively herein as
the "Transaction."

AmREIT and the General  Partner(s)  have requested that Houlihan Lokey have
requested  our opinion (the  "Opinion")  as to the matters set forth below.  The
Opinion does not address  AmREIT's,  the General  Partner's or the Partnership's
underlying  business  decision  to  effect  the  Transaction.  We have  not been
requested  to, and did not,  solicit  third  party  indications  of  interest in
acquiring all or any part of AmREIT,  or the Partnership.  Furthermore,  at your
request,  we have not negotiated the  Transaction or advised you with respect to
alternatives to it.

Taylor VI - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
Taylor Income Investors VI, LTD.
June 1, 1998                                                                

                                       -2-

In  connection  with  this  Opinion,  we have made such  reviews,  analyses  and
inquiries as we have deemed necessary and appropriate  under the  circumstances.
Among other things, we have:

1.       met with the General Partner and certain members of its senior 
         management to discuss the operations, financial condition, future 
         prospects and projected operations and performance of the Partnership;

2.       visited certain facilities and business offices of the General Partner 
         and AmREIT;

3.       reviewed  the  Partnership's  annual  reports to  shareholders  for the
         fiscal years ended December 31, 1997 and 1996 which the General Partner
         have  identified  as  being  the  most  current  financial   statements
         available and have indicated that there has been no material  change in
         the  financial   position  of  the  Partnership  since  such  financial
         statements;

4.       reviewed copies of the 1987 Agreement of Limited Partnership of the 
         Partnership; and

5.       reviewed  AmREIT's annual reports to shareholders  and on Form 10-K for
         the fiscal years ended 1997 and quarterly  reports on Form 10-Q for the
         quarter ended March 31, 1998;

6.       reviewed forecasts and projections prepared by the General Partner with
         respect to the  Partnership  for the year ended  December  31, 1998 and
         reviewed summary  pro-forma  forecast  prepared by AmREIT's  management
         with respect to AmREIT, the Partnership and affiliated partnerships;

7.       reviewed drafts of the Joint Consent Solicitation Statement and 
         Prospectus for American Asset Advisers Trust, Inc.;

8.       reviewed the historical market prices for the AmREIT's publicly traded 
         securities;

9.       reviewed  certain other publicly  available  financial data for certain
         companies that we deem comparable to the  Partnership  and AmREIT,  and
         publicly  available prices and premiums paid in other transactions that
         we considered similar to the Transaction; and

10.      conducted such other studies, analyses and inquiries as we have deemed
         appropriate.

Taylor VI - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
Taylor Income Investors VI, LTD.
June 1, 1998                                                                    
 
                                       -3-

We have relied upon and  assumed,  without  independent  verification,  that the
financial forecasts and projections provided to us have been reasonably prepared
and reflect  the best  currently  available  estimates  of the future  financial
results and condition of AmREIT and the  Partnership  and that there has been no
material  change in the assets,  financial  condition,  business or prospects of
AmREIT or the Partnership since the date of the most recent financial statements
made available to us.

We  have  not  independently  verified  the  accuracy  and  completeness  of the
information  supplied to us with respect to AmREIT or the Partnership and do not
assume any  responsibility  with  respect  to it. We have not made any  physical
inspection or independent appraisal of any of the properties or assets of AmREIT
or the  Partnership.  Our opinion is  necessarily  based on business,  economic,
market and other conditions as they exist and can be evaluated by us at the date
of this letter.

Based upon the foregoing,  and in reliance  thereon,  it is our opinion that the
aggregate  consideration to be received by the limited partners of Taylor Income
Investors  VI, LTD in  connection  with the  Transaction  is fair to them from a
financial point of view.

HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.




Taylor VI - fairness opinion

<PAGE>


               [HOULIHAN LOKEY LETTERHEAD]




June 1, 1998

Mr. H. Kerr Taylor in his capacity as
Individual General Partner
AAA Net Realty Fund VII, LTD
8 Greenway Plaza
Suite 824
Houston, TX  77046

Dear Mr. Taylor:

We understand  the  following  regarding  American  Assets  Advisers  Trust Inc.
("AmREIT"),  and AAA Net Realty Fund VII,  LTD (the  "Partnership").  AmREIT has
recently  completed a  transaction  pursuant to which it acquired  its  advisor,
American Asset Advisers Realty Corp (the "Adviser") (the "Adviser Acquisition").
Prior to the Adviser  Acquisition,  the Advisor provided property management and
other  related  services  to the  Partnerships  pursuant  to an Omnibus  Service
Agreement (the "Service Agreement"). As a result of the Advisor Acquisition, all
services contracts  associated with the Service Agreement have been assumed by a
wholly  owned  subsidiary  of  AmREIT.   Additionally,   prior  to  the  Advisor
Acquisition,  the  Advisor  was  owned  by  Kerr  Taylor,  who  was  (and  is) a
shareholder  of  AmREIT.  As a result of the  Advisor  Acquisition,  Mr.  Taylor
increased  his  ownership  interest in AmREIT.  Mr.  Taylor serves as individual
general  partner of the  Partnership ( the "General  Partner").  The Partnership
owns interests in five retail properties. Following the Adviser Acquisition, Mr.
Taylor and his affiliated corporation retained their fiduciary  responsibilities
associated with such General Partner of the Partnership.

Finally,  we  understand  that  AmREIT has  entered  into a plan to acquire  the
Partnership (the "Partnership  Acquisition").  Specifically,  we understand that
pursuant to the Partnership Acquisition,  AmREIT will provide a total of 110,284
shares of AmREIT common stock in exchange for the aggregate limited  partnership
interests in the  Partnership.  The  Partnership  Acquisition  and other related
transactions  disclosed to Houlihan Lokey are referred to collectively herein as
the "Transaction."

AmREIT and the  General  Partner(s)  have  requested  that  Houlihan  Lokey have
requested  our opinion (the  "Opinion")  as to the matters set forth below.  The
Opinion does not address  AmREIT's,  the General  Partner's or the Partnership's
underlying  business  decision  to  effect  the  Transaction.  We have  not been
requested  to, and did not,  solicit  third  party  indications  of  interest in
acquiring all or any part of AmREIT,  or the Partnership.  Furthermore,  at your
request,  we have not negotiated the  Transaction or advised you with respect to
alternatives to it.

Realty Fund 7 - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity as
Individual General Partner
AAA Net Realty Fund VII, LTD
June 1, 1998                                  
                           
                                       -2-


In  connection  with  this  Opinion,  we have made such  reviews,  analyses  and
inquiries as we have deemed necessary and appropriate  under the  circumstances.
Among other things, we have:

1.       met with the General Partner and certain members of its senior 
         management to discuss the operations, financial condition, future 
         prospects and projected operations and performance of the Partnership;

2.       visited certain facilities and business offices of the General Partner 
         and AmREIT;

3.       reviewed  the  Partnership's  annual  reports to  shareholders  for the
         fiscal years ended December 31, 1997 and 1996 which the General Partner
         have  identified  as  being  the  most  current  financial   statements
         available and have indicated that there has been no material  change in
         the  financial   position  of  the  Partnership  since  such  financial
         statements;

4.       reviewed copies of the 1988 Agreement of Limited Partnership of the 
         Partnership; and

5.       reviewed  AmREIT's annual reports to shareholders  and on Form 10-K for
         the fiscal years ended 1997 and quarterly  reports on Form 10-Q for the
         quarter ended March 31, 1998;

6.       reviewed forecasts and projections prepared by the General Partner with
         respect to the  Partnership  for the year ended  December  31, 1998 and
         reviewed summary  pro-forma  forecast  prepared by AmREIT's  management
         with respect to AmREIT, the Partnership and affiliated partnerships;

7.       reviewed drafts of the Joint Consent Solicitation Statement and 
         Prospectus for American Asset Advisers Trust, Inc.;

8.       reviewed the historical market prices for the AmREIT's publicly traded 
         securities;

9.       reviewed  certain other publicly  available  financial data for certain
         companies that we deem comparable to the  Partnership  and AmREIT,  and
         publicly  available prices and premiums paid in other transactions that
         we considered similar to the Transaction; and

10.      conducted such other studies, analyses and inquiries as we have deemed
         appropriate.


Realty Fund 7 - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity as
Individual General Partner
AAA Net Realty Fund VII, LTD
June 1, 1998      
                           
                                       -3-

We have relied upon and  assumed,  without  independent  verification,  that the
financial forecasts and projections provided to us have been reasonably prepared
and reflect  the best  currently  available  estimates  of the future  financial
results and condition of AmREIT and the  Partnership  and that there has been no
material  change in the assets,  financial  condition,  business or prospects of
AmREIT or the Partnership since the date of the most recent financial statements
made available to us.

We  have  not  independently  verified  the  accuracy  and  completeness  of the
information  supplied to us with respect to AmREIT or the Partnership and do not
assume any  responsibility  with  respect  to it. We have not made any  physical
inspection or independent appraisal of any of the properties or assets of AmREIT
or the  Partnership.  Our opinion is  necessarily  based on business,  economic,
market and other conditions as they exist and can be evaluated by us at the date
of this letter.

Based upon the foregoing,  and in reliance  thereon,  it is our opinion that the
aggregate consideration to be received by the limited partners of AAA Net Realty
Fund  VII,  LTD in  connection  with  the  Transaction  is fair  to them  from a
financial point of view.

HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.




Realty Fund 7 - fairness opinion

<PAGE>



               [HOULIHAN LOKEY LETTERHEAD]




June 1, 1998

Mr. H. Kerr Taylor in his capacity in his capacity as
Individual General Partner
AAA Net Realty Fund VIII, LTD
8 Greenway Plaza
Suite 824
Houston, TX  77046

Dear Mr. Taylor:

We understand  the  following  regarding  American  Assets  Advisers  Trust Inc.
("AmREIT"),  and AAA Net Realty Fund VIII, LTD (the  "Partnership").  AmREIT has
recently  completed a  transaction  pursuant to which it acquired  its  advisor,
American Asset Advisers Realty Corp (the "Adviser") (the "Adviser Acquisition").
Prior to the Adviser  Acquisition,  the Advisor provided property management and
other  related  services  to the  Partnerships  pursuant  to an Omnibus  Service
Agreement (the "Service Agreement"). As a result of the Advisor Acquisition, all
services contracts  associated with the Service Agreement have been assumed by a
wholly  owned  subsidiary  of  AmREIT.   Additionally,   prior  to  the  Advisor
Acquisition,  the  Advisor  was  owned  by  Kerr  Taylor,  who  was  (and  is) a
shareholder  of  AmREIT.  As a result of the  Advisor  Acquisition,  Mr.  Taylor
increased  his  ownership  interest in AmREIT.  Mr.  Taylor serves as individual
general  partner of the  Partnership ( the "General  Partner").  The Partnership
owns interests in seven retail  properties.  Following the Adviser  Acquisition,
Mr.   Taylor  and  his   affiliated   corporation   retained   their   fiduciary
responsibilities associated with such General Partner of the Partnership.

Finally,  we  understand  that  AmREIT has  entered  into a plan to acquire  the
Partnership (the "Partnership  Acquisition").  Specifically,  we understand that
pursuant to the Partnership Acquisition,  AmREIT will provide a total of 195,973
shares of AmREIT common stock in exchange for the aggregate limited  partnership
interests in the  Partnership.  The  Partnership  Acquisition  and other related
transactions  disclosed to Houlihan Lokey are referred to collectively herein as
the "Transaction."

AmREIT and the  General  Partner(s)  have  requested  that  Houlihan  Lokey have
requested  our opinion (the  "Opinion")  as to the matters set forth below.  The
Opinion does not address  AmREIT's,  the General  Partner's or the Partnership's
underlying  business  decision  to  effect  the  Transaction.  We have  not been
requested  to, and did not,  solicit  third  party  indications  of  interest in
acquiring all or any part of AmREIT,  or the Partnership.  Furthermore,  at your
request,  we have not negotiated the  Transaction or advised you with respect to
alternatives to it.

Realty Fund 8 - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity in his capacity as
Individual General Partner
AAA Net Realty Fund VIII, LTD
June 1, 1998                                                               
                                 
                                       -2-



In  connection  with  this  Opinion,  we have made such  reviews,  analyses  and
inquiries as we have deemed necessary and appropriate  under the  circumstances.
Among other things, we have:

1.       met with the General Partner and certain members of its senior 
         management to discuss the operations, financial condition, future 
         prospects and projected operations and performance of the Partnership;

2.       visited certain facilities and business offices of the General Partner 
         and AmREIT;

3.       reviewed  the  Partnership's  annual  reports to  shareholders  for the
         fiscal years ended December 31, 1997 and 1996 which the General Partner
         have  identified  as  being  the  most  current  financial   statements
         available and have indicated that there has been no material  change in
         the  financial   position  of  the  Partnership  since  such  financial
         statements;

4.       reviewed copies of the 1989 Agreement of Limited Partnership of the 
         Partnership; and

5.       reviewed  AmREIT's annual reports to shareholders  and on Form 10-K for
         the fiscal years ended 1997 and quarterly  reports on Form 10-Q for the
         quarter ended March 31, 1998;

6.       reviewed forecasts and projections prepared by the General Partner with
         respect to the  Partnership  for the year ended  December  31, 1998 and
         reviewed summary  pro-forma  forecast  prepared by AmREIT's  management
         with respect to AmREIT, the Partnership and affiliated partnerships;

7.       reviewed drafts of the Joint Consent Solicitation Statement and 
         Prospectus for American Asset Advisers Trust, Inc.;

8.       reviewed the historical market prices for the AmREIT's publicly traded 
         securities;

9.       reviewed  certain other publicly  available  financial data for certain
         companies that we deem comparable to the  Partnership  and AmREIT,  and
         publicly  available prices and premiums paid in other transactions that
         we considered similar to the Transaction; and

10.      conducted such other studies, analyses and inquiries as we have deemed
         appropriate.


Realty Fund 8 - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity in his capacity as
Individual General Partner
AAA Net Realty Fund VIII, LTD
June 1, 1998
                           
                                       -3-

We have relied upon and  assumed,  without  independent  verification,  that the
financial forecasts and projections provided to us have been reasonably prepared
and reflect  the best  currently  available  estimates  of the future  financial
results and condition of AmREIT and the  Partnership  and that there has been no
material  change in the assets,  financial  condition,  business or prospects of
AmREIT or the Partnership since the date of the most recent financial statements
made available to us.

We  have  not  independently  verified  the  accuracy  and  completeness  of the
information  supplied to us with respect to AmREIT or the Partnership and do not
assume any  responsibility  with  respect  to it. We have not made any  physical
inspection or independent appraisal of any of the properties or assets of AmREIT
or the  Partnership.  Our opinion is  necessarily  based on business,  economic,
market and other conditions as they exist and can be evaluated by us at the date
of this letter.

Based upon the foregoing,  and in reliance  thereon,  it is our opinion that the
aggregate consideration to be received by the limited partners of AAA Net Realty
Fund  VIII,  LTD in  connection  with  the  Transaction  is fair to them  from a
financial point of view.

HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.




Realty Fund 8 - fairness opinion

<PAGE>


               [HOULIHAN LOKEY LETTERHEAD]



June 1, 1998

Mr. H. Kerr Taylor in his capacity in his capacity as
Individual General Partner
AAA Net Realty Fund -- Goodyear, LTD
8 Greenway Plaza
Suite 824
Houston, TX  77046

Dear Mr. Taylor:

We understand  the  following  regarding  American  Assets  Advisers  Trust Inc.
("AmREIT"), and AAA Net Realty Fund -- Goodyear, LTD (the "Partnership"). AmREIT
has recently completed a transaction  pursuant to which it acquired its advisor,
American Asset Advisers Realty Corp (the "Adviser") (the "Adviser Acquisition").
Prior to the Adviser  Acquisition,  the Advisor provided property management and
other  related  services  to the  Partnerships  pursuant  to an Omnibus  Service
Agreement (the "Service Agreement"). As a result of the Advisor Acquisition, all
services contracts  associated with the Service Agreement have been assumed by a
wholly  owned  subsidiary  of  AmREIT.   Additionally,   prior  to  the  Advisor
Acquisition,  the  Advisor  was  owned  by  Kerr  Taylor,  who  was  (and  is) a
shareholder  of  AmREIT.  As a result of the  Advisor  Acquisition,  Mr.  Taylor
increased  his  ownership  interest in AmREIT.  Mr.  Taylor serves as individual
general  partner of the  Partnership ( the "General  Partner").  The Partnership
owns interests in two retail properties.  Following the Adviser Acquisition, Mr.
Taylor and his affiliated corporation retained their fiduciary  responsibilities
associated with such General Partner of the Partnership.

Finally,  we  understand  that  AmREIT has  entered  into a plan to acquire  the
Partnership (the "Partnership  Acquisition").  Specifically,  we understand that
pursuant to the Partnership Acquisition,  AmREIT will provide a total of 117,707
shares of AmREIT common stock in exchange for the aggregate limited  partnership
interests in the  Partnership.  The  Partnership  Acquisition  and other related
transactions  disclosed to Houlihan Lokey are referred to collectively herein as
the "Transaction."

AmREIT and the  General  Partner(s)  have  requested  that  Houlihan  Lokey have
requested  our opinion (the  "Opinion")  as to the matters set forth below.  The
Opinion does not address  AmREIT's,  the General  Partner's or the Partnership's
underlying  business  decision  to  effect  the  Transaction.  We have  not been
requested  to, and did not,  solicit  third  party  indications  of  interest in
acquiring all or any part of AmREIT,  or the Partnership.  Furthermore,  at your
request,  we have not negotiated the  Transaction or advised you with respect to
alternatives to it.

Goodyear - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity in his capacity as
Individual General Partner
AAA Net Realty Fund -- Goodyear, LTD
June 1, 1998
                           
                                       -2-



In  connection  with  this  Opinion,  we have made such  reviews,  analyses  and
inquiries as we have deemed necessary and appropriate  under the  circumstances.
Among other things, we have:

1.       met with the General Partner and certain members of its senior 
         management to discuss the operations, financial condition, future 
         prospects and projected operations and performance of the Partnership;

2.       visited certain facilities and business offices of the General Partner 
         and AmREIT;

3.       reviewed  the  Partnership's  annual  reports to  shareholders  for the
         fiscal years ended December 31, 1997 and 1996 which the General Partner
         have  identified  as  being  the  most  current  financial   statements
         available and have indicated that there has been no material  change in
         the  financial   position  of  the  Partnership  since  such  financial
         statements;

4.       reviewed copies of the 1990 Agreement of Limited Partnership of the 
         Partnership; and

5.       reviewed  AmREIT's annual reports to shareholders  and on Form 10-K for
         the fiscal years ended 1997 and quarterly  reports on Form 10-Q for the
         quarter ended March 31, 1998;

6.       reviewed forecasts and projections prepared by the General Partner with
         respect to the  Partnership  for the year ended  December  31, 1998 and
         reviewed summary  pro-forma  forecast  prepared by AmREIT's  management
         with respect to AmREIT, the Partnership and affiliated partnerships;

7.       reviewed drafts of the Joint Consent Solicitation Statement and 
         Prospectus for American Asset Advisers Trust, Inc.;

8.       reviewed the historical market prices for the AmREIT's publicly traded 
         securities;

9.       reviewed  certain other publicly  available  financial data for certain
         companies that we deem comparable to the  Partnership  and AmREIT,  and
         publicly  available prices and premiums paid in other transactions that
         we considered similar to the Transaction; and

10.      conducted such other studies, analyses and inquiries as we have deemed
         appropriate.


Goodyear - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity in his capacity as
Individual General Partner
AAA Net Realty Fund -- Goodyear, LTD
June 1, 1998
                           
                                       -3-

We have relied upon and  assumed,  without  independent  verification,  that the
financial forecasts and projections provided to us have been reasonably prepared
and reflect  the best  currently  available  estimates  of the future  financial
results and condition of AmREIT and the  Partnership  and that there has been no
material  change in the assets,  financial  condition,  business or prospects of
AmREIT or the Partnership since the date of the most recent financial statements
made available to us.

We  have  not  independently  verified  the  accuracy  and  completeness  of the
information  supplied to us with respect to AmREIT or the Partnership and do not
assume any  responsibility  with  respect  to it. We have not made any  physical
inspection or independent appraisal of any of the properties or assets of AmREIT
or the  Partnership.  Our opinion is  necessarily  based on business,  economic,
market and other conditions as they exist and can be evaluated by us at the date
of this letter.

Based upon the foregoing,  and in reliance  thereon,  it is our opinion that the
aggregate consideration to be received by the limited partners of AAA Net Realty
Fund -- Goodyear,  LTD in connection with the Transaction is fair to them from a
financial point of view.

HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.




Goodyear - fairness opinion

<PAGE>


               [HOULIHAN LOKEY LETTERHEAD]




June 1, 1998

Mr. H. Kerr Taylor in his capacity in his capacity as
President of the General Partner of
AAA Net Realty Fund IX, LTD
8 Greenway Plaza
Suite 824
Houston, TX  77046

Dear Mr. Taylor:

We understand  the  following  regarding  American  Assets  Advisers  Trust Inc.
("AmREIT"),  and AAA Net  Realty  Fund IX, LTD (the  "Partnership").  AmREIT has
recently  completed a  transaction  pursuant to which it acquired  its  advisor,
American Asset Advisers Realty Corp (the "Adviser") (the "Adviser Acquisition").
Prior to the Adviser  Acquisition,  the Advisor provided property management and
other  related  services  to the  Partnerships  pursuant  to an Omnibus  Service
Agreement (the "Service Agreement"). As a result of the Advisor Acquisition, all
services contracts  associated with the Service Agreement have been assumed by a
wholly  owned  subsidiary  of  AmREIT.   Additionally,   prior  to  the  Advisor
Acquisition,  the  Advisor  was  owned  by  Kerr  Taylor,  who  was  (and  is) a
shareholder  of  AmREIT.  As a result of the  Advisor  Acquisition,  Mr.  Taylor
increased his ownership  interest in AmREIT.  Mr. Taylor serves as the President
of American Asset Advisors Management Corporation IX, the general partner of the
Partnership ( the "General  Partner").  The  Partnership  owns interests in five
retail  properties.  Following  the  Adviser  Acquisition,  Mr.  Taylor  and his
affiliated corporation retained their fiduciary responsibilities associated with
such General Partner of the Partnership.

Finally,  we  understand  that  AmREIT has  entered  into a plan to acquire  the
Partnership (the "Partnership  Acquisition").  Specifically,  we understand that
pursuant to the Partnership Acquisition,  AmREIT will provide a total of 527,630
shares of AmREIT common stock in exchange for the aggregate limited  partnership
interests in the  Partnership.  The  Partnership  Acquisition  and other related
transactions  disclosed to Houlihan Lokey are referred to collectively herein as
the "Transaction."

AmREIT and the  General  Partner(s)  have  requested  that  Houlihan  Lokey have
requested  our opinion (the  "Opinion")  as to the matters set forth below.  The
Opinion does not address  AmREIT's,  the General  Partner's or the Partnership's
underlying  business  decision  to  effect  the  Transaction.  We have  not been
requested  to, and did not,  solicit  third  party  indications  of  interest in
acquiring all or any part of AmREIT,  or the Partnership.  Furthermore,  at your
request,  we have not negotiated the  Transaction or advised you with respect to
alternatives to it.


Realty Fund 9 - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity in his capacity as
President of the General Partner of
AAA Net Realty Fund IX, LTD
June 1, 1998               

                                       -2-

In  connection  with  this  Opinion,  we have made such  reviews,  analyses  and
inquiries as we have deemed necessary and appropriate  under the  circumstances.
Among other things, we have:

1.       met with the General Partner and certain members of its senior 
         management to discuss the operations, financial condition, future 
         prospects and projected operations and performance of the Partnership;

2.       visited certain facilities and business offices of the General Partner 
         and AmREIT;

3.       reviewed  the  Partnership's  annual  reports to  shareholders  for the
         fiscal years ended December 31, 1997 and 1996 which the General Partner
         have  identified  as  being  the  most  current  financial   statements
         available and have indicated that there has been no material  change in
         the  financial   position  of  the  Partnership  since  such  financial
         statements;

4.       reviewed copies of the undated Agreement of Limited Partnership of the 
         Partnership; and

5.       reviewed  AmREIT's annual reports to shareholders  and on Form 10-K for
         the fiscal years ended 1997 and quarterly  reports on Form 10-Q for the
         quarter ended March 31, 1998;

6.       reviewed forecasts and projections prepared by the General Partner with
         respect to the  Partnership  for the year ended  December  31, 1998 and
         reviewed summary  pro-forma  forecast  prepared by AmREIT's  management
         with respect to AmREIT, the Partnership and affiliated partnerships;

7.       reviewed drafts of the Joint Consent Solicitation Statement and 
         Prospectus for American Asset Advisers Trust, Inc.;

8.       reviewed the historical market prices for the AmREIT's publicly traded 
         securities;

9.       reviewed  certain other publicly  available  financial data for certain
         companies that we deem comparable to the  Partnership  and AmREIT,  and
         publicly  available prices and premiums paid in other transactions that
         we considered similar to the Transaction; and

10.      conducted such other studies, analyses and inquiries as we have deemed
         appropriate.

Realty Fund 9 - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity in his capacity as
President of the General Partner of
AAA Net Realty Fund IX, LTD
June 1, 1998                                                                    
                           
                                       -3-

We have relied upon and  assumed,  without  independent  verification,  that the
financial forecasts and projections provided to us have been reasonably prepared
and reflect  the best  currently  available  estimates  of the future  financial
results and condition of AmREIT and the  Partnership  and that there has been no
material  change in the assets,  financial  condition,  business or prospects of
AmREIT or the Partnership since the date of the most recent financial statements
made available to us.

We  have  not  independently  verified  the  accuracy  and  completeness  of the
information  supplied to us with respect to AmREIT or the Partnership and do not
assume any  responsibility  with  respect  to it. We have not made any  physical
inspection or independent appraisal of any of the properties or assets of AmREIT
or the  Partnership.  Our opinion is  necessarily  based on business,  economic,
market and other conditions as they exist and can be evaluated by us at the date
of this letter.

Based upon the foregoing,  and in reliance  thereon,  it is our opinion that the
aggregate consideration to be received by the limited partners of AAA Net Realty
Fund IX, LTD in connection with the Transaction is fair to them from a financial
point of view.

HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.




Realty Fund 9 - fairness opinion

<PAGE>



               [HOULIHAN LOKEY LETTERHEAD]



June 1, 1998

Mr. H. Kerr Taylor in his capacity in his capacity as
President of the General Partner of
AAA Net Realty Fund X, LTD
8 Greenway Plaza
Suite 824
Houston, TX  77046

Dear Mr. Taylor:

We understand  the  following  regarding  American  Assets  Advisers  Trust Inc.
("AmREIT"),  and AAA Net  Realty  Fund X, LTD (the  "Partnership").  AmREIT  has
recently  completed a  transaction  pursuant to which it acquired  its  advisor,
American Asset Advisers Realty Corp (the "Adviser") (the "Adviser Acquisition").
Prior to the Adviser  Acquisition,  the Advisor provided property management and
other  related  services  to the  Partnerships  pursuant  to an Omnibus  Service
Agreement (the "Service Agreement"). As a result of the Advisor Acquisition, all
services contracts  associated with the Service Agreement have been assumed by a
wholly  owned  subsidiary  of  AmREIT.   Additionally,   prior  to  the  Advisor
Acquisition,  the  Advisor  was  owned  by  Kerr  Taylor,  who  was  (and  is) a
shareholder  of  AmREIT.  As a result of the  Advisor  Acquisition,  Mr.  Taylor
increased his ownership  interest in AmREIT.  Mr. Taylor serves as the President
of American Asset Advisors Management  Corporation X, the general partner of the
Partnership ( the "General  Partner").  The Partnership  owns interests in eight
retail  properties.  Following  the  Adviser  Acquisition,  Mr.  Taylor  and his
affiliated corporation retained their fiduciary responsibilities associated with
such General Partner of the Partnership.

Finally,  we  understand  that  AmREIT has  entered  into a plan to acquire  the
Partnership (the "Partnership  Acquisition").  Specifically,  we understand that
pursuant  to the  Partnership  Acquisition,  AmREIT  will  provide  a  total  of
1,108,672  shares of AmREIT common stock in exchange for the  aggregate  limited
partnership interests in the Partnership.  The Partnership Acquisition and other
related  transactions  disclosed to Houlihan Lokey are referred to  collectively
herein as the "Transaction."

AmREIT and the  General  Partner(s)  have  requested  that  Houlihan  Lokey have
requested  our opinion (the  "Opinion")  as to the matters set forth below.  The
Opinion does not address  AmREIT's,  the General  Partner's or the Partnership's
underlying  business  decision  to  effect  the  Transaction.  We have  not been
requested  to, and did not,  solicit  third  party  indications  of  interest in
acquiring all or any part of AmREIT,  or the Partnership.  Furthermore,  at your
request,  we have not negotiated the  Transaction or advised you with respect to
alternatives to it.

Realty Fund 10 - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity in his capacity as
President of the General Partner of
AAA Net Realty Fund X, LTD
June 1, 1998                                                                    
                           
                                       -2-

In  connection  with  this  Opinion,  we have made such  reviews,  analyses  and
inquiries as we have deemed necessary and appropriate  under the  circumstances.
Among other things, we have:

1.       met with the General Partner and certain members of its senior 
         management to discuss the operations, financial condition, future 
         prospects and projected operations and performance of the Partnership;

2.       visited certain facilities and business offices of the General Partner 
         and AmREIT;

3.       reviewed  the  Partnership's  annual  reports to  shareholders  for the
         fiscal years ended December 31, 1997 and 1996 which the General Partner
         have  identified  as  being  the  most  current  financial   statements
         available and have indicated that there has been no material  change in
         the  financial   position  of  the  Partnership  since  such  financial
         statements;

4.       reviewed copies of the 1992 Agreement of Limited Partnership of the 
         Partnership; and

5.       reviewed  AmREIT's annual reports to shareholders  and on Form 10-K for
         the fiscal years ended 1997 and quarterly  reports on Form 10-Q for the
         quarter ended March 31, 1998;

6.       reviewed forecasts and projections prepared by the General Partner with
         respect to the  Partnership  for the year ended  December  31, 1998 and
         reviewed summary  pro-forma  forecast  prepared by AmREIT's  management
         with respect to AmREIT, the Partnership and affiliated partnerships;

7.       reviewed drafts of the Joint Consent Solicitation Statement and 
         Prospectus for American Asset Advisers Trust, Inc.;

8.       reviewed the historical market prices for the AmREIT's publicly traded 
         securities;

9.       reviewed  certain other publicly  available  financial data for certain
         companies that we deem comparable to the  Partnership  and AmREIT,  and
         publicly  available prices and premiums paid in other transactions that
         we considered similar to the Transaction; and

10.      conducted such other studies, analyses and inquiries as we have deemed
         appropriate.

Realty Fund 10 - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity in his capacity as
President of the General Partner of
AAA Net Realty Fund X, LTD
June 1, 1998                                                                    
                           
                                       -3-

We have relied upon and  assumed,  without  independent  verification,  that the
financial forecasts and projections provided to us have been reasonably prepared
and reflect  the best  currently  available  estimates  of the future  financial
results and condition of AmREIT and the  Partnership  and that there has been no
material  change in the assets,  financial  condition,  business or prospects of
AmREIT or the Partnership since the date of the most recent financial statements
made available to us.

We  have  not  independently  verified  the  accuracy  and  completeness  of the
information  supplied to us with respect to AmREIT or the Partnership and do not
assume any  responsibility  with  respect  to it. We have not made any  physical
inspection or independent appraisal of any of the properties or assets of AmREIT
or the  Partnership.  Our opinion is  necessarily  based on business,  economic,
market and other conditions as they exist and can be evaluated by us at the date
of this letter.

Based upon the foregoing,  and in reliance  thereon,  it is our opinion that the
aggregate consideration to be received by the limited partners of AAA Net Realty
Fund X, LTD in connection  with the Transaction is fair to them from a financial
point of view.

HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.




Realty Fund 10 - fairness opinion

<PAGE>



               [HOULIHAN LOKEY LETTERHEAD]



June 1, 1998

Mr. H. Kerr Taylor in his capacity in his capacity as
President of the General Partner of
AAA Net Realty Fund XI, LTD
8 Greenway Plaza
Suite 824
Houston, TX  77046

Dear Mr. Taylor:

We understand  the  following  regarding  American  Assets  Advisers  Trust Inc.
("AmREIT"),  and AAA Net  Realty  Fund XI, LTD (the  "Partnership").  AmREIT has
recently  completed a  transaction  pursuant to which it acquired  its  advisor,
American Asset Advisers Realty Corp (the "Adviser") (the "Adviser Acquisition").
Prior to the Adviser  Acquisition,  the Advisor provided property management and
other  related  services  to the  Partnerships  pursuant  to an Omnibus  Service
Agreement (the "Service Agreement"). As a result of the Advisor Acquisition, all
services contracts  associated with the Service Agreement have been assumed by a
wholly  owned  subsidiary  of  AmREIT.   Additionally,   prior  to  the  Advisor
Acquisition,  the  Advisor  was  owned  by  Kerr  Taylor,  who  was  (and  is) a
shareholder  of  AmREIT.  As a result of the  Advisor  Acquisition,  Mr.  Taylor
increased his ownership  interest in AmREIT.  Mr. Taylor serves as the President
of American Asset Advisors Management Corporation XI, the general partner of the
Partnership ( the "General  Partner").  The Partnership  owns interests in seven
retail  properties.  Following  the  Adviser  Acquisition,  Mr.  Taylor  and his
affiliated corporation retained their fiduciary responsibilities associated with
such General Partner of the Partnership.

Finally,  we  understand  that  AmREIT has  entered  into a plan to acquire  the
Partnership (the "Partnership  Acquisition").  Specifically,  we understand that
pursuant to the Partnership Acquisition,  AmREIT will provide a total of 687,875
shares of AmREIT common stock in exchange for the aggregate limited  partnership
interests in the  Partnership.  The  Partnership  Acquisition  and other related
transactions  disclosed to Houlihan Lokey are referred to collectively herein as
the "Transaction."

AmREIT and the  General  Partner(s)  have  requested  that  Houlihan  Lokey have
requested  our opinion (the  "Opinion")  as to the matters set forth below.  The
Opinion does not address  AmREIT's,  the General  Partner's or the Partnership's
underlying  business  decision  to  effect  the  Transaction.  We have  not been
requested  to, and did not,  solicit  third  party  indications  of  interest in
acquiring all or any part of AmREIT,  or the Partnership.  Furthermore,  at your
request,  we have not negotiated the  Transaction or advised you with respect to
alternatives to it.

Realty Fund 11 - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity in his capacity as
President of the General Partner of
AAA Net Realty Fund XI, LTD
June 1, 1998 
                           
                                       -2-

In  connection  with  this  Opinion,  we have made such  reviews,  analyses  and
inquiries as we have deemed necessary and appropriate  under the  circumstances.
Among other things, we have:

1.       met with the General Partner and certain members of its senior 
         management to discuss the operations, financial condition, future 
         prospects and projected operations and performance of the Partnership;

2.       visited certain facilities and business offices of the General Partner 
         and AmREIT;

3.       reviewed  the  Partnership's  annual  reports to  shareholders  for the
         fiscal years ended December 31, 1997 and 1996 which the General Partner
         have  identified  as  being  the  most  current  financial   statements
         available and have indicated that there has been no material  change in
         the  financial   position  of  the  Partnership  since  such  financial
         statements;

4.       reviewed copies of the 1994 Agreement of Limited Partnership of the 
         Partnership; and

5.       reviewed  AmREIT's annual reports to shareholders  and on Form 10-K for
         the fiscal years ended 1997 and quarterly  reports on Form 10-Q for the
         quarter ended March 31, 1998;

6.       reviewed forecasts and projections prepared by the General Partner with
         respect to the  Partnership  for the year ended  December  31, 1998 and
         reviewed summary  pro-forma  forecast  prepared by AmREIT's  management
         with respect to AmREIT, the Partnership and affiliated partnerships;

7.       reviewed drafts of the Joint Consent Solicitation Statement and 
         Prospectus for American Asset Advisers Trust, Inc.;

8.       reviewed the historical market prices for the AmREIT's publicly traded 
         securities;

9.       reviewed  certain other publicly  available  financial data for certain
         companies that we deem comparable to the  Partnership  and AmREIT,  and
         publicly  available prices and premiums paid in other transactions that
         we considered similar to the Transaction; and

10.      conducted such other studies, analyses and inquiries as we have deemed
         appropriate.

Realty Fund 11 - fairness opinion

<PAGE>


Mr. H. Kerr Taylor in his capacity in his capacity as
President of the General Partner of
AAA Net Realty Fund XI, LTD
June 1, 1998                                                                    
                           
                                       -3-

We have relied upon and  assumed,  without  independent  verification,  that the
financial forecasts and projections provided to us have been reasonably prepared
and reflect  the best  currently  available  estimates  of the future  financial
results and condition of AmREIT and the  Partnership  and that there has been no
material  change in the assets,  financial  condition,  business or prospects of
AmREIT or the Partnership since the date of the most recent financial statements
made available to us.

We  have  not  independently  verified  the  accuracy  and  completeness  of the
information  supplied to us with respect to AmREIT or the Partnership and do not
assume any  responsibility  with  respect  to it. We have not made any  physical
inspection or independent appraisal of any of the properties or assets of AmREIT
or the  Partnership.  Our opinion is  necessarily  based on business,  economic,
market and other conditions as they exist and can be evaluated by us at the date
of this letter.

Based upon the foregoing,  and in reliance  thereon,  it is our opinion that the
aggregate consideration to be received by the limited partners of AAA Net Realty
Fund XI, LTD in connection with the Transaction is fair to them from a financial
point of view.

HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.




Realty Fund 11 - fairness opinion

<PAGE>

 
                                  SUPPLEMENT TO
          JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                       FOR
                        TAYLOR INCOME INVESTORS, LTD.
                           A TEXAS LIMITED PARTNERSHIP

         Mr. H. Kerr Taylor (the "General  Partner") is soliciting  the approval
of the Limited Partners of Taylor Income Investors, Ltd., a Texas Limited
Partnership (the "Partnership" or "Fund III"), for the Merger of the Partnership
with and into AmREIT, Inc., a Maryland Corporation ("AmREIT"). As part of the
Merger, the Limited Partners will exchange Units of Limited Partnership
Interests ("Units") in the Partnership for shares of common stock of AmREIT (the
"Shares") or, subject to the Note Restriction, 6.0% Notes of AmREIT due December
31, 2004 (the "Notes"). The Merger, if it is approved, will involve up to ten
limited partnerships, including the Partnership. This solicitation is being made
on behalf of the general partner of the Partnership. The proposal is described
in detail in the Joint Proxy And Consent Solicitation Statement and
Prospectus dated , November 1998 (the "Prospectus"). For the definition of
capitalized terms used in the Supplement, which are not separately defined 
herein, see "GLOSSARY" in the Prospectus. Cross-references in this Supplement 
also refer to the cited discussions in the Prospectus, unless specifically 
noted to the contrary.

         The effects of the Merger may be different for Limited Partners in each
of the  partnerships  participating  in the Merger  (the  "Partnerships").  This
Supplement has been prepared to highlight the risks, effects and fairness of the
Merger for the  Limited  Partners of the  Partnership.  This  Supplement  is not
intended  to repeat or  duplicate  the  Prospectus  and the  Prospectus  must be
referred to in reading  this  Supplement.  Moreover,  this  Supplement  does not
purport to provide an overall  summary of the Merger or to highlight  all of its
material terms, conditions,  risks or effects. See "SUMMARY" and "THE MERGER" in
the  Prospectus.  To the  extent  this  Supplement  summarizes  portions  of the
Prospectus,  such  discussions  are  qualified  in  their  entirety  by the more
detailed  discussions of those matters appearing in the Prospectus.  Supplements
have also been  prepared for each of the other  Partnerships  and copies of such
Supplements will be provided  promptly without charge to each Limited Partner or
his representative who has been so designated in writing upon written request to
Timothy W. Kelley,  Vice President at AmREIT,  Inc., Eight Greenway Plaza, Suite
824,  Houston,  Texas 77046.  Telephone (800)  888-4400,  extension 26 or fax to
(713) 850-0498.

                                  RISK FACTORS

     The Merger involves material risks to the Limited Partners,
the more significant of which are:


         o     The General Partner did not retain an unaffiliated
               person to represent the Limited Partners in
               negotiating the terms of the Merger.  
   
         o     The Negotiated Prices for the Partnership
               properties were determined by the General Partner,
               who has substantial conflicts of interest in the
               Merger due to his financial interest in AmREIT and
               the prospects of receiving substantial financial
               benefits if the Merger is consummated.  

                                       -1-

<PAGE>

         o     The Negotiated Prices of the properties are not
               based on appraisals from independent real estate
               appraisers.  

         o     The Merger will be a taxable transaction to the
               Limited Partners.

         o     There is no assurance that the value of the
               consideration received in the Merger by the Limited
               Partners for their Units will not be less than the
               fair value of their Units as might result from
               negotiations between unrelated parties.  

         o     No public market exists for the Shares or the
               Notes.  Upon completion of the Merger, it is
               uncertain if and when a public market will develop
               for the Shares and no public market is expected to
               develop for the Notes.  

         o     If and when a public market for the Shares
               develops, there is no assurance that the Shares
               will not trade at prices that are less than the
               Exchange Price.

         o     There is no assurance that the Exchange Price,
               which was determined by the General Partner and the
               Independent Directors of AmREIT, reflects the fair
               value of the Shares which might result from
               negotiations between unrelated parties.  

         o     The Appraised Value, upon which payment under the
               ALV Payment Election will be determined, will not
               be determined or known until after the Merger is
               consummated.  

         o     Limited Partners receiving Shares in the Merger
               will realize a substantial change in the form of
               their investment from a finite life Partnership,
               which cannot leverage its investments, to an
               infinite life REIT which can leverage its
               investments.  

         o     The anticipated benefits to Limited Partners as a
               result of the Merger may not be realized. 

                                       -2-

<PAGE>
                     POTENTIAL BENEFITS TO LIMITED PARTNERS

         The  General  Partner  believes  the  Merger is fair to and in the best
interests of the Limited Partners for a number of reasons, including:

         o        The  General  Partner  believes  that the terms of the  Merger
                  Agreement,  including the Exchange Price and the Partnership's
                  Net Asset Value are favorable to the Limited Partners.

         o        The General  Partner  believes that the  Negotiated  Price for
                  each of the  Partnership's  Properties is in the highest range
                  of values for the property in the current  real estate  market
                  and that such value would likely exceed the price at which the
                  property  would sell in the market.  The  General  Partner
                  believes  that the  Partnership  would  therefor  realize
                  significantly   less  value  for  its  Properties  than  their
                  Negotiated  Prices if the  Partnership  was  liquidated in the
                  current real estate market.

         o        By merging into AmREIT,  the Limited Partners will be relieved
                  of  uncertainties  regarding  the  Partnership's  real  estate
                  investments,  including  the  expiration  of leases on its
                  properties the possible  difficulties in re-leasing the  
                  properties  and/or the possible  substantial costs  of  
                  re-leasing  these  properties.  As a  result  of the
                  Merger, these risks would be spread over, and be  more 
                  economically absorbed by, AmREIT's larger and more 
                  diversified portfolio.

         o        The special  purpose nature of the  Partnership's  properties
                  makes them  suitable  for  limited  types of tenants and
                  uses and increases the risks of re-leasing the properties. As 
                  a result of the Merger, these risks would be spread over, and
                  be more economically absorbed by, AmREIT's  larger  and  more
                  diversified portfolio.

         o        Co-ownership of one of the  Partnership's  properties in joint
                  venture with another Partnership which, as a practical matter,
                  allows the sale of the  property  only with the consent of its
                  co-owner.  In the Merger,  the property is valued at an amount
                  pro  rata  to the  Negotiated  Price  of the  entire  property
                  without reduction for less than 100% ownership.

         o        By combining  the  Partnership  with  AmREIT,  the Merger will
                  create an investment  portfolio  substantially larger and more
                  geographically diversified than the current portfolio of the
                  Partnership. The Merger will consolidate operations and spread
                  the risk of an  investment  in AmREIT over a broader  group of
                  assets, reducing dependence of the  investment  upon the
                  performance of any particular  asset or group of assets,  such
                  as assets in the same geographical area.

         o        The allocations of Merger Expenses, would require the 
                  Partnership to  pay  only  its  proportionate  share  of the
                  Partnership  Merger  Expenses  based on its relative Net Asset
                  Value.   Also,  if  the  Limited  Partners  do  not  elect  to
                  participate  in the Merger,  the General  Partner  will pay or
                  reimburse  the  Partnership  its  Proportionate  Share  of the
                  Partnership Merger Expenses.

         o        As a result  of the  Merger,  the  Partnership  will no longer
                  incur the expense for  preparation  of separate  financial
                  statements, required annual and quarterly filings, tax returns
                  and investor communications. The accurate preparation of these
                  statements   and  reports   requires   substantial   cost  and
                  management time and effort.

         o        The  General  Partner  believes  the Merger  will  provide the
                  combined  AmREIT-Partnership  entity improved future access to
                  capital  markets for future growth and that Limited  Partners,
                  as AmREIT  shareholders,  will have  enhanced  liquidity  as a
                  result of the larger total  equity  market  capitalization  of
                  AmREIT.

         o        The General  Partner  received the Houlihan  Fairness  Opinion
                  that the Merger is fair,  from a financial  point of view,  to
                  the Limited Partners.

         o        The Partnership's  strategic  combination with a publicly held
                  REIT, which takes advantage of the growth in the REIT industry
                  and real estate markets, is preferable to the alternatives of
                  complete  liquidation of the Partnership,  continuation of the
                  Partnership  or  reorganization  of the  Partnership  into one
                  separate REIT.


                                       -3-

<PAGE>



         These  possible  benefits  of the Merger to the  Limited  Partners  are
discussed in greater detail in the Prospectus.  Limited Partners should refer to
the  discussions in the Prospectus  under the heading "THE  MERGER--The  General
Partners Reasons and Recommendations for the Merger."


                 RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

         Limited Partners participating in the Merger will be subject to various
risks and possible adverse  consequences  which they should take into account in
deciding  how  they  will  vote on the  Merger.  The most  significant  of these
material risks are:

         The Merger involves the following risks for the Limited Partners:

         o        The   General   Partner   did  not   retain  an   unaffiliated
                  representative  to  represent  the  Limited  Partners  or  the
                  Partnership,  or to  represent  all of the  Partnerships  as a
                  Group,  in the Merger.  Had  independent  representation  been
                  arranged for a Partnership, the terms of the Merger might have
                  been more favorable to such Partnership.

         o        The Negotiated  Prices of the  Partnership's  Properties  were
                  determined  by the  General  Partner  who is  also  the  Chief
                  Executive Officer and largest  shareholder of AmREIT.  The NAV
                  of each  Partnership  should  be  considered  as  having  been
                  negotiated by the common  management of the  Partnerships  and
                  AmREIT.

         o        The Negotiated Price of the Partnership's Properties is not 
                  based on an independent real estate appraisal.

         o        The conflicts of interest of the General Partner, who will
                  receive  significant  financial and other benefits from and/or
                  as a result of the Merger.

         o        The possibility that the Partnership's Net Asset Values may 
                  not reflect the actual value of its net assets.

         o        The fixed Exchange Price, which means the Limited Partners 
                  will not receive more Shares (or a Note in a greater principal
                  amount)  if  the  value  of  the  Shares  decreases  as of the
                  Effective Date.

         o        AmREIT's  Shares are not publically  traded,  a market for the
                  Shares is not expected to exist immediately upon completion of
                  this Merger,  and there is no assurance  that a market for the
                  Shares will develop in the future. Unless and until there is a
                  public   market  for  the  Shares,   shareholders   will  have
                  difficulty in liquidating their investment.

         o        If and when a market for the Shares  develops,  the Shares may
                  trade at prices substantially below the Exchange Price.

         o        The Merger will be a taxable transaction for the Limited 
                  Partners.

         o        A majority vote of Limited Partners binds the Partnership.


                                       -4-

<PAGE>



         o        Limited  Partners  who vote  against the Merger  will  receive
                  Notes for  their  Units in the  Merger  unless  they  elect to
                  receive Shares if the Merger is approved.

         o        Limited  Partners  who become  shareholders  of AmREIT may not
                  receive the same level of distributions as previously received
                  from their respective Partnership Units.

         o        Because it is not known how many Partnerships will participate
                  in the  Merger,  there  are  uncertainties  as to the  capital
                  structure  and size of AmREIT  following  consummation  of the
                  Merger as they will vary  depending  on the number of 
                  Partnerships electing to participate.

         o        As a  result  of  the  Merger,  the  nature  of  each  Limited
                  Partner's investment will change from holding an interest in a
                  specified  portfolio of  properties in a finite life entity to
                  holding  an  equity  investment  in  an  ongoing  REIT,  whose
                  portfolio  of  properties  may be  changed  from  time to time
                  without the  approval of its  shareholders  and which does not
                  plan to liquidate such assets within a fixed period.

         o        If it  participates in the Merger,  the Partnership  will bear
                  costs of the Merger in  proportion  to its relative NAV.
                  Should the  Partnership  not  participate  in the Merger,  the
                  General  Partner will pay or reimburse the Partnership for its
                  portion of costs.  The costs of the Merger  allocated to
                  the  Partnerships  are  limited  to the costs of the  Houlihan
                  Fairness Opinions, the Partnership accounting costs (and other
                  valuation or appraisal  costs, if any), which are estimated to
                  total $150,000, and any direct partner communication costs.

         o        The anticipated benefits of the Merger may not be realized.

         o        The anticipated benefits of AmREIT's change to self-management
                  through the recently completed Adviser  Acquisition may not be
                  fully realized.

         o        The proceeds of future asset sales or  refinancings  by AmREIT
                  will  generally  be  reinvested  rather  than  distributed  to
                  shareholders  to the extent not required to be  distributed to
                  maintain REIT status.

         o        AmREIT's  Board  of  Directors  has the  power to  change  the
                  investment,  acquisition  and  financing  policies  of  AmREIT
                  (including  policies  regarding  the  level  of  indebtedness)
                  without  a vote of the  shareholders,  which  could  result in
                  policies   which  do  not   reflect  the   interests   of  all
                  shareholders.

         o        Following the  consummation  of the Merger,  AmREIT intends to
                  borrow  additional  funds  (equal to or  exceeding  50% of the
                  value of the  properties  acquired  in the  Merger) to acquire
                  additional, as yet unidentified, real estate.

         These  risks and  possible  adverse  consequences  of the Merger to the
Limited  Partners are  discussed in greater  detail in the  Prospectus.  Limited
Partners  should refer to the  discussion of the risks associated with  the
Merger set forth in the Prospectus under the sections "RISK FACTORS," "CONFLICTS
OF INTEREST,"  "MATERIAL  FEDERAL INCOME TAX ASPECTS" and  "COMPARISON OF UNITS,
SHARES AND NOTES."


                                       -5-

<PAGE>




                                   THE MERGER

         The purpose of the Merger is to strategically  unite AmREIT with one or
more of the  Partnerships,  each of which has compatible  properties in AmREIT's
existing  and new  markets,  and to give the  Limited  Partners  the  ability to
participate  in a strategic  business  combination  with a publicly held REIT in
order to take  advantage  of the  growth in the REIT  industry  and real  estate
markets  in  general,  with  the  prospect  of  being  able to  liquidate  their
investment  through  the sale of the  publicly-traded  Shares  or  retain  their
investment indefinitely.

         If the Merger is approved,  the Partnership will cease to exist and all
of its properties will be transferred to AmREIT. Any Limited Partner may abstain
from or vote  against  the Merger and,  if the Merger is  approved,  the Limited
Partner will still  participate  in the Merger and will receive  Notes for their
Units  unless  they  elect to receive  Shares.  In lieu of either Notes or 
Shares, a Limited Partner may elect to receive cash payment pursuant to the ALV
Payment Election.  Limited  Partners  will not have appraisal  rights or other  
dissenter's  rights by reason of the  Merger.  For a discussion of the effect of
abstaining  from or voting  against the Merger,  the rights of Limited Partners 
who do so, and the effects of exercising  dissenters' rights see "THE MERGER 
- - Dissenting Partners and Shareholders."

         The  General  Partner  is  proposing  amendments  to the  Partnership's
Agreement  of  Limited  Partnership  to permit the  closing of the  transactions
contemplated by the Merger  Agreement.  Limited  Partners voting in favor of the
Merger  will be  deemed  to have  voted  in  favor  of  each of  these  proposed
amendments.  A majority  vote of Limited  Partners  is  required  to approve the
proposed amendments and to approve the Merger Agreement. The proposed amendments
authorize the following: (i) the Merger of the Partnership with and into AmREIT,
whether or not AmREIT would be regarded as an Affiliate of the general  partner;
and (ii) such other  actions as may be necessary  under or  contemplated  by the
Merger  Agreement  or  the  Prospectus,  irrespective  of any  provision  in the
Partnership  Agreement  which might  otherwise  prohibit such actions.  See "THE
MERGER -- Proposed  Amendments to Partnership  Agreements."  The General Partner
owns no Units of the  Partnership.  The general  partner of the  Partnership has
agreed to waive any right to receive  Shares to which it may otherwise have been
entitled except with respect to its capital interests as general partner.

         The General Partner  reasonably  believes that the terms of the Merger,
including  the  consideration  to be  received  by the  Limited  Partners in the
Merger, are fair to and in the best interests of the Limited Partners.

         THE GENERAL PARTNER STRONGLY RECOMMENDS THAT ALL LIMITED PARTNERS
VOTE "YES" IN FAVOR OF THE MERGER.  THE GENERAL PARTNER REQUESTS THAT EACH
LIMITED PARTNER COMPLETE, SIGN AND RETURN THE ENCLOSED CONSENT AS SOON AS
POSSIBLE.

                           ALLOCATION OF CONSIDERATION

         In the Merger,  the Limited  Partners  will  receive  Shares (or Notes)
based upon the Net Asset Value ("NAV") of the Partnership. The Partnership's NAV
equals  the  Negotiated   Price  of  its  properties  plus  its  Net  Cash.  The
Partnership's  Net Cash  equals the  excess,  if any,  of its cash and  accounts
receivable  over its debt at the Effective  Date. The  Negotiated  Price of each
property of the  Partnership was determined and agreed to by Mr. H. Kerr Taylor,
the General Partner,  on behalf of the Partnership in negotiations  with the two
directors of AmREIT who are not  affiliated  with Mr.  Taylor (the  "Independent
Directors").


                                       -6-

<PAGE>



         The number of Shares issuable in the Merger to the  Partnership  equals
the Partnership's NAV divided by the Exchange Price of $9.34. The Exchange Price
was  negotiated  and  agreed  to by the  General  Partner  and  the  Independent
Directors based on the last public offering price of the Shares,  $10.25, net of
certain costs of that offering.  However,  the Shares are not publically  traded
and will not be  listed  for  trading  immediately  after  the  Merger.  Limited
Partners should refer to the discussion in the Prospectus under the heading "THE
MERGER--The Merger Consideration."

         Calculated as if the Effective Date were September 30, 1998, AmREIT is
offering 3,878.00  Shares or, subject to the Note Restriction, a Note in the
principal amount of $36,220.51, in consideration for each Unit of the 
Partnership.  The  following  table sets forth the  methodology  utilized in  
determining the number of Shares and Notes being offered by AmREIT for each 
Unit:


Net Asset Value:
   Value of Properties:
   Steak and Ale, Houston, TX (44%)(1)                                 $310,000
   Bank of America, Houston, TX (100%)                                  460,000
   Taco Bell, Houston, TX (100%)                                        330,000
                                                                        -------
   Negotiated Price                                                  $1,100,000
   Net Cash(2)                                                          $40,946
   Other Assets                                                               0
   Other Liabilities                                                          0
                                                                 --------------
   Net Asset Value of Partnership(3)                                 $1,140,946
                                                                     ---------
   Percentage of Aggregate Net Asset Value of All Partnerships            3.96%
   Net Asset Value Per Original Investment of $1,000(4)               $1,207.35
                                                                       --------
Allocation of Shares Received in Merger:
   Number of Shares Allocable to Partnership                            122,157
   Percentage of Total Shares to be Issued in the Merger                  3.96%
   Percentage of Total Shares of AmREIT After the Merger                  2.13%
   Allocation of Shares to Limited Partners                             122,157
   Allocation of Shares to General Partners(5)                                0
                                                                    -----------
   Allocation of Shares per Unit                                       3,878.00
   Allocation of Shares Per Original Investment of $1,000(4)             129.27
   Maximum Total Outstanding Shares in AmREIT After the Merger(6)     5,748,309
                                                                      ---------
Notes Offered in Merger:
   Maximum Principal Amount Offered to Partnership                     $399,331
   Principal Amount of Note Offered per Unit                         $36,220.51
   Principal Amount of Note Offered per Original Investment 
   of $1,000(4)                                                       $1,207.35
                                                                       --------


                                       -7-

<PAGE>




Return to Limited Partners Per $1,000 of Adjusted Capital From 
Shares(7):

   Return From Merger per $1,000 of Adjusted Capital based on         $1,220.51
   Exchange Price(8)

   Total Return from Merger based on Exchange Price plus Cumulative   $2,432.61
   Distributions through 9/30/1998 per $1,000 of Adjusted Capital

   Total Return from Merger based on Exchange Price plus Cumulative     243.26%
   Distributions through 9/30/1998 as a Percentage of Adjusted 
   Capital

   Return From Merger per $1,000 of Adjusted Capital based on $10.25  $1,339.42
   per Share Price(9)

(1)      Percentage of property owned by Partnership shown in parentheses.

(2)      Net Cash is the excess, if any, of the Partnership's cash and 
         accounts receivable over its debt.

(3)      Net Asset Value equals Negotiated Price of property plus Net Cash.

(4)      "Per Original Investment of $1,000" is computed by dividing the Limited
         Partners'  allocable  share of such  amount  by the  Limited  Partners'
         original  capital  of  the  Partnership  (the  Partnership's  "Original
         Capital") and multiplying the result by 1,000.

(5)      The general partner of the Partnership has agreed to waive any right to
         receive  Shares to which it may  otherwise  have been  entitled  in the
         Merger  other  than with  respect to the  payment to Mr.  Taylor of the
         disposition fee in the amount of $33,000 (3.0% of the Negotiated  Price
         of each  property).  Mr. Taylor has agreed to purchase  3,533 shares at
         the Exchange Price with this  disposition fee. The general partner will
         not be receiving any other  compensation  or  reimbursement  for claims
         against or interests in the Partnership.

(6)      Calculated as if the Effective Date were September 30, 1998.  Assumes  
         100% participation of the Partnerships and that no Notes are issued.
         Includes portion of Share Balance from Adviser Acquisition  issuable to
         Mr. Taylor upon consummation of Merger.

(7)      Adjusted Capital equals a Limited  Partner's  original invested capital
         less  cumulative  distributions  constituting a return of capital under
         the Partnership Agreement.

(8)      Shares valued at $9.34 per Share.

(9)      $10.25 is the most recent public offering price of the Shares.


                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

         Due to the substantial  similarities  among the  Partnerships,  such as
their similar investment  portfolios and property  locations,  common investment
objectives  and  policies,  similar  financial  condition,  the  fact  that  the
Partnerships'  assets are managed by AmREIT or its  Affiliates  and  substantial
similarities in the language and scope of their Partnership Agreements,  many of
the  consequences  of  participating  in the Merger  are  common to the  Limited
Partners of each of the  Partnerships.  The purpose of this section is, however,
to highlight  features of the Partnership which may distinguish the situation of
the Partnership  from that of the other  Partnerships  and which should be taken
into account by the Limited Partners when evaluating the merits and risks of the
proposed Merger.


                                       -8-

<PAGE>



         Special  Considerations  Regarding Partnership  Properties.  Unless the
Limited  Partners  approve the Merger,  the General  Partner  will  continue the
Partnership in accordance with its current investment  strategies and objectives
described below. At the time of the Partnership's formation, the General Partner
anticipated  the  liquidation  of its  portfolio  and  distribution  of the  net
proceeds from the sale of the properties to the Limited  Partners within 8 to 12
years after the  acquisition of the  properties.  Based on the completion of the
acquisition  of the  Partnership's  portfolio in 1987, it was  anticipated  that
liquidation of the portfolio  would begin by 1999.  However,  the  Partnership's
ability to achieve its goals will be influenced by the  following  factors.  See
"THE  PARTNERSHIPS--Properties"  in the Prospectus  for  additional  information
regarding the Partnership's portfolio.

                  Expiration  of  Leases.   The  leases  on  the   Partnership's
properties  all expire  within the next 5 years.  Also,  there is a  significant
chance  that  Bank of  America,  the  Partnership's  largest  tenant,  which  is
currently  being  merged  with  another  bank,  will not renew its lease when it
expires  in May 2000 or will  renew  its  lease  only if the  Partnership  makes
significant improvements to the property. Also, should any of these tenants fail
to renew their leases, the Partnership would need to find a new tenant and incur
significant  additional costs by reason of temporary vacancy and/or  significant
rehabilitation and/or tenant improvement costs.

                  Concentration of Investment.  The Partnership has concentrated
its  investments in 3 properties.  If a vacancy or other  interruption  of rents
occur in one or more of these  properties,  the distributions of the Partnership
may  be  significantly  reduced.  The  Partnership  has  also  concentrated  its
investments  in  a  limited   geographic   area.  If  conditions  in  this  area
deteriorate,  the  Partnership  may experience more difficulty in re-leasing its
properties than it would  experience if the properties were more  geographically
diversified.

                  Co-ownership  of  Property.  The  Partnership  owns one of its
properties,  the Steak & Ale Restaurant  property in co-ownership  with Fund IV.
The Partnership  owns 44% of this property and is dependent upon the consent and
cooperation  of  the  majority  co-owner  to  sell  or  re-lease  the  property.
Therefore,  there is no assurance  that the  co-owner  will agree to the sale or
re-lease  of the  property at such time or under the terms the  Partnership  may
desire.

                  Possible Need for Additional Capital. The Limited Partners may
be  required  to  contribute   additional  capital  and/or  approve  Partnership
borrowings in order to finance  future  lease  renewal or  re-leasing  costs as
described above. Moreover, without an economically desirable lease in place, the
Partnership  could not expect to realize an attractive price for the sale of its
properties.

         Merger is a Taxable Event.  Limited Partners will realize a gain of 
approximately $15,066 per Unit on the Merger, an amount equal to their allocable
share of the excess of the sum of the fair  market value of the Shares received 
by the Partnership over the Partnership's adjusted tax basis of its assets. In 
general, Limited Partners can expect to pay tax on $9,303 per Unit of this gain 
at long term capital gains rates, which will generally by 20%.  The  remaining 
$5,763 per Unit of the gain will be taxable at the rates for ordinary income.
The actual amount of gain recognized by each Limited Partner  will  depend  upon
the value ascribed  to the Shares for federal tax purposes.  Because the Shares
will not be publically traded immediately after the Merger,  and the 1998 
operating  results have not been included,  it is possible that the value of the
Shares used for purposes of calculating the taxable income (or loss) and the  
taxable  income  (or  loss)  per Unit  will  differ  from the calculation stated
above. The Partnership's federal income tax returns are subject to review and 


                                       -9-

<PAGE>

possible adjustment by the Internal Revenue Service.  Under federal income tax 
laws, regulations and administrative rulings, certain types of transactions may
be accorded varying interpretations.  Accordingly, the Partnership's financial 
statements, as well as the individual tax returns of the partners, may be 
changed to cause them to conform to the tax treatment resulting from such 
review, if any.

         Investment  Strategy.  Each of the properties is currently fully leased
to a single tenant;  however, as described above, these leases expire at varying
times in the future.  The  Partnership  is not  authorized  to raise  additional
capital  or  borrow  funds.  The  Partnership  has a history  of making  regular
quarterly   distributions  to  its  Limited  Partners.   See  "Miscellaneous  --
Distributions to Limited  Partners" below in this Supplement.  The Partnership's
strategy is to continue to hold its properties  with a view towards  liquidating
them at such times as the General Partner deems  beneficial and appropriate in a
manner consistent with the Partnership's  investment  objectives.  The principal
investment  objectives  of the  Partnership  are to (i) preserve and protect the
Limited Partners' capital; (ii) provide the Limited Partners with quarterly cash
distributions from operations;  (iii) obtain long-term appreciation in the value
of its properties;  and (iv) provide increased cash distributions to the Limited
Partners as the cash flow from its  investments  increases  over the life of the
Partnership.  The  Partnership  acquired  each of its  properties  for  cash and
without the use of borrowed funds (leverage).

         Management  Compensation.  The  Partnership  has no  employees as its
operations are managed by AmREIT. Under the Omnibus Services Agreement, pursuant
to which AmREIT manages the operations of the Partnership, AmREIT is entitled to
annual property management fees equal to 3% of gross rental revenues.  Also, the
Omnibus Services  Agreement  provides for payment of reimbursement fees of up to
6% of the Partnership's gross rental revenues.  This relationship will terminate
after the Merger if the  Partnership  merges  into  AmREIT.  If the  Partnership
participates  in the Merger,  neither  AmREIT nor the General  Partner or any of
their  Affiliates  will  receive  any  compensation  for  services  rendered  in
connection with the Merger.

         Offers From Third Parties.  No offers on the  Partnership's  properties
have been  received  during the past twelve  months by the General  Partner from
unaffiliated  third  parties.  See  "THE  MERGER-Acquisition  Proposals"  in the
Prospectus.


                             FAIRNESS OF THE MERGER

         Based upon his analysis of the Merger,  the General Partner  reasonably
believes that:

         (1)      The terms of the Merger, when considered as a whole, are fair 
to the Limited Partners;

         (2) The  Shares  offered  in  exchange  for the Units  constitute  fair
consideration for the Units of the Limited Partners; and

         (3) After comparing the potential benefits and detriments of the Merger
with those of several alternatives, the Merger is more attractive to the Limited
Partners than such alternatives.

         THE GENERAL  PARTNER  REASONABLY  BELIEVES THAT THE TERMS OF THE MERGER
AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS IN
CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE LIMITED
PARTNERS. ACCORDINGLY, THE GENERAL PARTNER HAS APPROVED THE MERGER AGREEMENT AND
RECOMMENDS THAT THE LIMITED  PARTNERS VOTE FOR APPROVAL OF THE MERGER  AGREEMENT
AND AMENDMENT OF THE PARTNERSHIP AGREEMENT.


                                       -10-

<PAGE>



         The General Partner's  determination is based upon the transaction as a
whole,  as well as the  combination of less than all  Partnerships,  because the
Partnership's  value for the purposes of the Merger is its Net Asset Value.  The
General  Partner  believes that Net Asset Value is a reasonable  estimate of the
value of each  Partnership  for the Merger as it is  directly  derived  from the
value of the Partnership's net assets at the Effective Date,  independent of the
valuations  of the assets of the other  Partnerships.  The General  Partner also
believes  the  Exchange  Price,  the value on which Shares will be issued to the
Partnership in the Merger,  is a reasonable  estimate of the value of the Shares
based on the last  public  offering  price of the Shares and within the  overall
context of the  Merger.  See "THE  MERGER - The  General  Partner's  Reasons and
Recommendations  for the Merger."

         Fairness Opinion.  The General Partners,  on behalf of the Partnership,
retained  Houlihan  to render an opinion as to whether the  consideration  to be
received by the Limited  Partners in connection with the Merger was fair, from a
financial point of view, to the Limited Partners. Houlihan was not requested to,
and did not make, any recommendation to the Partnerships as to the consideration
to be received by the Limited  Partners  in  connection  with the Merger,  which
consideration was determined through  negotiations between the common management
of the Partnerships and AmREIT.  The General Partner retained Houlihan to render
its  fairness  opinion  based upon  Houlihan's  experience  in the  valuation of
businesses and their securities in connection with mergers and acquisitions, and
valuations  for corporate  purposes  especially  with respect to REITs and other
real estate  companies.  Houlihan  delivered its written opinion,  dated June 1,
1998,  to the  General  Partner,  to the  effect  that,  as of the  date of such
opinion,  based on Houlihan's review and subject to the limitations described in
the Prospectus,  the  consideration to be received by the Limited  Partners  in
connection  with the  Merger is fair,  from a  financial  point of view,  to the
Limited   Partners.   The  Houlihan  Fairness  Opinion  does  not  constitute  a
recommendation  to any Limited Partner as to how any such Limited Partner should
vote on the Merger. See "FAIRNESS OPINIONS--The Houlihan Fairness Opinion."

         Comparison of Benefits and Detriments. The General Partner's assessment
of the  fairness  of the  proposed  Merger was based on the review of  different
alternatives that were available.  The evaluations of the different alternatives
included,  but were not  limited  to, a  strategic  combination  with a publicly
traded REIT to take advantage of the growth of the REIT industry and real estate
markets in general,  completely  liquidating  the  Partnership,  continuing  the
Partnership or reorganizing  the Partnership  into a REIT. In order to determine
whether the Merger or one of its  alternatives  would be more  attractive to the
Limited  Partners,  the General  Partner  compared  the  potential  benefits and
detriments of the Merger with the potential benefits and detriments  of these
alternatives.  A detailed discussion of the potential benefits and detriments of
each of these  alternatives is provided in "THE MERGER -- The General  Partners'
Reasons and  Recommendation  for the Merger" and "-- Alternatives to the Merger"
in the Prospectus.

         In the  event  the  Merger  is not  consummated  for  any  reason,  the
Partnership  will continue to pursue its business  objectives of maximizing  the
value  of its  properties,  in  addition  to  the  possible  liquidation  of its
portfolio,  another strategic combination or another attractive alternative that
may become available.

                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
           COMPENSATION PAID TO THE GENERAL PARTNER AND HIS AFFILIATES

         This  section is  intended  to provide  Limited  Partners  with a brief
comparison  of the  compensation,  fees and  distributions  paid to the  General
Partner and his Affiliates under the Partnership's current arrangements with 

                                      -11-

<PAGE>


those  that would have been paid had the  Merger  been in place.  The  following
table sets forth the compensation,  fees and distributions by the Partnership to
the General  Partner and his Affiliates  during the two most recent fiscal years
and the nine-month period ended September 30, 1998 and compares those payments 
against the amount that would have been paid assuming the Merger had occurred 
January 1, 1996.

<TABLE>
<CAPTION>
                                         
                                         Year Ended December 31,                     Nine Months Ended
                                      1996                      1997                September 30, 1998
                                      ----                      ----                    -------------
                                 Actual     Pro Forma      Actual     Pro Forma      Actual     Pro Forma

<S>                              <C>        <C>            <C>        <C>            <C>          <C>

Administrative Reimb.(1)         $5,700        $6,722      $5,700        $7,372      $4,275        $5,546
Cash Distributions(2)             1,800           ---       1,800           ---       1,350           ---
General Partner Salary(3)           ---           533         ---           639         ---           479

</TABLE>

(1)      An AmREIT subsidiary receives administrative reimbursements of up to 6%
         of gross rental revenues from the properties.  No other fees,  salaries
         or other  compensation  were  paid by the  Partnership  to its  general
         partner or its affiliates during these periods.

(2)      Includes all cash  distributions  made to Mr. Taylor and his affiliates
         resulting from ownership of Units and general  partner  interests.  Mr.
         Taylor's  employment  agreement  with AmREIT  provides for a fixed base
         salary of $25,000 and $30,000 per annum for 1998 and 1999 respectively,
         which amounts will not increase as a result of the Merger.

(3)      Mr. Taylor's salary represents the total salary and benefits Mr. Taylor
         is  currently  entitled to receive as an officer and director of AmREIT
         allocated  to the  Partnership  based on the  percentage  of  shares of
         AmREIT  to be owned  by the  Limited  Partners  immediately  after  the
         Merger.  No other  affiliate of the general  partner of the Partnership
         will receive compensation from AmREIT upon completion of the Merger.


New Compensation

         AmREIT  will  internally  manage and lease the  properties  obtained by
AmREIT from the Partnership pursuant to the Merger. The terms of this engagement
will be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.


                                  MISCELLANEOUS

Distributions to Limited Partners

         Set forth below are  distributions  per Unit made by the Partnership to
the Limited  Partners  during the most  recent  five  fiscal  years and the most
recently  completed  interim  period.  Also see "THE  PARTNERSHIPS - Partnership
Distributions" in the Prospectus.

<TABLE>
<CAPTION>

                                                                                      Nine Months Ended
                                       1993      1994     1995     1996      1997     September 30, 1998
                                       ----      ----     ----     ----      ----     ------------------

<S>                                    <C>       <C>      <C>      <C>       <C>         <C>

Distributions                          $2,910    $2,895   $2,896   $2,896    $2,896      $2,172
Portion of Distribution That Was a        ---       ---      ---      ---       ---         ---
Return of Capital(1)

</TABLE>

(1)      Distributions treated as a return of capital under the Partnership 
         Agreement.

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

Financial Information

         Rental income  statements for the properties of the Partnership for the
nine months ended September 30, 1998 and the years ended December 31, 1997
and 1996 and certain pro forma financial statements with respect to the 
Partnership are set forth in "The Unaudited Pro Forma Financial Information" 
and "INDEX TO FINANCIAL INFORMATION" in the Prospectus.

List of Investors

         Under the Partnership  Agreement and Texas state law, a Limited Partner
may obtain a list of the names, addresses and number of Units owned by the other
Limited  Partners  entitled to so vote on the Merger by making  written  request
therefor from the General Partner,  c/o Timothy W. Kelley,  AmREIT,  Inc., Eight
Greenway  Plaza,  Suite 824,  Houston,  Texas  77046.  At the time of making the
request,  the  requesting  Limited  Partner  must  submit $10.00 in
payment for the costs of copying and mailing the list and, if the Units are held
through a nominee,  provide the Partnership with a statement from the nominee or
other  independent  third party  confirming  such Limited  Partner's  beneficial
ownership.  A Limited Partner is only entitled to the foregoing information with
respect  to the  Partnership  in which the  Limited  Partner  holds  Units.  See
"CONSENT PROCEDURES" in the Prospectus.


End of Partnership Supplement for Taylor Income Investors, Ltd.

                                      -12-

<PAGE>


                                  AMREIT, INC.

                                  SUPPLEMENT TO
          JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                       FOR
                        TAYLOR INCOME INVESTORS IV, LTD.
                           A TEXAS LIMITED PARTNERSHIP

         Mr. H. Kerr Taylor (the "General  Partner") is soliciting  the approval
of the Limited  Partners of Taylor  Income  Investors  IV, Ltd., a Texas Limited
Partnership (the "Partnership"), for the Merger of the Partnership with and into
AmREIT,  Inc., a Maryland  Corporation  ("AmREIT").  As part of the Merger,  the
Limited Partners will exchange Units of Limited Partnership  Interests ("Units")
in the  Partnership  for shares of common  stock of AmREIT  (the  "Shares")  or,
subject to the Note Restriction, 6.0% Notes of AmREIT due December 31, 2004 (the
"Notes").  The  Merger,  if it is  approved,  will  involve  up to  ten  limited
partnerships,  including the  Partnership.  This  solicitation  is being made on
behalf of the general partners of the Partnership.  The proposal is described in
detail in the Joint Proxy And Consent Solicitation Statement and Prospectus 
dated , November 1998 (the  "Prospectus").  For the definition of capitalized  
terms used in the Supplement, which are not separately defined herein, see 
"GLOSSARY"  in the Prospectus.  Cross-references  in  this  Supplement  also  
refer  to  the  cited discussions in the Prospectus, unless specifically noted 
to the contrary.

         The effects of the Merger may be different for Limited Partners in each
of the partnerships  participating  in the Merger  (the  "Partnerships").  This
Supplement has been prepared to highlight the risks, effects and fairness of the
Merger for the  Limited  Partners of the  Partnership.  This  Supplement  is not
intended  to repeat or  duplicate  the  Prospectus  and the  Prospectus  must be
referred to in reading  this  Supplement.  Moreover,  this  Supplement  does not
purport to provide an overall  summary of the Merger or to highlight  all of its
material terms, conditions,  risks or effects. See "SUMMARY" and "THE MERGER" in
the  Prospectus.  To the  extent  this  Supplement  summarizes  portions  of the
Prospectus,  such  discussions  are  qualified  in  their  entirety  by the more
detailed  discussions of those matters appearing in the Prospectus.  Supplements
have also been  prepared for each of the other  Partnerships  and copies of such
Supplements will be provided  promptly without charge to each Limited Partner or
his representative who has been so designated in writing upon written request to
Timothy W. Kelley,  Vice President at AmREIT,  Inc., Eight Greenway Plaza, Suite
824,  Houston,  Texas 77046.  Telephone (800)  888-4400,  extension 26 or fax to
(713) 850-0498.

                                  RISKS FACTORS

     The Merger involves material risks to the Limited Partners,
the more significant of which are:

         o     The General Partner did not retain an unaffiliated
               person to represent the Limited Partners in
               negotiating the terms of the Merger.  

         o     The Negotiated Prices for the Partnership
               properties were determined by the General Partner,
               who has substantial conflicts of interest in the
               Merger due to his financial interest in AmREIT and
               the prospects of receiving substantial financial
               benefits if the Merger is consummated.  

                                       -1-

<PAGE>

         o     The Negotiated Prices of the properties are not
               based on appraisals from independent real estate
               appraisers.  

         o     The Merger will be a taxable transaction to the
               Limited Partners.

         o     There is no assurance that the value of the
               consideration received in the Merger by the Limited
               Partners for their Units will not be less than the
               fair value of their Units as might result from
               negotiations between unrelated parties.  

         o     No public market exists for the Shares or the
               Notes.  Upon completion of the Merger, it is
               uncertain if and when a public market will develop
               for the Shares and no public market is expected to
               develop for the Notes.  

         o     If and when a public market for the Shares
               develops, there is no assurance that the Shares
               will not trade at prices that are less than the
               Exchange Price.

         o     There is no assurance that the Exchange Price,
               which was determined by the General Partner and the
               Independent Directors of AmREIT, reflects the fair
               value of the Shares which might result from
               negotiations between unrelated parties.  

         o     The Appraised Value, upon which payment under the
               ALV Payment Election will be determined, will not
               be determined or known until after the Merger is
               consummated.  

         o     Limited Partners receiving Shares in the Merger
               will realize a substantial change in the form of
               their investment from a finite life Partnership,
               which cannot leverage its investments, to an
               infinite life REIT which can leverage its
               investments.  

         o     The anticipated benefits to Limited Partners as a
               result of the Merger may not be realized. 


                     POTENTIAL BENEFITS TO LIMITED PARTNERS

         The  General  Partner  believes  the  Merger is fair to and in the best
interests of the Limited Partners for a number of reasons, including:

         o        The  General  Partner  believes  that the terms of the  Merger
                  Agreement,  including the Exchange Price and the Partnership's
                  Net Asset Value are favorable to the Limited Partners.

         o        The General  Partner  believes that the  Negotiated  Price for
                  each of the  Partnership's  Properties is in the highest range
                  of values for the property in the current  real estate  market
                  and that such value would likely exceed the price at which the
                  property  would sell in the market.  The  General  Partner
                  believes  that the  Partnership  would   therefor  realize
                  significantly   less  value  for  its  Properties  than  their
                  Negotiated  Prices if the  Partnership  was  liquidated in the
                  current real estate market.

                                       -2-

<PAGE>



         o        By merging into AmREIT,  the Limited Partners will be relieved
                  of  uncertainties  regarding  the  Partnership's  real  estate
                  investments,  including the expiration of its only property on
                  March 22, 2002, the possible  difficulties  in re-leasing  the
                  properties and the likely substantial costs of re-leasing this
                  property.  As a result of the  Merger,  these  risks  would be
                  spread over, and be more economically absorbed by, AmREIT's 
                  larger and more diversified portfolio.

         o        The  special  purpose  nature of the  Partnership's  only real
                  property makes it suitable for limited types of tenants
                  and uses and increases the risks of re-leasing the properties.
                  As a result of the  Merger,  these risks would be spread over,
                  and be more economically absorbed by, AmREIT's larger and more
                  diversified portfolio.

         o        Co-ownership  of the  Partnership's  only  property  in  joint
                  venture with Fund III,  which, as a practical  matter,  allows
                  the  sale  of  the  property  only  with  the  consent  of its
                  co-owner.  In the Merger,  the property is valued at an amount
                  pro  rata  to the  Negotiated  Price  of the  entire  property
                  without reduction for less than 100% ownership.

         o        By combining  the  Partnership  with  AmREIT,  the Merger will
                  create an investment  portfolio  substantially larger and more
                  geographically diversified than the current portfolio of the
                  Partnership. The Merger will consolidate operations and spread
                  the risk of an  investment  in AmREIT over a broader  group of
                  assets,  reducing  dependence of the  investment  upon the
                  performance of any particular  asset or group of assets,  such
                  as assets in the same geographical area.

         o        The  allocations  of  Merger  Expenses  would  require  the 
                  Partnership  to  pay  only  its  proportionate  share  of the
                  Partnership  Merger  Expenses  based on its relative Net Asset
                  Value.   Also,  if  the  Limited  Partners  do  not  elect  to
                  participate  in the Merger,  the General  Partner  will pay or
                  reimburse  the  Partnership  its  Proportionate  Share  of the
                  Partnership Merger Expenses.

         o        As a result  of the  Merger,  the  Partnership  will no longer
                  incur the expense for  preparation  of separate  financial
                  statements, required annual and quarterly filings, tax returns
                  and investor communications. The accurate preparation of these
                  statements   and  reports   requires   substantial   cost  and
                  management time and effort.

         o        The  General  Partner  believes  the Merger  will  provide the
                  combined  AmREIT-Partnership  entity improved future access to
                  capital  markets for future growth and that Limited  Partners,
                  as AmREIT  shareholders,  will have  enhanced  liquidity  as a
                  result of the larger total  equity  market  capitalization  of
                  AmREIT.

         o        The General  Partner  received the Houlihan  Fairness  Opinion
                  that the Merger is fair,  from a financial  point of view,  to
                  the Limited Partners.

         o        The Partnership's  strategic  combination with a publicly held
                  REIT, which takes advantage of the growth in the REIT industry
                  and real estate markets, is preferable to the alternatives  of
                  complete  liquidation of the Partnership,  continuation of the
                  Partnership  or  reorganization  of the  Partnership  into one
                  separate REIT.


                                       -3-

<PAGE>



         These  possible  benefits  of the Merger to the  Limited  Partners  are
discussed in greater detail in the Prospectus.  Limited Partners should refer to
the  discussions in the Prospectus  under the heading "THE  MERGER--The  General
Partners Reasons and Recommendations for the Merger."


                 RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

         Limited Partners participating in the Merger will be subject to various
risks and possible adverse  consequences  which they should take into account in
deciding  how  they  will  vote on the  Merger.  The most  significant  of these
material risks are:

         The Merger involves the following risks for the Limited Partners:

         o        The   General   Partner   did  not   retain  an   unaffiliated
                  representative  to  represent  the  Limited  Partners  or  the
                  Partnership,  or to  represent  all of the  Partnerships  as a
                  Group,  in the Merger.  Had  independent  representation  been
                  arranged for a Partnership, the terms of the Merger might have
                  been more favorable to such Partnership.

         o        The Negotiated  Prices of the  Partnership's  Properties  were
                  determined  by the  General  Partner  who is  also  the  Chief
                  Executive Officer and largest  shareholder of AmREIT.  The NAV
                  of each  Partnership  should  be  considered  as  having  been
                  negotiated by the common  management of the  Partnerships  and
                  AmREIT.

         o        The Negotiated Price of the Partnership's Properties is not 
                  based on an independent real estate appraisal.

         o        The  conflicts of interest of the  General  Partner, who will
                  receive  significant  financial and other benefits from and/or
                  as a result of the Merger.

         o        The possibility that the Partnership's Net Asset Values may 
                  not reflect the actual value of its net assets.

         o        The fixed Exchange Price, which means the Limited Partners 
                  will not receive more Shares (or a Note in a greater principal
                  amount)  if  the  value  of  the  Shares  decreases  as of the
                  Effective Date.

         o        AmREIT's  Shares are not publically  traded,  a market for the
                  Shares is not expected to exist immediately upon completion of
                  this Merger,  and there is no assurance  that a market for the
                  Shares will develop in the future. Unless and until there is a
                  public   market  for  the  Shares,   shareholders   will  have
                  difficulty in liquidating their investment.

         o        If and when a market for the Shares  develops,  the Shares may
                  trade at prices substantially below the Exchange Price.

         o        The Merger will be a taxable transaction for the Limited 
                  Partners.

         o        A majority vote of Limited Partners binds the Partnership.


                                       -4-

<PAGE>



         o        Limited  Partners  who vote  against the Merger  will  receive
                  Notes for  their  Units in the  Merger  unless  they  elect to
                  receive Shares if the Merger is approved.

         o        Limited  Partners  who become  shareholders  of AmREIT may not
                  receive the same level of distributions as previously received
                  from their respective Partnership Units.

         o        Because it is not known how many Partnerships will participate
                  in the  Merger,  there  are  uncertainties  as to the  capital
                  structure  and size of AmREIT  following  consummation  of the
                  Merger  as they  will  vary  depending  on  the  number  of 
                  Partnerships electing to participate.  

         o        As a  result  of  the  Merger,  the  nature  of  each  Limited
                  Partner's investment will change from holding an interest in a
                  specified  portfolio of  properties in a finite life entity to
                  holding  an  equity  investment  in  an  ongoing  REIT,  whose
                  portfolio  of  properties  may be  changed  from  time to time
                  without the  approval of its  shareholders  and which does not
                  plan to liquidate such assets within a fixed period.

         o        If it  participates in the Merger,  the Partnership  will bear
                  the costs of the Merger in  proportion  to its relative NAV.
                  Should the  Partnership  not  participate  in the Merger,  the
                  General  Partner will pay or reimburse the Partnership for its
                  portion of the costs.  The costs of the Merger  allocated to
                  the  Partnerships  are  limited  to the costs of the  Houlihan
                  Fairness Opinions, the Partnership accounting costs (and other
                  valuation or appraisal  costs, if any), which are estimated to
                  total $150,000, and any direct partner communication costs.

         o        The anticipated benefits of the Merger may not be realized.

         o        The anticipated benefits of AmREIT's change to self-management
                  through the recently completed Adviser  Acquisition may not be
                  fully realized.

         o        The proceeds of future asset sales or  refinancings  by AmREIT
                  will  generally  be  reinvested  rather  than  distributed  to
                  shareholders  to the extent not required to be  distributed to
                  maintain REIT status.

         o        AmREIT's  Board  of  Directors  has the  power to  change  the
                  investment,  acquisition  and  financing  policies  of  AmREIT
                  (including  policies  regarding  the  level  of  indebtedness)
                  without  a vote of the  shareholders,  which  could  result in
                  policies   which  do  not   reflect  the   interests   of  all
                  shareholders.

         o        Following the  consummation  of the Merger,  AmREIT intends to
                  borrow  additional  funds  (equal to or  exceeding  50% of the
                  value of the  properties  acquired  in the  Merger) to acquire
                  additional, as yet unidentified, real estate.

         These  risks and  possible  adverse  consequences  of the Merger to the
Limited  Partners are  discussed in greater  detail in the  Prospectus.  Limited
Partners  should refer to the discussion of the risks associated with the Merger
set forth in the Prospectus under the sections "RISK FACTORS," "CONFLICTS OF 
INTEREST," "MATERIAL  FEDERAL INCOME TAX ASPECTS" and  "COMPARISON OF UNITS, 
SHARES AND NOTES."


                                       -5-

<PAGE>

                                   THE MERGER

         The purpose of the Merger is to strategically  unite AmREIT with one or
more of the  Partnerships,  each of which has compatible  properties in AmREIT's
existing  and new  markets,  and to give the  Limited  Partners  the  ability to
participate  in a strategic  business  combination  with a publicly held REIT in
order to take  advantage  of the  growth in the REIT  industry  and real  estate
markets  in  general,  with  the  prospect  of  being  able to  liquidate  their
investment  through  the sale of the  publicly-traded  Shares  or  retain  their
investment indefinitely.

         If the Merger is approved,  the Partnership will cease to exist and all
of its properties will be transferred to AmREIT. Any Limited Partner may abstain
from or vote  against  the Merger and,  if the Merger is  approved,  the Limited
Partner will still  participate  in the Merger and will receive  Notes for their
Units unless they elect to receive Shares.  In lieu of either Notes or Shares, 
a Limited Partner may elect to receive cash payment pursuant to the ALV Payment
Election.  Limited Partners will not have appraisal rights or other dissenter's
rights by reason of the  Merger.  For a discussion of the effect of abstaining  
from or voting  against the Merger,  the rights of Limited Partners who do so, 
and the effects of exercising  dissenters' rights see "THE MERGER - Dissenting 
Partners and Shareholders."

         The  General  Partner  is  proposing  amendments  to the  Partnership's
Agreement  of  Limited  Partnership  to permit the  closing of the  transactions
contemplated by the Merger  Agreement.  Limited  Partners voting in favor of the
Merger  will be  deemed  to have  voted  in  favor  of  each of  these  proposed
amendments.  A majority  vote of Limited  Partners  is  required  to approve the
proposed amendments and to approve the Merger Agreement. The proposed amendments
authorize the following: (i) the Merger of the Partnership with and into AmREIT,
whether or not AmREIT would be regarded as an Affiliate of the general partners;
and (ii) such other  actions as may be necessary  under or  contemplated  by the
Merger  Agreement  or  the  Prospectus,  irrespective  of any  provision  in the
Partnership  Agreement  which might  otherwise  prohibit such actions.  See "THE
MERGER -- Proposed  Amendments to Partnership  Agreements."  The General Partner
owns no Units of the  Partnership.  The general partners of the Partnership have
agreed to waive any right to  receive  Shares to which they may  otherwise  have
been  entitled  except  with  respect  to their  capital  interests  as  general
partners.

         The General Partner  reasonably  believes that the terms of the Merger,
including  the  consideration  to be  received  by the  Limited  Partners in the
Merger, are fair to and in the best interests of the Limited Partners.

         THE GENERAL PARTNER STRONGLY RECOMMENDS THAT ALL LIMITED PARTNERS
VOTE "YES" IN FAVOR OF THE MERGER.  THE GENERAL PARTNER REQUESTS THAT EACH
LIMITED PARTNER COMPLETE, SIGN AND RETURN THE ENCLOSED CONSENT AS SOON AS
POSSIBLE.

                           ALLOCATION OF CONSIDERATION

         In the Merger,  the Limited  Partners  will  receive  Shares (or Notes)
based upon the Net Asset Value ("NAV") of the Partnership. The Partnership's NAV
equals  the  Negotiated   Price  of  its  properties  plus  its  Net  Cash.  The
Partnership's  Net Cash  equals the  excess,  if any,  of its cash and  accounts
receivable  over its debt at the Effective  Date. The  Negotiated  Price of each
property of the  Partnership was determined and agreed to by Mr. H. Kerr Taylor,
the General Partner,  on behalf of the Partnership in negotiations  with the two
directors of AmREIT who are not  affiliated  with Mr.  Taylor (the  "Independent
Directors").


                                       -6-

<PAGE>



         The number of Shares issuable in the Merger to the  Partnership  equals
the Partnership's NAV divided by the Exchange Price of $9.34. The Exchange Price
was  negotiated  and  agreed  to by the  General  Partner  and  the  Independent
Directors based on the last public offering price of the Shares,  $10.25, net of
certain costs of that offering.  However,  the Shares are not publically  traded
and will not been listed for trading after the Merger.  Limited  Partners should
refer to the  discussion in the  Prospectus  under the heading "THE  MERGER--The
Merger Consideration."

         Calculated as if the Effective Date were September 30, 1998, AmREIT is
offering 2,670.65  Shares or, subject to the Note  Restriction,  a Note in the
principal  amount  of  $24,943.90,   in  consideration  for  each  Unit  of  the
Partnership.  The  following  table  sets  forth  the  methodology  utilized  in
determining  the  number of Shares  and Notes  being  offered by AmREIT for each
Unit:


Net Asset Value:
   Value of Properties:(1)
   Steak and Ale, Houston, TX (56%)                                    $394,791
   Atlas Note (51.31%)                                                  105,209
                                                                        -------
   Negotiated Price                                                    $500,000
   Net Cash(2)                                                           11,350
   Other Assets                                                             ---
   Other Liabilities                                                        ---
                                                                     ----------
   Net Asset Value of Partnership(3)                                   $511,350
   Percentage of Aggregate Net Asset Value of All Partnerships            1.80%
   Net Asset Value Per Original Investment of $1,000(4)                 $831.46
Allocation of Shares Received in Merger:
   Number of Shares Allocable to Partnership                             54,748
   Percentage of Total Shares to be Issued in the Merger                  1.80%
   Percentage of Total Shares of AmREIT After the Merger                  0.95%
   Allocation of Shares to Limited Partners                              54,748
   Allocation of Shares to General Partners(5)                              ---
   Allocation of Shares Per Unit                                       2,670.65
   Allocation of Shares Per Original Investment of $1,000(4)              89.02
   Maximum Total Shares in AmREIT After the Merger(6)                 5,748,309
                                                                      ---------
Notes Offered in Merger:
   Maximum Principal Amount Offered to Partnership                     $178,973
   Principal Amount of Note Offered per Unit                         $24,943.90
   Principal Amount of Note Offered per Original Investment 
   of $1,000(4)                                                         $831.46
                                                                        -------

                                       -7-

<PAGE>




Return to Limited Partners Per $1,000 of Adjusted Capital From 
Shares(7)

   Return From Merger per $1,000 of Adjusted Capital Based on           $831.40
   Exchange Price(8)

   Total Return from Merger Based on Exchange Price plus Cumulative   $1,604.67
   Distributions through 9/30/1998 per $1,000 of Adjusted Capital(7)

   Total Return from Merger Based on Exchange Price plus Cumulative     160.47%
   Distributions through 9/30/1998 as a Percentage of Adjusted 
   Capital

   Return From Merger per $1,000 of Adjusted Capital Based on $10.25    $912.47
   per Share Price(9)


(1)      Percentage of property owned by Partnership shown in parentheses.

(2)      Net Cash is the excess, if any, of the Partnership's cash and accounts 
         receivable over its debt.

(3)      Net Asset Value equals Negotiated Price of property plus Net Cash.

(4)      "Per Original Investment of $1,000" is computed by dividing the Limited
         Partners'  allocable  share of such  amount  by the  Limited  Partners'
         original  capital  of  the  Partnership  (the  Partnership's  "Original
         Capital") and multiplying the result by 1,000.

(5)      The general  partners of the Partnership have agreed to waive any right
         to receive Shares to which they may otherwise have been entitled in the
         Merger  other  than with  respect to the  payment to Mr.  Taylor of the
         disposition fee in the amount of $15,000 (3.0% of the Negotiated  Price
         of each  property).  Mr. Taylor has agreed to purchase  1,606 shares at
         the Exchange Price with this disposition fee. The general partners will
         not be receiving any other  compensation  or  reimbursement  for claims
         against or interests in the Partnership.

(6)      Calculated as if the Effective Date were September 30, 1998.  Assumes  
         100% participation of the Partnerships and that no Notes are issued.
         Includes portion of Share Balance from Adviser Acquisition  issuable to
         Mr. Taylor upon consummation of Merger.

(7)      Adjusted Capital equals a Limited  Partner's  original invested capital
         less  cumulative  distributions  constituting a return of capital under
         the Partnership Agreement.

(8)      Shares valued at $9.34 per Share.

(9)      $10.25 is the most recent public offering price of the Shares.



                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

         Due to the substantial  similarities  among the  Partnerships,  such as
their similar investment  portfolios and property  locations,  common investment
objectives  and  policies,  similar  financial  condition,  the  fact  that  the
Partnerships'  assets are managed by AmREIT or its  Affiliates  and  substantial
similarities in the language and scope of their Partnership Agreements,  many of
the  consequences  of  participating  in the Merger  are  common to the  Limited
Partners of each of the  Partnerships.  The purpose of this section is, however,
to highlight  features of the Partnership which may distinguish the situation of
the Partnership from that of the other  Partnerships  and which  should be taken
into account by the  Limited  Partners  when  evaluating  the merits  and risks 
of the  proposed Merger.

                                       -8-

<PAGE>

         Special  Considerations  Regarding Partnership  Properties.  Unless the
Limited  Partners  approve the Merger,  the General  Partner  will  continue the
Partnership in accordance with its current investment  strategies and objectives
described below. At the time of the Partnership's formation, the General Partner
anticipated  the  liquidation  of its  portfolio  and  distribution  of the  net
proceeds from the sale of the properties to the Limited  Partners within 8 to 12
years after the  acquisition of the  properties.  Based on the completion of the
acquisition  of the  Partnership's  portfolio in 1987, it was  anticipated  that
liquidation of the portfolio  would begin by 1999.  However,  the  Partnership's
ability to achieve its goals will be influenced by the  following  factors.  See
"THE  PARTNERSHIPS--Properties"  in the Prospectus  for  additional  information
regarding the Partnership's portfolio.

                  Expiration of Lease. The lease on the Partnership's  only real
property  expires on March 22, 1002. The General Partner believes the rentals on
the ground lease on this property are significantly  below current market rates.
The General Partner anticipates that in order to release this property at market
rates,  the Partnership  will be required to build a new retail structure and/or
make other significant  improvements to the property.  Also, the Partnership may
incur  significant  additional  costs and/or  delays in procuring a  replacement
tenant.

                  Concentration of Investment.  The Partnership has concentrated
its  investments in one property.  If a vacancy or other  interruption  of rents
occurs  in  that  property,   the   distributions  of  the  Partnership  may  be
significantly  reduced. The Partnership has also concentrated its investments in
a  limited  geographic  area.  If  conditions  in  this  area  deteriorate,  the
Partnership  may experience  more  difficulty in re-leasing its property than it
would experience if the property was more geographically diversified.

                  Co-ownership of Property. The Partnership owns the Steak & Ale
Restaurant  property in co-ownership  with Fund III. The Partnership owns 56% of
this property and is dependent upon the consent and  cooperation of the co-owner
to sell or re-lease the  property.  Therefore,  there is no  assurance  that the
co-owner  will agree to the sale or  re-lease  of the  property  at such time or
under the terms the Partnership may desire.

                  Possible Need for Additional Capital. The Limited Partners may
be  required  to  contribute   additional  capital  and/or  approve  Partnership
borrowings  in order to  finance  future  lease  renewal or re-leasing  costs as
described above. Moreover, without an economically desirable lease in place, the
Partnership  could not expect to realize an attractive price for the sale of its
properties.

         Merger will result in a Capital Loss.  Limited Partners will realize a 
small capital loss from the Merger in an amount equal to their  allocable  share
of the Partnership's adjusted tax basis of its assets over the sum of the fair  
market value of the Shares received by the Partnership.  Those Limited Partners 
who have owned their Units since the inception of the Partnership can expect to 
claim a capital loss of approximately $20 per Unit as a result of the Merger. 
The actual amount of loss recognized by each Limited Partner will depend upon 

                                       -9-

<PAGE>



the value ascribed to the Shares for federal tax purposes.  Because the Shares
will not be publically traded immediately after the Merger, and the 1998 
operating results have not been included,it is possible that the value of the 
Shares used for purposes of calculating the taxable income (or loss) and the 
taxable income (or loss) per Unit will differ from the calculation stated above.

The Partnership's federal income tax returns are subject to review and possible
adjustment by the Internal Revenue Service.  Under federal income tax laws, 
regulations and administrative rulings, certain types of transactions may be 
accorded varying interpretations.  Accordingly, the Partnership's financial 
statements, as well as the individual tax returns of the partners, may be 
changed to cause them to conform to the tax treatment resulting from such 
review, if any.

         Investment Strategy. The property is currently fully leased to a single
tenant;  however,  as described above, this lease expires on March 22, 2002. The
Partnership is not authorized to raise  additional  capital or borrow funds. The
Partnership  has a history  of making  regular  quarterly  distributions  to its
Limited Partners. See "Miscellaneous -- Distributions to Limited Partners" below
in this  Supplement.  The  Partnership's  strategy  is to  continue  to hold its
property with a view towards  liquidating it at such time as the General Partner
deems beneficial and appropriate in a manner  consistent with the  Partnership's
investment  objectives.  The principal investment  objectives of the Partnership
are to (i) preserve and protect the Limited Partners' capital;  (ii) provide the
Limited Partners with quarterly cash distributions from operations; (iii) obtain
long-term  appreciation in the value of its property; and (iv) provide increased
cash distributions to the Limited Partners as the cash flow from its investments
increases  over  the  life of the  Partnership.  The  Partnership  acquired  its
property for cash and without the use of borrowed funds (leverage).

         Management  Compensation.  The  Partnership  has no  employees  as its
operations are managed by AmREIT. Under the Omnibus Services Agreement, pursuant
to which AmREIT manages the operations of the Partnership, AmREIT is entitled to
annual property management fees equal to 3% of gross rental revenues.  Also, the
Omnibus Services  Agreement  provides for payment of reimbursement fees of up to
6% of the Partnership's gross rental revenues.  This relationship will terminate
after the Merger if the  Partnership  merges  into  AmREIT.  If the  Partnership
participates  in the Merger,  neither  AmREIT nor the General  Partner or any of
their  Affiliates  will  receive  any  compensation  for  services  rendered  in
connection with the Merger.

         Offers From Third Parties. No offers on the Partnership's property have
been  received  during  the past  twelve  months  by the  General  Partner  from
unaffiliated  third  parties.  See  "THE  MERGER-Acquisition  Proposals"  in the
Prospectus.


                             FAIRNESS OF THE MERGER

         Based upon his analysis of the Merger,  the General Partner  reasonably
believes that:

         (1) The terms of the Merger, when considered as a whole, are fair to 
the Limited Partners;

         (2) The  Shares  offered  in  exchange  for the Units  constitute  fair
consideration for the Units of the Limited Partners; and

         (3) After comparing the potential benefits and detriments of the Merger
with those of several alternatives, the Merger is more attractive to the Limited
Partners than such alternatives.

         THE GENERAL PARTNER REASONABLY BELIEVES THAT THE TERMS OF THE
MERGER AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE
LIMITED PARTNERS IN CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST
INTERESTS OF THE LIMITED PARTNERS. ACCORDINGLY, THE GENERAL PARTNER HAS

                                      -10-

<PAGE>



APPROVED THE MERGER AGREEMENT AND RECOMMENDS THAT THE LIMITED PARTNERS
VOTE FOR APPROVAL OF THE MERGER AGREEMENT AND AMENDMENT OF THE
PARTNERSHIP AGREEMENT.

         The General Partner's  determination is based upon the transaction as a
whole,  as well as the  combination of less than all  Partnerships,  because the
Partnership's  value for the purposes of the Merger is its Net Asset Value.  The
General  Partner  believes that Net Asset Value is a reasonable  estimate of the
value of each  Partnership  for the Merger as it is  directly  derived  from the
value of the Partnership's net assets at the Effective Date,  independent of the
valuations  of the assets of the other  Partnerships.  The General  Partner also
believes  the  Exchange  Price,  the value on which Shares will be issued to the
Partnership in the Merger,  is a reasonable  estimate of the value of the Shares
based on the last  public  offering  price of the Shares and within the  overall
context of the  Merger.  See "THE  MERGER - The  General  Partner's  Reasons and
Recommendations  for the Merger."

         Fairness Opinion.  The General Partners,  on behalf of the Partnership,
retained  Houlihan  to render an opinion as to whether the  consideration  to be
received by the Limited  Partners in connection with the Merger was fair, from a
financial point of view, to the Limited Partners. Houlihan was not requested to,
and did not make, any recommendation to the Partnerships as to the consideration
to be received by the Limited  Partners  in  connection  with the Merger,  which
consideration was determined through  negotiations between the common management
of the Partnerships and AmREIT.  The General Partner retained Houlihan to render
its  fairness  opinion  based upon  Houlihan's  experience  in the  valuation of
businesses and their securities in connection with mergers and acquisitions, and
valuations  for corporate  purposes  especially  with respect to REITs and other
real estate  companies.  Houlihan  delivered its written opinion,  dated June 1,
1998,  to the  General  Partner,  to the  effect  that,  as of the  date of such
opinion,  based on Houlihan's review and subject to the limitations described in
the Prospectus,  the  consideration to be received by the Limited  Partners  in
connection  with the  Merger is fair,  from a  financial  point of view,  to the
Limited   Partners.   The  Houlihan  Fairness  Opinion  does  not  constitute  a
recommendation  to any Limited Partner as to how any such Limited Partner should
vote on the Merger. See "FAIRNESS OPINIONS--The Houlihan Fairness Opinion."

         Comparison of Benefits and Detriments. The General Partner's assessment
of the  fairness  of the  proposed  Merger was based on the review of  different
alternatives that were available.  The evaluations of the different alternatives
included,  but were not  limited  to, a  strategic  combination  with a publicly
traded REIT to take advantage of the growth of the REIT industry and real estate
markets in general,  completely  liquidating  the  Partnership,  continuing  the
Partnership or reorganizing  the Partnership  into a REIT. In order to determine
whether the Merger or one of its  alternatives  would be more  attractive to the
Limited  Partners,  the General  Partner  compared  the  potential  benefits and
detriments of the Merger with the potential benefits and  detriments  of these
alternatives.  A detailed discussion of the potential benefits and detriments of
each of these  alternatives is provided in "THE MERGER -- The General  Partners'
Reasons and  Recommendation  for the Merger" and "-- Alternatives to the Merger"
in the Prospectus.

         In the  event  the  Merger  is not  consummated  for  any  reason,  the
Partnership  will continue to pursue its business  objectives of maximizing  the
value of its property, in addition to the possible liquidation of its portfolio,
another strategic combination or another attractive  alternative that may become
available.



                                      -11-

<PAGE>



                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
           COMPENSATION PAID TO THE GENERAL PARTNER AND HIS AFFILIATES

         This  section is  intended  to provide  Limited  Partners  with a brief
comparison  of the  compensation,  fees and  distributions  paid to the  General
Partner and his Affiliates under the  Partnership's  current  arrangements  with
those  that would have been paid had the  Merger  been in place.  The  following
table sets forth the compensation,  fees and distributions by the Partnership to
the General  Partner and his Affiliates  during the two most recent fiscal years
and the nine-month period ended September 30, 1998 and compares those payments 
against the amount that would have been paid assuming the Merger had occurred 
January 1, 1996.

<TABLE>
<CAPTION>

                                              Year Ended December 31,

                                                                                      Nine Months Ended
                                        1996                      1997               September 30, 1998
                                        ----                      ----                   -------------
                                 Actual     Pro Forma      Actual     Pro Forma        Actual     Pro Forma

<S>                              <C>        <C>            <C>        <C>              <C>        <C>

Administrative Reimb.(1)         $1,656     $2,520         $1,656     $1,936           $1,242     $1,306
Cash Distributions(2)               720        ---            720        ---              540        ---
General Partner Salary(3)           ---        238            ---        285              ---        214  

(1)      An AmREIT subsidiary receives administrative reimbursements of up to 6%
         of gross rental revenues from the properties.  No other fees,  salaries
         or other  compensation  were  paid by the  Partnership  to its  general
         partner or its affiliates during these periods.

(2)      Includes all cash  distributions  made to Mr. Taylor and his affiliates
         resulting from ownership of Units and general  partner  interests.  Mr.
         Taylor's  employment  agreement  with AmREIT  provides for a fixed base
         salary of $25,000 and $30,000 per annum for 1998 and 1999 respectively,
         which amounts will not increase as a result of the Merger.

(3)      Mr. Taylor's salary represents the total salary and benefits Mr. Taylor
         is  currently  entitled to receive as an officer and director of AmREIT
         allocated  to the  Partnership  based on the  percentage  of  shares of
         AmREIT  to be owned  by the  Limited  Partners  immediately  after  the
         Merger.  No other affiliate of the general  partners of the Partnership
         will receive compensation from AmREIT upon completion of the Merger.

</TABLE>

New Compensation

         AmREIT  will  internally  manage and lease the  properties  obtained by
AmREIT from the Partnership pursuant to the Merger. The terms of this engagement
will be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.


                                  MISCELLANEOUS

Distributions to Limited Partners

         Set forth below are  distributions  per Unit made by the Partnership to
the Limited  Partners  during the most  recent  five  fiscal  years and the most
recently  completed  interim  period.  Also see "THE  PARTNERSHIPS - Partnership
Distributions" in the Prospectus.

                                      -12-

<PAGE>


<TABLE>
<CAPTION>


                                                                                          Nine Months Ended
                                        1993      1994       1995       1996      1997    September 30, 1998
                                        ----      ----       ----       ----      ----      -------------

<S>                                     <C>       <C>        <C>        <C>       <C>         <C>

Distributions                           $1,860    $1,865     $1,860     $1,860    $1,860      $1,395
Portion of Distribution That Was a         ---       ---        ---        ---       ---         ---
Return of Capital(1)

(1)      Distributions treated as a return of capital under the Partnership 
         Agreement.

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

</TABLE>

Financial Information

         Rental income  statements for the property of the  Partnership  for the
nine months ended September 30, 1998 and the years ended December  31,  1997 and
1996 and certain pro forma financial statements  with respect to the Partnership
are set forth in "The Unaudited Pro Forma  Financial  Information"  and  "INDEX
TO FINANCIAL INFORMATION"  in the Prospectus.

List of Investors

         Under the Partnership  Agreement and Texas state law, a Limited Partner
may obtain a list of the names, addresses and number of Units owned by the other
Limited  Partners  entitled to so vote on the Merger by making  written  request
therefor from the General Partner,  c/o Timothy W. Kelley,  AmREIT,  Inc., Eight
Greenway  Plaza,  Suite 824,  Houston,  Texas  77046.  At the time of making the
request,  the  requesting  Limited  Partner  must  submit  $10.00 in payment for
the costs of copying and mailing the list and, if the Units are held through a 
nominee,  provide the Partnership with a statement from the nominee or other  
independent  third  party  confirming  such Limited  Partner's  beneficial
ownership.  A Limited Partner is only entitled to the foregoing information with
respect  to the  Partnership  in which the  Limited  Partner  holds  Units.  See
"CONSENT PROCEDURES" in the Prospectus.


End of Partnership Supplement for Taylor Income Investors IV, Ltd.

                                      -13-

<PAGE>




                                  AMREIT, INC.

                                  SUPPLEMENT TO
          JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                       FOR
                         TAYLOR INCOME INVESTORS V, LTD.
                      A TEXAS LIMITED PARTNERSHIP

         Mr. H. Kerr Taylor (the "General  Partner") is soliciting  the approval
of the Limited  Partners of Taylor  Income  Investors V, Ltd.,  a Texas  Limited
Partnership (the "Partnership"), for the Merger of the Partnership with and into
AmREIT,  Inc., a Maryland  Corporation  ("AmREIT").  As part of the Merger,  the
Limited Partners will exchange Units of Limited Partnership  Interests ("Units")
in the  Partnership  for shares of common  stock of AmREIT  (the  "Shares")  or,
subject to the Note Restriction, 6.0% Notes of AmREIT due December 31, 2004 (the
"Notes").  The  Merger,  if it is  approved,  will  involve  up to  ten  limited
partnerships,  including the  Partnership.  This  solicitation  is being made on
behalf of the general partners of the Partnership.  The proposal is described in
detail in the Joint Proxy And Consent Solicitation Statement and Prospectus 
dated, November 1998 (the  "Prospectus").  For  the  definition  of  capitalized
terms  used  in the Supplement,  which are not separately  defined  herein, see
"GLOSSARY" in the Prospectus.  Cross-references  in  this  Supplement  also  
refer  to  the  cited discussions in the Prospectus, unless specifically noted 
to the contrary.

         The effects of the Merger may be different for Limited Partners in each
of the partnerships  participating  in the Merger  (the  "Partnerships").  This
Supplement has been prepared to highlight the risks, effects and fairness of the
Merger for the  Limited  Partners of the  Partnership.  This  Supplement  is not
intended  to repeat or  duplicate  the  Prospectus  and the  Prospectus  must be
referred to in reading  this  Supplement.  Moreover,  this  Supplement  does not
purport to provide an overall  summary of the Merger or to highlight  all of its
material terms, conditions,  risks or effects. See "SUMMARY" and "THE MERGER" in
the  Prospectus.  To the  extent  this  Supplement  summarizes  portions  of the
Prospectus,  such  discussions  are  qualified  in  their  entirety  by the more
detailed  discussions of those matters appearing in the Prospectus.  Supplements
have also been  prepared for each of the other  Partnerships  and copies of such
Supplements will be provided  promptly without charge to each Limited Partner or
his representative who has been so designated in writing upon written request to
Timothy W. Kelley,  Vice President at AmREIT,  Inc., Eight Greenway Plaza, Suite
824,  Houston,  Texas 77046.  Telephone (800)  888-4400,  extension 26 or fax to
(713) 850-0498.



                                  RISK FACTORS

     The Merger involves material risks to the Limited Partners,
the more significant of which are:

         o     The distributions on the securities received by
               Limited Partners for their Units in the Merger
               will, at least initially, be lower as a percentage
               of their investment as compared to distributions
               currently received on their Units.  

         o     The General Partner did not retain an unaffiliated
               person to represent the Limited Partners in
               negotiating the terms of the Merger.  

                                       -1-

<PAGE>


         o     The Negotiated Prices for the Partnership
               properties were determined by the General Partner,
               who has substantial conflicts of interest in the
               Merger due to his financial interest in AmREIT and
               the prospects of receiving substantial financial
               benefits if the Merger is consummated.  

         o     The Negotiated Prices of the properties are not
               based on appraisals from independent real estate
               appraisers.  

         o     The Merger will be a taxable transaction to the
               Limited Partners.

         o     There is no assurance that the value of the
               consideration received in the Merger by the Limited
               Partners for their Units will not be less than the
               fair value of their Units as might result from
               negotiations between unrelated parties.  

         o     No public market exists for the Shares or the
               Notes.  Upon completion of the Merger, it is
               uncertain if and when a public market will develop
               for the Shares and no public market is expected to
               develop for the Notes.  

         o     If and when a public market for the Shares
               develops, there is no assurance that the Shares
               will not trade at prices that are less than the
               Exchange Price.

         o     There is no assurance that the Exchange Price,
               which was determined by the General Partner and the
               Independent Directors of AmREIT, reflects the fair
               value of the Shares which might result from
               negotiations between unrelated parties.  

         o     The Appraised Value, upon which payment under the
               ALV Payment Election will be determined, will not
               be determined or known until after the Merger is
               consummated.  

         o     Limited Partners receiving Shares in the Merger
               will realize a substantial change in the form of
               their investment from a finite life Partnership,
               which cannot leverage its investments, to an
               infinite life REIT which can leverage its
               investments.  

         o     The anticipated benefits to Limited Partners as a
               result of the Merger may not be realized. 

                                       -2-

<PAGE>

                     POTENTIAL BENEFITS TO LIMITED PARTNERS

         The  General  Partner  believes  the  Merger is fair to and in the best
interests of the Limited Partners for a number of reasons, including:

         o        The  General  Partner  believes  that the terms of the  Merger
                  Agreement,  including the Exchange Price and the Partnership's
                  Net Asset Value are favorable to the Limited Partners.

         o        The General  Partner  believes that the  Negotiated  Price for
                  each of the  Partnership's  Properties is in the highest range
                  of values for the property in the current  real estate  market
                  and that such value would likely exceed the price at which the
                  property  would  sell  in the market.  The  General  Partner
                  believes  that the  Partnership  would thus  therefor  realize
                  significantly   less  value  for  its  Properties  than  their
                  Negotiated  Prices if the  Partnership  was  liquidated in the
                  current real estate market.

         o        By merging into AmREIT,  the Limited Partners will be relieved
                  of  uncertainties  regarding  the  Partnership's  real  estate
                  investments,  including  the  expiration  of  leases on its
                  properties  the  possible   difficulties  in  re-leasing  the
                  properties and/or the possible substantial costs of re-leasing
                  these properties. As a result of the Merger, these risks would
                  be spread over, and be more economically absorbed by, AmREIT's
                  larger and more diversified portfolio.

         o        The special  purpose nature of the  Partnership's  properties
                  makes them  suitable  for  limited  types of tenants and
                  uses and increases the risks of re-leasing the properties. As 
                  a result of the Merger, these risks would be spread over, and
                  be more economically absorbed by, AmREIT's  larger  and  more
                  diversified portfolio.

         o        Co-ownership of each of the Partnership's  properties in joint
                  venture  with  one or  more  other  Partnerships  which,  as a
                  practical  matter,  allows the sale of the property  only with
                  the consent of its  co-owner.  In the Merger,  the property is
                  valued at an amount  pro rata to the  Negotiated  Price of the
                  entire   property   without   reduction  for  less  than  100%
                  ownership.

         o        By combining  the  Partnership  with  AmREIT,  the Merger will
                  create an investment  portfolio  substantially larger and more
                  geographically diversified than the current portfolio of the
                  Partnership. The Merger will consolidate operations and spread
                  the risk of an  investment  in AmREIT over a broader  group of
                  assets, reducing the  dependence of the  investment  upon the
                  performance of any particular  asset or group of assets,  such
                  as assets in the same geographical area.

         o        The  allocations  of  Merger  Expenses  would  require  the 
                  Partnership is required  to  pay  only  its  proportionate  
                  share of the Partnership Merger Expenses based on its relative
                  Net Asset Value.  Also, if the Limited Partners do not elect  
                  to participate in the Merger, the General Partner  will pay or
                  reimburse  the  Partnership  its  Proportionate  Share  of the
                  Partnership Merger Expenses.

         o        As a result  of the  Merger,  the  Partnership  will no longer
                  incur the expense for   preparation  of separate  financial
                  statements, required annual and quarterly filings, tax returns
                  and investor communications. The accurate preparation of these
                  statements   and  reports   requires   substantial   cost  and
                  management time and effort.

         o        The  General  Partner  believes  the Merger  will  provide the
                  combined  AmREIT-Partnership  entity improved future access to
                  capital  markets for future growth and that Limited  Partners,
                  as AmREIT  shareholders,  will have  enhanced  liquidity  as a
                  result of the larger total  equity  market  capitalization  of
                  AmREIT.

         o        The General  Partner  received the Houlihan  Fairness  Opinion
                  that the Merger is fair,  from a financial  point of view,  to
                  the Limited Partners.

         o        The Partnership's  strategic  combination with a publicly held
                  REIT, which takes advantage of the growth in the REIT industry
                  and real estate markets, is preferable to the alternatives of
                  complete  liquidation of the Partnership,  continuation of the
                  Partnership  or  reorganization  of the  Partnership  into one
                  separate REIT.


                                       -3-

<PAGE>



         These  possible  benefits  of the Merger to the  Limited  Partners  are
discussed in greater detail in the Prospectus.  Limited Partners should refer to
the  discussions in the Prospectus  under the heading "THE  MERGER--The  General
Partners Reasons and Recommendations for the Merger."


                 RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

         Limited Partners participating in the Merger will be subject to various
risks and possible adverse  consequences  which they should take into account in
deciding  how  they  will  vote on the  Merger.  The most  significant  of these
material risks are:

         The Merger involves the following risks for the Limited Partners:

         o        The   General   Partner   did  not   retain  an   unaffiliated
                  representative  to  represent  the  Limited  Partners  or  the
                  Partnership,  or to  represent  all of the  Partnerships  as a
                  Group,  in the Merger.  Had  independent  representation  been
                  arranged for a Partnership, the terms of the Merger might have
                  been more favorable to such Partnership.

         o        The Negotiated  Prices of the  Partnership's  Properties  were
                  determined  by the  General  Partner  who is  also  the  Chief
                  Executive Officer and largest  shareholder of AmREIT.  The NAV
                  of each  Partnership  should  be  considered  as  having  been
                  negotiated by the common  management of the  Partnerships  and
                  AmREIT.

         o        The Negotiated Price of the Partnership's Properties is not 
                  based on an independent real estate appraisal.

         o        The  conflicts  of interest  of the General Partner, who will
                  receive  significant  financial and other benefits from and/or
                  as a result of the Merger.

         o        The possibility that the Partnership's Net Asset Values may 
                  not reflect the actual value of its net assets.

         o        The fixed Exchange Price, which means the Limited Partners 
                  will not receive more Shares (or a Note in a greater principal
                  amount)  if  the  value  of  the  Shares  decreases  as of the
                  Effective Date.

         o        AmREIT's  Shares are not publically  traded,  a market for the
                  Shares is not expected to exist immediately upon completion of
                  this Merger,  and there is no assurance  that a market for the
                  Shares will develop in the future. Unless and until there is a
                  public   market  for  the  Shares,   shareholders   will  have
                  difficulty in liquidating their investment.

         o        If and when a market for the Shares  develops,  the Shares may
                  trade at prices substantially below the Exchange Price.

         o        The Merger will be a taxable transaction for the Limited 
                  Partners.

         o        A majority vote of Limited Partners binds the Partnership.


                                       -4-

<PAGE>



         o        Limited  Partners  who vote  against the Merger  will  receive
                  Notes for  their  Units in the  Merger  unless  they  elect to
                  receive Shares if the Merger is approved.

         o        Limited  Partners  who become  shareholders  of AmREIT may not
                  receive the same level of distributions as previously received
                  from their respective Partnership Units.

         o        Because it is not known how many Partnerships will participate
                  in the  Merger,  there  are  uncertainties  as to the  capital
                  structure  and size of AmREIT  following  consummation  of the
                  Merger  as  they  will  vary  depending  on  the  number  of 
                  Partnerships electing to participate.

         o        As a  result  of  the  Merger,  the  nature  of  each  Limited
                  Partner's investment will change from holding an interest in a
                  specified  portfolio of  properties in a finite life entity to
                  holding  an  equity  investment  in  an  ongoing  REIT,  whose
                  portfolio  of  properties  may be  changed  from  time to time
                  without the  approval of its  shareholders  and which does not
                  plan to liquidate such assets within a fixed period.

         o        If it  participates in the Merger,  the Partnership  will bear
                  the costs of the Merger in  proportion  to its relative NAV.
                  Should the  Partnership  not  participate  in the Merger,  the
                  General  Partner will pay or reimburse the Partnership for its
                  portion of the costs.  The costs of the Merger  allocated to
                  the  Partnerships  are  limited  to the costs of the  Houlihan
                  Fairness Opinions, the Partnership accounting costs (and other
                  valuation or appraisal  costs, if any), which are estimated to
                  total $150,000, and any direct partner communication costs.

         o        The anticipated benefits of the Merger may not be realized.

         o        The anticipated benefits of AmREIT's change to self-management
                  through the recently completed Adviser  Acquisition may not be
                  fully realized.

         o        The proceeds of future asset sales or  refinancings  by AmREIT
                  will  generally  be  reinvested  rather  than  distributed  to
                  shareholders  to the extent not required to be  distributed to
                  maintain REIT status.

         o        AmREIT's  Board  of  Directors  has the  power to  change  the
                  investment,  acquisition  and  financing  policies  of  AmREIT
                  (including  policies  regarding  the  level  of  indebtedness)
                  without  a vote of the  shareholders,  which  could  result in
                  policies   which  do  not   reflect  the   interests   of  all
                  shareholders.

         o        Following the  consummation  of the Merger,  AmREIT intends to
                  borrow  additional  funds  (equal to or  exceeding  50% of the
                  value of the  properties  acquired  in the  Merger) to acquire
                  additional, as yet unidentified, real estate.

         These  risks and  possible  adverse  consequences  of the Merger to the
Limited  Partners are  discussed in greater  detail in the  Prospectus.  Limited
Partners should refer to the discussion of the risks associated with  the
Merger set forth in the Prospectus under the sections "RISK FACTORS," "CONFLICTS
OF INTEREST,"  "MATERIAL  FEDERAL INCOME TAX ASPECTS" and  "COMPARISON OF UNITS,
SHARES AND NOTES."


                                       -5-

<PAGE>




                                   THE MERGER

         The purpose of the Merger is to strategically  unite AmREIT with one or
more of the  Partnerships,  each of which has compatible  properties in AmREIT's
existing  and new  markets,  and to give the  Limited  Partners  the  ability to
participate  in a strategic  business  combination  with a publicly held REIT in
order to take  advantage  of the  growth in the REIT  industry  and real  estate
markets  in  general,  with  the  prospect  of  being  able to  liquidate  their
investment  through  the sale of the  publicly-traded  Shares  or  retain  their
investment indefinitely.

         If the Merger is approved,  the Partnership will cease to exist and all
of its properties will be transferred to AmREIT. Any Limited Partner may abstain
from or vote  against  the Merger and,  if the Merger is  approved,  the Limited
Partner will still  participate  in the Merger and will receive  Notes for their
Units unless they elect to receive Shares.  In lieu of either Notes or Shares, a
Limited Partner may elect to receive cash payment pursuant to the ALV Payment 
Election.  Limited  Partners will not have appraisal rights or other dissenter's
rights by reason of the  Merger.  For a discussion of the effect of abstaining  
from or voting  against the Merger,  the rights of Limited Partners who do so, 
and the effects of exercising  dissenters' rights see "THE MERGER - Dissenting 
Partners and Shareholders."

         The  General  Partner  is  proposing  amendments  to the  Partnership's
Agreement  of  Limited  Partnership  to permit the  closing of the  transactions
contemplated by the Merger  Agreement.  Limited  Partners voting in favor of the
Merger  will be  deemed  to have  voted  in  favor  of  each of  these  proposed
amendments.  A majority  vote of Limited  Partners  is  required  to approve the
proposed amendments and to approve the Merger Agreement. The proposed amendments
authorize the following: (i) the Merger of the Partnership with and into AmREIT,
whether or not AmREIT would be regarded as an Affiliate of the general partners;
and (ii) such other  actions as may be necessary  under or  contemplated  by the
Merger  Agreement  or  the  Prospectus,  irrespective  of any  provision  in the
Partnership  Agreement  which might  otherwise  prohibit such actions.  See "THE
MERGER -- Proposed  Amendments to Partnership  Agreements."  The General Partner
owns no Units of the  Partnership.  The general partners of the Partnership have
agreed to waive any right to  receive  Shares to which they may  otherwise  have
been  entitled  except  with  respect  to their  capital  interests  as  general
partners.

         The General Partner  reasonably  believes that the terms of the Merger,
including  the  consideration  to be  received  by the  Limited  Partners in the
Merger, are fair to and in the best interests of the Limited Partners.

         THE GENERAL PARTNER STRONGLY RECOMMENDS THAT ALL LIMITED PARTNERS
VOTE "YES" IN FAVOR OF THE MERGER.  THE GENERAL PARTNER REQUESTS THAT EACH
LIMITED PARTNER COMPLETE, SIGN AND RETURN THE ENCLOSED CONSENT AS SOON AS
POSSIBLE.

                           ALLOCATION OF CONSIDERATION

         In the Merger,  the Limited  Partners  will  receive  Shares (or Notes)
based upon the Net Asset Value ("NAV") of the Partnership. The Partnership's NAV
equals  the  Negotiated   Price  of  its  properties  plus  its  Net  Cash.  The
Partnership's  Net Cash  equals the  excess,  if any,  of its cash and  accounts
receivable  over its debt at the Effective  Date. The  Negotiated  Price of each
property of the  Partnership was determined and agreed to by Mr. H. Kerr Taylor,
the General Partner,  on behalf of the Partnership in negotiations  with the two
directors of AmREIT who are not  affiliated  with Mr.  Taylor (the  "Independent
Directors").


                                       -6-

<PAGE>



         The number of Shares issuable in the Merger to the  Partnership  equals
the Partnership's NAV divided by the Exchange Price of $9.34. The Exchange Price
was  negotiated  and  agreed  to by the  General  Partner  and  the  Independent
Directors based on the last public offering price of the Shares,  $10.25, net of
certain costs of that offering.  However,  the Shares are not publically  traded
and will not been listed for trading after the Merger.  Limited  Partners should
refer to the  discussion in the  Prospectus  under the heading "THE  MERGER--The
Merger Consideration."

         Calculated as if the Effective Date were September 30, 1998, AmREIT is
offering 2,861.99 Shares or,  subject to the Note  Restriction,  a Note in the
principal  amount  of  $26,731.00,   in  consideration  for  each  Unit  of  the
Partnership.  The  following  table  sets  forth  the  methodology  utilized  in
determining  the  number of Shares  and Notes  being  offered by AmREIT for each
Unit:


Net Asset Values:
   Value of Properties:
   Pizza Inn (Clute, TX)(50%)(1)                                       $130,163
   Whataburger (Clute, TX)(50%)                                         152,000
   La Petite Academy (Houston, TX)(6.02%)                                38,000
   Atlas Note (48.79%)                                                   99,837
                                                                         ------
   Negotiated Price                                                    $420,000
   Net Cash(2)                                                         $  7,696
   Other Assets                                                             ---
   Other Liabilities                                                        ---
                                                                    -----------
   Net Asset Value of Partnership(3)                                   $427,696
                                                                        -------
   Percentage of Aggregate Net Asset Value of All Partnerships            1.51%
   Net Asset Value Per Original Investment of $1,000(4)                 $891.03
                                                                         ------
Allocation of Shares Received in Merger:
   Number of Shares Allocable to Partnership                             45,792
   Percentage of Total Shares to be Issued in the Merger                  1.51%
   Percentage of Total Shares of AmREIT After the Merger                  0.78%
   Allocation of Shares to Limited Partners                              45,792
   Allocation of Shares to General Partners(5)                              ---
   Allocation of Shares Per Unit                                       2,861.99
   Allocation of Shares Per Original Investment of $1,000(4)              95.40
   Maximum Total Shares in AmREIT After the Merger(6)                 5,748,309
                                                                      ---------
Notes Offered in Merger:
   Maximum Principal Amount Offered to Partnership                     $149,694
   Principal Amount of Note Offered Per Unit                         $26,731.00
   Principal Amount of Note Offered per Original Investment of          $891.03
   $1,000(4)                                                             ------



                                       -7-

<PAGE>




Return to Limited Partners Per $1,000 of Adjusted Capital From 
Shares(7)

   Return From Merger per $1,000 of Adjusted Capital Based on           $928.99
   Exchange Price(8)

   Total Return from Merger based on Exchange Price plus Cumulative   $1,836.60
   Distributions through 9/30/1998 per $1,000 of Adjusted Capital(7)

   Total Return from Merger based on Exchange Price plus Cumulative     183.66%
   Distributions through 9/30/1998 as a Percentage of Adjusted 
   Capital

   Return From Merger per $1,000 of Adjusted Capital Based on $10.25  $1,019.50
   per Share Price(9)


(1)      Percentage of property owned by Partnership shown in parentheses.

(2)      Net Cash is the excess, if any, of the Partnership's cash and accounts 
         receivable over its debt.

(3)      Net Asset Value equals Negotiated Price of property plus Net Cash.

(4)      "Per Original Investment of $1,000" is computed by dividing the Limited
         Partners'  allocable  share of such  amount  by the  Limited  Partners'
         original  capital  of  the  Partnership  (the  Partnership's  "Original
         Capital") and multiplying the result by 1,000.

(5)      The general  partners of the Partnership have agreed to waive any right
         to receive Shares to which they may otherwise have been entitled in the
         Merger  other  than with  respect to the  payment to Mr.  Taylor of the
         disposition fee in the amount of $12,600 (3.0% of the Negotiated  Price
         of each  property).  Mr. Taylor has agreed to purchase  1,349 shares at
         the Exchange Price with this disposition fee. The general partners will
         not be receiving any other  compensation  or  reimbursement  for claims
         against or interests in the Partnership.

(6)      Calculated as the if Effective Date were September 30, 1998.  Assumes  
         100% participation of the Partnerships and that no Notes are issued.
         Includes portion of Share Balance from Adviser Acquisition  issuable to
         Mr. Taylor upon consummation of Merger.

(7)      Adjusted Capital equals a Limited  Partner's  original invested capital
         less  cumulative  distributions  constituting a return of capital under
         the Partnership Agreement.

(8)      Shares valued at $9.34 per Share.

(9)      $10.25 is the most recent public offering price of the Shares.



                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

         Due to the substantial  similarities  among the  Partnerships,  such as
their similar investment  portfolios and property  locations,  common investment
objectives  and  policies,  similar  financial  condition,  the  fact  that  the
Partnerships'  assets are managed by AmREIT or its  Affiliates  and  substantial
similarities in the language and scope of their Partnership Agreements,  many of
the  consequences  of  participating  in the Merger  are  common to the  Limited
Partners of each of the  Partnerships.  The purpose of this section is, however,
to highlight  features of the Partnership which may distinguish the situation of

                                       -8-

<PAGE>



the Partnership  from that of the other  Partnerships  and which should be taken
into account by the Limited Partners when evaluating the merits and risks of the
proposed Merger.

         Special  Considerations  Regarding Partnership  Properties.  Unless the
Limited  Partners  approve the Merger,  the General  Partner  will  continue the
Partnership in accordance with its current investment  strategies and objectives
described below. At the time of the Partnership's formation, the General Partner
anticipated  the  liquidation  of its  portfolio  and  distribution  of the  net
proceeds from the sale of the properties to the Limited  Partners within 8 to 12
years after the  acquisition of the  properties.  Based on the completion of the
acquisition  of the  Partnership's  portfolio in 1987, it was  anticipated  that
liquidation of the portfolio  would begin by 1999.  However,  the  Partnership's
ability to achieve its goals will be influenced by the  following  factors.  See
"THE  PARTNERSHIPS--Properties"  in the Prospectus  for  additional  information
regarding the Partnership's portfolio.

                  Expiration  of Leases.  When the  leases on the  Partnership's
properties  all expire,  the  tenants may elect not to renew their  leases or to
renew their leases only if the Partnership makes significant improvements to the
property.  Should tenants fail to renew their leases,  the Partnership  would be
required to find new  tenants  and would  likely  incur  significant  additional
expense by reason of temporary vacancy and/or significant  rehabilitation and/or
tenant improvement costs.

                  Concentration of Investment.  The Partnership has concentrated
its investments in 4 properties,  including co-ownership of a secured promissory
note with Fund IV. If a vacancy or other  interruption  of rents occur in one or
more  of  these  properties,   the  distributions  of  the  Partnership  may  be
significantly  reduced. The Partnership has also concentrated its investments in
a  limited  geographic  area.  If  conditions  in  this  area  deteriorate,  the
Partnership  may experience more difficulty in re-leasing its properties than it
would experience if the properties were more geographically diversified.

                  Co-ownership of Property.  The  Partnership  owns all 3 of its
real properties in co-ownership  with Fund VII and/or Fund VI. The  Partnership,
as a practical  matter,  is dependent  upon the consent and  cooperation  of the
majority  co-owner  to sell or re-lease  the  property.  Therefore,  there is no
assurance  that the co-owner  will agree to the sale or re-lease of the property
at such time or under the terms the Partnership may desire.

                  Possible Need for Additional Capital. The Limited Partners may
be  required  to  contribute   additional  capital  and/or  approve  Partnership
borrowings  in order to  finance  future  lease  renewal or re-leasing  costs as
described above. Moreover, without an economically desirable lease in place, the
Partnership  could not expect to realize an attractive price for the sale of its
properties.

         Merger is a Taxable Event.  Limited Partners will realize a gain of 
approximately $8,081 per Unit on the Merger, an amount equal to their allocable
share of the excess of the sum of the fair market value of the Shares received  
by the Partnership over the Partnership's adjusted tax basis of its assets. In  
general, Limited Partners can expect to pay tax on this gain at long term 
capital gains rates.  Approximately $5,567 per Unit of the gain will be taxable 
at the 20% rate and $2,514 per Unit of the gain will be taxable at the 25% rate.
The actual amount of gain recognized by each Limited Partner will depend upon 
the value ascribed to the Shares for federal tax purposes.  Because the Shares 


                                       -9-

<PAGE>



will not be publically traded immediately after the Merger, and the 1998 
operating results have not been included, it is possible that the value of the
Shares used for purposes of calculating  the taxable income (or loss) and the 
taxable income (or loss) per Unit will differ from the calculation stated above.

The Partnership's federal income tax returns are subject to review and possible
adjustment by the Internal Revenue Service.  Under federal income tax laws, 
regulations and administrative rulings, certain types of transactions may be 
accorded varying interpretations.  Accordingly, the Partnership's financial 
statements, as well as the individual tax returns of the partners, may be 
changed to cause them to conform to the tax treatment resulting from such 
review, if any.

         Investment  Strategy.  Each of the properties is currently fully leased
to a single tenant;  however, as described above, these leases expire at varying
times in the future.  The  Partnership  is not  authorized  to raise  additional
capital  or  borrow  funds.  The  Partnership  has a history  of making  regular
quarterly   distributions  to  its  Limited  Partners.   See  "Miscellaneous  --
Distributions to Limited  Partners" below in this Supplement.  The Partnership's
strategy is to continue to hold its properties  with a view towards  liquidating
them at such times as the General Partner deems  beneficial and appropriate in a
manner consistent with the Partnership's  investment  objectives.  The principal
investment  objectives  of the  Partnership  are to (i) preserve and protect the
Limited Partners' capital; (ii) provide the Limited Partners with quarterly cash
distributions from operations;  (iii) obtain long-term appreciation in the value
of its properties;  and (iv) provide increased cash distributions to the Limited
Partners as the cash flow from its  investments  increases  over the life of the
Partnership.  The  Partnership  acquired  each of its  properties  for  cash and
without the use of borrowed funds (leverage).

         Management  Compensation.  The  Partnership  has no  employees  as its
operations are managed by AmREIT. Under the Omnibus Services Agreement, pursuant
to which AmREIT manages the operations of the Partnership, AmREIT is entitled to
annual property management fees equal to 3% of gross rental revenues.  Also, the
Omnibus Services  Agreement  provides for payment of reimbursement fees of up to
6% of the Partnership's gross rental revenues.  This relationship will terminate
after the Merger if the  Partnership  merges  into  AmREIT.  If the  Partnership
participates  in the Merger,  neither  AmREIT nor the General  Partner or any of
their  Affiliates  will  receive  any  compensation  for  services  rendered  in
connection with the Merger.

         Offers From Third Parties.  No offers on the  Partnership's  properties
have been  received  during the past twelve  months by the General  Partner from
unaffiliated  third  parties.  See  "THE  MERGER-Acquisition  Proposals"  in the
Prospectus.


                             FAIRNESS OF THE MERGER

         Based upon his analysis of the Merger,  the General Partner  reasonably
believes that:

         (1)      The terms of the Merger, when considered as a whole, are fair 
to the Limited Partners;

         (2) The  Shares  offered  in  exchange  for the Units  constitute  fair
consideration for the Units of the Limited Partners; and

         (3) After comparing the potential benefits and detriments of the Merger
with those of several alternatives, the Merger is more attractive to the Limited
Partners than such alternatives.

         THE GENERAL  PARTNER  REASONABLY  BELIEVES THAT THE TERMS OF THE MERGER
AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS IN
CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE LIMITED
PARTNERS. ACCORDINGLY, THE GENERAL PARTNER HAS APPROVED THE MERGER AGREEMENT AND
RECOMMENDS THAT THE LIMITED PARTNERS VOTE FOR APPROVAL OF THE MERGER AGREEMENT 
AND AMENDMENT OF THE PARTNERSHIP AGREEMENT.

                                      -10-

<PAGE>



         The General Partner's  determination is based upon the transaction as a
whole,  as well as the  combination of less than all  Partnerships,  because the
Partnership's  value for the purposes of the Merger is its Net Asset Value.  The
General  Partner  believes that Net Asset Value is a reasonable  estimate of the
value of each  Partnership  for the Merger as it is  directly  derived  from the
value of the Partnership's net assets at the Effective Date,  independent of the
valuations  of the assets of the other  Partnerships.  The General  Partner also
believes  the  Exchange  Price,  the value on which Shares will be issued to the
Partnership in the Merger,  is a reasonable  estimate of the value of the Shares
based on the last  public  offering  price of the Shares and within the  overall
context of the  Merger.  See "THE  MERGER - The  General  Partner's  Reasons and
Recommendations  for the Merger."

         Fairness Opinion.  The General Partners,  on behalf of the Partnership,
retained  Houlihan  to render an opinion as to whether the  consideration  to be
received by the Limited  Partners in connection with the Merger was fair, from a
financial point of view, to the Limited Partners. Houlihan was not requested to,
and did not make, any recommendation to the Partnerships as to the consideration
to be received by the Limited  Partners  in  connection  with the Merger,  which
consideration was determined through  negotiations between the common management
of the Partnerships and AmREIT.  The General Partner retained Houlihan to render
its  fairness  opinion  based upon  Houlihan's  experience  in the  valuation of
businesses and their securities in connection with mergers and acquisitions, and
valuations  for corporate  purposes  especially  with respect to REITs and other
real estate  companies.  Houlihan  delivered its written opinion,  dated June 1,
1998,  to the  General  Partner,  to the  effect  that,  as of the  date of such
opinion,  based on Houlihan's review and subject to the limitations described in
the Prospectus,  the  consideration to be received by the Limited  Partners  in
connection  with the  Merger is fair,  from a  financial  point of view,  to the
Limited   Partners.   The  Houlihan  Fairness  Opinion  does  not  constitute  a
recommendation  to any Limited Partner as to how any such Limited Partner should
vote on the Merger. See "FAIRNESS OPINIONS--The Houlihan Fairness Opinion."

         Comparison of Benefits and Detriments. The General Partner's assessment
of the  fairness  of the  proposed  Merger was based on the review of  different
alternatives that were available.  The evaluations of the different alternatives
included,  but were not  limited  to, a  strategic  combination  with a publicly
traded REIT to take advantage of the growth of the REIT industry and real estate
markets in general,  completely  liquidating  the  Partnership,  continuing  the
Partnership or reorganizing  the Partnership  into a REIT. In order to determine
whether the Merger or one of its alternatives  would be more  attractive to the
Limited  Partners,  the General  Partner  compared  the  potential  benefits and
detriments of the Merger with the potential benefits and detriments  of these
alternatives.  A detailed discussion of the potential benefits and detriments of
each of these  alternatives is provided in "THE MERGER -- The General  Partners'
Reasons and  Recommendation  for the Merger" and "-- Alternatives to the Merger"
in the Prospectus.

         In the  event  the  Merger  is not  consummated  for  any  reason,  the
Partnership  will continue to pursue its business  objectives of maximizing  the
value  of its  properties,  in  addition  to  the  possible  liquidation  of its
portfolio,  another strategic combination or another attractive alternative that
may become available.



                                      -11-

<PAGE>


                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
           COMPENSATION PAID TO THE GENERAL PARTNER AND HIS AFFILIATES

         This  section is  intended  to provide  Limited  Partners  with a brief
comparison  of the  compensation,  fees and  distributions  paid to the  General
Partner and his Affiliates under the  Partnership's  current  arrangements  with
those  that would have been paid had the  Merger  been in place.  The  following
table sets forth the compensation,  fees and distributions by the Partnership to
the General  Partner and his Affiliates  during the two most recent fiscal years
and the nine-month period ended September 30, 1998 and compares those payments
against the amount that would have been paid assuming the Merger had occurred 
January 1, 1996.

<TABLE>
<CAPTION>

                                              Year Ended December 31,

                                                                                     Nine Months Ended
                                      1996                      1997                September 30, 1998
                                      ----                      ----                    ------------
                                 Actual     Pro Forma      Actual     Pro Forma      Actual    Pro Forma

<S>                              <C>        <C>            <C>        <C>            <C>       <C>

Administrative Reimb.(1)         $2,880     $2,799         $2,800     $2,550         $2,160    $1,362
Cash Distributions(2)               600        ---            600        ---            450     ---
General Partner Salary(3)           ---        195            ---        234            ---       176

(1)      An AmREIT subsidiary receives administrative reimbursements of up to 6%
         of gross rental revenues from the properties.  No other fees,  salaries
         or other  compensation  were  paid by the  Partnership  to its  general
         partner or its affiliates during these periods.

(2)      Includes all cash  distributions  made to Mr. Taylor and his affiliates
         resulting from ownership of Units and general  partner  interests.  Mr.
         Taylor's  employment  agreement  with AmREIT  provides for a fixed base
         salary of $25,000 and $30,000 per annum for 1998 and 1999 respectively,
         which amounts will not increase as a result of the Merger.

(3)      Mr. Taylor's salary represents the total salary and benefits Mr. Taylor
         is  currently  entitled to receive as an officer and director of AmREIT
         allocated  to the  Partnership  based on the  percentage  of  shares of
         AmREIT  to be owned  by the  Limited  Partners  immediately  after  the
         Merger.  No other affiliate of the general  partners of the Partnership
         will receive compensation from AmREIT upon completion of the Merger.

</TABLE>

New Compensation

         AmREIT  will  internally  manage and lease the  properties  obtained by
AmREIT from the Partnership pursuant to the Merger. The terms of this engagement
will be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.


                                  MISCELLANEOUS

Distributions to Limited Partners

         Set forth below are  distributions  per Unit made by the Partnership to
the Limited  Partners  during the most  recent  five  fiscal  years and the most
recently  completed  interim  period.  Also see "THE  PARTNERSHIPS - Partnership
Distributions" in the Prospectus.

                                      -12-

<PAGE>



<TABLE>
<CAPTION>

                                                                                           Nine Months Ended
                                         1993      1994      1995       1996      1997    September 30, 1998
                                         ----      ----      ----       ----      ----      -------------

<S>                                      <C>       <C>       <C>        <C>       <C>        <C>

Distributions                            $2,520    $2,475    $2,490     $2,490    $2,490     $1,868
Portion of Distribution That Was a          ---       ---       ---        ---       ---        ---

Return of Capital(1)

(1)      Distributions treated as a return of capital under the Partnership 
         Agreement.

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

</TABLE>

Financial Information

         Rental income  statements for the properties of the Partnership for the
nine months ended September 30, 1998 and the years ended December 31, 1997 and
1996 and certain pro forma financial statements  with respect to the Partnership
are set forth in "The Unaudited Pro Forma  Financial  Information"  and  "INDEX
TO  FINANCIAL  INFORMATION"  in the Prospectus.

List of Investors

         Under the Partnership  Agreement and Texas state law, a Limited Partner
may obtain a list of the names, addresses and number of Units owned by the other
Limited  Partners  entitled to so vote on the Merger by making  written  request
therefor from the General Partner,  c/o Timothy W. Kelley,  AmREIT,  Inc., Eight
Greenway  Plaza,  Suite 824,  Houston,  Texas  77046.  At the time of making the
request, the requesting Limited Partner must submit $10.00 in payment for the 
costs of copying and mailing the list and, if the Units are held through a 
nominee,  provide the Partnership with a statement from the nominee or other  
independent  third party  confirming  such Limited  Partner's  beneficial
ownership.  A Limited Partner is only entitled to the foregoing information with
respect  to the  Partnership  in which the  Limited  Partner  holds  Units.  See
"CONSENT PROCEDURES" in the Prospectus.


End of Partnership Supplement for Taylor Income Investors V, Ltd.

                                      -13-

<PAGE>




                                  AMREIT, INC.

                                  SUPPLEMENT TO
          JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                       FOR
                        TAYLOR INCOME INVESTORS VI, LTD.
                           A TEXAS LIMITED PARTNERSHIP

         Mr. H. Kerr Taylor (the "General  Partner") is soliciting  the approval
of the Limited  Partners of Taylor  Income  Investors  VI, Ltd., a Texas Limited
Partnership (the "Partnership"), for the Merger of the Partnership with and into
AmREIT,  Inc., a Maryland  Corporation  ("AmREIT").  As part of the Merger,  the
Limited Partners will exchange Units of Limited Partnership  Interests ("Units")
in the  Partnership  for shares of common  stock of AmREIT  (the  "Shares")  or,
subject to the Note Restriction, 6.0% Notes of AmREIT due December 31, 2004 (the
"Notes").  The  Merger,  if it is  approved,  will  involve  up to  ten  limited
partnerships,  including the  Partnership.  This  solicitation  is being made on
behalf of the general partners of the Partnership.  The proposal is described in
detail in the Joint Proxy And Consent Solicitation Statement and Prospectus 
dated, November 1998 (the  "Prospectus").  For  the  definition  of capitalized
terms  used  in the Supplement,  which are not separately defined  herein,  see
"GLOSSARY" in the Prospectus.  Cross-references  in  this  Supplement also refer
to  the  cited discussions in the Prospectus, unless specifically noted to the 
contrary.

         The effects of the Merger may be different for Limited Partners in each
of the  partnerships  participating  in the Merger  (the  "Partnerships").  This
Supplement has been prepared to highlight the risks, effects and fairness of the
Merger for the  Limited  Partners of the  Partnership.  This  Supplement  is not
intended  to repeat or  duplicate  the  Prospectus  and the  Prospectus  must be
referred to in reading  this  Supplement.  Moreover,  this  Supplement  does not
purport to provide an overall  summary of the Merger or to highlight  all of its
material terms, conditions,  risks or effects. See "SUMMARY" and "THE MERGER" in
the  Prospectus.  To the  extent  this  Supplement  summarizes  portions  of the
Prospectus,  such  discussions  are  qualified  in  their  entirety  by the more
detailed  discussions of those matters appearing in the Prospectus.  Supplements
have also been  prepared for each of the other  Partnerships  and copies of such
Supplements will be provided  promptly without charge to each Limited Partner or
his representative who has been so designated in writing upon written request to
Timothy W. Kelley,  Vice President at AmREIT,  Inc., Eight Greenway Plaza, Suite
824,  Houston,  Texas 77046.  Telephone (800)  888-4400,  extension 26 or fax to
(713) 850-0498.


                                  RISK FACTORS

     The Merger involves material risks to the Limited Partners,
the more significant of which are:

         o     The distributions on the securities received by
               Limited Partners for their Units in the Merger
               will, at least initially, be lower as a percentage
               of their investment as compared to distributions
               currently received on their Units.  

         o     The General Partner did not retain an unaffiliated
               person to represent the Limited Partners in
               negotiating the terms of the Merger.  

                                       -1-

<PAGE>

                                  
         o     The Negotiated Prices for the Partnership
               properties were determined by the General Partner,
               who has substantial conflicts of interest in the
               Merger due to his financial interest in AmREIT and
               the prospects of receiving substantial financial
               benefits if the Merger is consummated.  

         o     The Negotiated Prices of the properties are not
               based on appraisals from independent real estate
               appraisers.  

         o     The Merger will be a taxable transaction to the
               Limited Partners.

         o     There is no assurance that the value of the
               consideration received in the Merger by the Limited
               Partners for their Units will not be less than the
               fair value of their Units as might result from
               negotiations between unrelated parties.  

         o     No public market exists for the Shares or the
               Notes.  Upon completion of the Merger, it is
               uncertain if and when a public market will develop
               for the Shares and no public market is expected to
               develop for the Notes.  

         o     If and when a public market for the Shares
               develops, there is no assurance that the Shares
               will not trade at prices that are less than the
               Exchange Price.

         o     There is no assurance that the Exchange Price,
               which was determined by the General Partner and the
               Independent Directors of AmREIT, reflects the fair
               value of the Shares which might result from
               negotiations between unrelated parties.  

         o     The Appraised Value, upon which payment under the
               ALV Payment Election will be determined, will not
               be determined or known until after the Merger is
               consummated.  

         o     Limited Partners receiving Shares in the Merger
               will realize a substantial change in the form of
               their investment from a finite life Partnership,
               which cannot leverage its investments, to an
               infinite life REIT which can leverage its
               investments.  

         o     The anticipated benefits to Limited Partners as a
               result of the Merger may not be realized. 

                                       -2-

<PAGE>

                     POTENTIAL BENEFITS TO LIMITED PARTNERS

         The  General  Partner  believes  the  Merger is fair to and in the best
interests of the Limited Partners for a number of reasons, including:

         o        The  General  Partner  believes  that the terms of the  Merger
                  Agreement,  including the Exchange Price and the Partnership's
                  Net Asset Value are favorable to the Limited Partners.

         o        The General  Partner  believes that the  Negotiated  Price for
                  each of the  Partnership's  Properties is in the highest range
                  of values for the property in the current  real estate  market
                  and that such value would likely exceed the price at which the
                  property  would  sell  in  the  market.  The  General  Partner
                  believes  that the  Partnership  would   therefor  realize
                  significantly   less  value  for  its  Properties  than  their
                  Negotiated  Prices if the  Partnership  was  liquidated in the
                  current real estate market.

         o        By merging into AmREIT,  the Limited Partners will be relieved
                  of  uncertainties  regarding  the  Partnership's  real  estate
                  investments,  including  the  expiration  of  leases on its
                  properties,   the  possible difficulties  in  re-leasing  the
                  properties and/or the possible substantial costs of re-leasing
                  these properties. As a result of the Merger, these risks would
                  be spread over, and be more economically absorbed by, AmREIT's
                  larger and more diversified portfolio.

         o        The special  purpose nature of the  Partnership's  properties
                  makes them  suitable  for  limited  types of tenants and
                  uses and increases the risks of re-leasing the properties. As 
                  a result of the Merger, these risks would be spread over, and
                  be more economically absorbed by, AmREIT's  larger  and  more
                  diversified portfolio.

         o        Co-ownership of each of the Partnership's  properties in joint
                  venture  with  one or  more  other  Partnerships  which,  as a
                  practical  matter,  allows the sale of the property  only with
                  the consent of its  co-owner.  In the Merger,  the property is
                  valued at an amount  pro rata to the  Negotiated  Price of the
                  entire   property   without   reduction  for  less  than  100%
                  ownership.

         o        By combining  the  Partnership  with  AmREIT,  the Merger will
                  create an investment  portfolio  substantially larger and more
                  geographically diversified than the current portfolio of  the
                  Partnership. The Merger will consolidate operations and spread
                  the risk of an  investment  in AmREIT over a broader  group of
                  assets, reducing  dependence of the  investment  upon the
                  performance of any particular  asset or group of assets,  such
                  as assets in the same geographical area.

         o        The  allocations  of  Merger  Expenses  would  require  the 
                  Partnership is  required  to  pay  only  its  proportionate  
                  share of the Partnership Merger Expenses based on its relative
                  Net Asset Value.   Also,  if  the  Limited  Partners  do  not
                  elect  to participate  in the Merger,  the General  Partner  
                  will pay or reimburse  the  Partnership  its  Proportionate  
                  Share  of the Partnership Merger Expenses.

         o        As a result  of the  Merger,  the  Partnership  will no longer
                  incur the expense for  preparation  of separate  financial
                  statements, required annual and quarterly filings, tax returns
                  and investor communications. The accurate preparation of these
                  statements   and  reports   requires   substantial   cost  and
                  management time and effort.

         o        The  General  Partner  believes  the Merger  will  provide the
                  combined  AmREIT-Partnership  entity improved future access to
                  capital  markets for future growth and that Limited  Partners,
                  as AmREIT  shareholders,  will have  enhanced  liquidity  as a
                  result of the larger total  equity  market  capitalization  of
                  AmREIT.

         o        The General  Partner  received the Houlihan  Fairness  Opinion
                  that the Merger is fair,  from a financial  point of view,  to
                  the Limited Partners.

         o        The Partnership's  strategic  combination with a publicly held
                  REIT, which takes advantage of the growth in the REIT industry
                  and real estate markets, is preferable to the alternatives of
                  complete  liquidation of the Partnership,  continuation of the
                  Partnership  or  reorganization  of the  Partnership  into one
                  separate REIT.


                                       -3-

<PAGE>



         These  possible  benefits  of the Merger to the  Limited  Partners  are
discussed in greater detail in the Prospectus.  Limited Partners should refer to
the  discussions in the Prospectus  under the heading "THE  MERGER--The  General
Partners Reasons and Recommendations for the Merger."


                 RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

         Limited Partners participating in the Merger will be subject to various
risks and possible adverse  consequences  which they should take into account in
deciding  how  they  will  vote on the  Merger.  The most  significant  of these
material risks are:

         The Merger involves the following risks for the Limited Partners:

         o        The   General   Partner   did  not   retain  an   unaffiliated
                  representative  to  represent  the  Limited  Partners  or  the
                  Partnership,  or to  represent  all of the  Partnerships  as a
                  Group,  in the Merger.  Had  independent  representation  been
                  arranged for a Partnership, the terms of the Merger might have
                  been more favorable to such Partnership.

         o        The Negotiated  Prices of the  Partnership's  Properties  were
                  determined  by the  General  Partner  who is  also  the  Chief
                  Executive Officer and largest  shareholder of AmREIT.  The NAV
                  of each  Partnership  should  be  considered  as  having  been
                  negotiated by the common  management of the  Partnerships  and
                  AmREIT.

         o        The Negotiated Price of the Partnership's Properties is not 
                  based on an independent real estate appraisal.

         o        The  conflicts  of interest  of the General Partner, who will
                  receive  significant  financial and other benefits from and/or
                  as a result of the Merger.

         o        The possibility that the Partnership's Net Asset Values may 
                  not reflect the actual value of its net assets.

         o        The fixed Exchange Price, which means the Limited Partners 
                  will not receive more Shares (or a Note in a greater principal
                  amount)  if  the  value  of  the  Shares  decreases  as of the
                  Effective Date.

         o        AmREIT's  Shares are not publically  traded,  a market for the
                  Shares is not expected to exist immediately upon completion of
                  this Merger,  and there is no assurance  that a market for the
                  Shares will develop in the future. Unless and until there is a
                  public   market  for  the  Shares,   shareholders   will  have
                  difficulty in liquidating their investment.

         o        If and when a market for the Shares  develops,  the Shares may
                  trade at prices substantially below the Exchange Price.

         o        The Merger will be a taxable transaction for the Limited 
                  Partners.

         o        A majority vote of Limited Partners binds the Partnership.


                                       -4-

<PAGE>



         o        Limited  Partners  who vote  against the Merger  will  receive
                  Notes for  their  Units in the  Merger  unless  they  elect to
                  receive Shares if the Merger is approved.

         o        Limited  Partners  who become  shareholders  of AmREIT may not
                  receive the same level of distributions as previously received
                  from their respective Partnership Units.

         o        Because it is not known how many Partnerships will participate
                  in the  Merger,  there  are  uncertainties  as to the  capital
                  structure  and size of AmREIT  following  consummation  of the
                  Merger  as  they  will  vary  depending  on  the  number  of 
                  Partnerships electing to participate.

         o        As a  result  of  the  Merger,  the  nature  of  each  Limited
                  Partner's investment will change from holding an interest in a
                  specified  portfolio of  properties in a finite life entity to
                  holding  an  equity  investment  in  an  ongoing  REIT,  whose
                  portfolio  of  properties  may be  changed  from  time to time
                  without the  approval of its  shareholders  and which does not
                  plan to liquidate such assets within a fixed period.

         o        If it  participates in the Merger,  the Partnership  will bear
                  the costs of the Merger in  proportion  to its relative NAV.
                  Should the  Partnership  not  participate  in the Merger,  the
                  General  Partner will pay or reimburse the Partnership for its
                  portion of the costs.  The costs of the Merger  allocated to
                  the  Partnerships  are  limited  to the costs of the  Houlihan
                  Fairness Opinions, the Partnership accounting costs (and other
                  valuation or appraisal  costs, if any), which are estimated to
                  total $150,000, and any direct partner communication costs.

         o        The anticipated benefits of the Merger may not be realized.

         o        The anticipated benefits of AmREIT's change to self-management
                  through the recently completed Adviser  Acquisition may not be
                  fully realized.

         o        The proceeds of future asset sales or  refinancings  by AmREIT
                  will  generally  be  reinvested  rather  than  distributed  to
                  shareholders  to the extent not required to be  distributed to
                  maintain REIT status.

         o        AmREIT's  Board  of  Directors  has the  power to  change  the
                  investment,  acquisition  and  financing  policies  of  AmREIT
                  (including  policies  regarding  the  level  of  indebtedness)
                  without  a vote of the  shareholders,  which  could  result in
                  policies   which  do  not   reflect  the   interests   of  all
                  shareholders.

         o        Following the  consummation  of the Merger,  AmREIT intends to
                  borrow  additional  funds  (equal to or  exceeding  50% of the
                  value of the  properties  acquired  in the  Merger) to acquire
                  additional, as yet unidentified, real estate.

         These  risks and  possible  adverse  consequences  of the Merger to the
Limited  Partners are  discussed in greater  detail in the  Prospectus.  Limited
Partners should refer to the discussion of the risks  associated  with  the
Merger set forth in the Prospectus under the sections "RISK FACTORS," "CONFLICTS
OF INTEREST,"  "MATERIAL  FEDERAL INCOME TAX ASPECTS" and  "COMPARISON OF UNITS,
SHARES AND NOTES."


                                       -5-

<PAGE>




                                   THE MERGER

         The purpose of the Merger is to strategically  unite AmREIT with one or
more of the  Partnerships,  each of which has compatible  properties in AmREIT's
existing  and new  markets,  and to give the  Limited  Partners  the  ability to
participate  in a strategic  business  combination  with a publicly held REIT in
order to take  advantage  of the  growth in the REIT  industry  and real  estate
markets  in  general,  with  the  prospect  of  being  able to  liquidate  their
investment  through  the sale of the  publicly-traded  Shares  or  retain  their
investment indefinitely.

         If the Merger is approved,  the Partnership will cease to exist and all
of its properties will be transferred to AmREIT. Any Limited Partner may abstain
from or vote  against  the Merger and,  if the Merger is  approved,  the Limited
Partner will still  participate  in the Merger and will receive  Notes for their
Units  unless  they  elect to receive  Shares.  In lieu of either Notes or 
Shares, a Limited Partner may elect to receive cash payment pursuant to the ALV
Payment Election.  Limited  Partners  will not have appraisal  rights or other  
dissenter's  rights by reason of the  Merger.  For a discussion of the effect of
abstaining  from or voting  against the Merger,  the rights of Limited Partners 
who do so, and the effects of exercising  dissenters' rights see "THE MERGER - 
Dissenting Partners and Shareholders."

         The  General  Partner  is  proposing  amendments  to the  Partnership's
Agreement  of  Limited  Partnership  to permit the  closing of the  transactions
contemplated by the Merger  Agreement.  Limited  Partners voting in favor of the
Merger  will be  deemed  to have  voted  in  favor  of  each of  these  proposed
amendments.  A majority  vote of Limited  Partners  is  required  to approve the
proposed amendments and to approve the Merger Agreement. The proposed amendments
authorize the following: (i) the Merger of the Partnership with and into AmREIT,
whether or not AmREIT would be regarded as an Affiliate of the general partners;
and (ii) such other  actions as may be necessary  under or  contemplated  by the
Merger  Agreement  or  the  Prospectus,  irrespective  of any  provision  in the
Partnership  Agreement  which might  otherwise  prohibit such actions.  See "THE
MERGER -- Proposed  Amendments to Partnership  Agreements."  The General Partner
owns no Units of the  Partnership.  The general partners of the Partnership have
agreed to waive any right to  receive  Shares to which they may  otherwise  have
been  entitled  except  with  respect  to their  capital  interests  as  general
partners.

         The General Partner  reasonably  believes that the terms of the Merger,
including  the  consideration  to be  received  by the  Limited  Partners in the
Merger, are fair to and in the best interests of the Limited Partners.

         THE GENERAL PARTNER STRONGLY RECOMMENDS THAT ALL LIMITED PARTNERS
VOTE "YES" IN FAVOR OF THE MERGER.  THE GENERAL PARTNER REQUESTS THAT EACH
LIMITED PARTNER COMPLETE, SIGN AND RETURN THE ENCLOSED CONSENT AS SOON AS
POSSIBLE.

                           ALLOCATION OF CONSIDERATION

         In the Merger,  the Limited  Partners  will  receive  Shares (or Notes)
based upon the Net Asset Value ("NAV") of the Partnership. The Partnership's NAV
equals  the  Negotiated   Price  of  its  properties  plus  its  Net  Cash.  The
Partnership's  Net Cash  equals the  excess,  if any,  of its cash and  accounts
receivable  over its debt at the Effective  Date. The  Negotiated  Price of each
property of the  Partnership was determined and agreed to by Mr. H. Kerr Taylor,
the General Partner,  on behalf of the Partnership in negotiations  with the two
directors of AmREIT who are not  affiliated  with Mr.  Taylor (the  "Independent
Directors").


                                       -6-

<PAGE>



         The number of Shares issuable in the Merger to the  Partnership  equals
the Partnership's NAV divided by the Exchange Price of $9.34. The Exchange Price
was  negotiated  and  agreed  to by the  General  Partner  and  the  Independent
Directors based on the last public offering price of the Shares,  $10.25, net of
certain costs of that offering.  However,  the Shares are not publically  traded
and will not been listed for trading after the Merger.  Limited  Partners should
refer to the  discussion in the  Prospectus  under the heading "THE  MERGER--The
Merger Consideration."

         Calculated as if the Effective Date were September 30, 1998,  AmREIT is
offering  3,051.39  Shares or,  subject to the Note  Restriction,  a Note in the
principal  amount  of  $28,500.00,   in  consideration  for  each  Unit  of  the
Partnership.  The  following  table  sets  forth  the  methodology  utilized  in
determining  the  number of Shares  and Notes  being  offered by AmREIT for each
Unit:


Net Asset Value of Partnership Properties:
   Value of Properties:(1)
   Pizza Inn (Clute, TX) (50%)(1)                                      $130,163
   Whataburger (Clute, TX (50%)                                         142,000
   La Petite Academy (Houston, TX) (2.74%)                               12,837
                                                                         ------
   Negotiated Price                                                    $285,000
   Net Cash(2)                                                               $0
   Other Assets                                                             ---
   Other Liabilities                                                        ---
                                                                    -----------
   Net Asset Value of Partnership(3)                                   $285,000
                                                                        -------
   Percentage of Aggregate Net Asset Value of All Partnerships            1.03%
   Net Asset Value Per Original Investment of $1,000(4)                 $950.00
                                                                         ------
Allocation of Shares Received in Merger:
   Number of Shares Allocable to Partnership                             30,514
   Percentage of Total Shares to be Issued in the Merger                  1.03%
   Percentage of Total Shares of AmREIT After the Merger                  0.53%
   Allocation of Shares to Limited Partners                              30,514
   Allocation of Shares to General Partners(5)                              ---
   Allocation of Shares Per Unit                                       3,051.39
   Allocation of Shares Per Original Investment of $1,000(4)             101.71
   Maximum Total Shares in AmREIT After the Merger(6)                 5,748,309
                                                                      ---------
Notes Offered in Merger:
   Maximum Principal Amount Offered to Partnership                      $99,750
   Principal Amount of Note Offered Per Unit                         $28,500.00
   Principal Amount of Note Offered per Original Investment of 
   $1,000(4)                                                            $950.00


                                       -7-

<PAGE>




Return to Limited Partners Per $1,000 of Adjusted Capital From
Shares(7)
  
   Return From Merger per $1,000 of Adjusted Capital Based on           $966.98
   Exchange Price(8)
   
   Total Return from Merger based on Exchange Price plus Cumulative   $1,799.29
   Distributions through 9/30/1998 per $1,000 of Adjusted Capital(7)
  
   Total Return from Merger based on Exchange Price plus Cumulative     179.93%
   Distributions through 9/30/1998 as a Percentage of Adjusted 
   Capital
   
   Return From Merger per $1,000 of Adjusted Capital Based on $10.25  $1,061.19
   per Share Price(9)


(1)      Percentage of property owned by Partnership shown in parentheses.

(2)      Net Cash is the excess, if any, of the Partnership's cash and accounts 
         receivable over its debt.

(3)      Net Asset Value equals Negotiated Price of property plus Net Cash.

(4)      "Per Original Investment of $1,000" is computed by dividing the Limited
         Partners'  allocable  share of such  amount  by the  Limited  Partners'
         original  capital  of  the  Partnership  (the  Partnership's  "Original
         Capital") and multiplying the result by 1,000.

(5)      The general  partners of the Partnership have agreed to waive any right
         to receive Shares to which they may otherwise have been entitled in the
         Merger  other  than with  respect to the  payment to Mr.  Taylor of the
         disposition  fee in the amount of $8,550 (3.0% of the Negotiated  Price
         of each property).  Mr. Taylor has agreed to purchase 915 shares at the
         Exchange Price with this disposition fee. The general partners will not
         be receiving any other compensation or reimbursement for claims against
         or interests in the Partnership.

(6)      Calculated as if the Effective Date were September 30, 1998.  Assumes 
         100% participation of the Partnerships and that no Notes are issued.
         Includes portion of Share Balance from Adviser Acquisition  issuable to
         Mr. Taylor upon consummation of Merger.

(7)      Adjusted Capital equals a Limited  Partner's  original invested capital
         less  cumulative  distributions  constituting a return of capital under
         the Partnership Agreement.

(8)      Shares valued at $9.34 per Share.

(9)      $10.25 is the most recent public offering price of the Shares.



                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

         Due to the substantial  similarities  among the  Partnerships,  such as
their similar investment  portfolios and property  locations,  common investment
objectives  and  policies,  similar  financial  condition,  the  fact  that  the
Partnerships'  assets are managed by AmREIT or its  Affiliates  and  substantial
similarities in the language and scope of their Partnership Agreements,  many of
the  consequences  of  participating  in the Merger  are  common to the  Limited
Partners of each of the  Partnerships.  The purpose of this section is, however,
to highlight  features of the Partnership which may distinguish the situation of


                                       -8-

<PAGE>



the Partnership  from that of the other  Partnerships  and which should be taken
into account by the Limited Partners when evaluating the merits and risks of the
proposed Merger.

         Special  Considerations  Regarding Partnership  Properties.  Unless the
Limited  Partners  approve the Merger,  the General  Partner  will  continue the
Partnership in accordance with its current investment  strategies and objectives
described below. At the time of the Partnership's formation, the General Partner
anticipated  the  liquidation  of its  portfolio  and  distribution  of the  net
proceeds from the sale of the properties to the Limited  Partners within 8 to 12
years after the  acquisition of the  properties.  Based on the completion of the
acquisition  of the  Partnership's  portfolio in 1987, it was  anticipated  that
liquidation of the portfolio  would begin by 1999.  However,  the  Partnership's
ability to achieve its goals will be influenced by the  following  factors.  See
"THE  PARTNERSHIPS--Properties"  in the Prospectus  for  additional  information
regarding the Partnership's portfolio.

                  Expiration  of Leases.  When the  leases on the  Partnership's
properties  all expire,  the  tenants may elect not to renew their  leases or to
renew their leases only if the Partnership makes significant improvements to the
property.  Should tenants fail to renew their leases,  the Partnership  would be
required to find new  tenants  and would  likely  incur  significant  additional
expense by reason of temporary vacancy and/or significant  rehabilitation and/or
tenant improvement costs.

                  Concentration of Investment.  The Partnership has concentrated
its  investments in 3 properties.  If a vacancy or other  interruption  of rents
occur in one or more of these  properties,  the distributions of the Partnership
may  be  significantly  reduced.  The  Partnership  has  also  concentrated  its
investments  in  a  limited   geographic   area.  If  conditions  in  this  area
deteriorate,  the  Partnership  may experience more difficulty in re-leasing its
properties than it would  experience if the properties were more  geographically
diversified.

                  Co-ownership of Property.  The Partnership  owns each of its 3
properties  in  co-ownership  with  Fund VII  and/or  V. The  Partnership,  as a
practical  matter, is dependent upon the consent and cooperation of the majority
co-owner to sell or re-lease the property. Therefore, there is no assurance that
the co-owner  will agree to the sale or re-lease of the property at such time or
under the terms the Partnership may desire.

                  Possible Need for Additional Capital. The Limited Partners may
be  required  to  contribute   additional  capital  and/or  approve  Partnership
borrowings  in order to  finance  future  lease  renewal or re-leasing  costs as
described above. Moreover, without an economically desirable lease in place, the
Partnership  could not expect to realize an attractive price for the sale of its
properties.

         Merger is a Taxable Event.  Limited Partners will realize a gain of 
approximately $8,271 per Unit on the Merger, an amount equal to their allocable 
share of the excess of the sum of the fair  market value of the Shares received
by the Partnership over the Partnership's adjusted tax basis of its assets. In 
general,  Limited Partners can expect to pay tax on this gain at long term 
capital gains rates. Approximately $4,157 per Unit of the gain will be taxable 
at the 20% rate and $4,114 per Unit of the gain will be taxable at the 25% rate.
The actual amount of gain recognized by each Limited Partner will depend upon 
the value ascribed to the Shares for federal tax purposes.  Because the Shares  

                                       -9-

<PAGE>



will not be publically traded immediately after the Merger, and the 1998 
operating results have not been included, it is possible that the value of the 
Shares used for purposes of calculating the taxable income (or loss) and the 
taxable income (or loss) per Unit will differ from the calculation stated above.

The Partnership's federal income tax returns are subject to review and possible
adjustment by the Internal Revenue Service.  Under federal income tax laws, 
regulations and administrative rulings, certain types of transactions may be 
accorded varying interpretations.  Accordingly, the Partnership's financial 
statements, as well as the individual tax returns of the partners, may be 
changed to cause them to conform to the tax treatment resulting from such 
review, if any.

         Investment  Strategy.  Each of the properties is currently fully leased
to a single tenant;  however, as described above, these leases expire at varying
times in the future.  The  Partnership  is not  authorized  to raise  additional
capital  or  borrow  funds.  The  Partnership  has a history  of making  regular
quarterly   distributions  to  its  Limited  Partners.   See  "Miscellaneous  --
Distributions to Limited  Partners" below in this Supplement.  The Partnership's
strategy is to continue to hold its properties  with a view towards  liquidating
them at such times as the General Partner deems  beneficial and appropriate in a
manner consistent with the Partnership's  investment  objectives.  The principal
investment  objectives  of the  Partnership  are to (i) preserve and protect the
Limited Partners' capital; (ii) provide the Limited Partners with quarterly cash
distributions from operations;  (iii) obtain long-term appreciation in the value
of its properties;  and (iv) provide increased cash distributions to the Limited
Partners as the cash flow from its  investments  increases  over the life of the
Partnership.  The  Partnership  acquired  each of its  properties  for  cash and
without the use of borrowed funds (leverage).

         Management  Compensation.  The  Partnership  has no  employees  as its
operations are managed by AmREIT. Under the Omnibus Services Agreement, pursuant
to which AmREIT manages the operations of the Partnership, AmREIT is entitled to
annual property management fees equal to 3% of gross rental revenues.  Also, the
Omnibus Services  Agreement  provides for payment of reimbursement fees of up to
6% of the Partnership's gross rental revenues.  This relationship will terminate
after the Merger if the  Partnership  merges  into  AmREIT.  If the  Partnership
participates  in the Merger,  neither  AmREIT nor the General  Partner or any of
their  Affiliates  will  receive  any  compensation  for  services  rendered  in
connection with the Merger.

         Offers From Third Parties.  No offers on the  Partnership's  properties
have been  received  during the past twelve  months by the General  Partner from
unaffiliated  third  parties.  See  "THE  MERGER-Acquisition  Proposals"  in the
Prospectus.


                             FAIRNESS OF THE MERGER

         Based upon his analysis of the Merger,  the General Partner  reasonably
believes that:

         (1)      The terms of the Merger, when considered as a whole, are fair 
to the Limited Partners;

         (2) The  Shares  offered  in  exchange  for the Units  constitute  fair
consideration for the Units of the Limited Partners; and

         (3) After comparing the potential benefits and detriments of the Merger
with those of several alternatives, the Merger is more attractive to the Limited
Partners than such alternatives.

         THE GENERAL  PARTNER  REASONABLY  BELIEVES THAT THE TERMS OF THE MERGER
AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS IN
CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE LIMITED
PARTNERS. ACCORDINGLY, THE GENERAL PARTNER HAS APPROVED THE MERGER AGREEMENT AND
RECOMMENDS THAT THE LIMITED PARTNERS VOTE FOR APPROVAL OF THE MERGER AGREEMENT 
OF THE PARTNERSHIP AGREEMENT.

                                      -10-

<PAGE>


         The General Partner's  determination is based upon the transaction as a
whole,  as well as the  combination of less than all  Partnerships,  because the
Partnership's  value for the purposes of the Merger is its Net Asset Value.  The
General  Partner  believes that Net Asset Value is a reasonable  estimate of the
value of each  Partnership  for the Merger as it is  directly  derived  from the
value of the Partnership's net assets at the Effective Date,  independent of the
valuations  of the assets of the other  Partnerships.  The General  Partner also
believes  the  Exchange  Price,  the value on which Shares will be issued to the
Partnership in the Merger,  is a reasonable  estimate of the value of the Shares
based on the last  public  offering  price of the Shares and within the  overall
context of the  Merger.  See "THE  MERGER - The  General  Partner's  Reasons and
Recommendations  for the Merger."

         Fairness Opinion.  The General Partners,  on behalf of the Partnership,
retained  Houlihan  to render an opinion as to whether the  consideration  to be
received by the Limited  Partners in connection with the Merger was fair, from a
financial point of view, to the Limited Partners. Houlihan was not requested to,
and did not make, any recommendation to the Partnerships as to the consideration
to be received by the Limited  Partners  in  connection  with the Merger,  which
consideration was determined through  negotiations between the common management
of the Partnerships and AmREIT.  The General Partner retained Houlihan to render
its  fairness  opinion  based upon  Houlihan's  experience  in the  valuation of
businesses and their securities in connection with mergers and acquisitions, and
valuations  for corporate  purposes  especially  with respect to REITs and other
real estate  companies.  Houlihan  delivered its written opinion,  dated June 1,
1998,  to the  General  Partner,  to the  effect  that,  as of the  date of such
opinion,  based on Houlihan's review and subject to the limitations described in
the Prospectus,  the  consideration to be received by the Limited  Partners  in
connection  with the  Merger is fair,  from a  financial  point of view,  to the
Limited   Partners.   The  Houlihan  Fairness  Opinion  does  not  constitute  a
recommendation  to any Limited Partner as to how any such Limited Partner should
vote on the Merger. See "FAIRNESS OPINIONS--The Houlihan Fairness Opinion."

         Comparison of Benefits and Detriments. The General Partner's assessment
of the  fairness  of the  proposed  Merger was based on the review of  different
alternatives that were available.  The evaluations of the different alternatives
included,  but were not  limited  to, a  strategic  combination  with a publicly
traded REIT to take advantage of the growth of the REIT industry and real estate
markets in general,  completely  liquidating  the  Partnership,  continuing  the
Partnership or reorganizing  the Partnership  into a REIT. In order to determine
whether the Merger or one of its  alternatives  would be more  attractive to the
Limited  Partners,  the General  Partner  compared  the  potential  benefits and
detriments of the Merger with the potential benefits  and  detriments of these
alternatives.  A detailed discussion of the potential benefits and detriments of
each of these  alternatives is provided in "THE MERGER -- The General  Partners'
Reasons and  Recommendation  for the Merger" and "-- Alternatives to the Merger"
in the Prospectus.

         In the  event  the  Merger  is not  consummated  for  any  reason,  the
Partnership  will continue to pursue its business  objectives of maximizing  the
value  of its  properties,  in  addition  to  the  possible  liquidation  of its
portfolio,  another strategic combination or another attractive alternative that
may become available.



                                      -11-

<PAGE>


                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
           COMPENSATION PAID TO THE GENERAL PARTNER AND HIS AFFILIATES

         This  section is  intended  to provide  Limited  Partners  with a brief
comparison  of the  compensation,  fees and  distributions  paid to the  General
Partner and his Affiliates under the  Partnership's  current  arrangements  with
those  that would have been paid had the  Merger  been in place.  The  following
table sets forth the compensation,  fees and distributions by the Partnership to
the General  Partner and his Affiliates  during the two most recent fiscal years
and the nine-month period ended September 30, 1998 and compares those payments 
against the amount that would have been paid assuming the Merger had occurred 
January 1, 1996.

<TABLE>
<CAPTION>

                                              Year Ended December 31,

                                                                                   Nine Months Ended
                                      1996                      1997              September 30, 1998
                                      ----                      ----                -------------
                               Actual     Pro Forma      Actual     Pro Forma      Actual     Pro Forma

<S>                            <C>        <C>            <C>        <C>            <C>        <C>

Administrative Reimb.(1)       $504       $1,647         $504       $1,622          $378      $1,276
Cash Distributions(2)           360          ---          360          ---           270         ---
General Partner Salary(3)       ---          133          ---          159           ---         119

(1)      An AmREIT subsidiary receives administrative reimbursements of up to 6%
         of gross rental revenues from the properties.  No other fees,  salaries
         or other  compensation  were  paid by the  Partnership  to its  general
         partner or its affiliates during these periods.

(2)      Includes all cash  distributions  made to Mr. Taylor and his affiliates
         resulting from ownership of Units and general  partner  interests.  Mr.
         Taylor's  employment  agreement  with AmREIT  provides for a fixed base
         salary of $25,000 and $30,000 per annum for 1998 and 1999 respectively,
         which amounts will not increase as a result of the Merger.

(3)      Mr. Taylor's salary represents the total salary and benefits Mr. Taylor
         is  currently  entitled to receive as an officer and director of AmREIT
         allocated  to the  Partnership  based on the  percentage  of  shares of
         AmREIT  to be owned  by the  Limited  Partners  immediately  after  the
         Merger.  No other affiliate of the general  partners of the Partnership
         will receive compensation from AmREIT upon completion of the Merger.

</TABLE>

New Compensation

         AmREIT  will  internally  manage and lease the  properties  obtained by
AmREIT from the Partnership pursuant to the Merger. The terms of this engagement
will be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.


                                  MISCELLANEOUS

Distributions to Limited Partners

         Set forth below are  distributions  per Unit made by the Partnership to
the Limited  Partners  during the most  recent  five  fiscal  years and the most
recently  completed  interim  period.  Also see "THE  PARTNERSHIPS - Partnership
Distributions" in the Prospectus.

                                      -12-

<PAGE>


<TABLE>
<CAPTION>


                                                                                      Nine Months Ended       
                                      1993      1994     1995      1996      1997    September 30, 1998
                                      ----      ----     ----      ----      ----       -------------
<S>                                   <C>       <C>      <C>       <C>       <C>        <C>

Distributions                         $2,328    $2,337   $2,400    $2,400    $2,400     $1,800
Portion of Distribution That Was a       ---       ---      ---       ---       ---        ---
Return of Capital(1)

(1)      Distributions treated as a return of capital under the Partnership 
         Agreement.

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

</TABLE>

Financial Information

         Rental income  statements for the properties of the Partnership for the
nine months ended September 30, 1998 and the years  ended  December 31, 1997 and
1996 and certain pro forma financial statements  with respect to the Partnership
are set forth in "The Unaudited Pro Forma  Financial  Information"  and  "INDEX
TO  FINANCIAL  INFORMATION"  in the Prospectus.

List of Investors

         Under the Partnership  Agreement and Texas state law, a Limited Partner
may obtain a list of the names, addresses and number of Units owned by the other
Limited  Partners  entitled to so vote on the Merger by making  written  request
therefor from the General Partner,  c/o Timothy W. Kelley,  AmREIT,  Inc., Eight
Greenway  Plaza,  Suite 824,  Houston,  Texas  77046.  At the time of making the
request,  the  requesting  Limited  Partner  must  submit $10.00 in payment for 
the costs of copying and mailing the list and, if the Units are held through a 
nominee,  provide the Partnership with a statement from the nominee or other  
independent  third party  confirming  such Limited  Partner's  beneficial
ownership.  A Limited Partner is only entitled to the foregoing information with
respect  to the  Partnership  in which the  Limited  Partner  holds  Units.  See
"CONSENT PROCEDURES" in the Prospectus.


End of Partnership Supplement for Taylor Income Investors VI, Ltd.

                                      -13-

<PAGE>




                                  AMREIT, INC.

                                  SUPPLEMENT TO
          JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                       FOR
                          AAA NET REALTY FUND VII, LTD.
                            A TEXAS LIMITED PARTNERSHIP

         Mr. H. Kerr Taylor (the "General  Partner") is soliciting  the approval
of the  Limited  Partners  of AAA Net Realty  Fund VII,  Ltd.,  a Texas  Limited
Partnership (the "Partnership"), for the Merger of the Partnership with and into
AmREIT,  Inc., a Maryland  Corporation  ("AmREIT").  As part of the Merger,  the
Limited Partners will exchange Units of Limited Partnership  Interests ("Units")
in the  Partnership  for shares of common  stock of AmREIT  (the  "Shares")  or,
subject to the Note Restriction, 6.0% Notes of AmREIT due December 31, 2004 (the
"Notes").  The  Merger,  if it is  approved,  will  involve  up to  ten  limited
partnerships,  including the  Partnership.  This  solicitation  is being made on
behalf of the general partners of the Partnership.  The proposal is described in
detail in the Joint Proxy And Consent Solicitation Statement and Prospectus 
dated, November 1998 (the  "Prospectus").  For  the  definition  of  capitalized
terms  used  in the Supplement,  which are not  separately  defined  herein, see
"GLOSSARY" in the Prospectus.  Cross-references  in  this  Supplement  also  
refer  to  the  cited discussions in the Prospectus, unless specifically noted 
to the contrary.

         The effects of the Merger may be different for Limited Partners in each
of the  partnerships  participating  in the Merger  (the  "Partnerships").  This
Supplement has been prepared to highlight the risks, effects and fairness of the
Merger for the  Limited  Partners of the  Partnership.  This  Supplement  is not
intended  to repeat or  duplicate  the  Prospectus  and the  Prospectus  must be
referred to in reading  this  Supplement.  Moreover,  this  Supplement  does not
purport to provide an overall  summary of the Merger or to highlight  all of its
material terms, conditions,  risks or effects. See "SUMMARY" and "THE MERGER" in
the  Prospectus.  To the  extent  this  Supplement  summarizes  portions  of the
Prospectus,  such  discussions  are  qualified  in  their  entirety  by the more
detailed  discussions of those matters appearing in the Prospectus.  Supplements
have also been  prepared for each of the other  Partnerships  and copies of such
Supplements will be provided  promptly without charge to each Limited Partner or
his representative who has been so designated in writing upon written request to
Timothy W. Kelley,  Vice President at AmREIT,  Inc., Eight Greenway Plaza, Suite
824,  Houston,  Texas 77046.  Telephone (800)  888-4400,  extension 26 or fax to
(713) 850-0498.

                                  RISK FACTORS

     The Merger involves material risks to the Limited Partners,
the more significant of which are:

         o     The distributions on the securities received by
               Limited Partners for their Units in the Merger
               will, at least initially, be lower as a percentage
               of their investment as compared to distributions
               currently received on their Units.  

         o     The General Partner did not retain an unaffiliated
               person to represent the Limited Partners in
               negotiating the terms of the Merger.  

                                       -1-

<PAGE>


         o     The Negotiated Prices for the Partnership
               properties were determined by the General Partner,
               who has substantial conflicts of interest in the
               Merger due to his financial interest in AmREIT and
               the prospects of receiving substantial financial
               benefits if the Merger is consummated.  

         o     The Negotiated Prices of the properties are not
               based on appraisals from independent real estate
               appraisers.  

         o     The Merger will be a taxable transaction to the
               Limited Partners.

         o     There is no assurance that the value of the
               consideration received in the Merger by the Limited
               Partners for their Units will not be less than the
               fair value of their Units as might result from
               negotiations between unrelated parties.  

         o     No public market exists for the Shares or the
               Notes.  Upon completion of the Merger, it is
               uncertain if and when a public market will develop
               for the Shares and no public market is expected to
               develop for the Notes.  

         o     If and when a public market for the Shares
               develops, there is no assurance that the Shares
               will not trade at prices that are less than the
               Exchange Price.

         o     There is no assurance that the Exchange Price,
               which was determined by the General Partner and the
               Independent Directors of AmREIT, reflects the fair
               value of the Shares which might result from
               negotiations between unrelated parties.  

         o     The Appraised Value, upon which payment under the
               ALV Payment Election will be determined, will not
               be determined or known until after the Merger is
               consummated.  

         o     Limited Partners receiving Shares in the Merger
               will realize a substantial change in the form of
               their investment from a finite life Partnership,
               which cannot leverage its investments, to an
               infinite life REIT which can leverage its
               investments.  

         o     The anticipated benefits to Limited Partners as a
               result of the Merger may not be realized. 

                                       -2-

<PAGE>

                     POTENTIAL BENEFITS TO LIMITED PARTNERS

         The  General  Partner  believes  the  Merger is fair to and in the best
interests of the Limited Partners for a number of reasons, including:

         o        The  General  Partner  believes  that the terms of the  Merger
                  Agreement,  including the Exchange Price and the Partnership's
                  Net Asset Value are favorable to the Limited Partners.

         o        The General  Partner  believes that the  Negotiated  Price for
                  each of the  Partnership's  Properties is in the highest range
                  of values for the property in the current  real estate  market
                  and that such value would likely exceed the price at which the
                  property  would sell  in the market.  The  General  Partner
                  believes  that the  Partnership  would thus  therefor  realize
                  significantly   less  value  for  its  Properties  than  their
                  Negotiated  Prices if the  Partnership  was  liquidated in the
                  current real estate market.

         o        By merging into AmREIT,  the Limited Partners will be relieved
                  of  uncertainties  regarding  the  Partnership's  real  estate
                  investments,  including  the  expiration  of  leases on its
                  properties within the next 5 years, the possible  difficulties
                  in re-leasing the properties  and/or the possible  substantial
                  costs  of re-leasing  these  properties.  As a  result  of the
                  Merger,  these  risks  would  be  spread  over,  and  be  more
                  economically absorbed by, AmREIT's larger and more diversified
                  portfolio.

         o        The special  purpose nature of the  Partnership's  properties
                  makes them  suitable  for  limited  types of tenants and uses
                  and increases the risks of re-leasing the properties. As a
                  result of the  Merger, these risks  would be spread over, and
                  be more economically absorbed by, AmREIT's  larger  and  more
                  diversified portfolio.

         o        Co-ownership  of each of its  properties in joint venture with
                  one or more other persons which, as a practical matter, allows
                  the  sale  of  the  property  only  with  the  consent  of its
                  co-owner.  In the Merger,  the property is valued at an amount
                  pro  rata  to the  Negotiated  Price  of the  entire  property
                  without reduction for less than 100% ownership.

         o        By combining  the  Partnership  with  AmREIT,  the Merger will
                  create an investment  portfolio  substantially larger and more
                  geographically diversified than the current portfolio of  the
                  Partnership. The Merger will consolidate operations and spread
                  the risk of an  investment  in AmREIT over a broader  group of
                  assets, reducing dependence of the  investment  upon the
                  performance of any particular  asset or group of assets,  such
                  as assets in the same geographical area.

         o        The  allocations  of  Merger  Expenses  would  require  the 
                  Partnership to  pay  only  its  proportionate  share  of the
                  Partnership  Merger  Expenses  based on its relative Net Asset
                  Value.   Also,  if  the  Limited  Partners  do  not  elect  to
                  participate  in the Merger,  the General  Partner  will pay or
                  reimburse  the  Partnership  its  Proportionate  Share  of the
                  Partnership Merger Expenses.

         o        As a result  of the  Merger,  the  Partnership  will no longer
                  incur the expense for  preparation  of separate  financial
                  statements, required annual and quarterly filings, tax returns
                  and investor communications. The accurate preparation of these
                  statements   and  reports   requires   substantial   cost  and
                  management time and effort.

         o        The  General  Partner  believes  the Merger  will  provide the
                  combined  AmREIT-Partnership  entity improved future access to
                  capital  markets for future growth and that Limited  Partners,
                  as AmREIT  shareholders,  will have  enhanced  liquidity  as a
                  result of the larger total  equity  market  capitalization  of
                  AmREIT.

         o        The General  Partner  received the Houlihan  Fairness  Opinion
                  that the Merger is fair,  from a financial  point of view,  to
                  the Limited Partners.

         o        The Partnership's  strategic  combination with a publicly held
                  REIT, which takes advantage of the growth in the REIT industry
                  and real estate markets, is preferable to the alternatives  of
                  complete  liquidation of the Partnership,  continuation of the
                  Partnership  or  reorganization  of the  Partnership  into one
                  separate REIT.


                                       -3-

<PAGE>



         These  possible  benefits  of the Merger to the  Limited  Partners  are
discussed in greater detail in the Prospectus.  Limited Partners should refer to
the  discussions in the Prospectus  under the heading "THE  MERGER--The  General
Partners Reasons and Recommendations for the Merger."


                 RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

         Limited Partners participating in the Merger will be subject to various
risks and possible adverse  consequences  which they should take into account in
deciding  how  they  will  vote on the  Merger.  The most  significant  of these
material risks are:

         The Merger involves the following risks for the Limited Partners:

         o        The   General   Partner   did  not   retain  an   unaffiliated
                  representative  to  represent  the  Limited  Partners  or  the
                  Partnership,  or to  represent  all of the  Partnerships  as a
                  Group,  in the Merger.  Had  independent  representation  been
                  arranged for a Partnership, the terms of the Merger might have
                  been more favorable to such Partnership.

         o        The Negotiated  Prices of the  Partnership's  Properties  were
                  determined  by the  General  Partner  who is  also  the  Chief
                  Executive Officer and largest  shareholder of AmREIT.  The NAV
                  of each  Partnership  should  be  considered  as  having  been
                  negotiated by the common  management of the  Partnerships  and
                  AmREIT.

         o        The Negotiated Price of the Partnership's Properties is not
                  based on an independent real estate appraisal.

         o        The  conflicts  of interest  of the General Partner, who will
                  receive  significant  financial and other benefits from and/or
                  as a result of the Merger.

         o        The possibility that the Partnership's Net Asset Values may
                  not reflect the actual value of its net assets.

         o        The fixed Exchange Price, which means the Limited Partners 
                  will not receive more Shares (or a Note in a greater principal
                  amount)  if  the  value  of  the  Shares  decreases  as of the
                  Effective Date.

         o        AmREIT's  Shares are not publically  traded,  a market for the
                  Shares is not expected to exist immediately upon completion of
                  this Merger,  and there is no assurance  that a market for the
                  Shares will develop in the future. Unless and until there is a
                  public   market  for  the  Shares,   shareholders   will  have
                  difficulty in liquidating their investment.

         o        If and when a market for the Shares  develops,  the Shares may
                  trade at prices substantially below the Exchange Price.

         o        The Merger will be a taxable transaction for the Limited
                  Partners.

         o        A majority vote of Limited Partners binds the Partnership.


                                       -4-

<PAGE>



         o        Limited  Partners  who vote  against the Merger  will  receive
                  Notes for  their  Units in the  Merger  unless  they  elect to
                  receive Shares if the Merger is approved.

         o        Limited  Partners  who become  shareholders  of AmREIT may not
                  receive the same level of distributions as previously received
                  from their respective Partnership Units.

         o        Because it is not known how many Partnerships will participate
                  in the  Merger,  there  are  uncertainties  as to the  capital
                  structure  and size of AmREIT  following  consummation  of the
                  Merger  as  they  will  vary  depending  on  the  number  of 
                  Partnerships electing to participate.

         o        As a  result  of  the  Merger,  the  nature  of  each  Limited
                  Partner's investment will change from holding an interest in a
                  specified  portfolio of  properties in a finite life entity to
                  holding  an  equity  investment  in  an  ongoing  REIT,  whose
                  portfolio  of  properties  may be  changed  from  time to time
                  without the  approval of its  shareholders  and which does not
                  plan to liquidate such assets within a fixed period.

         o        If it  participates in the Merger,  the Partnership  will bear
                  the costs of the Merger in  proportion  to its relative NAV.
                  Should the  Partnership  not  participate  in the Merger,  the
                  General  Partner will pay or reimburse the Partnership for its
                  portion of the costs.  The costs of the Merger  allocated to
                  the  Partnerships  are  limited  to the costs of the  Houlihan
                  Fairness Opinions, the Partnership accounting costs (and other
                  valuation or appraisal  costs, if any), which are estimated to
                  total $150,000, and any direct partner communication costs.

         o        The anticipated benefits of the Merger may not be realized.

         o        The anticipated benefits of AmREIT's change to self-management
                  through the recently completed Adviser  Acquisition may not be
                  fully realized.

         o        The proceeds of future asset sales or  refinancings  by AmREIT
                  will  generally  be  reinvested  rather  than  distributed  to
                  shareholders  to the extent not required to be  distributed to
                  maintain REIT status.

         o        AmREIT's  Board  of  Directors  has the  power to  change  the
                  investment,  acquisition  and  financing  policies  of  AmREIT
                  (including  policies  regarding  the  level  of  indebtedness)
                  without  a vote of the  shareholders,  which  could  result in
                  policies   which  do  not   reflect  the   interests   of  all
                  shareholders.

         o        Following the  consummation  of the Merger,  AmREIT intends to
                  borrow  additional  funds  (equal to or  exceeding  50% of the
                  value of the  properties  acquired  in the  Merger) to acquire
                  additional, as yet unidentified, real estate.

         These  risks and  possible  adverse  consequences  of the Merger to the
Limited  Partners are  discussed in greater  detail in the  Prospectus.  Limited
Partners  should  refer  to  the  discussion  of  the  risks associated with the
Merger set forth in the Prospectus under the sections "RISK FACTORS," "CONFLICTS
OF INTEREST,"  "MATERIAL  FEDERAL INCOME TAX ASPECTS" and  "COMPARISON OF UNITS,
SHARES AND NOTES."


                                       -5-

<PAGE>




                                   THE MERGER

         The purpose of the Merger is to strategically  unite AmREIT with one or
more of the  Partnerships,  each of which has compatible  properties in AmREIT's
existing  and new  markets,  and to give the  Limited  Partners  the  ability to
participate  in a strategic  business  combination  with a publicly held REIT in
order to take  advantage  of the  growth in the REIT  industry  and real  estate
markets  in  general,  with  the  prospect  of  being  able to  liquidate  their
investment  through  the sale of the  publicly-traded  Shares  or  retain  their
investment indefinitely.

         If the Merger is approved,  the Partnership will cease to exist and all
of its properties will be transferred to AmREIT. Any Limited Partner may abstain
from or vote  against  the Merger and,  if the Merger is  approved,  the Limited
Partner will still  participate  in the Merger and will receive  Notes for their
Units  unless they  elect to receive Shares.  In lieu of either Notes or Shares,
a Limited Partner may elect to receive cash payment pursuant to the ALV Payment
Election.  Limited  Partners will not have appraisal rights or other dissenter's
rights by reason of the  Merger.  For a discussion of the effect of abstaining  
from or voting  against the Merger,  the rights of Limited Partners who do so, 
and the effects of exercising  dissenters' rights see "THE MERGER - Dissenting 
Partners and Shareholders."

         The  General  Partner  is  proposing  amendments  to the  Partnership's
Agreement  of  Limited  Partnership  to permit the  closing of the  transactions
contemplated by the Merger  Agreement.  Limited  Partners voting in favor of the
Merger  will be  deemed  to have  voted  in  favor  of  each of  these  proposed
amendments.  A majority  vote of Limited  Partners  is  required  to approve the
proposed amendments and to approve the Merger Agreement. The proposed amendments
authorize the following: (i) the Merger of the Partnership with and into AmREIT,
whether or not AmREIT would be regarded as an Affiliate of the general partners;
and (ii) such other  actions as may be necessary  under or  contemplated  by the
Merger  Agreement  or  the  Prospectus,  irrespective  of any  provision  in the
Partnership  Agreement  which might  otherwise  prohibit such actions.  See "THE
MERGER -- Proposed  Amendments to Partnership  Agreements."  The General Partner
owns no Units of the  Partnership.  The general partners of the Partnership have
agreed to waive any right to  receive  Shares to which they may  otherwise  have
been  entitled  except  with  respect  to their  capital  interests  as  general
partners.

         The General Partner  reasonably  believes that the terms of the Merger,
including  the  consideration  to be  received  by the  Limited  Partners in the
Merger, are fair to and in the best interests of the Limited Partners.

         THE GENERAL PARTNER STRONGLY RECOMMENDS THAT ALL LIMITED PARTNERS
VOTE "YES" IN FAVOR OF THE MERGER.  THE GENERAL PARTNER REQUESTS THAT EACH
LIMITED PARTNER COMPLETE, SIGN AND RETURN THE ENCLOSED CONSENT AS SOON AS
POSSIBLE.

                           ALLOCATION OF CONSIDERATION

         In the Merger,  the Limited  Partners  will  receive  Shares (or Notes)
based upon the Net Asset Value ("NAV") of the Partnership. The Partnership's NAV
equals  the  Negotiated   Price  of  its  properties  plus  its  Net  Cash.  The
Partnership's  Net Cash  equals the  excess,  if any,  of its cash and  accounts
receivable  over its debt at the Effective  Date. The  Negotiated  Price of each
property of the  Partnership was determined and agreed to by Mr. H. Kerr Taylor,
the General Partner,  on behalf of the Partnership in negotiations  with the two
directors of AmREIT who are not  affiliated  with Mr.  Taylor (the  "Independent
Directors").


                                       -6-

<PAGE>



         The number of Shares issuable in the Merger to the  Partnership  equals
the Partnership's NAV divided by the Exchange Price of $9.34. The Exchange Price
was  negotiated  and  agreed  to by the  General  Partner  and  the  Independent
Directors based on the last public offering price of the Shares,  $10.25, net of
certain costs of that offering.  However,  the Shares are not publically  traded
and will not be  listed  for  trading  immediately  after  the  Merger.  Limited
Partners should refer to the discussion in the Prospectus under the heading "THE
MERGER--The Merger Consideration."

         Calculated as if the Effective Date were September 30, 1998,  AmREIT is
offering  2,933.55  Shares or,  subject to the Note  Restriction,  a Note in the
principal  amount  of  $27,399.34,   in  consideration  for  each  Unit  of  the
Partnership.  The  following  table  sets  forth  the  methodology  utilized  in
determining  the  number of Shares  and Notes  being  offered by AmREIT for each
Unit:


Net Asset Value:
   Value of Properties:(1)
   La Petite Academy (Houston, TX)(91.25%)                             $530,000
   Whataburger (Dallas, TX)(54.88%)                                     337,000
   Super Sound (Houston, TX)(27.28%)                                     67,000
   AFC, Inc./Church's (Houston, TX) (27.28%)                             40,000
   Gannett/Billboard (Houston, TX)(27.28%)                               36,000
                                                                         ------
   Negotiated Price                                                  $1,010,000
   Net Cash(2)                                                          $27,946
   Other Assets                                                             ---
   Other Liabilities                                                        ---
                                                                     ----------
   Net Asset Value of Partnership(3)                                 $1,037,946
                                                                      ---------
   Percentage of Aggregate Net Asset Value of All Partnerships            3.64%
   Net Asset Value Per Original Investment of $1,000(4)                 $913.31
                                                                         ------
Allocation of Shares Received in Merger:
   Number of Shares Allocable to Partnership                            111,129
   Percentage of Total Shares to be Issued in the Merger                  3.64%
   Percentage of Total Shares of AmREIT After the Merger                  1.93%
   Allocation of Shares to Limited Partners                             110,018
   Allocation of Shares to General Partners(5)                            1,111
   Allocation of Shares Per Unit                                       2,933.55
   Allocation of Shares Per Original Investment of $1,000(4)              97.78
   Maximum Total Shares in AmREIT After the Merger(6)                 5,754,179
                                                                      ---------
Notes Offered in Merger:
   Maximum Principal Amount Offered to Partnership                     $363,281
   Principal Amount of Note Offered Per Unit                         $27,399.34
   Principal Amount of Note Offered per Original Investment 
   of $1,000(4)                                                         $913.31
                                                                         ------


                                       -7-

<PAGE>




Return to Limited Partners Per $1,000 of Adjusted Capital From Shares(7)
   
   Return From Merger per $1,000 of Adjusted Capital Based on           $904.18
   Exchange Price(8)
   
   Total Return from Merger based on Exchange Price plus Cumulative   $1,720.29
   Distributions through 9/30/1998 per $1,000 of Adjusted Capital(7)
   
   Total Return from Merger based on Exchange Price plus Cumulative     172.94%
   Distributions through 9/30/1998 as a Percentage of Adjusted Capital
   
   Return From Merger per $1,000 of Adjusted Capital Based on $10.25   $992.27
   per Share Price(9)

(1)      Percentage of property owned by Partnership shown in parentheses.

(2)      Net Cash is the excess, if any, of the Partnership's cash and accounts
         receivable over its debt.

(3)      Net Asset Value equals Negotiated Price of property plus Net Cash.

(4)      "Per Original Investment of $1,000" is computed by dividing the Limited
         Partners'  allocable  share of such  amount  by the  Limited  Partners'
         original  capital  of  the  Partnership  (the  Partnership's  "Original
         Capital") and multiplying the result by 1,000.

(5)      The general  partners of the Partnership have agreed to waive any right
         to receive Shares to which they may otherwise have been entitled in the
         Merger other than with respect to their  unsubordinated  1% interest in
         Partnership  distributions.  The general partners will not be receiving
         any other compensation or reimbursement for claims against or interests
         in the Partnership.

(6)      Calculated as if the Effective Date were September 30, 1998.  Assumes  
         100% participation of the Partnerships and that no Notes are issued.
         Includes portion of Share Balance from Adviser Acquisition  issuable to
         Mr. Taylor upon consummation of Merger.

(7)      Adjusted Capital equals a Limited  Partner's  original invested capital
         less  cumulative  distributions  constituting a return of capital under
         the Partnership Agreement.

(8)      Shares valued at $9.34 per Share.

(9)      $10.25 is the most recent public offering price of the Shares.



                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

         Due to the substantial  similarities  among the  Partnerships,  such as
their similar investment  portfolios and property  locations,  common investment
objectives  and  policies,  similar  financial  condition,  the  fact  that  the
Partnerships'  assets are managed by AmREIT or its  Affiliates  and  substantial
similarities in the language and scope of their Partnership Agreements,  many of
the  consequences  of  participating  in the Merger  are  common to the  Limited
Partners of each of the  Partnerships.  The purpose of this section is, however,
to highlight  features of the Partnership which may distinguish the situation of
the Partnership  from that of the other  Partnerships  and which should be taken
into account by the Limited Partners when evaluating the merits and risks of the
proposed Merger.


                                       -8-

<PAGE>



         Special  Considerations  Regarding Partnership  Properties.  Unless the
Limited  Partners  approve the Merger,  the General  Partner  will  continue the
Partnership in accordance with its current investment  strategies and objectives
described below. At the time of the Partnership's formation, the General Partner
anticipated  the  liquidation  of its  portfolio  and  distribution  of the  net
proceeds from the sale of the properties to the Limited  Partners within 8 to 12
years after the  acquisition of the  properties.  Based on the completion of the
acquisition  of the  Partnership's  portfolio in 1987, it was  anticipated  that
liquidation of the portfolio  would begin by 1999.  However,  the  Partnership's
ability to achieve its goals will be influenced by the  following  factors.  See
"THE  PARTNERSHIPS--Properties"  in the Prospectus  for  additional  information
regarding the Partnership's portfolio.

                  Expiration  of Leases.  When the  leases on the  Partnership's
properties  all expire,  the  tenants may elect not to renew their  leases or to
renew their leases only if the Partnership makes significant improvements to the
property.  Should tenants fail to renew their leases,  the Partnership  would be
required to find new  tenants  and would  likely  incur  significant  additional
expense by reason of temporary vacancy and/or significant  rehabilitation and/or
tenant improvement costs.

                  Concentration of Investment.  The Partnership has concentrated
its  investments in 5 properties.  If a vacancy or other  interruption  of rents
occur in one or more of these  properties,  the distributions of the Partnership
may  be  significantly  reduced.  The  Partnership  has  also  concentrated  its
investments  in  a  limited   geographic   area.  If  conditions  in  this  area
deteriorate,  the  Partnership  may experience more difficulty in re-leasing its
properties than it would  experience if the properties were more  geographically
diversified.

                  Co-ownership  of Property.  The  Partnership  owns each of its
properties in co-ownership with one or more other Partnerships. The Partnership,
as a practical  matter,  is dependent  upon the consent and  cooperation  of the
majority  co-owner  to sell or re-lease  the  property.  Therefore,  there is no
assurance  that the co-owner  will agree to the sale or re-lease of the property
at such time or under the terms the Partnership may desire.

                  Possible Need for Additional Capital. The Limited Partners may
be  required  to  contribute   additional  capital  and/or  approve  Partnership
borrowings  in order to  finance  future  lease  renewal or re-leasing  costs as
described above. Moreover, without an economically desirable lease in place, the
Partnership  could not expect to realize an attractive price for the sale of its
properties.

         Merger is a Taxable Event.  Limited Partners will realize a gain of 
approximately $4,840 per Unit on the Merger, an amount equal to their  allocable
share of the excess of the sum of the fair market value of the  Shares  received
by the  Partnership  over the Partnership's adjusted tax basis of its assets. In
general, Limited Partners can expect to pay tax on this gain at long term 
capital gains rates. Approximately $2,248 per Unit of the gain will be taxable 
at the 20% rate and $2,592 per Unit of the gain will be taxable at the 25% rate.
The actual amount of  gain  recognized  by  each  Limited Partner  will  depend
  
upon the value  ascribed  to the Shares for  federal  tax purposes. Because the 
Shares will not be publically traded immediately after the Merger,  and the 1998
operating  results have not been included,  it is possible that the value of the
Shares used for purposes of calculating the taxable income (or loss) and the  
taxable  income  (or  loss)  per Unit  will  differ  from the calculation stated
above.

The Partnership's federal income tax returns are subject to review and possible
adjustment by the Internal Revenue Service.  Under federal income tax laws, 
regulations and administrative rulings, certain types of transactions may be 
accorded varying interpretations.  Accordingly, the Partnership's financial 
statements, as well as the individual tax returns of the partners, may be 
changed to cause them to conform to the tax treatment resulting from such 
review, if any.

         Investment Strategy.  Each of the properties is currently fully leased
to a single tenant; however, as described above, these leases expire at varying
times in the future.  The Partnership is not authorized to raise additional
capital or borrow funds.  The Partnership has a history of making regular

                                       -9-

<PAGE>



quarterly distributions to its Limited  Partners.  See  "Miscellaneous --
Distributions to Limited  Partners" below in this Supplement.  The
Partnership's  strategy is to continue to hold its  properties  with
a view towards liquidating them at such times as the General Partner
deems beneficial and appropriate in a manner consistent with  the
Partnership's investment objectives.   The principal investment
objectives of the Partnership are to (i) preserve and protect the
Limited Partners' capital; (ii) provide the Limited Partners with
quarterly cash distributions from operations;  (iii) obtain
long-term appreciation in the value of its properties;  and
(iv) provide increased cash distributions to the Limited Partners
as the cash flow from its investments increases over the life of the
Partnership.  The  Partnership acquired each of its properties for
cash and without the use of borrowed funds (leverage).

         Management  Compensation.  The  Partnership  has no  employees  as its
operations are managed by AmREIT. Under the Omnibus Services Agreement, pursuant
to which AmREIT manages the operations of the Partnership, AmREIT is entitled to
annual property management fees equal to 3% of gross rental revenues.  Also, the
Omnibus Services  Agreement  provides for payment of reimbursement fees of up to
6% of the Partnership's gross rental revenues.  This relationship will terminate
after the Merger if the  Partnership  merges  into  AmREIT.  If the  Partnership
participates  in the Merger,  neither  AmREIT nor the General  Partner or any of
their  Affiliates  will  receive  any  compensation  for  services  rendered  in
connection with the Merger.

         Offers From Third Parties.  No offers on the  Partnership's  properties
have been  received  during the past twelve  months by the General  Partner from
unaffiliated  third  parties.  See  "THE  MERGER-Acquisition  Proposals"  in the
Prospectus.


                             FAIRNESS OF THE MERGER

         Based upon his analysis of the Merger,  the General Partner  reasonably
believes that:

         (1)      The terms of the Merger, when considered as a whole, are fair
                  to the Limited Partners;

         (2)      The Shares offered in exchange for the Units constitute fair
                  consideration for the Units of the Limited Partners; and

         (3)      After comparing the potential benefits and detriments of
                  the Merger with those of several alternatives, the Merger
                  is more attractive to the Limited Partners than such
                  alternatives.

         THE GENERAL  PARTNER  REASONABLY  BELIEVES THAT THE TERMS OF THE MERGER
AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS IN
CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE LIMITED
PARTNERS. ACCORDINGLY, THE GENERAL PARTNER HAS APPROVED THE MERGER AGREEMENT AND
RECOMMENDS THAT THE LIMITED  PARTNERS VOTE FOR APPROVAL OF THE MERGER  AGREEMENT
AND AMENDMENT OF THE PARTNERSHIP AGREEMENT.

         The General Partner's  determination is based upon the transaction as a
whole,  as well as the  combination of less than all  Partnerships,  because the
Partnership's  value for the purposes of the Merger is its Net Asset Value.  The
General  Partner  believes that Net Asset Value is a reasonable  estimate of the
value of each  Partnership  for the Merger as it is  directly  derived  from the
value of the Partnership's net

                                      -10-

<PAGE>



assets at the Effective Date, independent of the valuations of the assets of the
other  Partnerships.  The General Partner also believes the Exchange Price,  the
value on which  Shares will be issued to the  Partnership  in the  Merger,  is a
reasonable estimate of the value of the Shares based on the last public offering
price of the  Shares  and within the  overall  context of the  Merger.  See "THE
MERGER - The General Partner's Reasons and Recommendations for the Merger." 

         Fairness Opinion.  The General Partners,  on behalf of the Partnership,
retained  Houlihan  to render an opinion as to whether the  consideration  to be
received by the Limited  Partners in connection with the Merger was fair, from a
financial point of view, to the Limited Partners. Houlihan was not requested to,
and did not make, any recommendation to the Partnerships as to the consideration
to be received by the Limited  Partners  in  connection  with the Merger,  which
consideration was determined through  negotiations between the common management
of the Partnerships and AmREIT.  The General Partner retained Houlihan to render
its  fairness  opinion  based upon  Houlihan's  experience  in the  valuation of
businesses and their securities in connection with mergers and acquisitions, and
valuations  for corporate  purposes  especially  with respect to REITs and other
real estate  companies.  Houlihan  delivered its written opinion,  dated June 1,
1998,  to the  General  Partner,  to the  effect  that,  as of the  date of such
opinion,  based on Houlihan's review and subject to the limitations described in
the Prospectus,  the  consideration to be received by the Limited  Partners  in
connection  with the  Merger is fair,  from a  financial  point of view,  to the
Limited   Partners.   The  Houlihan  Fairness  Opinion  does  not  constitute  a
recommendation  to any Limited Partner as to how any such Limited Partner should
vote on the Merger. See "FAIRNESS OPINIONS--The Houlihan Fairness Opinion."

         Comparison of Benefits and Detriments. The General Partner's assessment
of the  fairness  of the  proposed  Merger was based on the review of  different
alternatives that were available.  The evaluations of the different alternatives
included,  but were not  limited  to, a  strategic  combination  with a publicly
traded REIT to take advantage of the growth of the REIT industry and real estate
markets in general,  completely  liquidating  the  Partnership,  continuing  the
Partnership or reorganizing  the Partnership  into a REIT. In order to determine
whether the Merger or one of its  alternatives  would be more  attractive to the
Limited  Partners,  the General  Partner  compared  the  potential  benefits and
detriments of the Merger with the potential benefits  and  detriments  of these
alternatives.  A detailed discussion of the potential benefits and detriments of
each of these  alternatives is provided in "THE MERGER -- The General  Partners'
Reasons and  Recommendation  for the Merger" and "-- Alternatives to the Merger"
in the Prospectus.

         In the  event  the  Merger  is not  consummated  for  any  reason,  the
Partnership  will continue to pursue its business  objectives of maximizing  the
value  of its  properties,  in  addition  to  the  possible  liquidation  of its
portfolio,  another strategic combination or another attractive alternative that
may become available.


                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
           COMPENSATION PAID TO THE GENERAL PARTNER AND HIS AFFILIATES

         This  section is  intended  to provide  Limited  Partners  with a brief
comparison  of the  compensation,  fees and  distributions  paid to the  General
Partner and his Affiliates under the  Partnership's  current  arrangements  with
those  that would have been paid had the  Merger  been in place.  The  following
table sets forth the compensation,  fees and distributions by the Partnership to
the General  Partner and his Affiliates  during the two most recent fiscal years
and the nine-month period ended September 30, 1998 and compares those

                                      -11-

<PAGE>


payments  against the amount that would have been paid  assuming  the Merger had
occurred January 1, 1996.

<TABLE>
<CAPTION>

                                              Year Ended December 31,

                                                                                           Nine Months Ended
                                      1996                      1997                     September 30, 1998
                                      ----                      ----                     ------------------
                               Actual     Pro Forma      Actual     Pro Forma           Actual     Pro Forma

<S>                            <C>        <C>            <C>        <C>                 <C>        <C>

Administrative Reimb.(1)       $5,400        $6,231      $5,400        $6,291           $4,050        $4,644
Cash Distributions(2)             900           719         900           734              675           551
General Partner Salary(3)         ---           483         ---           579              ---           434

(1)      An AmREIT subsidiary receives administrative reimbursements of up to 6%
         of gross rental revenues from the properties.  No other fees,  salaries
         or other  compensation  were  paid by the  Partnership  to its  general
         partner or its affiliates during these periods.

(2)      Includes all cash  distributions  made to Mr. Taylor and his affiliates
         resulting from ownership of Units and general  partner  interests.  Mr.
         Taylor's  employment  agreement  with AmREIT  provides for a fixed base
         salary of $25,000 and $30,000 per annum for 1998 and 1999 respectively,
         which amounts will not increase as a result of the Merger.

(3)      Mr. Taylor's salary represents the total salary and benefits Mr. Taylor
         is  currently  entitled to receive as an officer and director of AmREIT
         allocated  to the  Partnership  based on the  percentage  of  shares of
         AmREIT  to be owned  by the  Limited  Partners  immediately  after  the
         Merger.  No other affiliate of the general  partners of the Partnership
         will receive compensation from AmREIT upon completion of the Merger.

</TABLE>

New Compensation

         AmREIT  will  internally  manage and lease the  properties  obtained by
AmREIT from the Partnership pursuant to the Merger. The terms of this engagement
will be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.


                                  MISCELLANEOUS

Distributions to Limited Partners

         Set forth below are  distributions  per Unit made by the Partnership to
the Limited  Partners  during the most  recent  five  fiscal  years and the most
recently  completed  interim  period.  Also see "THE  PARTNERSHIPS - Partnership
Distributions" in the Prospectus.

<TABLE>
<CAPTION>

                                                                                            Nine Months Ended
                                  1993        1994       1995         1996        1997      September 30, 1998
                                  ----        ----       ----         ----        ----         -------------

<S>                             <C>         <C>        <C>          <C>         <C>         <C>

Distributions                   $2,490      $2,475     $2,486       $2,490      $2,490           $1,868
Portion of Distribution That
Was a Return of Capital (1)        ---         ---        ---          ---         ---              ---


(1)      Distributions treated as a return of capital under the Partnership 
         Agreement.

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

Financial Information

         Rental income  statements for the properties of the Partnership for the
nine months ended September 30, 1998 and the years ended  December 31,  1997 and
1996 and certain pro forma financial statements with respect to the  Partnership
are set forth in "The Unaudited Pro Forma  Financial  Information"  and  "INDEX
TO  FINANCIAL  INFORMATION"  in the Prospectus.

List of Investors

         Under the Partnership  Agreement and Texas state law, a Limited Partner
may obtain a list of the names, addresses and number of Units owned by the other
Limited  Partners  entitled to so vote on the Merger by making  written  request
therefor from the General Partner,  c/o Timothy W. Kelley,  AmREIT,  Inc., Eight
Greenway  Plaza,  Suite 824,  Houston,  Texas  77046.  At the time of making the
request,  the  requesting  Limited  Partner  must  submit $10.00 in payment for 
the costs of copying and mailing the list and, if the Units are held through a 
nominee,  provide the Partnership with a statement from the nominee or other  
independent  third party  confirming  such Limited  Partner's  beneficial 
ownership.  A Limited Partner is only entitled to the foregoing information with
respect  to the  Partnership  in which the  Limited  Partner  holds  Units.  See
"CONSENT PROCEDURES" in the Prospectus.


End of Partnership Supplement for AAA Net Realty Fund VII, Ltd.

                                      -12-

<PAGE>




                                  AMREIT, INC.

                                  SUPPLEMENT TO
          JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                       FOR
                         AAA NET REALTY FUND VIII, LTD.
                           A TEXAS LIMITED PARTNERSHIP

         Mr. H. Kerr Taylor (the "General  Partner") is soliciting  the approval
of the  Limited  Partners  of AAA Net Realty Fund VIII,  Ltd.,  a Texas  Limited
Partnership (the "Partnership"), for the Merger of the Partnership with and into
AmREIT,  Inc., a Maryland  Corporation  ("AmREIT").  As part of the Merger,  the
Limited Partners will exchange Units of Limited Partnership  interests ("Units")
in the  Partnership  for shares of common  stock of AmREIT  (the  "Shares")  or,
subject to the Note Restriction, 6.0% Notes of AmREIT due December 31, 2004 (the
"Notes").  The  Merger,  if it is  approved,  will  involve  up to  ten  limited
partnerships,  including the  Partnership.  This  solicitation  is being made on
behalf of the general partners of the Partnership.  The proposal is described in
detail in the Joint Proxy And  Consent  Solicitation  Statement  and  Prospectus
dated, November 1998 (the  "Prospectus").  For  the  definition  of  capitalized
terms  used  in the Supplement,  which are not  separately  defined  herein, see
"GLOSSARY" in the Prospectus.  Cross-references  in  this  Supplement also refer
to  the  cited discussions in the Prospectus, unless specifically noted to the 
contrary.

         The effects of the Merger may be different for Limited Partners in each
of the  partnerships  participating  in the Merger  (the  "Partnerships").  This
Supplement has been prepared to highlight the risks, effects and fairness of the
Merger for the  Limited  Partners of the  Partnership.  This  Supplement  is not
intended  to repeat or  duplicate  the  Prospectus  and the  Prospectus  must be
referred to in reading  this  Supplement.  Moreover,  this  Supplement  does not
purport to provide an overall  summary of the Merger or to highlight  all of its
material terms, conditions,  risks or effects. See "SUMMARY" and "THE MERGER" in
the  Prospectus.  To the  extent  this  Supplement  summarizes  portions  of the
Prospectus,  such  discussions  are  qualified  in  their  entirety  by the more
detailed  discussions of those matters appearing in the Prospectus.  Supplements
have also been  prepared for each of the other  Partnerships  and copies of such
Supplements will be provided  promptly without charge to each Limited Partner or
his representative who has been so designated in writing upon written request to
Timothy W. Kelley,  Vice President at AmREIT,  Inc., Eight Greenway Plaza, Suite
824,  Houston,  Texas 77046.  Telephone (800)  888-4400,  extension 26 or fax to
(713) 850-0498.

                                  RISK FACTORS

     The Merger involves material risks to the Limited Partners,
the more significant of which are:

         o     The distributions on the securities received by
               Limited Partners for their Units in the Merger
               will, at least initially, be lower as a percentage
               of their investment as compared to distributions
               currently received on their Units.  

         o     The General Partner did not retain an unaffiliated
               person to represent the Limited Partners in
               negotiating the terms of the Merger.  

                                       -1-

<PAGE>


         o     The Negotiated Prices for the Partnership
               properties were determined by the General Partner,
               who has substantial conflicts of interest in the
               Merger due to his financial interest in AmREIT and
               the prospects of receiving substantial financial
               benefits if the Merger is consummated.  

         o     The Negotiated Prices of the properties are not
               based on appraisals from independent real estate
               appraisers.  

         o     The Merger will be a taxable transaction to the
               Limited Partners.

         o     There is no assurance that the value of the
               consideration received in the Merger by the Limited
               Partners for their Units will not be less than the
               fair value of their Units as might result from
               negotiations between unrelated parties.  

         o     No public market exists for the Shares or the
               Notes.  Upon completion of the Merger, it is
               uncertain if and when a public market will develop
               for the Shares and no public market is expected to
               develop for the Notes.  

         o     If and when a public market for the Shares
               develops, there is no assurance that the Shares
               will not trade at prices that are less than the
               Exchange Price.

         o     There is no assurance that the Exchange Price,
               which was determined by the General Partner and the
               Independent Directors of AmREIT, reflects the fair
               value of the Shares which might result from
               negotiations between unrelated parties.  

         o     The Appraised Value, upon which payment under the
               ALV Payment Election will be determined, will not
               be determined or known until after the Merger is
               consummated.  

         o     Limited Partners receiving Shares in the Merger
               will realize a substantial change in the form of
               their investment from a finite life Partnership,
               which cannot leverage its investments, to an
               infinite life REIT which can leverage its
               investments.  

         o     The anticipated benefits to Limited Partners as a
               result of the Merger may not be realized. 
                 
                                       -2-

<PAGE>

                  POTENTIAL BENEFITS TO LIMITED PARTNERS

         The  General  Partner  believes  the  Merger is fair to and in the best
interests of the Limited Partners for a number of reasons, including:

         o        The  General  Partner  believes  that the terms of the  Merger
                  Agreement,  including the Exchange Price and the Partnership's
                  Net Asset Value are favorable to the Limited Partners.

         o        The General  Partner  believes that the  Negotiated  Price for
                  each of the  Partnership's  Properties is in the highest range
                  of values for the property in the current  real estate  market
                  and that such value would likely exceed the price at which the
                  property  would sell in the market.  The  General  Partner
                  believes  that the  Partnership  would   therefor  realize
                  significantly   less  value  for  its  Properties  than  their
                  Negotiated  Prices if the  Partnership  was  liquidated in the
                  current real estate market.

         o        By merging into AmREIT,  the Limited Partners will be relieved
                  of  uncertainties  regarding  the  Partnership's  real  estate
                  investments,  including  the  expiration  of  leases  on its 3
                  properties within the next 5 years, the possible  difficulties
                  in re-leasing the  properties  and/or the possible substantial
                  costs of re-leasing  these  properties.  As a  result  of the
                  Merger,  these  risks  would  be  spread  over,  and  be more 
                  economically absorbed by, AmREIT's larger and more diversified
                  portfolio.

         o        The special  purpose nature of the  Partnership's  properties
                  makes them  suitable  for  limited types of tenants and uses 
                  and increases the risks of re-leasing the properties. As a
                  result of the  Merger,  these  risks would be spread over, and
                  be more economically absorbed by  AmREIT's,  larger  and  more
                  diversified portfolio.

         o        Co-ownership  of 5 of its 7 properties  in joint  venture with
                  one or more  other  persons,  which,  as a  practical  matter,
                  allows the sale of the  property  only with the consent of its
                  co-owner.  In the Merger,  the property is valued at an amount
                  pro  rata  to the  Negotiated  Price  of the  entire  property
                  without reduction for less than 100% ownership.

         o        By combining  the  Partnership  with  AmREIT,  the Merger will
                  create an investment  portfolio  substantially larger and more
                  geographically diversified than the current portfolio of  the
                  Partnership. The Merger will consolidate operations and spread
                  the risk of an  investment  in AmREIT over a broader  group of
                  assets, reducing  dependence of the  investment  upon the
                  performance of any particular  asset or group of assets,  such
                  as assets in the same geographical area.

         o        The  allocations  of  Merger  Expenses  would  require  the 
                  Partnership to  pay  only  its  proportionate  share  of the
                  Partnership  Merger  Expenses  based on its relative Net Asset
                  Value.   Also,  if  the  Limited  Partners  do  not  elect  to
                  participate  in the Merger,  the General  Partner  will pay or
                  reimburse  the  Partnership  its  Proportionate  Share  of the
                  Partnership Merger Expenses.

         o        As a result  of the  Merger,  the  Partnership  will no longer
                  incur the expense for  preparation  of separate  financial
                  statements, required annual and quarterly filings, tax returns
                  and investor communications. The accurate preparation of these
                  statements   and  reports   requires   substantial   cost  and
                  management time and effort.

         o        The  General  Partner  believes  the Merger  will  provide the
                  combined  AmREIT-Partnership  entity improved future access to
                  capital  markets for future growth and that Limited  Partners,
                  as AmREIT  shareholders,  will have  enhanced  liquidity  as a
                  result of the larger total  equity  market  capitalization  of
                  AmREIT.

         o        The General  Partner  received the Houlihan  Fairness  Opinion
                  that the Merger is fair,  from a financial  point of view,  to
                  the Limited Partners.

         o        The Partnership's  strategic  combination with a publicly held
                  REIT, which takes advantage of the growth in the REIT industry
                  and real estate markets, is preferable to the alternatives of
                  complete  liquidation of the Partnership,  continuation of the
                  Partnership  or  reorganization  of the  Partnership  into one
                  separate REIT.

                                       -3-

<PAGE>



         These  possible  benefits  of the Merger to the  Limited  Partners  are
discussed in greater detail in the Prospectus.  Limited Partners should refer to
the  discussions in the Prospectus  under the heading "THE  MERGER--The  General
Partners Reasons and Recommendations for the Merger."


                 RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

         Limited Partners participating in the Merger will be subject to various
risks and possible adverse  consequences  which they should take into account in
deciding  how  they  will  vote on the  Merger.  The most  significant  of these
material risks are:

         The Merger involves the following risks for the Limited Partners:

         o        The   General   Partner   did  not   retain  an   unaffiliated
                  representative  to  represent  the  Limited  Partners  or  the
                  Partnership,  or to  represent  all of the  Partnerships  as a
                  Group,  in the Merger.  Had  independent  representation  been
                  arranged for a Partnership, the terms of the Merger might have
                  been more favorable to such Partnership.

         o        The Negotiated  Prices of the  Partnership's  Properties  were
                  determined  by the  General  Partner  who is  also  the  Chief
                  Executive Officer and largest  shareholder of AmREIT.  The NAV
                  of each  Partnership  should  be  considered  as  having  been
                  negotiated by the common  management of the  Partnerships  and
                  AmREIT.

         o        The Negotiated Price of the Partnership's Properties is not 
                  based on an independent real estate appraisal.

         o        The  conflicts  of interest  of the  General Partner, who will
                  receive  significant  financial and other benefits from and/or
                  as a result of the Merger.

         o        The possibility that the Partnership's Net Asset Values may 
                  not reflect the actual value of its net assets.

         o        The fixed Exchange Price, which means the Limited Partners 
                  will not receive more Shares (or a Note in a greater principal
                  amount)  if  the  value  of  the  Shares  decreases  as of the
                  Effective Date.

         o        AmREIT's  Shares are not publically  traded,  a market for the
                  Shares is not expected to exist immediately upon completion of
                  this Merger,  and there is no assurance  that a market for the
                  Shares will develop in the future. Unless and until there is a
                  public   market  for  the  Shares,   shareholders   will  have
                  difficulty in liquidating their investment.

         o        If and when a market for the Shares  develops,  the Shares may
                  trade at prices substantially below the Exchange Price.

         o        The Merger will be a taxable transaction for the Limited 
                  Partners.

         o        A majority vote of Limited Partners binds the Partnership.


                                       -4-

<PAGE>



         o        Limited  Partners  who vote  against the Merger  will  receive
                  Notes for  their  Units in the  Merger  unless  they  elect to
                  receive Shares if the Merger is approved.

         o        Limited  Partners  who become  shareholders  of AmREIT may not
                  receive the same level of distributions as previously received
                  from their respective Partnership Units.

         o        Because it is not known how many Partnerships will participate
                  in the  Merger,  there  are  uncertainties  as to the  capital
                  structure  and size of AmREIT  following  consummation  of the
                  Merger  as  they  will  vary  depending  on  the  number  of 
                  Partnerships electing to participate.

         o        As a  result  of  the  Merger,  the  nature  of  each  Limited
                  Partner's investment will change from holding an interest in a
                  specified  portfolio of  properties in a finite life entity to
                  holding  an  equity  investment  in  an  ongoing  REIT,  whose
                  portfolio  of  properties  may be  changed  from  time to time
                  without the  approval of its  shareholders  and which does not
                  plan to liquidate such assets within a fixed period.

         o        If it  participates in the Merger,  the Partnership  will bear
                  the costs of the Merger in  proportion  to its relative NAV.
                  Should the  Partnership  not  participate  in the Merger,  the
                  General  Partner will pay or reimburse the Partnership for its
                  portion of the costs.  The costs of the Merger  allocated to
                  the  Partnerships  are  limited  to the costs of the  Houlihan
                  Fairness Opinions, the Partnership accounting costs (and other
                  valuation or appraisal  costs, if any), which are estimated to
                  total $150,000, and any direct partner communication costs.

         o        The anticipated benefits of the Merger may not be realized.

         o        The anticipated benefits of AmREIT's change to self-management
                  through the recently completed Adviser  Acquisition may not be
                  fully realized.

         o        The proceeds of future asset sales or  refinancings  by AmREIT
                  will  generally  be  reinvested  rather  than  distributed  to
                  shareholders  to the extent not required to be  distributed to
                  maintain REIT status.

         o        AmREIT's  Board  of  Directors  has the  power to  change  the
                  investment,  acquisition  and  financing  policies  of  AmREIT
                  (including  policies  regarding  the  level  of  indebtedness)
                  without  a vote of the  shareholders,  which  could  result in
                  policies   which  do  not   reflect  the   interests   of  all
                  shareholders.

         o        Following the  consummation  of the Merger,  AmREIT intends to
                  borrow  additional  funds  (equal to or  exceeding  50% of the
                  value of the  properties  acquired  in the  Merger) to acquire
                  additional, as yet unidentified, real estate.

         These  risks and  possible  adverse  consequences  of the Merger to the
Limited  Partners are  discussed in greater  detail in the  Prospectus.  Limited
Partners  should  refer  to  the  discussion  of  the risks associated  with the
Merger set forth in the Prospectus under the sections "RISK FACTORS," "CONFLICTS
OF INTEREST,"  "MATERIAL  FEDERAL INCOME TAX ASPECTS" and  "COMPARISON OF UNITS,
SHARES AND NOTES."


                                       -5-

<PAGE>




                                   THE MERGER

         The purpose of the Merger is to strategically  unite AmREIT with one or
more of the  Partnerships,  each of which has compatible  properties in AmREIT's
existing  and new  markets,  and to give the  Limited  Partners  the  ability to
participate  in a strategic  business  combination  with a publicly held REIT in
order to take  advantage  of the  growth in the REIT  industry  and real  estate
markets  in  general,  with  the  prospect  of  being  able to  liquidate  their
investment  through  the sale of the  publicly-traded  Shares  or  retain  their
investment indefinitely.

         If the Merger is approved,  the Partnership will cease to exist and all
of its properties will be transferred to AmREIT. Any Limited Partner may abstain
from or vote  against  the Merger and,  if the Merger is  approved,  the Limited
Partner will still  participate  in the Merger and will receive  Notes for their
Units unless they elect to receive  Shares.  In lieu of either Notes or Shares, 
a Limited Partner may elect to receive cash payment pursuant to the ALV Payment
Election.  Limited Partners will not have appraisal rights or other dissenter's
rights by reason of the  Merger.  For a discussion of the effect of abstaining  
from or voting  against the Merger,  the rights of Limited Partners who do so, 
and the effects of exercising  dissenters' rights see "THE MERGER - Dissenting 
Partners and Shareholders."

         The  General  Partner  is  proposing  amendments  to the  Partnership's
Agreement  of  Limited  Partnership  to permit the  closing of the  transactions
contemplated by the Merger  Agreement.  Limited  Partners voting in favor of the
Merger  will be  deemed  to have  voted  in  favor  of  each of  these  proposed
amendments.  A majority  vote of Limited  Partners  is  required  to approve the
proposed amendments and to approve the Merger Agreement. The proposed amendments
authorize the following: (i) the Merger of the Partnership with and into AmREIT,
whether or not AmREIT would be regarded as an Affiliate of the general partners;
and (ii) such other  actions as may be necessary  under or  contemplated  by the
Merger  Agreement  or  the  Prospectus,  irrespective  of any  provision  in the
Partnership  Agreement  which might  otherwise  prohibit such actions.  See "THE
MERGER -- Proposed  Amendments to Partnership  Agreements."  The General Partner
owns no Units of the  Partnership.  The general partners of the Partnership have
agreed to waive any right to  receive  Shares to which they may  otherwise  have
been  entitled  except  with  respect  to their  capital  interests  as  general
partners.

         The General Partner  reasonably  believes that the terms of the Merger,
including  the  consideration  to be  received  by the  Limited  Partners in the
Merger, are fair to and in the best interests of the Limited Partners.

         THE GENERAL PARTNER STRONGLY RECOMMENDS THAT ALL LIMITED PARTNERS
VOTE "YES" IN FAVOR OF THE MERGER.  THE GENERAL PARTNER REQUESTS THAT EACH
LIMITED PARTNER COMPLETE, SIGN AND RETURN THE ENCLOSED CONSENT AS SOON AS
POSSIBLE.

                           ALLOCATION OF CONSIDERATION

         In the Merger,  the Limited  Partners  will  receive  Shares (or Notes)
based upon the Net Asset Value ("NAV") of the Partnership. The Partnership's NAV
equals  the  Negotiated   Price  of  its  properties  plus  its  Net  Cash.  The
Partnership's  Net Cash  equals the  excess,  if any,  of its cash and  accounts
receivable  over its debt at the Effective  Date. The  Negotiated  Price of each
property of the  Partnership was determined and agreed to by Mr. H. Kerr Taylor,
the General Partner,  on behalf of the Partnership in negotiations  with the two
directors of AmREIT who are not  affiliated  with Mr.  Taylor (the  "Independent
Directors").


                                       -6-

<PAGE>



         The number of Shares issuable in the Merger to the  Partnership  equals
the Partnership's NAV divided by the Exchange Price of $9.34. The Exchange Price
was  negotiated  and  agreed  to by the  General  Partner  and  the  Independent
Directors based on the last public offering price of the Shares,  $10.25, net of
certain costs of that offering.  However,  the Shares are not publically  traded
and will not be  listed  for  trading  immediately  after  the  Merger.  Limited
Partners should refer to the discussion in the Prospectus under the heading "THE
MERGER--The Merger Consideration."

         Calculated as if the Effective Date were September 30, 1998,  AmREIT is
offering  3,154.58  Shares or,  subject to the Note  Restriction,  a Note in the
principal  amount  of  $29,463.82,   in  consideration  for  each  Unit  of  the
Partnership.  The  following  table  sets  forth  the  methodology  utilized  in
determining  the  number of Shares  and Notes  being  offered by AmREIT for each
Unit:


Net Asset Value:
   Value of Properties:(1)                             
   Whataburger (Dallas, TX) (45.12%)                                   $283,000
   Super Sound (Houston, TX) (72.72%)                                   178,000
   AFC, Inc./Church's (Houston, TX) (72.72%)                            107,000
   Gannett/Billboard (Houston, TX) (72.72%)                              97,000
   Discount Tire (Fort Worth, TX) (100%)                                470,000
   La Petite Academy (Houston, TX) (100%)                               500,000
   Goodyear Tire, Marsh Lane (Dallas, TX) (25.28%)                      165,000
                                                                        -------
   Negotiated Price                                                  $1,800,000
   Net Cash(2)                                                          $45,209
   Other Assets                                                             ---
   Other Liabilities                                                        ---
                                                                      ---------
   Net Asset Value of Partnership(3)                                 $1,845,209
                                                                      ---------
   Percentage of Aggregate Net Asset Value of All Partnerships            6.48%
   Net Asset Value Per Original Investment of $1,000(4)                 $982.13
                                                                        -------
Allocation of Shares Received in Merger:
   Number of Shares Allocable to Partnership                            197,560
   Percentage of Total Shares to be Issued in the Merger                  6.48%
   Percentage of Total Shares of AmREIT After the Merger                  3.44%
   Allocation of Shares to Limited Partners                             195,584
   Allocation of Shares to General Partners(5)                            1,976
                                                                          -----
   Allocation of Shares per Unit                                       3,154.58
   Allocation of Shares Per Original Investment of $1,000(4)             105.15
   Maximum Total Outstanding Shares in AmREIT After the 
   Merger(6)                                                          5,748,309
                                                                      ---------


                                       -7-

<PAGE>




Notes Offered in Merger:
   Maximum Principal Amount Offered to Partnership                     $645,823
   Principal Amount of Note Offered per Unit                         $29,463.82
   Principal Amount of Note Offered per Original Investment of 
   $1,000(4)                                                            $982.13
                                                                         ------
Return to Limited Partners Per $1,000 of Adjusted Capital From 
Shares(7):

   Return From Merger per $1,000 of Adjusted Capital based on 
   Exchange Price (8)                                                   $975.46
   
   Total Return from Merger based on Exchange Price plus Cumulative   $1,730.74
   Distributions through 9/30/1998 per $1,000 of Adjusted Capital

   Total Return from Merger based on Exchange Price plus Cumulative     174.06%
   Distributions through 9/30/1998 as a Percentage of Adjusted 
   Capital

   Return From Merger per $1,000 of Adjusted Capital based on $10.25  $1,070.50
   per Share Price(9)

(1)      Percentage of property owned by Partnership shown in parentheses.

(2)      Net Cash is the excess, if any, of the Partnership's cash and accounts 
         receivable over its debt.

(3)      Net Asset Value equals Negotiated Price of property plus Net Cash.

(4)      "Per Original Investment of $1,000" is computed by dividing the Limited
         Partners'  allocable  share of such  amount  by the  Limited  Partners'
         original  capital  of  the  Partnership  (the  Partnership's  "Original
         Capital") and multiplying the result by 1,000.

(5)      The general  partners of the Partnership have agreed to waive any right
         to receive Shares to which they may otherwise have been entitled in the
         Merger other than with respect to their  unsubordinated  1% interest in
         Partnership  distributions.  The general partners will not be receiving
         any other compensation or reimbursement for claims against or interests
         in the Partnership.

(6)      Calculated as if the Effective Date were September 30, 1998.  Assumes  
         100% participation of the Partnerships and that no Notes are issued.
         Includes portion of Share Balance from Adviser Acquisition  issuable to
         Mr. Taylor upon consummation of Merger.

(7)      Adjusted Capital equals a Limited  Partner's  original invested capital
         less  cumulative  distributions  constituting a return of capital under
         the Partnership Agreement.

(8)      Shares valued at $9.34 per Share.

(9)      $10.25 is the most recent public offering price of the Shares.



                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

         Due to the substantial  similarities  among the  Partnerships,  such as
their similar investment  portfolios and property  locations,  common investment
objectives  and  policies,  similar  financial  condition,  the  fact  that  the
Partnerships'  assets are managed by AmREIT or its  Affiliates  and  substantial


                                       -8-

<PAGE>



similarities in the language and scope of their Partnership Agreements,  many of
the  consequences  of  participating  in the Merger  are  common to the  Limited
Partners of each of the  Partnerships.  The purpose of this section is, however,
to highlight  features of the Partnership which may distinguish the situation of
the Partnership  from that of the other  Partnerships  and which should be taken
into account by the Limited Partners when evaluating the merits and risks of the
proposed Merger.

         Special  Considerations  Regarding Partnership  Properties.  Unless the
Limited  Partners  approve the Merger,  the General  Partner  will  continue the
Partnership in accordance with its current investment  strategies and objectives
described below. At the time of the Partnership's formation, the General Partner
anticipated  the  liquidation  of its  portfolio  and  distribution  of the  net
proceeds from the sale of the properties to the Limited  Partners within 8 to 12
years after the  acquisition of the  properties.  Based on the completion of the
acquisition  of the  Partnership's  portfolio in 1991, it was  anticipated  that
liquidation of the portfolio  would begin by 2003.  However,  the  Partnership's
ability to achieve its goals will be influenced by the  following  factors.  See
"THE  PARTNERSHIPS--Properties"  in the Prospectus  for  additional  information
regarding the Partnership's portfolio.

                  Expiration  of Leases.  The  leases on 3 of the  Partnership's
properties expire by August 31, 2001. These properties account for approximately
24% of the Partnership's current rents. The leases on the remaining 4 properties
expire by September  30, 2006.  It is possible than when these leases expire the
Partnership will need to make significant tenant  improvements and/or repairs in
order to release the properties. Also, should any of these tenants fail to renew
their  leases,  the  Partnership  would  need to  find a new  tenant  and  incur
significant  additional costs by reason of temporary vacancy and/or  significant
rehabilitation and/or tenant improvement costs.

                  Concentration of Investment.  The Partnership has concentrated
its  investments in 7 properties.  If a vacancy or other  interruption  of rents
occur in one or more of these  properties,  the distributions of the Partnership
may  be  significantly  reduced.  The  Partnership  has  also  concentrated  its
investments  in  a  limited   geographic   area.  If  conditions  in  this  area
deteriorate,  the  Partnership  may experience more difficulty in re-leasing its
properties than it would  experience if the properties were more  geographically
diversified.

                  Co-ownership  of  Property.  The  Partnership  owns 5 of its 7
properties in co-ownership  with one or more other persons.  The Partnership is,
as a  practical  matter,  dependent  upon the  consent  and  cooperation  of the
co-owner to sell or re-lease the property. Therefore, there is no assurance that
the co-owner  will agree to the sale or re-lease of the property at such time or
under the terms the Partnership may desire.

                  Possible Need for Additional Capital. The Limited Partners may
be  required  to  contribute   additional  capital  and/or  approve  Partnership
borrowings  in order to finance  future  lease  renewals or re-leasing  costs as
described above. Moreover, without an economically desirable lease in place, the
Partnership  could not expect to realize an attractive price for the sale of its
properties.

         Merger is a Taxable Event.  Limited Partners will realize a gain of 
approximately $6,330 per Unit on the Merger, an amount equal to their allocable
share of the excess of the sum of the fair market value of the Shares received  
by the Partnership over the Partnership's adjusted tax basis of its assets. In 
general, Limited Partners can expect to pay tax on this gain at long term 
capital gains rates.  Approximately $1,677 per Unit of the gain will be taxable 
at the 20% rate and $4,653 per Unit of the gain will be taxable at the 25% rate.
The  actual  amount  of  gain  recognized  by  each  Limited Partner will depend

                                       -9-

<PAGE>



upon the value ascribed to the Shares for federal tax purposes. Because the 
Shares will not be publically traded immediately after the Merger, and the 1998 
operating  results have not been included,  it is possible that the value of the
Shares used for purposes of calculating the taxable income (or loss) and the 
taxable income (or loss) per Unit will differ from the calculation stated above.

The Partnership's federal income tax returns are subject to review and possible
adjustment by the Internal Revenue Service.  Under federal income tax laws, 
regulations and administrative rulings, certain types of transactions may be 
accorded varying interpretations.  Accordingly, the Partnership's financial 
statements, as well as the individual tax returns of the partners, may be 
changed to cause them to conform to the tax treatment resulting from such 
review, if any.

         Investment  Strategy.  Each of the properties is currently fully leased
to a single tenant;  however, as described above, these leases expire at varying
times in the future.  The  Partnership  is not  authorized  to raise  additional
capital  or  borrow  funds.  The  Partnership  has a history  of making  regular
quarterly   distributions  to  its  Limited  Partners.   See  "Miscellaneous  --
Distributions to Limited  Partners" below in this Supplement.  The Partnership's
strategy is to continue to hold its properties  with a view towards  liquidating
them at such times as the General Partner deems  beneficial and appropriate in a
manner consistent with the Partnership's  investment  objectives.  The principal
investment  objectives  of the  Partnership  are to (i) preserve and protect the
Limited Partners' capital; (ii) provide the Limited Partners with quarterly cash
distributions from operations;  (iii) obtain long-term appreciation in the value
of its properties;  and (iv) provide increased cash distributions to the Limited
Partners as the cash flow from its  investments  increases  over the life of the
Partnership.  The  Partnership  acquired  each of its  properties  for  cash and
without the use of borrowed funds (leverage).

         Management  Compensation.  The  Partnership  has no  employees  as its
operations are managed by AmREIT. Under the Omnibus Services Agreement, pursuant
to which AmREIT manages the operations of the Partnership, AmREIT is entitled to
annual property management fees equal to 3% of gross rental revenues.  Also, the
Omnibus Services  Agreement  provides for payment of reimbursement fees of up to
6% of the Partnership's gross rental revenues.  This relationship will terminate
after the Merger if the  Partnership  merges  into  AmREIT.  If the  Partnership
participates  in the Merger,  neither  AmREIT nor the General  Partner or any of
their  Affiliates  will  receive  any  compensation  for  services  rendered  in
connection with the Merger.

         Offers From Third Parties.  No offers on the  Partnership's  properties
have been  received  during the past twelve  months by the General  Partner from
unaffiliated  third  parties.  See  "THE  MERGER-Acquisition  Proposals"  in the
Prospectus.


                             FAIRNESS OF THE MERGER

         Based upon his analysis of the Merger,  the General Partner  reasonably
believes that:

         (1) The terms of the Merger, when considered as a whole, are fair to 
the Limited Partners;

         (2) The  Shares  offered  in  exchange  for the Units  constitute  fair
consideration for the Units of the Limited Partners; and

         (3) After comparing the potential benefits and detriments of the Merger
with those of several alternatives, the Merger is more attractive to the Limited
Partners than such alternatives.

         THE GENERAL PARTNER REASONABLY BELIEVES THAT THE TERMS OF THE
MERGER AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE
LIMITED PARTNERS IN CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST
INTERESTS OF THE LIMITED PARTNERS. ACCORDINGLY, THE GENERAL PARTNER HAS

                                      -10-

<PAGE>



APPROVED THE MERGER AGREEMENT AND RECOMMENDS THAT THE LIMITED PARTNERS
VOTE FOR APPROVAL OF THE MERGER AGREEMENT AND AMENDMENT OF THE
PARTNERSHIP AGREEMENT.

         The General Partner's  determination is based upon the transaction as a
whole,  as well as the  combination of less than all  Partnerships,  because the
Partnership's  value for the purposes of the Merger is its Net Asset Value.  The
General  Partner  believes that Net Asset Value is a reasonable  estimate of the
value of each  Partnership  for the Merger as it is  directly  derived  from the
value of the Partnership's net assets at the Effective Date,  independent of the
valuations  of the assets of the other  Partnerships.  The General  Partner also
believes  the  Exchange  Price,  the value on which Shares will be issued to the
Partnership in the Merger,  is a reasonable  estimate of the value of the Shares
based on the last  public  offering  price of the Shares and within the  overall
context of the  Merger.  See "THE  MERGER - The  General  Partner's  Reasons and
Recommendations  for the Merger."

         Fairness Opinion.  The General Partners,  on behalf of the Partnership,
retained  Houlihan  to render an opinion as to whether the  consideration  to be
received by the Limited  Partners in connection with the Merger was fair, from a
financial point of view, to the Limited Partners. Houlihan was not requested to,
and did not make, any recommendation to the Partnerships as to the consideration
to be received by the Limited  Partners  in  connection  with the Merger,  which
consideration was determined through  negotiations between the common management
of the Partnerships and AmREIT.  The General Partner retained Houlihan to render
its  fairness  opinion  based upon  Houlihan's  experience  in the  valuation of
businesses and their securities in connection with mergers and acquisitions, and
valuations  for corporate  purposes  especially  with respect to REITs and other
real estate  companies.  Houlihan  delivered its written opinion,  dated June 1,
1998,  to the  General  Partner,  to the  effect  that,  as of the  date of such
opinion,  based on Houlihan's review and subject to the limitations described in
the Prospectus,  the  consideration to be received by the Limited  Partners  in
connection  with the  Merger is fair,  from a  financial  point of view,  to the
Limited   Partners.   The  Houlihan  Fairness  Opinion  does  not  constitute  a
recommendation  to any Limited Partner as to how any such Limited Partner should
vote on the Merger. See "FAIRNESS OPINIONS--The Houlihan Fairness Opinion."

         Comparison of Benefits and Detriments. The General Partner's assessment
of the  fairness  of the  proposed  Merger was based on the review of  different
alternatives that were available.  The evaluations of the different alternatives
included,  but were not  limited  to, a  strategic  combination  with a publicly
traded REIT to take advantage of the growth of the REIT industry and real estate
markets in general,  completely  liquidating  the  Partnership,  continuing  the
Partnership or reorganizing  the Partnership  into a REIT. In order to determine
whether the Merger or one of its  alternatives  would be more  attractive to the
Limited  Partners,  the General  Partner  compared  the  potential  benefits and
detriments of the Merger with the potential benefits  and detriments  of these
alternatives.  A detailed discussion of the potential benefits and detriments of
each of these  alternatives is provided in "THE MERGER -- The General  Partners'
Reasons and  Recommendation  for the Merger" and "-- Alternatives to the Merger"
in the Prospectus.

         In the  event  the  Merger  is not  consummated  for  any  reason,  the
Partnership  will continue to pursue its business  objectives of maximizing  the
value  of its  properties,  in  addition  to  the  possible  liquidation  of its
portfolio,  another strategic combination or another attractive alternative that
may become available.



                                      -11-

<PAGE>



                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
           COMPENSATION PAID TO THE GENERAL PARTNER AND HIS AFFILIATES

         This  section is  intended  to provide  Limited  Partners  with a brief
comparison  of the  compensation,  fees and  distributions  paid to the  General
Partner and his Affiliates under the  Partnership's  current  arrangements  with
those  that would have been paid had the  Merger  been in place.  The  following
table sets forth the compensation,  fees and distributions by the Partnership to
the General  Partner and his Affiliates  during the two most recent fiscal years
and the nine-month period ended September 30, 1998 and compares those payments 
against the amount that would have been paid assuming the Merger had occurred 
January 1, 1996.

<TABLE>

                               Year Ended December 31,
<CAPTION>

                                                                           Nine Months Ended
                                 1996                     1997            September 30, 1998
                                 ----                     ----               -------------
                            Actual   Pro Forma     Actual    Pro Forma     Actual     Pro Forma
<S>                        <C>       <C>          <C>        <C>           <C>        <C>

Administrative Reimb.(1)   $12,960     $11,111    $12,960       11,404      9,720         8,230
Cash Distributions(2)        1,500       1,278      1,500        1,303      1,125           979
General Partner Salary(3)      ---         860        ---        1,032        ---           774

(1)      An AmREIT subsidiary receives administrative reimbursements of up to 6%
         of gross rental revenues from the properties.  No other fees,  salaries
         or other  compensation  were  paid by the  Partnership  to its  general
         partner or its affiliates during these periods.

(2)      Includes all cash  distributions  made to Mr. Taylor and his affiliates
         resulting from ownership of Units and general  partner  interests.  Mr.
         Taylor's  employment  agreement  with AmREIT  provides for a fixed base
         salary of $25,000 and $30,000 per annum for 1998 and 1999 respectively,
         which amounts will not increase as a result of the Merger.

(3)      Mr. Taylor's salary represents the total salary and benefits Mr. Taylor
         is  currently  entitled to receive as an officer and director of AmREIT
         allocated  to the  Partnership  based on the  percentage  of  shares of
         AmREIT  to be owned  by the  Limited  Partners  immediately  after  the
         Merger.  No other affiliate of the general  partners of the Partnership
         will receive compensation from AmREIT upon completion of the Merger.

</TABLE>

New Compensation

         AmREIT  will  internally  manage and lease the  properties  obtained by
AmREIT from the Partnership pursuant to the Merger. The terms of this engagement
will be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.


                                  MISCELLANEOUS

Distributions to Limited Partners

         Set forth below are  distributions  per Unit made by the Partnership to
the Limited  Partners  during the most  recent  five  fiscal  years and the most
recently  completed  interim  period.  Also see "THE  PARTNERSHIPS - Partnership
Distributions" in the Prospectus.


                                      -12-

<PAGE>


<TABLE>
<CAPTION>

                                                                                      Nine Months Ended
                                      1993     1994      1995      1996      1997    September 30, 1998
                                      ----     ----      ----      ----      ----      -------------
<S>                                   <C>      <C>       <C>       <C>       <C>       <C>

Distributions                         $2,556   $2,565    $2,580    $2,580    $2,580    $1,935
Portion of Distribution That Was a       ---      ---       ---       ---       ---       ---

Return of Capital(1)

(1)      Distributions treated as a return of capital under the Partnership 
         Agreement.

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

Financial Information

         Rental income  statements for the properties of the Partnership for the
nine months ended September 30, 1998 and the years  ended  December 31, 1997 and
1996 and certain pro forma financial statements  with respect to the Partnership
are set forth in "The Unaudited Pro Forma  Financial  Information"  and  "INDEX
TO  FINANCIAL  INFORMATION"  in the Prospectus.

List of Investors

         Under the Partnership  Agreement and Texas state law, a Limited Partner
may obtain a list of the names, addresses and number of Units owned by the other
Limited  Partners  entitled to so vote on the Merger by making  written  request
therefor from the General Partner,  c/o Timothy W. Kelley,  AmREIT,  Inc., Eight
Greenway  Plaza,  Suite 824,  Houston,  Texas  77046.  At the time of making the
request,  the  requesting  Limited  Partner  must  submit $10.00 in payment for 
the costs of copying and mailing the list and, if the Units are held through a 
nominee,  provide the Partnership with a statement from the nominee or other  
independent  third party  confirming  such Limited  Partner's  beneficial
ownership.  A Limited Partner is only entitled to the foregoing information with
respect  to the  Partnership  in which the  Limited  Partner  holds  Units.  See
"CONSENT PROCEDURES" in the Prospectus.


End of Partnership Supplement for AAA Net Realty Fund VIII, Ltd.

                                      -13-


<PAGE>




                                  AMREIT, INC.

                                  SUPPLEMENT TO
          JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                       FOR
                          AAA NET REALTY FUND IX, LTD.
                         A NEBRASKA LIMITED PARTNERSHIP

         Mr. H. Kerr Taylor (the "General  Partner") is soliciting  the approval
of the  Limited  Partners of AAA Net Realty Fund IX,  Ltd.,  a Nebraska  Limited
Partnership (the "Partnership"), for the Merger of the Partnership with and into
AmREIT,  Inc., a Maryland  Corporation  ("AmREIT").  As part of the Merger,  the
Limited Partners will exchange Units of Limited Partnership  Interests ("Units")
in the  Partnership  for shares of common  stock of AmREIT  (the  "Shares")  or,
subject to the Note Restriction, 6.0% Notes of AmREIT due December 31, 2004 (the
"Notes").  The  Merger,  if it is  approved,  will  involve  up to  ten  limited
partnerships,  including the  Partnership.  This  solicitation  is being made on
behalf of the general partners of the Partnership.  The proposal is described in
detail in the Joint Proxy And Consent Solicitation Statement and Prospectus 
dated, November 1998 (the  "Prospectus").  For  the  definition  of  capitalized
terms  used  in the Supplement,  which are not  separately  defined  herein, see
"GLOSSARY" in the Prospectus.  Cross-references  in  this  Supplement also refer
to the  cited discussions in the Prospectus, unless specifically noted to the 
contrary.

         The effects of the Merger may be different for Limited Partners in each
of the  partnerships  participating  in the Merger  (the  "Partnerships").  This
Supplement has been prepared to highlight the risks, effects and fairness of the
Merger for the  Limited  Partners of the  Partnership.  This  Supplement  is not
intended  to repeat or  duplicate  the  Prospectus  and the  Prospectus  must be
referred to in reading  this  Supplement.  Moreover,  this  Supplement  does not
purport to provide an overall  summary of the Merger or to highlight  all of its
material terms, conditions,  risks or effects. See "SUMMARY" and "THE MERGER" in
the  Prospectus.  To the  extent  this  Supplement  summarizes  portions  of the
Prospectus,  such  discussions  are  qualified  in  their  entirety  by the more
detailed  discussions of those matters appearing in the Prospectus.  Supplements
have also been  prepared for each of the other  Partnerships  and copies of such
Supplements will be provided  promptly without charge to each Limited Partner or
his representative who has been so designated in writing upon written request to
Timothy W. Kelley,  Vice President at AmREIT,  Inc., Eight Greenway Plaza, Suite
824,  Houston,  Texas 77046.  Telephone (800)  888-4400,  extension 26 or fax to
(713) 850-0498.


                                  RISK FACTORS

     The Merger involves material risks to the Limited Partners,
the more significant of which are:

         o     The distributions on the securities received by
               Limited Partners for their Units in the Merger
               will, at least initially, be lower as a percentage
               of their investment as compared to distributions
               currently received on their Units.  

         o     The General Partner did not retain an unaffiliated
               person to represent the Limited Partners in
               negotiating the terms of the Merger.  

                                       -1-

<PAGE>


         o     The Negotiated Prices for the Partnership
               properties were determined by the General Partner,
               who has substantial conflicts of interest in the
               Merger due to his financial interest in AmREIT and
               the prospects of receiving substantial financial
               benefits if the Merger is consummated.  

         o     The Negotiated Prices of the properties are not
               based on appraisals from independent real estate
               appraisers.  

         o     The Merger will be a taxable transaction to the
               Limited Partners.

         o     There is no assurance that the value of the
               consideration received in the Merger by the Limited
               Partners for their Units will not be less than the
               fair value of their Units as might result from
               negotiations between unrelated parties.  

         o     No public market exists for the Shares or the
               Notes.  Upon completion of the Merger, it is
               uncertain if and when a public market will develop
               for the Shares and no public market is expected to
               develop for the Notes.  

         o     If and when a public market for the Shares
               develops, there is no assurance that the Shares
               will not trade at prices that are less than the
               Exchange Price.

         o     There is no assurance that the Exchange Price,
               which was determined by the General Partner and the
               Independent Directors of AmREIT, reflects the fair
               value of the Shares which might result from
               negotiations between unrelated parties.  

         o     The Appraised Value, upon which payment under the
               ALV Payment Election will be determined, will not
               be determined or known until after the Merger is
               consummated.  

         o     Limited Partners receiving Shares in the Merger
               will realize a substantial change in the form of
               their investment from a finite life Partnership,
               which cannot leverage its investments, to an
               infinite life REIT which can leverage its
               investments.  

         o     The anticipated benefits to Limited Partners as a
               result of the Merger may not be realized. 

                                       -2-

<PAGE>

                     POTENTIAL BENEFITS TO LIMITED PARTNERS

         The  General  Partner  believes  the  Merger is fair to and in the best
interests of the Limited Partners for a number of reasons, including:

         o        The  General  Partner  believes  that the terms of the  Merger
                  Agreement,  including the Exchange Price and the Partnership's
                  Net Asset Value are favorable to the Limited Partners.

         o        The General  Partner  believes that the  Negotiated  Price for
                  each of the  Partnership's  Properties is in the highest range
                  of values for the property in the current  real estate  market
                  and that such value would likely exceed the price at which the
                  property  would sell for in the market.  The  General  Partner
                  believes  that the  Partnership  would thus  therefor  realize
                  significantly   less  value  for  its  Properties  than  their
                  Negotiated  Prices if the  Partnership  was  liquidated in the
                  current real estate market.

         o        By merging into AmREIT,  the Limited Partners will be relieved
                  of  uncertainties  regarding  the  Partnership's  real  estate
                  investments,  including  the  expiration  of leases on its
                  properties   the  possible   difficulties  in  re-leasing  the
                  properties and/or the possible substantial costs of re-leasing
                  these properties. As a result of the Merger, these risks would
                  be spread over, and be more economically absorbed by, AmREIT's
                  larger and more diversified portfolio.

         o        The special  purpose nature of the  Partnership's  properties
                  makes them  suitable  for  limited  types of tenants and uses
                  and increases the risks of re-leasing the properties. As a
                  result of the  Merger,  these risks  would be spread over, and
                  be more economically absorbed by, AmREIT's  larger  and  more
                  diversified portfolio.

         o        Co-ownership of one of the  Partnership's  properties in joint
                  venture with another Partnership which, as a practical matter,
                  allows the sale of the  property  only with the consent of its
                  co-owner.  In the Merger,  the property is valued at an amount
                  pro  rata  to the  Negotiated  Price  of the  entire  property
                  without reduction for less than 100% ownership.

         o        By combining  the  Partnership  with  AmREIT,  the Merger will
                  create an investment  portfolio  substantially larger and more
                  geographically diversified than the current portfolio of the
                  Partnership. The Merger will consolidate operations and spread
                  the risk of an  investment  in AmREIT over a broader  group of
                  assets, reducing dependence of the  investment  upon the
                  performance of any particular  asset or group of assets,  such
                  as assets in the same geographical area.

         o        The  allocations  of  Merger  Expenses  would  require  the 
                  Partnership to  pay  only  its  proportionate  share  of the
                  Partnership  Merger  Expenses  based on its relative Net Asset
                  Value.   Also,  if  the  Limited  Partners  do  not  elect  to
                  participate  in the Merger,  the General  Partner  will pay or
                  reimburse  the  Partnership  its  Proportionate  Share  of the
                  Partnership Merger Expenses.

         o        As a result  of the  Merger,  the  Partnership  will no longer
                  incur the expense for preparation  of separate  financial
                  statements, required annual and quarterly filings, tax returns
                  and investor communications. The accurate preparation of these
                  statements   and  reports   requires   substantial   cost  and
                  management time and effort.

         o        The  General  Partner  believes  the Merger  will  provide the
                  combined  AmREIT-Partnership  entity improved future access to
                  capital  markets for future growth and that Limited  Partners,
                  as AmREIT  shareholders,  will have  enhanced  liquidity  as a
                  result of the larger total  equity  market  capitalization  of
                  AmREIT.

         o        The General  Partner  received the Houlihan  Fairness  Opinion
                  that the Merger is fair,  from a financial  point of view,  to
                  the Limited Partners.

         o        The Partnership's  strategic  combination with a publicly held
                  REIT, which takes advantage of the growth in the REIT industry
                  and real estate markets, is preferable to the alternatives of
                  complete  liquidation of the Partnership,  continuation of the
                  Partnership  or  reorganization  of the  Partnership  into one
                  separate REIT.


                                       -3-

<PAGE>



         These  possible  benefits  of the Merger to the  Limited  Partners  are
discussed in greater detail in the Prospectus.  Limited Partners should refer to
the  discussions in the Prospectus  under the heading "THE  MERGER--The  General
Partners Reasons and Recommendations for the Merger."


                 RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

         Limited Partners participating in the Merger will be subject to various
risks and possible adverse  consequences  which they should take into account in
deciding  how  they  will  vote on the  Merger.  The most  significant  of these
material risks are:

         The Merger involves the following risks for the Limited Partners:

         o        The   General   Partner   did  not   retain  an   unaffiliated
                  representative  to  represent  the  Limited  Partners  or  the
                  Partnership,  or to  represent  all of the  Partnerships  as a
                  Group,  in the Merger.  Had  independent  representation  been
                  arranged for a Partnership, the terms of the Merger might have
                  been more favorable to such Partnership.

         o        The Negotiated  Prices of the  Partnership's  Properties  were
                  determined  by the  General  Partner  who is  also  the  Chief
                  Executive Officer and largest  shareholder of AmREIT.  The NAV
                  of each  Partnership  should  be  considered  as  having  been
                  negotiated by the common  management of the  Partnerships  and
                  AmREIT.

         o        The Negotiated Price of the Partnership's Properties is not 
                  based on an independent real estate appraisal.

         o        The  conflicts  of interest  of the  General Partner, who will
                  receive  significant  financial and other benefits from and/or
                  as a result of the Merger.

         o        The possibility that the Partnership's Net Asset Values may 
                  not reflect the actual value of its net assets.

         o        The fixed Exchange Price, which means the Limited Partners 
                  will not receive more Shares (or a Note in a greater principal
                  amount)  if  the  value  of  the  Shares  decreases  as of the
                  Effective Date.

         o        AmREIT's  Shares are not publically  traded,  a market for the
                  Shares is not expected to exist immediately upon completion of
                  this Merger,  and there is no assurance  that a market for the
                  Shares will develop in the future. Unless and until there is a
                  public   market  for  the  Shares,   shareholders   will  have
                  difficulty in liquidating their investment.

         o        If and when a market for the Shares  develops,  the Shares may
                  trade at prices substantially below the Exchange Price.

         o        The Merger will be a taxable transaction for the Limited 
                  Partners.

         o        A majority vote of Limited Partners binds the Partnership.


                                       -4-

<PAGE>



         o        Limited  Partners  who vote  against the Merger  will  receive
                  Notes for  their  Units in the  Merger  unless  they  elect to
                  receive Shares if the Merger is approved.

         o        Limited  Partners  who become  shareholders  of AmREIT may not
                  receive the same level of distributions as previously received
                  from their respective Partnership Units.

         o        Because it is not known how many Partnerships will participate
                  in the  Merger,  there  are  uncertainties  as to the  capital
                  structure  and size of AmREIT  following  consummation  of the
                  Merger  as  they  will  vary  depending  on  the  number  of 
                  Partnerships electing to participate.

         o        As a  result  of  the  Merger,  the  nature  of  each  Limited
                  Partner's investment will change from holding an interest in a
                  specified  portfolio of  properties in a finite life entity to
                  holding  an  equity  investment  in  an  ongoing  REIT,  whose
                  portfolio  of  properties  may be  changed  from  time to time
                  without the  approval of its  shareholders  and which does not
                  plan to liquidate such assets within a fixed period.

         o        If it  participates in the Merger,  the Partnership  will bear
                  the costs of the Merger in  proportion  to its relative NAV.
                  Should the  Partnership  not  participate  in the Merger,  the
                  General  Partner will pay or reimburse the Partnership for its
                  portion of the costs.  The costs of the Merger  allocated to
                  the  Partnerships  are  limited  to the costs of the  Houlihan
                  Fairness Opinions, the Partnership accounting costs (and other
                  valuation or appraisal  costs, if any), which are estimated to
                  total $150,000, and any direct partner communication costs.

         o        The anticipated benefits of the Merger may not be realized.

         o        The anticipated benefits of AmREIT's change to self-management
                  through the recently completed Adviser  Acquisition may not be
                  fully realized.

         o        The proceeds of future asset sales or  refinancings  by AmREIT
                  will  generally  be  reinvested  rather  than  distributed  to
                  shareholders  to the extent not required to be  distributed to
                  maintain REIT status.

         o        AmREIT's  Board  of  Directors  has the  power to  change  the
                  investment,  acquisition  and  financing  policies  of  AmREIT
                  (including  policies  regarding  the  level  of  indebtedness)
                  without  a vote of the  shareholders,  which  could  result in
                  policies   which  do  not   reflect  the   interests   of  all
                  shareholders.

         o        Following the  consummation  of the Merger,  AmREIT intends to
                  borrow  additional  funds  (equal to or  exceeding  50% of the
                  value of the  properties  acquired  in the  Merger) to acquire
                  additional, as yet unidentified, real estate.

         These  risks and  possible  adverse  consequences  of the Merger to the
Limited  Partners are  discussed in greater  detail in the  Prospectus.  Limited
Partners should refer to the  discussion of the risks associated with  the
Merger set forth in the Prospectus under the sections "RISK FACTORS," "CONFLICTS
OF INTEREST,"  "MATERIAL  FEDERAL INCOME TAX ASPECTS" and  "COMPARISON OF UNITS,
SHARES AND NOTES."


                                       -5-

<PAGE>




                                   THE MERGER

         The purpose of the Merger is to strategically  unite AmREIT with one or
more of the  Partnerships,  each of which has compatible  properties in AmREIT's
existing  and new  markets,  and to give the  Limited  Partners  the  ability to
participate  in a strategic  business  combination  with a publicly held REIT in
order to take  advantage  of the  growth in the REIT  industry  and real  estate
markets  in  general,  with  the  prospect  of  being  able to  liquidate  their
investment  through  the sale of the  publicly-traded  Shares  or  retain  their
investment indefinitely.

         If the Merger is approved,  the Partnership will cease to exist and all
of its properties will be transferred to AmREIT. Any Limited Partner may abstain
from or vote  against  the Merger and,  if the Merger is  approved,  the Limited
Partner will still  participate  in the Merger and will receive  Notes for their
Units  unless they elect to receive Shares.  In lieu of either Notes or Shares, 
a Limited Partner may elect to receive cash payment pursuant to the ALV Payment 
Election.  Limited Partners will not have appraisal rights or other  dissenter's
rights by reason of the  Merger.  For a discussion of the effect of abstaining  
from or voting  against the Merger,  the rights of Limited Partners who do so, 
and the effects of exercising  dissenters' rights see "THE MERGER - Dissenting 
Partners and Shareholders."

         The  General  Partner  is  proposing  amendments  to the  Partnership's
Agreement  of  Limited  Partnership  to permit the  closing of the  transactions
contemplated by the Merger  Agreement.  Limited  Partners voting in favor of the
Merger  will be  deemed  to have  voted  in  favor  of  each of  these  proposed
amendments.  A majority  vote of Limited  Partners  is  required  to approve the
proposed amendments and to approve the Merger Agreement. The proposed amendments
authorize the following: (i) the Merger of the Partnership with and into AmREIT,
whether or not AmREIT would be regarded as an Affiliate of the general partners;
and (ii) such other  actions as may be necessary  under or  contemplated  by the
Merger  Agreement  or  the  Prospectus,  irrespective  of any  provision  in the
Partnership  Agreement  which might  otherwise  prohibit such actions.  See "THE
MERGER -- Proposed  Amendments to Partnership  Agreements."  The General Partner
owns no Units of the  Partnership.  The general partners of the Partnership have
agreed to waive any right to  receive  Shares to which they may  otherwise  have
been  entitled  except  with  respect  to their  capital  interests  as  general
partners.

         The General Partner  reasonably  believes that the terms of the Merger,
including  the  consideration  to be  received  by the  Limited  Partners in the
Merger, are fair to and in the best interests of the Limited Partners.

         THE GENERAL PARTNER STRONGLY RECOMMENDS THAT ALL LIMITED PARTNERS
VOTE "YES" IN FAVOR OF THE MERGER.  THE GENERAL PARTNER REQUESTS THAT EACH
LIMITED PARTNER COMPLETE, SIGN AND RETURN THE ENCLOSED CONSENT AS SOON AS
POSSIBLE.

                           ALLOCATION OF CONSIDERATION

         In the Merger,  the Limited  Partners  will  receive  Shares (or Notes)
based upon the Net Asset Value ("NAV") of the Partnership. The Partnership's NAV
equals  the  Negotiated   Price  of  its  properties  plus  its  Net  Cash.  The
Partnership's  Net Cash  equals the  excess,  if any,  of its cash and  accounts
receivable  over its debt at the Effective  Date. The  Negotiated  Price of each
property of the  Partnership was determined and agreed to by Mr. H. Kerr Taylor,
the General Partner,  on behalf of the Partnership in negotiations  with the two
directors of AmREIT who are not  affiliated  with Mr.  Taylor (the  "Independent
Directors").


                                       -6-

<PAGE>



         The number of Shares issuable in the Merger to the  Partnership  equals
the Partnership's NAV divided by the Exchange Price of $9.34. The Exchange Price
was  negotiated  and  agreed  to by the  General  Partner  and  the  Independent
Directors based on the last public offering price of the Shares,  $10.25, net of
certain costs of that offering.  However,  the Shares are not publically  traded
and will not be  listed  for  trading  immediately  after  the  Merger.  Limited
Partners should refer to the discussion in the Prospectus under the heading "THE
MERGER--The Merger Consideration."

         Calculated as if the Effective Date were September 30, 1998,  AmREIT is
offering  98.10  Shares  or,  subject  to the  Note  Restriction,  a Note in the
principal amount of $916.26,  in consideration for each Unit of the Partnership.
The  following  table sets forth the  methodology  utilized in  determining  the
number of Shares and Notes being offered by AmREIT for each Unit:


Net Asset Value:
   Value of Properties:(1)
   Foodmaker/Jack-in-the-Box (Dallas, TX) (100%)                       $690,000
   Baptist Health Services (Memphis, TN) (100%)                       1,695,000
   Walden Books/Payless (Austin, TX) (100%)                             700,000
   Golden Corral, I-45 (Houston, TX) (100%)                           1,695,000
   Golden Corral, Hwy. 1960 (Houston, TX (4.80%)                         70,000
                                                                         ------
   Negotiated Price                                                  $4,850,000
   Net Cash(2)                                                          $89,078
   Other Assets                                                             ---
   Other Liabilities                                                        ---
                                                                      ---------
   Net Asset Value of Partnership(3)                                 $4,939,078
   Percentage of Aggregate Net Asset Value of All Partnerships           17.47%
   Net Asset Value Per Original Investment of $1,000(4)                 $916.26
                                                                         ------
Allocation of Shares Received in Merger:
   Number of Shares Allocable to Partnership                            528,809
   Percentage of Total Shares to be Issued in the Merger                 17.47%
   Percentage of Total Shares of AmREIT After the Merger                  9.20%
   Allocation of Shares to Limited Partners                             528,809
   Allocation of Shares to General Partners(5)                              ---
                                                                      ---------
   Allocation of Shares per Unit                                          98.10
   Allocation of Shares Per Original Investment of $1,000(4)              98.10
   Maximum Total Outstanding Shares in AmREIT After the Merger(6)     5,748,309
                                                                      ---------
Notes Offered in Merger:
   Maximum Principal Amount Offered to Partnership                   $1,728,677
   Principal Amount of Note Offered per Unit                            $916.26
   Principal Amount of Note Offered per Original Investment of 
   $1,000(4)                                                            $916.26


                                       -7-

<PAGE>




Return to Limited Partners Per $1,000 of Adjusted Capital From Shares(7):
   
   Return From Merger per $1,000 of Adjusted Capital based on           $916.26
   Exchange Price(8)
   
   Total Return from Merger based on Exchange Price plus Cumulative   $1,520.47
   Distributions through 9/30/1998 per $1,000 of Adjusted Capital
   
   Total Return from Merger based on Exchange Price plus Cumulative     152.05%
   Distributions through 9/30/1998 as a Percentage of Adjusted 
   Capital
     
   Return From Merger per $1,000 of Adjusted Capital based on $10.25  $1,005.53
   per Share Price(9)


(1)      Percentage of property owned by Partnership shown in parentheses.

(2)      Net Cash is the excess, if any, of the Partnership's cash and accounts 
         receivable over its debt.

(3)      Net Asset Value equals Negotiated Price of property plus Net Cash.

(4)      "Per Original Investment of $1,000" is computed by dividing the Limited
         Partners'  allocable  share of such  amount  by the  Limited  Partners'
         original  capital  of  the  Partnership  (the  Partnership's  "Original
         Capital") and multiplying the result by 1,000.

(5)      The general  partners have agreed to waive any right to receive  Shares
         to which they may  otherwise  have been  entitled  in the  Merger.  The
         general partners will not receive any compensation or reimbursement for
         claims against or interests in the Partnership.

(6)      Calculated as if the Effective Date were September 30, 1998.  Assumes  
         100% participation of the Partnerships and that no Notes are issued.
         Includes portion of Share Balance from Adviser Acquisition  issuable to
         Mr. Taylor upon consummation of Merger.

(7)      Adjusted Capital equals a Limited  Partner's  original invested capital
         less  cumulative  distributions  constituting a return of capital under
         the Partnership Agreement.

(8)      Shares valued at $9.34 per Share.

(9)      $10.25 is the most recent public offering price of the Shares.


                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

         Due to the substantial  similarities  among the  Partnerships,  such as
their similar investment  portfolios and property  locations,  common investment
objectives  and  policies,  similar  financial  condition,  the  fact  that  the
Partnerships'  assets are managed by AmREIT or its  Affiliates  and  substantial
similarities in the language and scope of their Partnership Agreements,  many of
the  consequences  of  participating  in the Merger  are  common to the  Limited
Partners of each of the  Partnerships.  The purpose of this section is, however,
to highlight  features of the Partnership which may distinguish the situation of
the Partnership  from that of the other  Partnerships  and which should be taken
into account by the Limited Partners when evaluating the merits and risks of the
proposed Merger.


                                       -8-

<PAGE>



         Special  Considerations  Regarding Partnership  Properties.  Unless the
Limited  Partners  approve the Merger,  the General  Partner  will  continue the
Partnership in accordance with its current investment  strategies and objectives
described below. At the time of the Partnership's formation, the General Partner
anticipated  the  liquidation  of its  portfolio  and  distribution  of the  net
proceeds from the sale of the properties to the Limited  Partners within 8 to 12
years after the  acquisition of the  properties.  Based on the completion of the
acquisition  of the  Partnership's  portfolio in 1991, it was  anticipated  that
liquidation of the portfolio  would begin by 2003.  However,  the  Partnership's
ability to achieve its goals will be influenced by the  following  factors.  See
"THE  PARTNERSHIPS--Properties"  in the Prospectus  for  additional  information
regarding the Partnership's portfolio.

                  Expiration  of  Leases.   When  the  leases  on  each  of  the
Partnership's 5 properties all expire,  the tenants may elect not to renew their
leases  or to renew  their  leases  only if the  Partnership  makes  significant
improvements  to the property.  Should  tenants fail to renew their leases,  the
Partnership  would be  required  to find new  tenants  and  would  likely  incur
significant additional expense by reason of temporary vacancy and/or significant
rehabilitation and/or tenant improvement costs.

                  Concentration of Investment.  The Partnership has concentrated
its  investments in 5 properties.  If a vacancy or other  interruption  of rents
occur in one or more of these  properties,  the distributions of the Partnership
may  be  significantly  reduced.  The  Partnership  has  also  concentrated  its
investments  in  a  limited   geographic   area.  If  conditions  in  this  area
deteriorate,  the  Partnership  may experience more difficulty in re-leasing its
properties than it would  experience if the properties were more  geographically
diversified.

                  Co-ownership  of  Property.  The  Partnership  owns one of its
properties  in  co-ownership  with  Fund X. The  Partnership  owns  4.8% of this
property  and is  dependent  upon the consent and  cooperation  of the  majority
co-owner to sell or re-lease the property. Therefore, there is no assurance that
the co-owner  will agree to the sale or re-lease of the property at such time or
under the terms the Partnership may desire.

                  Possible Need for Additional Capital. The Limited Partners may
be  required  to  contribute   additional  capital  and/or  approve  Partnership
borrowings  in order to  finance  future  lease  renewal or re-leasing  costs as
described above. Moreover, without an economically desirable lease in place, the
Partnership  could not expect to realize an attractive price for the sale of its
properties.

         Merger is a Taxable Event.  Limited Partners will realize a gain of 
approximately $85 per unit on the Merger, an amount equal to their allocable 
share of the excess of the sum of the fair market value of the Shares received  
by the Partnership over the Partnership's adjusted tax basis of its assets. In 
general, Limited Partners can expect to pay tax on this gain at long term 
capital gains rates, which will generally by 25%.  The actual amount of gain
recognized by each Limited Partner  will  depend  upon the value ascribed to the
Shares for  federal  tax purposes. Because the Shares will not be publically 
traded immediately after the Merger,  and the 1998 operating results have not 
been included, it is possible that the value of the Shares used for purposes of 
calculating the taxable income (or loss) and the  taxable income (or  loss) per 
Unit will differ from the calculation stated above.

The Partnership's federal income tax returns are subject to review and possible
adjustment by the Internal Revenue Service.  Under federal income tax laws, 
regulations and administrative rulings, certain types of transactions may be 
accorded varying interpretations.  Accordingly, the Partnership's financial 
statements, as well as the individual tax returns of the partners, may be 
changed to cause them to conform to the tax treatment resulting from such 
review, if any.

         Investment Strategy.  Each of the properties is currently fully leased 
to a single tenant;  however, as described above, these leases expire at varying
times in the future.  The  Partnership  is not  authorized  to raise  additional
capital  or  borrow  funds.  The  Partnership  has a history  of making  regular

                                       -9-

<PAGE>



quarterly   distributions  to  its  Limited  Partners.   See  "Miscellaneous  --
Distributions to Limited  Partners" below in this Supplement.  The Partnership's
strategy is to continue to hold its properties  with a view towards  liquidating
them at such times as the General Partner deems  beneficial and appropriate in a
manner consistent with the Partnership's  investment  objectives.  The principal
investment  objectives  of the  Partnership  are to (i) preserve and protect the
Limited Partners' capital; (ii) provide the Limited Partners with quarterly cash
distributions from operations;  (iii) obtain long-term appreciation in the value
of its properties;  and (iv) provide increased cash distributions to the Limited
Partners as the cash flow from its  investments  increases  over the life of the
Partnership.  The  Partnership  acquired  each of its  properties  for  cash and
without the use of borrowed funds (leverage).

         Management  Compensation.  The  Partnership  has no  employees  as its
operations are managed by AmREIT. Under the Omnibus Services Agreement, pursuant
to which AmREIT manages the operations of the Partnership, AmREIT is entitled to
annual property management fees equal to 3% of gross rental revenues.  Also, the
Omnibus Services  Agreement  provides for payment of reimbursement fees of up to
6% of the Partnership's gross rental revenues.  This relationship will terminate
after the Merger if the  Partnership  merges  into  AmREIT.  If the  Partnership
participates  in the Merger,  neither  AmREIT nor the General  Partner or any of
their  Affiliates  will  receive  any  compensation  for  services  rendered  in
connection with the Merger.

         Offers From Third Parties.  No offers on the  Partnership's  properties
have been  received  during the past twelve  months by the General  Partner from
unaffiliated  third  parties.  See  "THE  MERGER-Acquisition  Proposals"  in the
Prospectus.


                             FAIRNESS OF THE MERGER

         Based upon his analysis of the Merger,  the General Partner  reasonably
believes that:

         (1)      The terms of the Merger, when considered as a whole, are fair 
to the Limited Partners;

         (2) The  Shares  offered  in  exchange  for the Units  constitute  fair
consideration for the Units of the Limited Partners; and

         (3) After comparing the potential benefits and detriments of the Merger
with those of several alternatives, the Merger is more attractive to the Limited
Partners than such alternatives.

         THE GENERAL  PARTNER  REASONABLY  BELIEVES THAT THE TERMS OF THE MERGER
AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS IN
CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE LIMITED
PARTNERS. ACCORDINGLY, THE GENERAL PARTNER HAS APPROVED THE MERGER AGREEMENT AND
RECOMMENDS THAT THE LIMITED  PARTNERS VOTE FOR APPROVAL OF THE MERGER  AGREEMENT
AND AMENDMENT OF THE PARTNERSHIP AGREEMENT.

         The General Partner's  determination is based upon the transaction as a
whole,  as well as the  combination of less than all  Partnerships,  because the
Partnership's  value for the purposes of the Merger is its Net Asset Value.  The
General  Partner  believes that Net Asset Value is a reasonable  estimate of the
value of each  Partnership  for the Merger as it is  directly  derived  from the
value of the Partnership's net assets at the Effective Date, independent of the 
valuations of the assets of the other  Partnerships.  The General Partner also 
believes the Exchange Price,  the value on which  Shares will be issued to the  
Partnership  in the  Merger, is a reasonable estimate of the value of the Shares
based on the last public offering price of the  Shares  and within the  overall
context of the  Merger.  See "THE MERGER - The General Partner's Reasons and 
Recommendations for the Merger."

                                      -10-

<PAGE>


         Fairness Opinion.  The General Partners,  on behalf of the Partnership,
retained  Houlihan  to render an opinion as to whether the  consideration  to be
received by the Limited  Partners in connection with the Merger was fair, from a
financial point of view, to the Limited Partners. Houlihan was not requested to,
and did not make, any recommendation to the Partnerships as to the consideration
to be received by the Limited  Partners  in  connection  with the Merger,  which
consideration was determined through  negotiations between the common management
of the Partnerships and AmREIT.  The General Partner retained Houlihan to render
its  fairness  opinion  based upon  Houlihan's  experience  in the  valuation of
businesses and their securities in connection with mergers and acquisitions, and
valuations  for corporate  purposes  especially  with respect to REITs and other
real estate  companies.  Houlihan  delivered its written opinion,  dated June 1,
1998,  to the  General  Partner,  to the  effect  that,  as of the  date of such
opinion,  based on Houlihan's review and subject to the limitations described in
the Prospectus,  the  consideration to be received by the Limited  Partners  in
connection  with the  Merger is fair,  from a  financial  point of view,  to the
Limited   Partners.   The  Houlihan  Fairness  Opinion  does  not  constitute  a
recommendation  to any Limited Partner as to how any such Limited Partner should
vote on the Merger. See "FAIRNESS OPINIONS--The Houlihan Fairness Opinion."

         Comparison of Benefits and Detriments. The General Partner's assessment
of the  fairness  of the  proposed  Merger was based on the review of  different
alternatives that were available.  The evaluations of the different alternatives
included,  but were not  limited  to, a  strategic  combination  with a publicly
traded REIT to take advantage of the growth of the REIT industry and real estate
markets in general,  completely  liquidating  the  Partnership,  continuing  the
Partnership or reorganizing  the Partnership  into a REIT. In order to determine
whether the Merger or one of its  alternatives  would be more  attractive to the
Limited  Partners,  the General  Partner  compared  the  potential  benefits and
detriments of the Merger with the potential benefits and detriments  of these
alternatives.  A detailed discussion of the potential benefits and detriments of
each of these  alternatives is provided in "THE MERGER -- The General  Partners'
Reasons and  Recommendation  for the Merger" and "-- Alternatives to the Merger"
in the Prospectus.

         In the  event  the  Merger  is not  consummated  for  any  reason,  the
Partnership  will continue to pursue its business  objectives of maximizing  the
value  of its  properties,  in  addition  to  the  possible  liquidation  of its
portfolio,  another strategic combination or another attractive alternative that
may become available.


                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
           COMPENSATION PAID TO THE GENERAL PARTNER AND HIS AFFILIATES

         This  section is  intended  to provide  Limited  Partners  with a brief
comparison  of the  compensation,  fees and  distributions  paid to the  General
Partner and his Affiliates under the  Partnership's  current  arrangements  with
those  that would have been paid had the  Merger  been in place.  The  following
table sets forth the compensation,  fees and distributions by the Partnership to
the General  Partner and his Affiliates  during the two most recent fiscal years
and the nine-month period ended September 30, 1998 and compares those payments 

                                      -11-

<PAGE>



against the amount that would have been paid assuming the Merger had occurred
January 1, 1996.

<TABLE>
<CAPTION>

                                              Year Ended December 31,

                                                                                     Nine Months Ended
                                        1996                       1997             September 30, 1998
                                        ----                       ----               -------------
                                 Actual     Pro Forma       Actual     Pro Forma    Actual     Pro Forma

<S>                              <C>         <C>            <C>         <C>         <C>        <C>

Administrative Reimb.(1)         $16,200     $29,658        $17,678     $30,883     $13,167     $24,813
Cash Distributions(2)              3,000         ---          3,000         ---       2,250         --- 
General Partner Salary(3)            ---       2,300            ---       2,760         ---       2,070
 
(1)      An AmREIT subsidiary receives administrative reimbursements of up to 6%
         of gross rental revenues from the properties.  No other fees,  salaries
         or other  compensation  were  paid by the  Partnership  to its  general
         partner or its affiliates during these periods.

(2)      Includes all cash  distributions  made to Mr. Taylor and his affiliates
         resulting from ownership of Units and general  partner  interests.  Mr.
         Taylor's  employment  agreement  with AmREIT  provides for a fixed base
         salary of $25,000 and $30,000 per annum for 1998 and 1999 respectively,
         which amounts will not increase as a result of the Merger.

(3)      Mr. Taylor's salary represents the total salary and benefits Mr. Taylor
         is  currently  entitled to receive as an officer and director of AmREIT
         allocated  to the  Partnership  based on the  percentage  of  shares of
         AmREIT  to be owned  by the  Limited  Partners  immediately  after  the
         Merger.  No other affiliate of the general  partners of the Partnership
         will receive compensation from AmREIT upon completion of the Merger.

</TABLE>

New Compensation

         AmREIT  will  internally  manage and lease the  properties  obtained by
AmREIT from the Partnership pursuant to the Merger. The terms of this engagement
will be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.


                                  MISCELLANEOUS

Distributions to Limited Partners

         Set forth below are  distributions  per Unit made by the Partnership to
the Limited  Partners  during the most  recent  five  fiscal  years and the most
recently  completed  interim  period.  Also see "THE  PARTNERSHIPS - Partnership
Distributions" in the Prospectus.

<TABLE>
<CAPTION>

                                                                                            Nine Months Ended
                                         1993      1994      1995       1996      1997     September 30, 1998  
                                         ----      ----      ----       ----      ----       -------------

<S>                                      <C>       <C>       <C>        <C>       <C>        <C>

Distributions                            $83.00    $84.00    $85.00     $85.00    $85.45     $64.34
Portion of Distribution That Was a         ---        ---       ---        ---       ---        ---
Return of Capital(1)

(1)      Distributions treated as a return of capital under the Partnership 
         Agreement.

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

                                      -12-

<PAGE>

Financial Information

         Rental income  statements for the properties of the Partnership for the
nine months ended September 30, 1998 and the years ended December 31, 1997 and  
1996 and certain pro forma financial statements  with respect to the Partnership
are set forth in "The Unaudited ProForma  Financial  Information"  and  "INDEX  
TO  FINANCIAL  INFORMATION"  in the Prospectus.

List of Investors

         Under the  Partnership  Agreement  and  Nebraska  state  law, a Limited
Partner may obtain a list of the names,  addresses  and number of Units owned by
the other Limited  Partners  entitled to so vote on the Merger by making written
request therefor from the General Partner, c/o Timothy W. Kelley,  AmREIT, Inc.,
Eight Greenway Plaza, Suite 824, Houston, Texas 77046. At the time of making the
request,  the  requesting  Limited  Partner  must  submit $10.00 in payment for 
the costs of copying and mailing the list and, if the Units are held through a 
nominee,  provide the Partnership with a statement from the nominee or other  
independent  third party  confirming  such Limited  Partner's  beneficial
ownership.  A Limited Partner is only entitled to the foregoing information with
respect  to the  Partnership  in which the  Limited  Partner  holds  Units.  See
"CONSENT PROCEDURES" in the Prospectus.


End of Partnership Supplement for AAA Net Realty Fund IX, Ltd.

                                      -13-

<PAGE>

                   ANNUAL REPORT ON FORM 10-K
              ITEMS 8, 14 (a)(1) AND (2) AND 14(d)


                       FINANCIAL STATEMENTS

       FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

                 AND FINANCIAL STATEMENT SCHEDULE

               FOR THE YEAR ENDED DECEMBER 31, 1996

                                 


                  AAA NET REALTY FUND IX, LTD.
                                
                                F-1


                   AAA NET REALTY FUND IX, LTD.
                  INDEX TO FINANCIAL STATEMENTS





    
                                                                  Page

FINANCIAL STATEMENTS                                             

Independent Auditors' Report                                       F-3
Balance Sheets, December 31, 1996 and 1995                         F-4
Statements of Operations for the Years Ended            
   December 31, 1996, 1995 and 1994                                F-5
Statements of Partnership Equity (Deficit)                       
   for the Years Ended December 31, 1996, 1995 and 1994            F-6
Statements of Cash Flows for the Years Ended                     
   December 31, 1996, 1995 and 1994                                F-7
Notes to Financial Statements for the Years Ended                
   December 31, 1996, 1995 and 1994                        F-8 to F-11



FINANCIAL STATEMENT SCHEDULE:
Schedule III Real Estate Owned and Accumulated 
Depreciation for the Year Ended December 31, 1996                 F-12


All other financial statement schedules are omitted as the
required information is either inapplicable or is included in the
financial statements or related notes.

                                   F-2

INDEPENDENT AUDITORS' REPORT


AAA Net Realty Fund IX, Ltd.

We have audited the accompanying balance sheets of AAA Net Realty
Fund IX, Ltd. as of December 31, 1996 and 1995, and the related
statements of operations, partnership equity (deficit) and cash
flows for each of the three years in the period ended December
31, 1996.  Our audits also included the financial statement
schedule listed in the Index.  These financial statements and the
Financial Statement Schedule are the responsibility of the
Partnership's management.  Our responsibility is to express an
opinion on the financial statements and financial statement
schedule based on our audits.

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

In our opinion, such financial statements present fairly, in all
material respects, the financial position of AAA Net Realty Fund
IX, Ltd. as of December 31, 1996 and 1995, and the results of
their operations and their cash flows for each of the three years
in the period ended December 31, 1996, in conformity with
generally accepted accounting principles.  Also, in our opinion,
such financial statement schedule, when considered in relation to
the basic financial statements taken as a whole, presents fairly
in all material respects the information set forth therein.





DELOITTE & TOUCHE LLP

Houston, Texas
February 14, 1997               
                                

                                  F-3                                
                                
                                
                  AAA NET REALTY FUND IX, LTD.
                    (A LIMITED PARTNERSHIP)
                                
                         BALANCE SHEETS
                   December 31, 1996 AND 1995

                                             1996                 1995     

ASSETS
CASH AND CASH EQUIVALENTS               $   180,142          $   181,359

ACCOUNTS RECEIVABLE                           1,050                1,050

PROPERTY:
  Land                                    1,490,494            1,490,494
  Building                                2,946,375            2,946,375
                                          4,436,869            4,436,869
  Accumulated depreciation                 (453,030)            (359,494)
          
  NET PROPERTY                            3,983,839            4,077,375

OTHER ASSETS:
  Organization costs, net of accumulated
   amortization of $242,575 and $211,352,
    respectively                                  -               31,223
  Syndication costs, net of accumulated
   amortization of $566,003 and $493,157,
    respectively                                  -               72,845

  TOTAL OTHER ASSETS                              -              104,068

  TOTAL ASSETS                          $ 4,165,031          $ 4,363,852

LIABILITIES AND PARTNERSHIP EQUITY

LIABILITIES:
Accounts payable                        $    12,953          $    20,487

  TOTAL LIABILITIES                          12,953               20,487

PARTNERSHIP EQUITY (DEFICIT):
  General partners                           (4,886)              (4,588)
  Limited partners                        4,156,964            4,347,953 
  TOTAL PARTNERSHIP EQUITY                4,152,078            4,343,365

  TOTAL LIABILITIES AND PARTNERSHIP 
   EQUITY                               $ 4,165,031          $ 4,363,852

See Notes to Financial Statements

                                   F-4

                   AAA NET REALTY FUND IX, LTD.
                     (A LIMITED PARTNERSHIP)

                     STATEMENTS OF OPERATIONS
       FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
                                 
                                 1996             1995             1994      
REVENUES
  Rental income             $  494,299       $  494,299        $  492,608
     
  TOTAL REVENUES               494,299          494,299           492,608

EXPENSES
  Administrative expenses       16,200           22,196            24,000
  Accounting fees                7,410            7,781             7,800
  Legal & professional fees      6,727            9,282             2,755
  Other                          1,485              485             3,042
  Amortization                 104,069          161,715           161,715
  Depreciation                  93,536           93,536            93,535

  TOTAL EXPENSES               229,427          294,995           292,847

INCOME FROM OPERATIONS         264,872          199,304           199,761

OTHER INCOME
  Interest income                5,303            6,417             3,754

  TOTAL OTHER INCOME             5,303            6,417             3,754

NET INCOME                  $  270,175       $  205,721        $  203,515

ALLOCATION OF NET INCOME:
  General partners          $    2,702       $    2,057        $    2,035
  Limited partners             267,473          203,664           201,480

                            $  270,175       $  205,721        $  203,515

NET INCOME PER UNIT         $    50.12       $    38.16        $    37.75

UNITS OUTSTANDING              5,390.5          5,390.5           5,390.5


See Notes to Financial Statements 

                                   F-5
                                    
                   AAA NET REALTY FUND IX, LTD.
                     (A LIMITED PARTNERSHIP)

            STATEMENTS OF PARTNERSHIP EQUITY (DEFICIT)
       FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
                                 


                                   General        Limited     
                                   Partners       Partners           Total     

                                             
PARTNERSHIP EQUITY (DEFICIT)
    December 31, 1993              $  (2,680)    $4,853,804     $4,851,124

DISTRIBUTIONS ($84.00 per Limited
               Partnership Unit)      (3,000)      (452,802)      (455,802)

NET INCOME                             2,035        201,480        203,515

PARTNERSHIP EQUITY (DEFICIT)
    December 31, 1994                 (3,645)     4,602,482      4,598,837

DISTRIBUTIONS ($85.00 per Limited
               Partnership Unit)      (3,000)      (458,193)      (461,193)

NET INCOME                             2,057        203,664        205,721

PARTNERSHIP EQUITY (DEFICIT)
    December 31, 1995                 (4,588)     4,347,953      4,343,365

DISTRIBUTIONS ($85.05 per Limited
               Partnership Unit)      (3,000)      (458,462)      (461,462)

NET INCOME                             2,702        267,473        270,175

PARTNERSHIP EQUITY (DEFICIT)
    December 31, 1996              $  (4,886)    $4,156,964     $4,152,078


See Notes to Financial Statements

                                  F-6


                   AAA NET REALTY FUND IX, LTD.
                     (A LIMITED PARTNERSHIP)

                     STATEMENTS OF CASH FLOWS
       FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
                                 

                                          1996          1995          1994     
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                             $ 270,175     $  205,721    $  203,515

Adjustments to reconcile net income 
  to cash flows from operating
   activities:

  Depreciation                            93,536         93,536        93,535
  Amortization                           104,069        161,716       161,715
  Decrease in accounts receivable              -              -        12,370
  Increase (decrease) in accounts 
   payable                                (7,535)         4,268        16,219


NET CASH FLOWS PROVIDED BY                 
  OPERATING ACTIVITIES                   460,245        465,241       487,354
                                              
CASH FLOWS FROM FINANCING ACTIVITIES
Distributions                           (461,462)      (461,193)     (455,802)

NET CASH FLOW USED IN                        
  FINANCING ACTIVITIES                  (461,462)      (461,193)     (455,802)

NET INCREASE (DECREASE) IN CASH 
   AND CASH EQUIVALENTS                   (1,217)         4,048        31,552

CASH AND CASH EQUIVALENTS,
  Beginning of year                      181,359        177,311       145,759

CASH AND CASH EQUIVALENTS,
  End of year                          $ 180,142      $ 181,359     $ 177,311

   
See Notes to Financial Statements

                                   F-7
 

                  AAA NET REALTY FUND IX, LTD.
                    (A LIMITED PARTNERSHIP)
                 NOTES TO FINANCIAL STATEMENTS
      FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   DESCRIPTION OF BUSINESS AND NATURE OF OPERATIONS

   AAA Net Realty Fund IX, Ltd. (the "Partnership") is a limited
   partnership formed February 1, 1990, under the laws of the
   State of Nebraska.  The Partnership commenced operations as of
   June 6, 1990.  American Asset Advisers Management Corporation
   IX (a Nebraska corporation) is the Managing General Partner and
   H. Kerr Taylor is the Individual General Partner.  The offering
   period for subscriptions terminated June 5, 1992, with a total
   of 5,390.5 Units having been subscribed at an offering price of 
   $1,000 per Unit.

   The Partnership was formed to acquire commercial properties for
   cash.  The Partnership will own, lease, operate, manage and
   eventually sell the properties.  The supervision of the
   operations of the properties is managed by American Asset
   Advisers Realty Corporation ("AAA"), a related party.

   BASIS OF ACCOUNTING

   The financial records of the Partnership are maintained on the
   accrual basis of accounting whereby revenues are recognized
   when earned and expenses are recorded when incurred.

   CASH AND CASH EQUIVALENTS

   For purposes of the statement of cash flows, the Partnership
   considers all highly liquid debt instruments purchased with an
   original maturity of three months or less to be cash
   equivalents.  Cash and cash equivalents consist of demand
   deposits at commercial banks and money market funds.

   PROPERTY    

   Property is leased to others on a net lease basis whereby all
   operating expenses related to the properties including property
   taxes, insurance and common area maintenance are the
   responsibility of the tenant.  The leases are accounted for
   under the operating lease method under which the properties are
   recorded at cost.  Rental income is recognized ratably over the
   life of the lease and depreciation is charged based upon the
   estimated useful life of the property.

   The  Partnership's lease agreements do not provide for
   contingent rentals.

   The Partnership obtains an appraisal on each property prior to
   a property's acquisition and also performs an annual valuation
   update to evaluate potential impairment for each property for
   which an appraisal is older than twelve months.  This valuation
   is based on capitalization of income for each property, a
   review of current market conditions and any significant events
   or factors which would indicate a potential impairment to the
   value of a property.  

                                  F-8


   DEPRECIATION

   Buildings are depreciated using the straight-line method over
   an estimated useful life of 31.5 years.

   ORGANIZATION COSTS

   Organization costs incurred in the raising of capital through
   the sale of partnership Units are amortized on a straight-line
   basis over five years.

   SYNDICATION COSTS

   Syndication costs incurred in the raising of capital through
   the sale of partnership Units are amortized on a straight-line
   basis over five years.

   STATEMENT OF CASH FLOWS - SUPPLEMENTAL INFORMATION

   No cash was paid for income taxes or interest during 1996, 1995
   or 1994.

   FEDERAL INCOME TAXES

   All income and expense items flow through to the partners for
   tax purposes.  Consequently, no provisions for federal or state
   income taxes is provided in the accompanying financial
   statements.

   FAIR VALUE OF FINANCIAL INSTRUMENTS

   The carrying value of financial instruments, consisting of
   cash, cash equivalents, accounts receivable and liabilities
   approximate their fair value.

   USE OF ESTIMATES

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

2. PARTNERSHIP EQUITY

   The Managing General Partner, American Asset Advisers
   Management Corporation IX, and the Individual General Partner,
   H. Kerr Taylor, have made capital contributions in the amounts
   of $990 and $10, respectively.  All other contributions have
   been made by the limited partners.  The General Partners shall
   not be obligated to make any other contributions to the capital
   of the Partnership, except that, in the event that the General
   Partners have negative balances in their capital accounts after
   dissolution and winding up of, or withdrawal from, the
   Partnership, the General Partners will contribute to the
   Partnership an amount equal to the lesser of the deficit
   balances in their capital accounts or 1.01% of the total
   capital contributions of the limited partners over the amount
   previously contributed by the General Partners.

                                  F-9

3. ALLOCATIONS AND DISTRIBUTIONS

   All income, profits, gains and losses of the Partnership for
   each fiscal year, other than any gain or loss realized upon the
   sale, exchange or other disposition of any of the Partnership
   properties,  shall be  allocated as  follows:
   (a) net loss shall be allocated 99% to the limited partners,
   .99% to the Managing General Partner and .01% to the Individual
   General Partner; and (b) net income will be allocated first in
   the ratio, and to the extent, net cash flow
   is distributed to the partners for such year and any additional
   income for such year will be allocated 99% to the limited
   partners, 1% to the General Partners.

   For income tax purposes, the gain realized upon the sale,
   exchange or other disposition of any property will be allocated
   as follows:

   a. first, to and among the partners in an amount equal to the
      negative balances in their respective capital accounts (pro
      rata based on the relative amounts of such negative
      balances);

   b. then, to each limited partner until the balance in such
      limited partner's capital account equals the amount to be
      distributed to such limited partner in the first tier of the
      distributions of net proceeds of sale;

   c. then, to the General Partners, until the balance in
      their capital accounts equals the amounts to be
      distributed to the General Partners in the second
      tier of distributions of net proceeds of sale;

   d. then, 85% to the limited partners and 15% to the General
      Partners; and,

   e. thereafter, the Partners shall be allocated gain or loss in
      order to meet Treasury Regulation regarding qualified income
      offset requirements.

   Any loss on the sale, exchange, or other disposition of any
   property shall be allocated 99% to the limited partners and 1%
   to the General Partners.

4. OPERATING LEASES

   A summary of minimum future rentals, exclusive of any renewals,
   under noncancellable operating leases in existence at December
   31, 1996 are as follows:
 
                         1997                   $    495,299
                         1998                   $    496,299 
                         1999                   $    496,299
                         2000                   $    496,299
                         2001                   $    455,085
                         2002-2009              $  1,652,994

                                  F-10

5.  MAJOR TENANTS

    The Partnership's operations are all related to the
    acquisition and leasing of commercial real estate properties. 
    The following schedule summarizes rental income by lessee for
    1996, 1995 and 1994:

                                            1996        1995         1994
      Foodmaker (Texas)                 $  63,735    $  63,735   $  62,044
      Tandy Corporation (Tennessee)     $ 164,844    $ 164,844   $ 164,844
      Payless ShoeSource/ 
        WaldenBooks (Texas)             $  74,000    $  74,000   $  74,000
      Golden Corral Corporation (Texas) $ 191,720    $ 191,720   $ 191,720
         Total                          $ 494,299    $ 494,299   $ 492,608   

6.  INCOME RECONCILIATION

    A reconciliation of net income for financial reporting
    purposes to income for federal income tax purposes is as
    follows for the year ended December 31:

                                   1996          1995           1994     

    Net income for financial
     reporting purposes:        $ 270,175      $ 205,721      $ 203,515

    Amortization for financial
      reporting purposes not
      deductible for 
      tax purposes:                72,844        113,200       113,200

    Income for tax reporting
      purposes:                 $ 343,019      $ 318,921     $ 316,715


7.  RELATED PARTY TRANSACTIONS

    The Partnership Agreement provides for the reimbursement for
    administrative services necessary for the prudent operation of
    the Partnership and its assets with the exception that no
    reimbursement is permitted for rent, utilities, capital
    equipment, salaries, fringe benefits or travel expenses
    allocated to the Individual General Partner or to any
    controlling persons of the Managing General Partner.  In
    connection with administrative services rendered to the
    Partnership, $16,200, $22,196 and $24,000 was incurred and paid
    to AAA in 1996, 1995 and 1994, respectively. 

                                    F-11
    

<TABLE>
AAA NET REALTY FUND IX, LTD.
SCHEDULE III - REAL ESTATE OWNED AND ACCUMULATED DEPRECIATION
FOR THE YEAR ENDED DECEMBER 31, 1996
<CAPTION>
                                                                                                                     LIFE ON WHICH
                                                                                                                      DEPRECIATION 
                                                                                                                       IN LATEST 
 PROPERTY               ENCUM-                        IMPROVE-  COST AT CLOSE OF YEAR  ACCUMULATED  DATE OF   DATE    INCOME STMT.
 DESCRIPTION            BRANCES   BUILDING     LAND     MENTS   BUILDING     LAND      DEPRECIATION  CONST.  ACQUIRED  IS COMPUTED
 <S>                    <C>       <C>        <C>      <C>       <C>        <C>         <C>           <C>     <C>        <C>      
 Jack in the Box,            $0   $406,805   $174,345      $0   $406,805   $174,345     $70,492      N/A     07-12-91   31.5 Years
    Texas
  McDuff's Retail Store,      $0 $1,097,725   $470,454      $0 $1,097,725   $470,454    $182,954      N/A     10-4-91    31.5 Years
    Tennessee
  Payless Shoe Source,        $0   $393,573   $168,674      $0   $393,573   $168,674     $64,310      N/A     11-07-91   31.5 Years
    Texas
  Golden Corral Restaurant,   $0   $995,048   $654,211      $0   $995,048   $654,211    $128,867      N/A     08-20-92   31.5 Years
    Texas
  Golden Corral Restaurant,   $0    $53,224    $22,810      $0    $53,224    $22,810      $6,407      N/A     03-15-93   31.5 Years
    Texas
                              $0 $2,946,375 $1,490,494      $0 $2,946,375 $1,490,494    $453,030



(1)Balance at December 31, 1995   $4,436,869

   Additions during 1996:
     Acquisitions through 
      foreclosure                         $0
     Other acquisitions                   $0
     Improvements                         $0

   Deductions during 1996:
     Cost of real estate sold             $0
     Other                                $0

   Balance at December 31, 1996   $4,436,869


(2)Aggregate cost for Federal 
     income tax purposes          $4,436,869


                                      F-12


  
                     ANNUAL REPORT ON FORM 10-KSB
                 ITEMS 7, 13 (a)(1) AND (2) AND 13(d)


                          FINANCIAL STATEMENTS

             FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996

                    AND FINANCIAL STATEMENT SCHEDULE
  
                  FOR THE YEAR ENDED DECEMBER 31, 1997

                                 


                      AAA NET REALTY FUND IX, LTD.


                                   F-1


 
                      AAA NET REALTY FUND IX, LTD.
                     INDEX TO FINANCIAL STATEMENTS



  
                                                                         Page

FINANCIAL STATEMENTS                                             

Independent Auditors' Report                                               F-3
Balance Sheet, December 31, 1997                                           F-4
Statements of Income for the Years Ended                         
   December 31, 1997 and 1996                                              F-5
Statements of Partnership Equity (Deficit)                       
   for the Years Ended December 31, 1997 and 1996                          F-6
Statements of Cash Flows for the Years Ended                     
   December 31, 1997 and 1996                                              F-7
Notes to Financial Statements for the Years Ended                
   December 31, 1997 and 1996                                      F-8 to F-11



FINANCIAL STATEMENT SCHEDULE:
Schedule III Real Estate Owned and Accumulated Depreciation
for the Year Ended December 31, 1997                                      F-12


All other financial statement schedules are omitted as the
required information is either inapplicable or is included in the
financial statements or related notes.

                                   F-2


INDEPENDENT AUDITORS' REPORT


AAA Net Realty Fund IX, Ltd.

We have audited the accompanying balance sheet of AAA Net Realty
Fund IX, Ltd. as of December 31, 1997 and the related statements of
income, partnership equity (deficit) and cash flows for each of the
two years in the period ended December 31, 1997.  Our audits also
included the financial statement schedule listed in the Index. 
These financial statements and the financial statement schedule are
the responsibility of the Partnership's management.  Our
responsibility is to express an opinion on the financial statements
and financial statement schedule based on our audits.

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

In our opinion, such financial statements present fairly, in all
material respects, the financial position of AAA Net Realty Fund
IX, Ltd. as of December 31, 1997 and the results of their
operations and their cash flows for each of the two years in the
period ended December 31, 1997, in conformity with generally
accepted accounting principles.  Also, in our opinion, such
financial statement schedule, when considered in relation to the
basic financial statements taken as a whole, presents fairly in all
material respects the information set forth therein.





DELOITTE & TOUCHE LLP

Houston, Texas
March 10, 1998                  
                                
                                
                                
                                   F-3


                         AAA NET REALTY FUND IX, LTD.
                          (A LIMITED PARTNERSHIP)
                               BALANCE SHEET 
                             DECEMBER 31, 1997 
                                                
ASSETS                                                 
Cash and cash equivalents                                $      149,919
Accounts receivable                                              46,875
Property:                                              
   Land                                                       1,490,494
   Buildings                                                  2,946,375 
                                                              4,436,869 
   Accumulated depreciation                                    (546,565)
      Total property                                          3,890,304
Other assets:                                          
      Accrued rental income                                       7,060 
TOTAL ASSETS                                              $   4,094,158
                                               
LIABILITIES AND PARTNERSHIP EQUITY                                             
Liabilities:                                           
      Accounts payable                                    $      15,474 
         TOTAL LIABILITIES                                       15,474 
Partnership equity (deficit):                                          
      General partners                                           (3,984)
      Limited partners                                        4,082,668 
         TOTAL PARTNERSHIP EQUITY                             4,078,684 
TOTAL LIABILITIES AND PARTNERSHIP EQUITY                  $   4,094,158 
                                               
                                               
                                                            
See Notes to Financial Statements.                                             
                                       
                                        F-4               
                                                
                                                

                           AAA NET REALTY FUND IX, LTD.                        
                             (A LIMITED PARTNERSHIP) 
                              STATEMENTS OF INCOME                              
                                       
                                         
                                           For the Years Ended December 31,   
                                              1997                   1996       
                                                                            
Revenues:                                                                      
    Rental income                       $   514,719             $   494,299    
    Interest income                           5,474                   5,303    
                                                                               
            Total revenues                  520,193                 499,602    
                                                                                
Expenses:                                                                      
    Advisory fees to related party           17,678                  16,200    
    Amortization                                  -                 104,069    
    Depreciation                             93,536                  93,536 
    Professional fees                        18,780                  15,622 
                                  
            Total expenses                  129,994                 229,427 
                                                        
Net income                              $   390,199             $   270,175 
                                                         
Allocation of net income:                                                      
    General partners                    $     3,902             $     2,702 
    Limited partners                        386,297                 267,473 
                                                       
                                        $   390,199             $   270,175 
                                                       
Net income per unit                     $     72.39             $     50.12 
                                                       
Weighted average units outstanding          5,390.5                 5,390.5 
                                                        
                                                       
                                                       
                                                       
See Notes to Financial Statements.                                            
        
                                              F-5                               
               
                                                        
                     AAA NET REALTY FUND IX, LTD.                              
                       (A LIMITED PARTNERSHIP)                                  
              STATEMENTS OF PARTNERSHIP EQUITY (DEFICIT)                        
           FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996                      
                                                                             
               
                                      General       Limited        
                                      Partners      Partners        Total

Balance at December 31, 1995         $ (4,588)    $ 4,347,953   $ 4,343,365

  Net income                            2,702         267,473       270,175

  Distributions ($85.05 per Limited
                 Partnership Unit)     (3,000)       (458,462)     (461,462)


Balance at December 31, 1996           (4,886)      4,156,964     4,152,078

  Net income                            3,902         386,297       390,199
  
  Distributions (85.45 per Limited    
                 Partnership Unit)     (3,000)       (460,593)     (463,593) 


Balance at December 31, 1997         $ (3,984)    $ 4,082,668    $ 4,078,684 
                                                             
        
                                                                                
        
See Notes to Financial Statements.

                                      F-6                                


                         AAA NET REALTY FUND IX, LTD.                  
                           (A LIMITED PARTNERSHIP)                        
                          STATEMENTS OF CASH FLOWS                        
                                           

</TABLE>
<TABLE>
<CAPTION>
                                                     
                                                       For the Years Ended December 31,                                     
                                                             1997            1996                   

<S>                                                       <C>              <C>

Cash flows from operating activities:                                       
   Net income                                          $   390,199      $   270,175                     
   Adjustments to reconcile net income to net cash                      
      flows from operating activities:                                    
          Amortization                                           -          104,069                      
          Depreciation                                      93,536           93,536                       
          Increase in accounts receivable                  (45,825)               -                      
          Increase in accrued rental income                 (7,060)               -                      
          Increase (decrease)  in accounts payable           2,520           (7,535)                      
          Net cash provided by operating activities        433,370          460,245                      
                                                                        
Cash flows from financing activities:                                   
   Distributions paid to partners                         (463,593)        (461,462)
      Net cash used in financing activities               (463,593)        (461,462)
                                                                        
Net decrease in cash and cash equivalents                  (30,223)          (1,217)
Cash and cash equivalents at beginning of year             180,142          181,359 
Cash and cash equivalents at end of year               $   149,919      $   180,142 
                                                                        
</TABLE>
                                                                                
                                                                                
                                                                                
 See Notes to Financial Statements.                                  
                                           
                                        F-7                   
                                                                                

                      AAA NET REALTY FUND IX, LTD. 
                        (A LIMITED PARTNERSHIP)
                      NOTES TO FINANCIAL STATEMENTS
              FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   DESCRIPTION OF BUSINESS AND NATURE OF OPERATIONS

   AAA Net Realty Fund IX, Ltd. (the "Partnership") is a limited
   partnership formed February 1, 1990, under the laws of the
   State of Nebraska.  The Partnership commenced operations as of
   June 6, 1990.  American Asset Advisers Management Corporation
   IX (a Nebraska corporation) is the Managing General Partner and
   H. Kerr Taylor is the Individual General Partner. 

   The Partnership was formed to acquire commercial properties for
   cash, own, lease, operate, manage and eventually sell the properties.  
   The supervision of the operations of the properties is managed by 
   American Asset Advisers Realty Corporation ("AAA"), a related party.

   BASIS OF ACCOUNTING

   The financial records of the Partnership are maintained on the
   accrual basis of accounting whereby revenues are recognized
   when earned and expenses are recorded when incurred.

   CASH AND CASH EQUIVALENTS

   For purposes of the statement of cash flows, the Partnership
   considers all highly liquid debt instruments purchased with an
   original maturity of three months or less to be cash
   equivalents.  Cash and cash equivalents consist of demand
   deposits at commercial banks and money market funds.

   PROPERTY    

   Property is leased to others on a net lease basis whereby all
   operating expenses related to the properties including property
   taxes, insurance and common area maintenance are the
   responsibility of the tenant.  The leases are accounted for
   under the operating lease method under which the properties are
   recorded at cost.  Rental income is recognized ratably over the
   life of the lease and depreciation is charged based upon the
   estimated useful life of the property.

   The  Partnership's lease agreements do not provide for
   contingent rentals.

   The Partnership obtains an appraisal on each property prior to
   a property's acquisition and also performs an annual valuation
   update to evaluate potential impairment for each property for
   which an appraisal is older than twelve months.  This valuation
   is based on capitalization of income for each property, a
   review of current market conditions and any significant events
   or factors which would indicate a potential impairment to the
   value of a property.  

                                    F-8

   The final property acquisition was completed as a joint venture.
   The Partnership's interest in the joint venture is 4.8%.  At
   December 31, 1997, the net book value of this property
   comprised 1.7% of total assets, the rental income of $8,724
   comprised 1.7% of total rental income and 2.2% of net income. 
   Because of the immateriality of these amounts to the financial
   statements as a whole, the initial purchase and the subsequent
   rental income and depreciation have been accounted for on the
   proportionate consolidation method.

   DEPRECIATION

   Buildings are depreciated using the straight-line method over
   an estimated useful life of 31.5 years.

   STATEMENT OF CASH FLOWS - SUPPLEMENTAL INFORMATION

   No cash was paid for income taxes or interest during 1997 or
   1996.

   FEDERAL INCOME TAXES

   All income and expense items flow through to the partners for
   tax purposes.  Consequently, no provisions for federal or state
   income taxes is provided in the accompanying financial
   statements.

   FAIR VALUE OF FINANCIAL INSTRUMENTS

   The carrying value of financial instruments, consisting of
   cash, cash equivalents, accounts receivable and liabilities
   approximate their fair value.

   USE OF ESTIMATES

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

2. PARTNERSHIP EQUITY

   The Managing General Partner, American Asset Advisers
   Management Corporation IX, and the Individual General Partner,
   H. Kerr Taylor, have made capital contributions in the amounts
   of $990 and $10, respectively.  All other contributions have
   been made by the limited partners.  The General Partners shall
   not be obligated to make any other contributions to the capital
   of the Partnership, except that, in the event that the General
   Partners have negative balances in their capital accounts after
   dissolution and winding up of, or withdrawal from, the
   Partnership, the General Partners will contribute to the
   Partnership an amount equal to the lesser of the deficit
   balances in their capital accounts or 1.01% of the total
   capital contributions of the limited partners over the amount
   previously contributed by the General Partners.

                                    F-9

3. ALLOCATIONS AND DISTRIBUTIONS

   All income, profits, gains and losses of the Partnership for
   each fiscal year, other than any gain or loss realized upon the
   sale, exchange or other disposition of any of the Partnership
   properties,  shall be  allocated as  follows:
   (a) net loss shall be allocated 99% to the limited partners,
   .99% to the Managing General Partner and .01% to the Individual
   General Partner; and (b) net income will be allocated first in
   the ratio, and to the extent, net cash flow is distributed to
   the partners for such year and any additional income for such
   year will be allocated 99% to the limited partners, 1% to the
   General Partners.

   For income tax purposes, the gain realized upon the sale,
   exchange or other disposition of any property will be allocated
   as follows:

   a. first, to and among the partners in an amount equal to the
      negative balances in their respective capital accounts (pro
      rata based on the relative amounts of such negative
      balances);

   b. then, to each limited partner until the balance in such
      limited partner's capital account equals the amount to be
      distributed to such limited partner in the first tier of the
      distributions of net proceeds of sale;

   c. then, to the General Partners, until the balance in
      their capital accounts equals the amounts to be
      distributed to the General Partners in the second
      tier of distributions of net proceeds of sale;

   d. then, 85% to the limited partners and 15% to the General
      Partners; and,

   e. thereafter, the Partners shall be allocated gain or loss in
      order to meet Treasury Regulation regarding qualified income
      offset requirements.

   Any loss on the sale, exchange, or other disposition of any
   property shall be allocated 99% to the limited partners and 1%
   to the General Partners.

4. OPERATING LEASES

   A summary of minimum future rentals, exclusive of any renewals,
   under noncancellable operating leases in existence at December
   31, 1997 are as follows:
 
                         1998                   $    530,215
                         1999                   $    530,215 
                         2000                   $    535,840
                         2001                   $    547,090
                         2002                   $    511,923
                         2003-2009              $  2,444,861


                                  F-10

5. MAJOR TENANTS

   The Partnership's operations are related to the acquisition and 
   leasing of commercial real estate properties.  The following schedule 
   summarizes rental income by lessee for 1997 and 1996:

                                                            1997         1996

     Foodmaker (Texas)                                   $  66,212    $  63,735
     Tandy Corporation (Tennessee)                       $ 109,896 *  $ 164,844
     Baptist Memorial Health Services, Inc. (Tennessee)  $  69,560    $       -
     Payless ShoeSource/WaldenBooks (Texas)              $  77,331    $  74,000
     Golden Corral Corporation (Texas)                   $ 191,720    $ 191,720
                    Total                                $ 514,719    $ 494,299
     
              
     * Lease terminated during 1997

6. INCOME RECONCILIATION

   A reconciliation of net income for financial reporting
   purposes to income for federal income tax purposes is as
   follows for the year ended December 31:

                                                        1997           1996

    Net income for financial reporting purposes      $ 390,199      $ 270,175

    Amortization for financial reporting purposes not
       deductible for tax purposes                           -         72,844

     Accrued rental income                              (7,060)             -

     Income for tax reporting purposes               $ 383,139      $ 343,019


7. RELATED PARTY TRANSACTIONS

   The Partnership Agreement provides for the reimbursement for
   administrative services necessary for the prudent operation of
   the Partnership and its assets with the exception that no
   reimbursement is permitted for rent, utilities, capital
   equipment, salaries, fringe benefits or travel expenses
   allocated to the Individual General Partner or to any
   controlling persons of the Managing General Partner.  In
   connection with administrative services rendered to the
   Partnership, $17,678 and $16,200 was incurred and paid to AAA
   in 1997 and 1996, respectively. 
 
                                   F-11
                       

                     AAA NET REALTY FUND IX, LTD.                     
        SCHEDULE III - REAL ESTATE OWNED AND ACCUMULATED DEPRECIATION           
                   FOR THE YEAR ENDED DECEMBER 31, 1997                 

<TABLE>
<CAPTION>

                                                                                                                      LIFE ON WHICH
                                                                                                                       DEPRECIATION 
                                                                                                                        IN LATEST 
PROPERTY                ENCUM-                       IMPROVE-   COST AT CLOSE OF YEAR   ACCUMULATED  DATE OF  DATE     INCOME STMT.
DESCRIPTION             BRANCES  BUILDING    LAND     MENTS      BUILDING      LAND    DEPRECIATION   CONST. ACQUIRED  IS COMPUTED

<S>                     <C>      <C>        <C>      <C>        <C>         <C>        <C>           <C>     <C>      <C>

Jack in the Box,           $0    $406,805   $174,345     $0     $406,805    $174,345      $83,406      N/A    07-12-91   31.5 Years
 Texas                                                                 
                                                                    
Baptist Memorial Health    $0  $1,097,725   $470,454     $0   $1,097,725    $470,454     $217,802      N/A    10-4-91    31.5 Years
 Services, Inc.                                                         
  Tennessee                                                             
                                                                         
Payless Shoe Source,       $0    $393,573   $168,674     $0    $393,573     $168,674      $76,805      N/A    11-07-91   31.5 Years
 Texas                                                                       
                                                                           
Golden Corral Restaurant,  $0    $995,048   $654,211     $0    $995,048     $654,211     $160,456      N/A    08-20-92   31.5 Years
 Texas                                                                 
                                                                          
Golden Corral Restaurant,  $0     $53,224    $22,810     $0     $53,224      $22,810       $8,096      N/A    03-15-93   31.5 Years
 Texas                                                                  
                                                                        
                           $0  $2,946,375 $1,490,494     $0  $2,946,375   $1,490,494     $546,565                             
                                                                       
                                                                      
                                                                        
                                                                        
                                                                       
(1)  Transactions in real estate and accumulated depreciation during 1997 and 1996 are summarized as follows: 
                    
                                                                      
                                                        Accumulated    
                                        Cost            Depreciation    
Balance at December 31, 1995      $4,436,869              $359,494       
Acquisitions                              $0                    $0
Depreciation expense                      $0               $93,536
Balance at December 31, 1996      $4,436,869              $453,030
Acquisitions                              $0                    $0
Depreciation expense                      $0               $93,535
Balance at December 31, 1997      $4,436,869              $546,565


(2)  Aggregate cost for Federal   
        income tax purposes       $4,436,869



                                        F-12       

                        AAA NET REALTY FUND IX, LTD.
                           (A LIMITED PARTNERSHIP)
                               BALANCE SHEET
                             SEPTEMBER 30, 1998
                                (Unaudited)


 ASSETS
 Cash and cash equivalents                                    $  216,186
 Property:
   Land                                                        1,490,494
   Buildings                                                   2,946,375
                                                              __________
                                                               4,436,869
   Accumulated depreciation                                     (616,717)
                                                              __________ 
     Total property                                            3,820,152
 Other assets:
   Accrued rental income                                          22,945
                                                              __________
 TOTAL ASSETS                                                 $4,059,283
                                                              ==========

 LIABILITIES AND PARTNERSHIP EQUITY
 Liabilities:
   Accounts payable                                           $   11,212
                                                              __________
     TOTAL LIABILITIES                                            11,212
 Partnership equity (deficit):
   General partners                                               (3,049)
   Limited partners                                            4,051,120
                                                              __________ 
     TOTAL PARTNERSHIP EQUITY                                  4,048,071

 TOTAL LIABILITIES AND PARTNERSHIP EQUITY                     $4,059,283
                                                              ==========


 See Notes to Financial Statements.


                                   2

<PAGE>


</TABLE>
<TABLE>

                        AAA NET REALTY FUND IX, LTD.
                          (A LIMITED PARTNERSHIP)
                            STATEMENTS OF INCOME
 FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1998 AND SEPTEMBER 30, 1997
                                 (Unaudited)

<CAPTION>

                                         Quarter                    Year To Date
                                    1998          1997          1998          1997
 <S>                                <C>           <C>           <C>           <C>
 Revenues:
   Rental income                    $137,848      $129,720      $413,546      $376,870
   Interest income                     2,121         1,236         4,031         4,185
                                    ________      ________      ________      ________ 
     Total revenues                  139,969       130,956       417,577       381,055

 Expenses:
   Advisory fees to related party      4,389         5,100        13,167        13,175
   Depreciation                       23,384        23,384        70,152        70,152
   Professional fees                   3,372         4,958        15,796        15,980
                                     _______       _______      ________      ________ 
     Total expenses                   31,145        33,442        99,115        99,307

 Net income                         $108,824      $ 97,514      $318,462      $281,748
                                    ========      ========      ========      ========
 Allocation of net income:
   General partners                 $  1,089      $    975      $  3,185      $  2,817
   Limited partners                  107,735        96,539       315,277       278,931
                                    --------      --------      --------      --------  
                                    $108,824      $ 97,514      $318,462      $281,748
                                    ========      ========      ========      ========
 
 Net income per unit                $  20.19      $  18.09      $  59.08      $  52.27
                                    ========      ========      ========      ======== 

 Weighted average units outstanding  5,390.5       5,390.5       5,390.5       5,390.5
                                    ========      ========      ========      ========  

</TABLE>

  See Notes to Financial Statements.

                                   3

<PAGE>

<TABLE>

                          AAA NET REALTY FUND IX, LTD.
                            (A LIMITED PARTNERSHIP)
                            STATEMENTS OF CASH FLOWS
 FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1998 AND SEPTEMBER 30, 1997
                                   (Unaudited)

<CAPTION>

                                                            Quarter                Year To Date
                                                       1998        1997        1998        1997

 <S>                                                <C>         <C>         <C>         <C>
 
 Cash flows from operating activities:
   Net income                                       $108,824    $ 97,514    $318,462    $281,748
   Adjustments to reconcile net income to net cash
     flows from operating activities:
       Depreciation                                   23,384      23,384      70,152      70,152
       Decrease in accounts receivable                     -       1,050      46,875       1,050
       Increase in accrued rental income              (5,295)     (1,765)    (15,885)     (1,765)
       Increase (decrease) in accounts payable           186       2,133      (4,263)     (2,523)
                                                    --------    --------    --------    -------- 
         Net cash provided by operating activities   127,099     122,316     415,341     348,662

 Cash flows from financing activities:
   Distributions paid to partners                   (116,484)   (115,973)   (349,074)   (347,486)
                                                    --------    --------    --------
     Net cash used in financing activities          (116,484)   (115,973)   (349,074)   (347,486)

 Net increase in cash and cash equivalents            10,615       6,343      66,267       1,176
 Cash and cash equivalents at beginning of period    205,571     174,975     149,919     180,142
                                                    --------    --------    --------    -------- 
 Cash and cash equivalents at end of period         $216,186    $181,318    $216,186    $181,318
                                                    ========    ========    ========    ======== 

</TABLE>

 See Notes to Financial Statements.

                                    4

<PAGE>

                       AAA NET REALTY FUND IX, LTD.
                         (A LIMITED PARTNERSHIP)
                      NOTES TO FINANCIAL STATEMENTS
     FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1998 AND 1997
                               (Unaudited)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  AAA Net Realty Fund IX, Ltd. ("the Partnership") is a limited
  partnership formed February 1, 1990 under the laws of the
  State of Nebraska.  American Asset Advisers Management
  Corporation IX (a Nebraska corporation) is the managing
  general partner and H. Kerr Taylor is the individual general
  partner.  The Partnership commenced operations as of June 6,
  1990.

  The Partnership was formed to acquire commercial properties
  for cash, own, lease, operate, manage and eventually sell the
  properties.  Prior to June 5, 1998, the supervision of the
  operations of the properties was managed by American Asset
  Advisers Realty Corporation, ("AAA"), a related party.
  Beginning June 5, 1998, the supervision of the operations of
  the properties is managed by AmREIT Operating Corporation,
  ("AmREIT"), a related party.

  The financial records of the Partnership are maintained on the
  accrual basis of accounting whereby revenues are recognized
  when earned and expenses are reflected when incurred.

  For purposes of the statement of cash flows, the Partnership
  considers all highly liquid debt instruments purchased with a
  maturity of three months or less to be cash equivalents. There
  has been no cash paid for income taxes or interest during 1998
  or 1997.

  Land and buildings are stated at cost.  Buildings are
  depreciated on a straight-line basis over an estimated useful
  life of 31.5 years.

  The final property acquisition was completed as a joint
  venture.  The Partnership's interest in the joint venture is
  4.8%.  At September 30, 1998, the net book value of this
  property comprised 1.6% of total assets, the rental income of
  $6,542 comprised 1.6% of total rental income and 2.1% of net
  income.  Because of the immateriality of these amounts to the
  financial statements as a whole, the initial purchase and the
  subsequent rental income and depreciation have been accounted
  for on the proportionate consolidation method.
  
  All income and expense items flow through to the partners for
  tax purposes.  Consequently, no provision for federal or state
  income taxes is provided in the accompanying financial
  statements.

  The accompanying unaudited financial statements have been
  prepared in accordance with the instructions to Form 10-QSB
  and do not include all of the disclosures required by
  generally accepted accounting principles.
  The financial statements reflect all normal and recurring
  adjustments which are, in the opinion of management, necessary
  to present a fair statement of results for the three and nine
  month periods ended September 30, 1998 and September 30, 1997.

  The financial statements of AAA Net Realty Fund IX, Ltd.
  contained herein should be read in conjunction with the
  financial statements included in the Partnership's annual
  report on Form 10-KSB for the year ended December 31, 1997.

                                    5

<PAGE>

2.  PARTNERSHIP EQUITY

  The managing general partner, American Asset Advisers
  Management Corporation IX, and the individual general partner,
  H. Kerr Taylor, have made capital contributions in the amounts
  of $990 and $10, respectively.  The general partners shall not
  be obligated to make any other contributions to the
  Partnership, except that, in the event that the general
  partners have negative balances in their capital accounts
  after dissolution and winding up of, or withdrawal from, the
  Partnership, the general partners will contribute to the
  Partnership an amount equal to the lesser of the deficit
  balances in their capital accounts or 1.01% of the total
  capital contributions of the limited partners' over the amount
  previously contributed by the general partners.

3.   RELATED PARTY TRANSACTIONS

  The Partnership Agreement provides for the reimbursement for
  administrative services necessary for the prudent operation of
  the Partnership and its assets with the exception that no
  reimbursement is permitted for rent, utilities, capital
  equipment, salaries, fringe benefits or travel expenses
  allocated to the individual general partner or to any
  controlling persons of the managing general partner.  In
  connection therewith, a total of $4,389 and $13,167 was
  incurred and paid to AAA or AmREIT for the three and nine
  months ended September 30, 1998, respectively and $5,100 and
  $13,175 was incurred and paid to AAA for the three and nine
  months ended September 30, 1997, respectively.

4.   MAJOR LESSEES

  The following schedule summarizes total rental income by
  lessee for the three and nine months ended September 30, 1998
  and September 30, 1997:

                                             Quarter             Year to Date
                                         1998       1997       1998        1997

  Foodmaker, Inc. (Texas)            $  17,248  $  17,094  $  51,746   $  48,962
  Tandy Corporation (Tennessee)              -     27,474          - *   109,896
  Baptist Memorial Health 
   Services, Inc. (Tennessee)           52,170     17,389    156,510      17,389
  Payless Shoe Source/WaldenBooks
   (Texas)                              20,500     19,833     61,500      56,833
  Golden Corral Corporation (Texas)     47,930     47,930    143,790     143,790
                                     ---------  ---------  ---------   ---------
   
                Total                 $137,848   $129,720   $413,546   $376,870

  * Lease terminated during 1997


                                    6

<PAGE>                                     


 AMREIT, INC.

                                  SUPPLEMENT TO
          JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                       FOR
                           AAA NET REALTY FUND X, LTD.
                         A NEBRASKA LIMITED PARTNERSHIP

         Mr. H. Kerr Taylor (the "General  Partner") is soliciting  the approval
of the  Limited  Partners  of AAA Net Realty  Fund X, Ltd.,  a Nebraska  Limited
Partnership (the "Partnership"), for the Merger of the Partnership with and into
AmREIT,  Inc., a Maryland  Corporation  ("AmREIT").  As part of the Merger,  the
Limited Partners will exchange Units of Limited Partnership  Interests ("Units")
in the  Partnership  for shares of common  stock of AmREIT  (the  "Shares")  or,
subject to the Note Restriction, 6.0% Notes of AmREIT due December 31, 2004 (the
"Notes").  The  Merger,  if it is  approved,  will  involve  up to  ten  limited
partnerships,  including the  Partnership.  This  solicitation  is being made on
behalf of the general partners of the Partnership.  The proposal is described in
detail in the Joint Proxy And Consent Solicitation Statement and Prospectus 
dated, November 1998 (the  "Prospectus").  For  the  definition  of  capitalized
terms  used  in the Supplement,  which are not  separately  defined  herein, see
"GLOSSARY" in the Prospectus.  Cross-references  in  this  Supplement also refer
to  the  cited discussions in the Prospectus, unless specifically noted to the 
contrary.

         The effects of the Merger may be different for Limited Partners in each
of the  partnerships  participating  in the Merger  (the  "Partnerships").  This
Supplement has been prepared to highlight the risks, effects and fairness of the
Merger for the  Limited  Partners of the  Partnership.  This  Supplement  is not
intended  to repeat or  duplicate  the  Prospectus  and the  Prospectus  must be
referred to in reading  this  Supplement.  Moreover,  this  Supplement  does not
purport to provide an overall  summary of the Merger or to highlight  all of its
material terms, conditions,  risks or effects. See "SUMMARY" and "THE MERGER" in
the  Prospectus.  To the  extent  this  Supplement  summarizes  portions  of the
Prospectus,  such  discussions  are  qualified  in  their  entirety  by the more
detailed  discussions of those matters appearing in the Prospectus.  Supplements
have also been  prepared for each of the other  Partnerships  and copies of such
Supplements will be provided  promptly without charge to each Limited Partner or
his representative who has been so designated in writing upon written request to
Timothy W. Kelley,  Vice President at AmREIT,  Inc., Eight Greenway Plaza, Suite
824,  Houston,  Texas 77046.  Telephone (800)  888-4400,  extension 26 or fax to
(713) 850-0498.

                                  RISK FACTORS

     The Merger involves material risks to the Limited Partners,
the more significant of which are:

         o     The distributions on the securities received by
               Limited Partners for their Units in the Merger
               will, at least initially, be lower as a percentage
               of their investment as compared to distributions
               currently received on their Units.  

         o     The General Partner did not retain an unaffiliated
               person to represent the Limited Partners in
               negotiating the terms of the Merger.  

                                       -1-

<PAGE>


         o     The Negotiated Prices for the Partnership
               properties were determined by the General Partner,
               who has substantial conflicts of interest in the
               Merger due to his financial interest in AmREIT and
               the prospects of receiving substantial financial
               benefits if the Merger is consummated.  

         o     The Negotiated Prices of the properties are not
               based on appraisals from independent real estate
               appraisers.  

         o     The Merger will be a taxable transaction to the
               Limited Partners.

         o     There is no assurance that the value of the
               consideration received in the Merger by the Limited
               Partners for their Units will not be less than the
               fair value of their Units as might result from
               negotiations between unrelated parties.  

         o     No public market exists for the Shares or the
               Notes.  Upon completion of the Merger, it is
               uncertain if and when a public market will develop
               for the Shares and no public market is expected to
               develop for the Notes.  

         o     If and when a public market for the Shares
               develops, there is no assurance that the Shares
               will not trade at prices that are less than the
               Exchange Price.

         o     There is no assurance that the Exchange Price,
               which was determined by the General Partner and the
               Independent Directors of AmREIT, reflects the fair
               value of the Shares which might result from
               negotiations between unrelated parties.  

         o     The Appraised Value, upon which payment under the
               ALV Payment Election will be determined, will not
               be determined or known until after the Merger is
               consummated.  

         o     Limited Partners receiving Shares in the Merger
               will realize a substantial change in the form of
               their investment from a finite life Partnership,
               which cannot leverage its investments, to an
               infinite life REIT which can leverage its
               investments.  

         o     The anticipated benefits to Limited Partners as a
               result of the Merger may not be realized. 

                                       -2-

<PAGE>

                     POTENTIAL BENEFITS TO LIMITED PARTNERS

         The  General  Partner  believes  the  Merger is fair to and in the best
interests of the Limited Partners for a number of reasons, including:

         o        The  General  Partner  believes  that the terms of the  Merger
                  Agreement,  including the Exchange Price and the Partnership's
                  Net Asset Value are favorable to the Limited Partners.

         o        The General  Partner  believes that the  Negotiated  Price for
                  each of the  Partnership's  Properties is in the highest range
                  of values for the property in the current  real estate  market
                  and that such value would likely exceed the price at which the
                  property  would sell in the market.  The  General  Partner
                  believes  that the  Partnership  would thus  therefor  realize
                  significantly   less  value  for  its  Properties  than  their
                  Negotiated  Prices if the  Partnership  was  liquidated in the
                  current real estate market.

         o        By merging into AmREIT,  the Limited Partners will be relieved
                  of  uncertainties  regarding  the  Partnership's  real  estate
                  investments,  including  the  expiration  of  leases on its
                  properties the  possible   difficulties  in  re-leasing  the
                  properties and/or the possible substantial costs of re-leasing
                  these properties. As a result of the Merger, these risks would
                  be spread over, and be more economically absorbed by, AmREIT's
                  larger and more diversified portfolio.

         o        The special  purpose nature of the  Partnership's  properties
                  makes them  suitable  for  limited  types of tenants and uses
                  and increases the risks of re-leasing the properties. As a
                  result of the  Merger,  these risks would be spread over, and
                  be more economically absorbed by, AmREIT's  larger  and  more
                  diversified portfolio.

         o        Co-ownership  of 3 of its properties in joint venture with one
                  or more other persons,  which, as a practical  matter,  allows
                  the  sale  of  the  property  only  with  the  consent  of its
                  co-owner.  In the Merger,  the property is valued at an amount
                  pro  rata  to the  Negotiated  Price  of the  entire  property
                  without reduction for less than 100% ownership.

         o        By combining  the  Partnership  with  AmREIT,  the Merger will
                  create an investment  portfolio  substantially larger and more
                  geographically diversified than the currant portfolio of  the
                  Partnership. The Merger will consolidate operations and spread
                  the risk of an  investment  in AmREIT over a broader  group of
                  assets, reducing dependence of the  investment  upon the
                  performance of any particular  asset or group of assets, such
                  as assets in the same geographical area.

         o        The  allocations  of  Merger  Expenses  would  require  the 
                  Partnership to  pay  only  its  proportionate  share  of the
                  Partnership  Merger  Expenses  based on its relative Net Asset
                  Value.   Also,  if  the  Limited  Partners  do  not  elect  to
                  participate  in the Merger,  the General  Partner  will pay or
                  reimburse  the  Partnership  its  Proportionate  Share  of the
                  Partnership Merger Expenses.

         o        As a result  of the  Merger,  the  Partnership  will no longer
                  incur the expense for  preparation  of separate  financial
                  statements, required annual and quarterly filings, tax returns
                  and investor communications. The accurate preparation of these
                  statements   and  reports   requires   substantial   cost  and
                  management time and effort.

         o        The  General  Partner  believes  the Merger  will  provide the
                  combined  AmREIT-Partnership  entity improved future access to
                  capital  markets for future growth and that Limited  Partners,
                  as AmREIT  shareholders,  will have  enhanced  liquidity  as a
                  result of the larger total  equity  market  capitalization  of
                  AmREIT.

         o        The General  Partner  received the Houlihan  Fairness  Opinion
                  that the Merger is fair,  from a financial  point of view,  to
                  the Limited Partners.

         o        The Partnership's  strategic  combination with a publicly held
                  REIT, which takes advantage of the growth in the REIT industry
                  and real estate markets, is preferable to the alternatives of
                  complete  liquidation of the Partnership,  continuation of the
                  Partnership  or  reorganization  of the  Partnership  into one
                  separate REIT.


                                       -3-

<PAGE>



         These  possible  benefits  of the Merger to the  Limited  Partners  are
discussed in greater detail in the Prospectus.  Limited Partners should refer to
the  discussions in the Prospectus  under the heading "THE  MERGER--The  General
Partners Reasons and Recommendations for the Merger."


                 RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

         Limited Partners participating in the Merger will be subject to various
risks and possible adverse  consequences  which they should take into account in
deciding  how  they  will  vote on the  Merger.  The most  significant  of these
material risks are:

         The Merger involves the following risks for the Limited Partners:

         o        The   General   Partner   did  not   retain  an   unaffiliated
                  representative  to  represent  the  Limited  Partners  or  the
                  Partnership,  or to  represent  all of the  Partnerships  as a
                  Group,  in the Merger.  Had  independent  representation  been
                  arranged for a Partnership, the terms of the Merger might have
                  been more favorable to such Partnership.

         o        The Negotiated  Prices of the  Partnership's  Properties  were
                  determined  by the  General  Partner  who is  also  the  Chief
                  Executive Officer and largest  shareholder of AmREIT.  The NAV
                  of each  Partnership  should  be  considered  as  having  been
                  negotiated by the common  management of the  Partnerships  and
                  AmREIT.

         o        The Negotiated Price of the Partnership's Properties is not
                  based on an independent real estate appraisal.

         o        The  conflicts  of interest  of the  General Partner, who will
                  receive  significant  financial and other benefits from and/or
                  as a result of the Merger.

         o        The possibility that the Partnership's Net Asset Values may
                  not reflect the actual value of its net assets.

         o        The fixed Exchange Price, which means the Limited Partners 
                  will not receive more Shares (or a Note in a greater principal
                  amount)  if  the  value  of  the  Shares  decreases  as of the
                  Effective Date.

         o        AmREIT's  Shares are not publically  traded,  a market for the
                  Shares is not expected to exist immediately upon completion of
                  this Merger,  and there is no assurance  that a market for the
                  Shares will develop in the future. Unless and until there is a
                  public   market  for  the  Shares,   shareholders   will  have
                  difficulty in liquidating their investment.

         o        If and when a market for the Shares  develops,  the Shares may
                  trade at prices substantially below the Exchange Price.

         o        The Merger will be a taxable transaction for the Limited
                  Partners.

         o        A majority vote of Limited Partners binds the Partnership.


                                       -4-

<PAGE>



         o        Limited  Partners  who vote  against the Merger  will  receive
                  Notes for  their  Units in the  Merger  unless  they  elect to
                  receive Shares if the Merger is approved.

         o        Limited  Partners  who become  shareholders  of AmREIT may not
                  receive the same level of distributions as previously received
                  from their respective Partnership Units.

         o        Because it is not known how many Partnerships will participate
                  in the  Merger,  there  are  uncertainties  as to the  capital
                  structure  and size of AmREIT  following  consummation  of the
                  Merger  as  they  will vary  depending  on  the  number  of 
                  Partnerships electing to participate.

         o        As a  result  of  the  Merger,  the  nature  of  each  Limited
                  Partner's investment will change from holding an interest in a
                  specified  portfolio of  properties in a finite life entity to
                  holding  an  equity  investment  in  an  ongoing  REIT,  whose
                  portfolio  of  properties  may be  changed  from  time to time
                  without the  approval of its  shareholders  and which does not
                  plan to liquidate such assets within a fixed period.

         o        If it  participates in the Merger,  the Partnership  will bear
                  the costs of the Merger in  proportion  to its relative NAV.
                  Should the  Partnership  not  participate  in the Merger,  the
                  General  Partner will pay or reimburse the Partnership for its
                  portion of the costs.  The costs of the Merger  allocated to
                  the  Partnerships  are  limited  to the costs of the  Houlihan
                  Fairness Opinions, the Partnership accounting costs (and other
                  valuation or appraisal  costs, if any), which are estimated to
                  total $150,000, and any direct partner communication costs.

         o         The anticipated benefits of the Merger may not be realized.

         o        The anticipated benefits of AmREIT's change to self-management
                  through the recently completed Adviser  Acquisition may not be
                  fully realized.

         o        The proceeds of future asset sales or  refinancings  by AmREIT
                  will  generally  be  reinvested  rather  than  distributed  to
                  shareholders  to the extent not required to be  distributed to
                  maintain REIT status.

         o        AmREIT's  Board  of  Directors  has the  power to  change  the
                  investment,  acquisition  and  financing  policies  of  AmREIT
                  (including  policies  regarding  the  level  of  indebtedness)
                  without  a vote of the  shareholders,  which  could  result in
                  policies   which  do  not   reflect  the   interests   of  all
                  shareholders.

         o        Following the  consummation  of the Merger,  AmREIT intends to
                  borrow  additional  funds  (equal to or  exceeding  50% of the
                  value of the  properties  acquired  in the  Merger) to acquire
                  additional, as yet unidentified, real estate.

         These  risks and  possible  adverse  consequences  of the Merger to the
Limited  Partners are  discussed in greater  detail in the  Prospectus.  Limited
Partners  should  refer to  the  discussion of the  risks  associated  with  the
Merger set forth in the Prospectus under the sections "RISK FACTORS," "CONFLICTS
OF INTEREST,"  "MATERIAL  FEDERAL INCOME TAX ASPECTS" and  "COMPARISON OF UNITS,
SHARES AND NOTES."


                                       -5-

<PAGE>




                                   THE MERGER

         The purpose of the Merger is to strategically  unite AmREIT with one or
more of the  Partnerships,  each of which has compatible  properties in AmREIT's
existing  and new  markets,  and to give the  Limited  Partners  the  ability to
participate  in a strategic  business  combination  with a publicly held REIT in
order to take  advantage  of the  growth in the REIT  industry  and real  estate
markets  in  general,  with  the  prospect  of  being  able to  liquidate  their
investment  through  the sale of the  publicly-traded  Shares  or  retain  their
investment indefinitely.

         If the Merger is approved,  the Partnership will cease to exist and all
of its properties will be transferred to AmREIT. Any Limited Partner may abstain
from or vote  against  the Merger and,  if the Merger is  approved,  the Limited
Partner will still  participate  in the Merger and will receive  Notes for their
Units unless they elect to receive  Shares.  In lieu of either Notes or Shares, 
a Limited Partner may elect to receive cash payment pursuant to the ALV Payment 
Election.  Limited  Partners will not have appraisal rights or other dissenter's
rights by reason of the  Merger.  For a discussion of the effect of abstaining  
from or voting  against the Merger,  the rights of Limited Partners who do so, 
and the effects of exercising  dissenters' rights see "THE MERGER - Dissenting 
Partners and Shareholders."

         The  General  Partner  is  proposing  amendments  to the  Partnership's
Agreement  of  Limited  Partnership  to permit the  closing of the  transactions
contemplated by the Merger  Agreement.  Limited  Partners voting in favor of the
Merger  will be  deemed  to have  voted  in  favor  of  each of  these  proposed
amendments.  A majority  vote of Limited  Partners  is  required  to approve the
proposed amendments and to approve the Merger Agreement. The proposed amendments
authorize the following: (i) the Merger of the Partnership with and into AmREIT,
whether or not AmREIT would be regarded as an Affiliate of the general partners;
and (ii) such other  actions as may be necessary  under or  contemplated  by the
Merger  Agreement  or  the  Prospectus,  irrespective  of any  provision  in the
Partnership  Agreement  which might  otherwise  prohibit such actions.  See "THE
MERGER -- Proposed  Amendments to Partnership  Agreements."  The General Partner
owns no Units of the  Partnership.  The general partners of the Partnership have
agreed to waive any right to  receive  Shares to which they may  otherwise  have
been  entitled  except  with  respect  to their  capital  interests  as  general
partners.

         The General Partner  reasonably  believes that the terms of the Merger,
including  the  consideration  to be  received  by the  Limited  Partners in the
Merger, are fair to and in the best interests of the Limited Partners.

         THE GENERAL PARTNER STRONGLY RECOMMENDS THAT ALL LIMITED PARTNERS
VOTE "YES" IN FAVOR OF THE MERGER.  THE GENERAL PARTNER REQUESTS THAT EACH
LIMITED PARTNER COMPLETE, SIGN AND RETURN THE ENCLOSED CONSENT AS SOON AS
POSSIBLE.

                           ALLOCATION OF CONSIDERATION

         In the Merger,  the Limited  Partners  will  receive  Shares (or Notes)
based upon the Net Asset Value ("NAV") of the Partnership. The Partnership's NAV
equals  the  Negotiated   Price  of  its  properties  plus  its  Net  Cash.  The
Partnership's  Net Cash  equals the  excess,  if any,  of its cash and  accounts
receivable  over its debt at the Effective  Date. The  Negotiated  Price of each
property of the  Partnership was determined and agreed to by Mr. H. Kerr Taylor,
the General Partner,  on behalf of the Partnership in negotiations  with the two
directors of AmREIT who are not  affiliated  with Mr.  Taylor (the  "Independent
Directors").


                                       -6-

<PAGE>



         The number of Shares issuable in the Merger to the  Partnership  equals
the Partnership's NAV divided by the Exchange Price of $9.34. The Exchange Price
was  negotiated  and  agreed  to by the  General  Partner  and  the  Independent
Directors based on the last public offering price of the Shares,  $10.25, net of
certain costs of that offering.  However,  the Shares are not publically  traded
and will not be  listed  for  trading  immediately  after  the  Merger.  Limited
Partners should refer to the discussion in the Prospectus under the heading "THE
MERGER--The Merger Consideration."

         Calculated as if the Effective Date were September 30, 1998,  AmREIT is
offering  98.80  Shares  or,  subject  to the  Note  Restriction,  a Note in the
principal amount of $904.08,  in consideration for each Unit of the Partnership.
The  following  table sets forth the  methodology  utilized in  determining  the
number of Shares and Notes being offered by AmREIT for each Unit:


Net Asset Value:
   Value of Properties:(1)
   Golden Corral, Hwy. 1960 (Houston, TX) (95.20%)                   $1,750,000
   TGI Friday's (Houston, TX) (100%)                                  1,785,000
   Goodyear Tire (Houston, TX) (100%)                                   535,000
   Computer City (Minneapolis, MN) (100%)                             2,470,000
   AFC, Inc./Popeye's (Atlanta, GA) (100%)                              925,000
   Blockbuster Music (Independence, MO) (45.16%)                        775,000
   OneCare (Sugarland, TX) (100%)                                     1,400,000
   Just For Feet (Tucson, AZ) (18.25%)                                  715,000
                                                                        -------
   Negotiated Price                                                 $10,355,000
   Net Cash(2)                                                              ---
   Other Assets                                                             ---
   Other Liabilities                                                        ---
                                                                      ---------
   Net Asset Value of Partnership(3)                                $10,355,000
   Percentage of Aggregate Net Asset Value of All Partnerships           37.30%
   Net Asset Value Per Original Investment of $1,000(4)                 $904.08
                                                                         ------
Allocation of Shares Received in Merger:
   Number of Shares Allocable to Partnership                          1,108,672
   Percentage of Total Shares to be Issued in the Merger                 37.30%
   Percentage of Total Shares of AmREIT After the Merger                 19.29%
   Allocation of Shares to Limited Partners                           1,108,672
   Allocation of Shares to General Partners(5)                              ---
                                                                      ---------
   Allocation of Shares per Unit                                          98.80
   Allocation of Shares Per Original Investment of $1,000(4)              98.80
   Maximum Total Outstanding Shares in AmREIT After the Merger(6)     5,748,309
                                                                      ---------


                                       -7-

<PAGE>




Notes Offered in Merger:
   Maximum Principal Amount Offered to Partnership                   $3,624,250
   Principal Amount of Note Offered per Unit                            $904.08
   Principal Amount of Note Offered per Original Investment of 
   $1,000(4)                                                            $904.08

Return to Limited Partners Per $1,000 of Adjusted Capital From 
Shares(7):

   Return From Merger per $1,000 of Adjusted Capital based on           $904.08
   Exchange Price(8)

   Total Return from Merger based on Exchange Price plus Cumulative   $1,268.00
   Distributions through 9/30/1998 per $1,000 of Adjusted Capital

   Total Return from Merger based on Exchange Price plus Cumulative     126.80%
   Distributions through 9/30/1998 as a Percentage of Adjusted Capital

   Return From Merger per $1,000 of Adjusted Capital based on $10.25    $992.20
   per Share Price(9)

(1)      Percentage of property owned by Partnership shown in parentheses.

(2)      Net Cash is the excess, if any, of the Partnership's cash and accounts
         receivable over its debt.

(3)      Net Asset Value equals Negotiated Price of property plus Net Cash.

(4)      "Per Original Investment of $1,000" is computed by dividing the Limited
         Partners'  allocable  share of such  amount  by the  Limited  Partners'
         original  capital  of  the  Partnership  (the  Partnership's  "Original
         Capital") and multiplying the result by 1,000.

(5)      The general  partners have agreed to waive any right to receive  Shares
         to which they may  otherwise  have been  entitled  in the  Merger.  The
         general partners will not receive any compensation or reimbursement for
         claims against or interests in the Partnership.

(6)      Calculated as if the Effective Date were September 30, 1998.  Assumes  
         100% participation of the Partnerships and that no  Notes are issued.
         Includes portion of Share Balance from Adviser Acquisition  issuable to
         Mr. Taylor upon consummation of Merger.

(7)      Adjusted Capital equals a Limited  Partner's  original invested capital
         less  cumulative  distributions  constituting a return of capital under
         the Partnership Agreement.

(8)      Shares valued at $9.34 per Share.

(9)      $10.25 is the most recent public offering price of the Shares.


                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

         Due to the substantial  similarities  among the  Partnerships,  such as
their similar investment  portfolios and property  locations,  common investment
objectives  and  policies,  similar  financial  condition,  the  fact  that  the
Partnerships'  assets are managed by AmREIT or its  Affiliates  and  substantial
similarities in the language and scope of their Partnership Agreements,  many of
the  consequences  of  participating  in the Merger  are  common to the  Limited
Partners of each of the Partnerships. The purpose of this section

                                       -8-

<PAGE>



is, however,  to highlight features of the Partnership which may distinguish the
situation  of the  Partnership  from  that of the other  Partnerships  and which
should be taken into account by the Limited  Partners when evaluating the merits
and risks of the proposed Merger.

         Special  Considerations  Regarding Partnership  Properties.  Unless the
Limited  Partners  approve the Merger,  the General  Partner  will  continue the
Partnership in accordance with its current investment  strategies and objectives
described below. At the time of the Partnership's formation, the General Partner
anticipated  the  liquidation  of its  portfolio  and  distribution  of the  net
proceeds from the sale of the properties to the Limited  Partners within 8 to 12
years after the  acquisition of the  properties.  Based on the completion of the
acquisition  of the  Partnership's  portfolio in 1994, it was  anticipated  that
liquidation of the portfolio  would begin by 2006.  However,  the  Partnership's
ability to achieve its goals will be influenced by the  following  factors.  See
"THE  PARTNERSHIPS--Properties"  in the Prospectus  for  additional  information
regarding the Partnership's portfolio.

                  Expiration  of  Leases.   When  the  leases  on  each  of  the
Partnership's 8 properties all expire,  the tenants may elect not to renew their
leases  or to renew  their  leases  only if the  Partnership  makes  significant
improvements  to the property.  Should  tenants fail to renew their leases,  the
Partnership  would be  required  to find new  tenants  and  would  likely  incur
significant additional expense by reason of temporary vacancy and/or significant
rehabilitation and/or tenant improvement costs.

                  Amendment of Dissenters' Rights Provisions.  Section 6.12 of 
the Partnership's Agreement of Limited Partnership provides for dissenters' 
appraisal rights in the event of certain transactions such as the Merger.  In 
general, Section 6.12 would entitle Limited Partners who vote against the Merger
to receive cash payment for their Units equal to the independent appraised value
if the Merger is consummated.  Under both the provisions of the Partnership 
Agreement and the Nebraska Partnership Law, Section 6.12 can be deleted, amended
or modified by the vote of written consent of the Limited Partners holding at 
least a majority of Units.  The Partnership Amendment effectively amends the 
Partnership Agreement to make Section 6.12 inapplicable to the Merger.  The 
General Partner and AmREIT have however structured the ALV Payment Election to 
substantially conform with the Dissenter's Rights provisions under Section 6.12.
The ALV Payment Election may nevertheless substantially differ from Section 
6.12, in both substance and application.  For example, Section 6.12 is silent 
and/or non-specific as to the timing and manner of required appraisal and the 
timing and manner of the required cash payment.

                  Concentration of Investment.  The Partnership has concentrated
its  investments in 8 properties.  If a vacancy or other  interruption  of rents
occurs in one or more of these properties,  the distributions of the Partnership
may  be  significantly  reduced.  The  Partnership  has  also  concentrated  its
investments  in  a  limited   geographic   area.  If  conditions  in  this  area
deteriorate,  the  Partnership  may experience more difficulty in re-leasing its
properties than it would  experience if the properties were more  geographically
diversified.

                  Business  Interruption.  Memorial-Herman  Health  System,  the
parent of OneCare Health Industries,  has approved a plan to dissolve OneCare by
the end of 1998. While the tenant will remain  responsible for the OneCare lease
through its initial  term,  the  subsequent  use of the property is uncertain at
this time.

                  Co-ownership  of  Property.  The  Partnership  owns 3 of its 8
properties in  co-ownership  with one or more other persons.  The Partnership is
dependent upon the consent and  cooperation of the majority  co-owner to sell or
re-lease the property.  Therefore,  there is no assurance that the co-owner will
agree to the sale or  re-lease  of the  property at such time or under the terms
the Partnership may desire.

                  Possible Need for Additional Capital. The Limited Partners may
be  required  to  contribute   additional  capital  and/or  approve  Partnership
borrowings  in order to  finance  future  lease  renewal or re-leasing  costs as
described above. Moreover, without an economically desirable lease in place, the
Partnership  could not expect to realize an attractive price for the sale of its
properties.

                                       -9-

<PAGE>

         Merger will result in Capitol Loss.  Limited Partners will realize a 
small capitol loss from the Merger in an amount equal to their  allocable share 
of the excess of the Partnership's adjusted tax basis of its assets over the sum
of the fair market value of the Shares received by the Partnership.  Those  
Limited  Partners  who have owned their Units since the  inception of the
Partnership  can expect to recognize a capitol loss of approximately $1 per Unit
as a result of the Merger. The actual amount of loss recognized by each  Limited
Partner  will  depend  upon the value  ascribed to the Shares for federal  tax  
purposes.  Because  the  Shares  will  not  be  publically  traded immediately  
after the  Merger,  and the 1998  operating  results  have not been included, it
is  possible  that the value of the Shares  used for  purposes  of calculating  
the taxable  income (or loss) and the taxable  income (or loss) per Unit will 
differ from the calculation stated above.  The Partnership's federal income tax 
returns are subject to review and possible adjustment by the Internal Revenue 
Service.  Under federal income tax laws, regulations and administrative rulings,
certain types of transactions may be  accorded varying interpretations.  
Accordingly, the Partnership's financial  statements, as well as the individual 
tax returns of the partners, may be changed to cause them to conform to the tax 
treatment resulting from such review, if any.

         Investment  Strategy.  Each of the properties is currently fully leased
to a single tenant;  however, as described above, these leases expire at varying
times in the future.  The  Partnership  is not  authorized  to raise  additional
capital  or  borrow  funds.  The  Partnership  has a history  of making  regular
quarterly   distributions  to  its  Limited  Partners.   See  "Miscellaneous  --
Distributions to Limited  Partners" below in this Supplement.  The Partnership's
strategy is to continue to hold its properties  with a view towards  liquidating
them at such times as the General Partner deems  beneficial and appropriate in a
manner consistent with the Partnership's  investment  objectives.  The principal
investment  objectives  of the  Partnership  are to (i) preserve and protect the
Limited Partners' capital; (ii) provide the Limited Partners with quarterly cash
distributions from operations;  (iii) obtain long-term appreciation in the value
of its properties;  and (iv) provide increased cash distributions to the Limited
Partners as the cash flow from its  investments  increases  over the life of the
Partnership.  The  Partnership  acquired  each of its  properties  for  cash and
without the use of borrowed funds (leverage).

         Management  Compensation.  The  Partnership  has no  employees  as its
operations are managed by AmREIT. Under the Omnibus Services Agreement, pursuant
to which AmREIT manages the operations of the Partnership, AmREIT is entitled to
annual property management fees equal to 3% of gross rental revenues.  Also, the
Omnibus Services  Agreement  provides for payment of reimbursement fees of up to
6% of the Partnership's gross rental revenues.  This relationship will terminate
after the Merger if the  Partnership  merges  into  AmREIT.  If the  Partnership
participates  in the Merger,  neither  AmREIT nor the General  Partner or any of
their  Affiliates  will  receive  any  compensation  for  services  rendered  in
connection with the Merger.

         Offers From Third Parties.  No offers on the  Partnership's  properties
have been  received  during the past twelve  months by the General  Partner from
unaffiliated  third  parties.  See  "THE  MERGER-Acquisition  Proposals"  in the
Prospectus.


                             FAIRNESS OF THE MERGER

         Based upon his analysis of the Merger,  the General Partner  reasonably
believes that:

         (1)      The terms of the Merger, when considered as a whole, are fair
                  to the Limited Partners;

         (2)      The Shares offered in exchange for the Units constitute fair
                  consideration for the Units of the Limited Partners; and

         (3)      After comparing the potential benefits and detriments of the
                  Merger with those of several alternatives, the Merger is more
                  attractive to the Limited Partners than such alternatives.

         THE GENERAL PARTNER REASONABLY BELIEVES THAT THE TERMS OF THE
MERGER AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE
LIMITED PARTNERS IN CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST
INTERESTS OF THE LIMITED PARTNERS. ACCORDINGLY, THE GENERAL PARTNER HAS

                                      -10-

<PAGE>



APPROVED THE MERGER AGREEMENT AND RECOMMENDS THAT THE LIMITED PARTNERS
VOTE FOR APPROVAL OF THE MERGER AGREEMENT AND AMENDMENT OF THE
PARTNERSHIP AGREEMENT.

         The General Partner's  determination is based upon the transaction as a
whole,  as well as the  combination of less than all  Partnerships,  because the
Partnership's  value for the purposes of the Merger is its Net Asset Value.  The
General  Partner  believes that Net Asset Value is a reasonable  estimate of the
value of each  Partnership  for the Merger as it is  directly  derived  from the
value of the Partnership's net assets at the Effective Date,  independent of the
valuations  of the assets of the other  Partnerships.  The General  Partner also
believes  the  Exchange  Price,  the value on which Shares will be issued to the
Partnership in the Merger,  is a reasonable  estimate of the value of the Shares
based on the last  public  offering  price of the Shares and within the  overall
context of the  Merger.  See "THE  MERGER - The  General  Partner's  Reasons and
Recommendations  for the Merger."

         Fairness Opinion.  The General Partners,  on behalf of the Partnership,
retained  Houlihan  to render an opinion as to whether the  consideration  to be
received by the Limited  Partners in connection with the Merger was fair, from a
financial point of view, to the Limited Partners. Houlihan was not requested to,
and did not make, any recommendation to the Partnerships as to the consideration
to be received by the Limited  Partners  in  connection  with the Merger,  which
consideration was determined through  negotiations between the common management
of the Partnerships and AmREIT.  The General Partner retained Houlihan to render
its  fairness  opinion  based upon  Houlihan's  experience  in the  valuation of
businesses and their securities in connection with mergers and acquisitions, and
valuations  for corporate  purposes  especially  with respect to REITs and other
real estate  companies.  Houlihan  delivered its written opinion,  dated June 1,
1998,  to the  General  Partner,  to the  effect  that,  as of the  date of such
opinion,  based on Houlihan's review and subject to the limitations described in
the Prospectus,  the  consideration to be received by the Limited  Partners  in
connection  with the  Merger is fair,  from a  financial  point of view,  to the
Limited   Partners.   The  Houlihan  Fairness  Opinion  does  not  constitute  a
recommendation  to any Limited Partner as to how any such Limited Partner should
vote on the Merger. See "FAIRNESS OPINIONS--The Houlihan Fairness Opinion."

         Comparison of Benefits and Detriments. The General Partner's assessment
of the  fairness  of the  proposed  Merger was based on the review of  different
alternatives that were available.  The evaluations of the different alternatives
included,  but were not  limited  to, a  strategic  combination  with a publicly
traded REIT to take advantage of the growth of the REIT industry and real estate
markets in general,  completely  liquidating  the  Partnership,  continuing  the
Partnership or reorganizing  the Partnership  into a REIT. In order to determine
whether the Merger or one of its  alternatives  would be more  attractive to the
Limited  Partners,  the General  Partner  compared  the  potential  benefits and
detriments of the Merger with the  potential benefits  and  detriments of these
alternatives.  A detailed discussion of the potential benefits and detriments of
each of these  alternatives is provided in "THE MERGER -- The General  Partners'
Reasons and  Recommendation  for the Merger" and "-- Alternatives to the Merger"
in the Prospectus.

         In the  event  the  Merger  is not  consummated  for  any  reason,  the
Partnership  will continue to pursue its business  objectives of maximizing  the
value  of its  properties,  in  addition  to  the  possible  liquidation  of its
portfolio,  another strategic combination or another attractive alternative that
may become available.



                                      -11-

<PAGE>



                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
           COMPENSATION PAID TO THE GENERAL PARTNER AND HIS AFFILIATES

         This  section is  intended  to provide  Limited  Partners  with a brief
comparison  of the  compensation,  fees and  distributions  paid to the  General
Partner and his Affiliates under the  Partnership's  current  arrangements  with
those  that would have been paid had the  Merger  been in place.  The  following
table sets forth the compensation,  fees and distributions by the Partnership to
the General  Partner and his Affiliates  during the two most recent fiscal years
and the nine-month period ended September 30, 1998 and compares those payments 
against the amount that would have been paid assuming the Merger had occurred 
January 1, 1996.

<TABLE>
<CAPTION>

                                           Year Ended December 31,
                                                                                        Nine Months Ended
                                      1996                       1997                  September 30, 1998
                                      ----                       ----                      -------------
                               Actual     Pro Forma       Actual     Pro Forma          Actual     Pro Forma

<S>                           <C>         <C>            <C>         <C>               <C>         <C> 

Administrative Reimb.(1)      $65,883       $60,686      $68,932       $64,104         $51,849       $48,237
Cash Distributions(2)           3,600           ---        4,450           ---           4,350           ---
General Partner Salary(3)         ---         4,823          ---         5,787             ---         4,340

(1)      An AmREIT subsidiary receives administrative reimbursements of up to 6%
         of gross rental revenues from the properties.  No other fees,  salaries
         or other  compensation  were  paid by the  Partnership  to its  general
         partner or its affiliates during these periods.

(2)      Includes all cash  distributions  made to Mr. Taylor and his affiliates
         resulting from ownership of Units and general  partner  interests.  Mr.
         Taylor's  employment  agreement  with AmREIT  provides for a fixed base
         salary of $25,000 and $30,000 per annum for 1998 and 1999 respectively,
         which amounts will not increase as a result of the Merger.

(3)      Mr. Taylor's salary represents the total salary and benefits Mr. Taylor
         is  currently  entitled to receive as an officer and director of AmREIT
         allocated  to the  Partnership  based on the  percentage  of  shares of
         AmREIT  to be owned  by the  Limited  Partners  immediately  after  the
         Merger.  No other affiliate of the general  partners of the Partnership
         will receive compensation from AmREIT upon completion of the Merger.

</TABLE>

New Compensation

         AmREIT  will  internally  manage and lease the  properties  obtained by
AmREIT from the Partnership pursuant to the Merger. The terms of this engagement
will be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.


                                  MISCELLANEOUS

Distributions to Limited Partners

         Set forth below are  distributions  per Unit made by the Partnership to
the Limited  Partners  during the most  recent  five  fiscal  years and the most
recently  completed  interim  period.  Also see "THE  PARTNERSHIPS - Partnership
Distributions" in the Prospectus.

                                      -12-

<PAGE>


<TABLE>
<CAPTION>

                                                                                            Nine Months Ended
                                  1993        1994       1995         1996        1997      September 30, 1998
                                  ----        ----       ----         ----        ----         -------------

<S>                             <C>         <C>        <C>          <C>         <C>          <C>

Distributions                   $32.38      $51.83     $76.75       $80.05      $80.61           $60.73
Portion of Distribution That
Was a Return of Capital (1)        ---         ---        ---          ---         ---              ---


(1)      Distributions treated as a return of capital under the Partnership 
         Agreement.

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

Financial Information

         Rental income  statements for the properties of the Partnership for the
nine months ended September 30, 1998 and the years ended December 31, 1997 and  
1996 and certain pro forma financial statements with respect to the Partnership 
are set forth in "The Unaudited Pro Forma  Financial  Information"  and  "INDEX 
TO  FINANCIAL  INFORMATION"  in the Prospectus.

List of Investors

         Under the  Partnership  Agreement  and  Nebraska  state  law, a Limited
Partner may obtain a list of the names,  addresses  and number of Units owned by
the other Limited  Partners  entitled to so vote on the Merger by making written
request therefor from the General Partner, c/o Timothy W. Kelley,  AmREIT, Inc.,
Eight Greenway Plaza, Suite 824, Houston, Texas 77046. At the time of making the
request,  the  requesting  Limited  Partner  must  submit $10.00 in payment for 
the costs of copying and mailing the list and, if the Units are held through a 
nominee,  provide the Partnership with a statement from the nominee or other  
independent  third party  confirming  such Limited  Partner's  beneficial
ownership.  A Limited Partner is only entitled to the foregoing information with
respect  to the  Partnership  in which the  Limited  Partner  holds  Units.  See
"CONSENT PROCEDURES" in the Prospectus.


End of Partnership Supplement for AAA Net Realty Fund X, Ltd.

                                      -13-

<PAGE>

                          
                   ANNUAL REPORT ON FORM 10-K
            ITEMS 8, 14 (a)  (1) AND (2) AND 14 (d)

                      FINANCIAL STATEMENTS
                                
      FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
                                
                AND FINANCIAL STATEMENT SCHEDULE

              FOR THE YEAR ENDED DECEMBER 31, 1996
                                

                  AAA NET REALTY FUND X, LTD.


                                 F-1
                             


                        AAA NET REALTY FUND X, LTD.

                      INDEX TO FINANCIAL STATEMENTS


                                                                 Page

FINANCIAL STATEMENTS:

Independent Auditors' Report                                     F-3
Balance Sheets, December 31,1996 and 1995                        F-4
Statements of Operations for the Years Ended
   December 31, 1996, 1995 and 1994                              F-5
Statements of Partnership Equity for the Years
   Ended December 31, 1996, 1995 and 1994                        F-6
Statements of Cash Flows for the Years Ended
   December 31, 1996, 1995 and 1994                       F-7 to F-8
Notes to Financial Statements for the Years Ended
   December 31, 1996, 1995 and 1994                      F-9 to F-14

FINANCIAL STATEMENT SCHEDULE:                                               

    Schedule III Real Estate Owned and Accumulated
    Depreciation for the Year Ended December 31, 1996           F-15

All other financial statement schedules are omitted as the required
information is either inapplicable or is included in the financial
statements or related notes.


                                  F-2



INDEPENDENT AUDITORS' REPORT


AAA Net Realty Fund X, Ltd.

We have audited the accompanying balance sheets of AAA Net Realty
Fund X, Ltd. as of December 31, 1996 and 1995, and the related
statements of operations, partnership equity and cash flows for
each of the three years in the period ended December 31, 1996.  Our
audits also included the financial statement schedule listed in the
Index.  These financial statements and Financial Statement Schedule
are the responsibility of the Partnership's management.  Our
responsibility is to express an opinion on the financial statements
and financial statement schedule based on our audits.

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

In our opinion, such financial statements present fairly, in all
material respects, the financial position of AAA Net Realty Fund X,
Ltd. as of December 31, 1996 and 1995, and the results of their
operations and their cash flows for each of the three years in the
period ended December 31, 1996 in conformity with generally
accepted accounting principles.  Also, in our opinion, such
financial statement schedule, when considered in relation to the
basic financial statements taken as a whole, presents fairly in all
material respects the information set forth therein.





DELOITTE & TOUCHE LLP

Houston, Texas
February 14, 1997                


                                 F-3



                    AAA NET REALTY FUND X, LTD.
                    (A LIMITED PARTNERSHIP)

                         BALANCE SHEETS
                   DECEMBER 31, 1996 AND 1995
                                
                                                   1996           1995    
ASSETS

CASH AND CASH EQUIVALENTS                     $   193,466   $   824,805

ACCOUNTS RECEIVABLE                                   195        14,780

PROPERTY:
     Land                                       2,566,250     2,566,250
     Buildings                                  5,370,984     5,370,984
                                                7,937,234     7,937,234
     Accumulated depreciation                    (400,416)     (255,950)

     NET PROPERTY                               7,536,818     7,681,284

NET INVESTMENT IN DIRECT FINANCING LEASE          612,034       615,410

INVESTMENT IN JOINT VENTURES                    1,379,039       724,549
     
OTHER ASSETS:
     Prepaid acquisition costs                          -        23,231
     Organization costs, net of accumulated  
       amortization of $212,245 and $152,245,
         respectively                              87,755       147,755
     Accrued rental income                         69,452        37,230
     
     TOTAL OTHER ASSETS                           157,207       208,216

     TOTAL ASSETS                             $ 9,878,759  $ 10,069,044

LIABILITIES & PARTNERSHIP EQUITY 

LIABILITIES:
     Accounts payable                         $     1,409  $      8,445
     Security deposit                              12,000        12,000

     TOTAL LIABILITIES                             13,409        20,445

PARTNERSHIP EQUITY:
     General partners                              11,105         7,333
     Limited partners                           9,854,245    10,041,266

     TOTAL PARTNERSHIP EQUITY                   9,865,350    10,048,599

     TOTAL LIABILITIES AND PARTNERSHIP 
      EQUITY                                  $ 9,878,759  $ 10,069,044

See Notes to Financial Statements.

                                 F-4

                      AAA NET REALTY FUND X, LTD.
                       (A LIMITED PARTNERSHIP)

                       STATEMENTS OF OPERATIONS
          FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

                                             1996         1995         1994
REVENUES

Rental income from operating leases       $  857,201    $  851,271    $ 493,655
Earned income from direct financing lease     63,727        64,065       29,672
Interest income                               25,482        46,545      135,104
Equity income from investment in   
       joint ventures                         90,501        68,072        8,367
          
TOTAL REVENUES                             1,036,911     1,029,953      666,798

EXPENSES

Administrative expenses                       65,883       58,846        25,440
Accounting fees                               10,398       13,886        16,885
Amortization                                  60,000       60,000        60,000
Depreciation                                 144,466      143,362        85,271
Legal & professional fees                     15,644       19,187         4,592
Other                                          3,308        2,899         1,951

TOTAL EXPENSES                               299,699      298,180       194,139

NET INCOME                                $  737,212   $  731,773    $  472,659

ALLOCATION OF NET INCOME:

General partners                          $    7,372   $    7,318    $    4,727
Limited partners                             729,840      724,455       467,932
                                          $  737,212   $  731,773    $  472,659

NET INCOME PER UNIT                       $    64.36   $    63.89    $    47.55
    
WEIGHTED AVERAGE UNITS OUTSTANDING            11,454       11,454         9,941

See Notes to Financial Statements.

                                   F-5


                  AAA NET REALTY FUND X, LTD.
                    (A LIMITED PARTNERSHIP)

                STATEMENTS OF PARTNERSHIP EQUITY
      FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

                                      General        Limited
                                      Partners       Partners       Total
PARTNERSHIP EQUITY,
   DECEMBER 31, 1993                  $    2,038   $ 5,781,569   $ 5,783,607

CAPITAL CONTRIBUTIONS, NET                     -     4,461,629     4,461,629

DISTRIBUTIONS ($51.83 per Limited   
               Partnership Unit)          (2,650)     (515,254)     (517,904)

NET INCOME                                 4,727       467,932       472,659 

PARTNERSHIP EQUITY
   DECEMBER 31, 1994                       4,115    10,195,876    10,199,991

DISTRIBUTIONS ($76.75 per Limited
               Partnership Unit)          (4,100)     (879,065)     (883,165)

NET INCOME                                 7,318       724,455       731,773

PARTNERSHIP EQUITY,
   DECEMBER 31, 1995                       7,333    10,041,266    10,048,599

DISTRIBUTIONS ($80.05 per Limited
               Partnership Unit)          (3,600)     (916,861)     (920,461)

NET INCOME                                 7,372       729,840       737,212

PARTNERSHIP EQUITY,
   DECEMBER 31, 1996                  $   11,105   $ 9,854,245   $ 9,865,350

See Notes to Financial Statements.

                                   F-6

                  AAA NET REALTY FUND X, LTD.
                    (A LIMITED PARTNERSHIP)
                                
                    STATEMENTS OF CASH FLOWS
      FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

     
                                         1996          1995          1994

CASH FLOWS FROM OPERATING 
  ACTIVITIES
Net income                            $ 737,212   $   731,773   $   472,659

Adjustments to reconcile net income 
to net cash flows from operating 
activities:
  Depreciation                          144,466       143,362        85,271
  Amortization                           60,000        60,000        60,000
  (Increase) decrease in accounts 
   receivable                            14,585       (12,492)          256
  Increase (decrease) in accounts
   payable                               (7,036)        1,594       (46,247)
  Increase in security deposit                -        12,000             -
  (Increase) decrease in escrow
   deposits                                   -        50,000       (30,000)
  Income recognized from direct 
   financing lease less than 
   (in excess of) cash received           3,376         3,041        (1,517)
  Investment in joint venture:
     Equity income                      (90,501)      (68,072)       (8,367)
     Distributions received              90,501        68,072         8,367
  Increase in organization costs              -             -        (8,915)
  Increase in accrued rental income     (32,222)      (32,890)       (4,340)

NET CASH FLOWS PROVIDED BY
    OPERATING ACTIVITIES                920,381       956,388       527,167

CASH FLOWS FROM INVESTING ACTIVITIES

Purchase of properties:
    Accounted for under the operating
     method                                   -    (1,477,840)   (3,389,490)
    Accounted for under the direct
     financing method                         -             -      (616,934)   
Investment in joint venture            (662,242)            -      (735,136)
Joint venture distributions in excess 
  of income                               7,752         8,938         1,649
Change in prepaid acquisition costs      23,231        59,920       (39,959)

NET CASH FLOWS USED IN INVESTING 
    ACTIVITIES                         (631,259)   (1,408,982)   (4,779,870)


                                   F-7


                   AAA NET REALTY FUND X, LTD.
                    (A LIMITED PARTNERSHIP)
                                
              STATEMENTS OF CASH FLOWS (CONTINUED)
      FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
     
 
                                                1996        1995         1994

CASH FLOWS FROM FINANCING ACTIVITIES

  Capital contributions - limited partners,
   net of syndication costs                        -            -    4,461,629
  Distributions                             (920,461)    (883,165)    (517,904)
     
NET CASH FLOWS PROVIDED BY (USED IN)
   FINANCING ACTIVITIES                     (920,461)    (883,165)   3,943,725 

NET DECREASE IN CASH AND CASH
   EQUIVALENTS                              (631,339)  (1,335,759)    (308,978)

CASH AND CASH EQUIVALENTS
   at Beginning of year                      824,805    2,160,564    2,469,542 
     
CASH AND CASH EQUIVALENTS
   at End of year                         $  193,466  $   824,805   $2,160,564


See Notes to Financial Statements.

                                   F-8


                  AAA NET REALTY FUND X, LTD.
                    (A LIMITED PARTNERSHIP)

                 NOTES TO FINANCIAL STATEMENTS
      FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES           
               

    DESCRIPTION OF BUSINESS AND NATURE OF OPERATIONS

    AAA Net Realty Fund X, Ltd. ("the Partnership") is a limited
    partnership formed April 15, 1992, under the laws of the State
    of Nebraska. The Partnership commenced operations as of
    September 17, 1992. American Asset Advisers Management
    Corporation X (a Nebraska corporation) is the Managing General
    Partner and H. Kerr Taylor is the Individual General Partner.
    An aggregate of 20,000 Units were offered at a $1,000 maximum
    offering price per Unit. The Partnership closed its offering on
    September 1, 1994 having received capital contributions for
    11,453.61 Units ($11,453,610).

    The Partnership was formed to acquire commercial properties for
    cash. The Partnership will own, lease, operate, manage and
    eventually sell the properties.  The selection, acquisition and
    supervision of the operations of the properties is managed by
    American Asset Advisers Realty Corporation ("AAA"), a related
    party.

    BASIS OF ACCOUNTING

    The financial records of the Partnership are maintained on the
    accrual basis of accounting whereby revenues are recognized when
    earned and expenses are recorded when incurred.

    CASH AND CASH EQUIVALENTS

    For purposes of the statement of cash flows, the Partnership
    considers all highly liquid debt instruments purchased with an
    original maturity of three months or less to be cash
    equivalents. Cash and cash equivalents consist of demand
    deposits at commercial banks and money market funds.

    PROPERTY

    Property is leased to others on a net lease basis whereby all
    operating expenses related to the properties, including property
    taxes, insurance and common area maintenance are the
    responsibility of the tenant. The leases are accounted for under
    the operating lease method or the direct financing lease method. 
    Under the operating lease method, the properties are recorded
    at cost.  Rental income is recognized ratably over the life of
    the lease and depreciation is charged based upon the estimated
    useful life of the property.  Under the direct financing lease
    method, the properties are recorded at their net investment (see
    Note 5). Unearned income is deferred and amortized to income
    over the life of the lease so as to produce a constant periodic
    rate of return.

    The Partnership's lease agreements do not provide for contingent
    rentals.

                                  F-9

    The Partnership obtains an appraisal on each property prior to
    a property's acquisition and also performs an annual valuation
    update to evaluate potential impairment for each property for
    which an appraisal is older than twelve months.  This valuation
    is based on capitalization of income for each property, a review
    of current market conditions and any significant events or
    factors which would indicate a potential impairment to the value
    of a property.

    INVESTMENT IN JOINT VENTURES

    The Partnership's  interest in joint ventures are accounted for
    under the equity method whereby the Partnership's investment is
    increased or decreased by its share of earnings or losses in the
    joint ventures and also decreased by any distributions.

    DEPRECIATION

    Buildings are depreciated using the straight-line method over
    estimated useful lives ranging from 31.5 to 39 years.

    ORGANIZATION COSTS

    Organization costs incurred in the formation of the Partnership
    are amortized on a straight-line basis over five years.

    SYNDICATION COSTS

    Syndication costs incurred in the raising of capital through the
    sale of units are treated as a reduction of partnership equity.

    STATEMENT OF CASH FLOWS - SUPPLEMENTAL INFORMATION

    No cash was paid for income taxes or interest during 1996, 1995 or 1994.

    INCOME TAXES

    All income and expense items flow through to the partners for
    tax purposes. Consequently, no provision for federal or state
    income taxes is provided in the accompanying financial statements.

    FAIR VALUE OF FINANCIAL INSTRUMENTS

    The carrying value of financial instruments, consisting of
    cash, cash equivalents, accounts receivable and liabilities
    approximate their fair value.

    USE OF ESTIMATES

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

                                 F-10


2.  PARTNERSHIP EQUITY

    The Managing General Partner, American Asset Advisers Management
    Corporation X, and the Individual General Partner, H. Kerr
    Taylor, have made capital contributions in the amounts of $990
    and $10, respectively. All other contributions have been made
    by the limited partners. The General Partners shall not be
    obligated to make any other contributions to the capital of the
    Partnership, except that, in the event that the General Partners
    have negative balances in their capital accounts after
    dissolution and winding up of, or withdrawal from, the
    Partnership, the General Partners will contribute to the
    Partnership an amount equal to the lesser of the deficit
    balances in their capital accounts or 1.01% of the total capital
    contributions of the limited partners over the amount previously
    contributed by the General Partners.

3.  ALLOCATIONS AND DISTRIBUTIONS

    All income, profits, gains and losses of the Partnership for
    each fiscal year, other than any gain or loss realized upon the
    sale, exchange or other disposition of any of the Partnership's
    properties, shall be allocated as follows: (a) net loss shall
    be allocated 99% to the limited partners, .99% to the Managing
    General Partner and .01% to the Individual General Partner; and
    (b) net income will be allocated first in the ratio, and to the
    extent, net cash flow is distributed to the partners for such
    year and any additional income for such year will be allocated
    99% to the limited partners, 1% to the General Partners.

    For income tax purposes, the gain realized upon the sale,
    exchange or other disposition of any property will be allocated
    as follows:

    (a)    first, to and among the partners in an amount equal to the
           negative balances in their respective capital accounts (pro rata
           based on the relative amounts of such negative balances).
                               
    (b)    then, to each limited partner until the balance in such
           limited partner's capital account equals the amount to be
           distributed to such limited partner in the first tier of
           distributions of net proceeds of sale.

    (c)    then, to the General Partners, until the balance in their
           capital accounts equals the amounts to be distributed to the
           General Partners in the second tier of distributions of net
           proceeds of sale.

    (d)    then 94% to the limited partners and 6% to the General
           Partners, and

    (e)    thereafter, the partners shall be allocated gain or loss in
            order to meet Treasury Regulations regarding qualified income
            offset requirements.

     Any loss on the sale, exchange or other disposition of any
     property shall be allocated 99% to the limited partners and 1%
     to the General Partners.

                                 F-11



4.  OPERATING LEASES

    A summary of minimum future rentals, exclusive of any renewals,
    under noncancellable operating leases in existence at December
    31, 1996 are as follows:

                       1997                 $    922,835
                       1998                 $    935,159
                       1999                 $    943,160
                       2000                 $    947,594
                       2001                 $    961,626
                       2002-2016            $  5,207,107

5.  NET INVESTMENT IN DIRECT FINANCING LEASE

    The Partnership's net investment in a direct financing lease at
    December 31, 1996 and 1995 included:

                                                                    
                                           1996            1995      

    Minimum lease payments receivable   $ 1,396,060    $ 1,463,160
    Unguaranteed residual value             300,558        300,558
    Less: Unearned income                 1,084,584      1,148,308
                                        $   612,034    $   615,410

    A summary of minimum future rentals, exclusive of any renewals,
    under a noncancellable direct financing lease in existence at
    December 31, 1996 are as follows:

                       1997                 $    115,773
                       1998                 $    115,773
                       1999                 $    118,907
                       2000                 $    122,562
                       2001                 $    123,775
                       2002-2016            $  1,913,626          

6.  INVESTMENT IN JOINT VENTURES

    On April 5, 1996, the Partnership formed a joint venture, AAA
    Joint Venture 96-1, with AAA Net Realty Fund XI, Ltd. and
    American Asset Advisers Trust, Inc., affiliated entities, for
    the purpose of acquiring a property which is being operated as
    a Just For Feet retail store in Tucson, Arizona.  The property
    was purchased on September 11, 1996 after construction was
    completed.  The Partnership's interest in the joint venture is
    18.25%.

    On October 27, 1994, the Partnership formed a joint venture, AAA
    Joint Venture 94-1, with American Asset Advisers Trust, Inc.,
    (a related party) for the purpose of acquiring a property on
    lease to BlockBuster Music Retail Inc. in Missouri.  The
    Company's interest in the joint venture is 45.16%.

                                  F-12


     Summarized financial information for the joint ventures at
     December 31, 1996 and 1995, are as follows:

                                                    1996              1995
      Land & building,
       net of accumulated depreciation           $ 2,675,195     $ 1,603,138
      Net investment in direct financing lease   $ 2,572,325     $         -
      Accounts receivable                        $    15,538     $         - 
      Accrued rental income                      $    23,148     $     9,426
      Partners' capital                          $ 5,286,206     $ 1,612,564
      Rental income from operating lease         $   179,670     $   179,950
      Equity income from direct financing lease  $   123,244     $         -
      Net income                                 $   273,544     $   150,580

    The Partnership recognized equity income of $90,501, $68,072 and
    $8,367 from the joint ventures in 1996, 1995 and 1994, respectively.

7.   MAJOR TENANTS

     The Partnership's operations are all related to the acquisition
     and leasing of commercial real estate properties. The following
     schedule summarizes rental income by lessee for 1996, 1995 and
     1994 under both operating lease and direct financing lease
     methods of accounting:

                                              1996        1995        1994
     Golden Corral Corporation 
      (Texas)                             $ 172,956   $ 172,956   $ 172,956
     TGI Friday's, Inc. (Texas)           $ 180,500   $ 180,492   $ 175,500
     Goodyear Tire & Rubber Company
      (Texas)                             $  52,920   $  52,908   $  39,690
     Tandy Corporation (Minnesota)        $ 256,620   $ 256,620   $  90,368
     America's Favorite Chicken
      Company (Georgia)                   $  97,414*  $  99,153   $  44,813
     One Care Health 
      Industries, Inc. (Texas)            $ 160,518   $ 153,207   $       -
             Total                        $ 920,928   $ 915,336   $ 523,327

     * Decrease resulted from recognition of earned income under the
       direct financing lease method of accounting.  Rental payments
       received remained unchanged from 1995.

8.  INCOME RECONCILIATION

    A reconciliation of net income for financial reporting purposes
    to income for federal income tax purposes is as follows for the
    year ended December 31:
 
                                                1996        1995       1994
     Net income for financial reporting
        purposes                           $ 737,212    $ 731,773   $ 472,659

     Direct financing lease recorded 
        as operating lease for tax 
        reporting purposes                   (16,520)     (12,776)     (7,449)

     Accrued rental income                   (37,188)     (37,147)     (4,340)

     Income for tax reporting purposes     $ 683,504    $ 681,850   $ 460,870

                                    F-13

9.  RELATED PARTY TRANSACTIONS

    The Partnership Agreement provides for the reimbursement for
    administrative services necessary for the prudent operation of
    the Partnership and its assets with the exception that no
    reimbursement is permitted for rent, utilities, capital
    equipment, salaries, fringe benefits or travel expenses
    allocated to the Individual General Partner or to any
    controlling persons of the Managing General Partner. In
    connection with administrative services rendered to the
    Partnership, $65,883, $58,846 and $25,440 was incurred and paid
    to AAA in 1996, 1995 and 1994, respectively.

    Acquisition fees, including real estate commissions, finders
    fees, consulting fees and any other non-recurring fees incurred
    in connection with locating, evaluating and selecting
    properties and structuring and negotiating the acquisition of
    properties were included in the basis of the properties. 
    Acquisition fees of $307,854 were incurred and paid to AAA for
    the year ended December 31, 1994.

    On April 5, 1996, the Partnership formed a joint venture, AAA
    Joint Venture 96-1, with AAA Net Realty Fund XI, Ltd. and
    American Asset Advisers Trust, Inc., affiliated entities, for
    the purpose of acquiring a property which is being operated as
    a Just For Feet retail store in Tucson, Arizona.  The property
    was purchased on September 11, 1996 after construction was
    completed.  The Partnership's interest in the joint venture is
    18.25%.

    On October 27, 1994, the Partnership entered into a joint
    venture with American Asset Advisers Trust, Inc., an affiliated
    Company for the purpose of acquiring a property in
    Independence, Missouri on lease to Blockbuster Music Retail,
    Inc.  The Partnership's interest in the joint venture is 45.16%.

10. PROPERTY ACQUISITION IN 1996

    On September 11, 1996, the Partnership acquired a 18.25%
    interest in a newly constructed property on lease to Just For
    Feet, Inc. through a joint venture with two related parties
    for the purchase price of $662,242.  The lease agreement
    extends for twenty years, however the tenant has the option
    to renew the lease for two additional terms of five years
    each.  The lease has provisions for an escalation in the rent
    after the fifth, tenth, and fifteenth years of the lease. 
    The Partnership recorded $22,558 of income from Just For Feet
    for 1996.

11. CONTINGENCY

    The Partnership has determined that, beginning on December 1,
    1993 it inadvertently failed to update its then outstanding
    prospectus with current information as required by Section 10
    (a) (3) of the Securities Act of 1933 as amended (the "33 Act")
    and by the standard undertakings made by the Partnership in its
    amended registration statement filed pursuant to the '33 Act.
    However, the Partnership did publicly disclose such information
    in its Form 8-K, 10-Q and 10-K filings with the Securities and
    Exchange Commission.

    As a result of the above information, the Partnership has been
    advised that it has a contingent liability to investors for
    rescission rights or damages which, at a maximum, would not
    exceed approximately $5.5 million.  Management anticipates that
    rescissions, if any, will not be material.

                                 F-14


<TABLE>
   AAA NET REALTY FUND X, LTD.
   SCHEDULE III - REAL ESTATE OWNED AND ACCUMULATED DEPRECIATION
   FOR THE YEAR ENDED DECEMBER 31, 1996
<CAPTION>
                                                                                                                       LIFE ON WHICH
                                                                                                                       DEPRECIATION
                                                                                                                        IN LATEST 
        PROPERTY            ENCUM-                         IMPROVE- COST AT CLOSE OF YEAR  ACCUMULATED  DATE OF  DATE   INCOME STMT.
      DESCRIPTION           BRANCES   BUILDING     LAND     MENTS   BUILDING     LAND     DEPRECIATION  CONST.  ACQUIRED IS COMPUTED

PROPERTIES INVESTED IN
UNDER OPERATING LEASES
  
<S>                         <C>      <C>        <C>         <C>     <C>        <C>         <C>          <C>     <C>       <C>
Golden Corral Restaurant, 
  Texas                           $0 $1,105,426   $473,754  $0      $1,105,426   $473,754  $132,596     N/A     03-15-93  31.5 Years

TGI Friday's Restaurant, 
  Texas                           $0 $1,084,060   $464,597  $0      $1,084,060   $464,597   $83,391     N/A     12-23-93  39 Years

Goodyear Tire & Automotive
  Store, Texas                    $0   $377,261   $161,684  $0        $377,261   $161,684   $26,601     N/A     03-31-94  39 Years

Popeye's Chicken Restaurant, 
  Georgia                         $0         $0   $264,400  $0              $0   $264,400        $0     N/A     07-19-94   N/A

Computer City Super Center, 
  Minnesota                       $0 $1,769,749   $758,464  $0      $1,769,749   $758,464  $105,882     N/A     03-21-94  39 years

One Care Health 
  Industries, Inc., Texas         $0 $1,034,488   $443,351  $0      $1,034,487   $443,351   $51,946     N/A     01-18-95  39 Years


                                  $0 $5,370,984 $2,566,250  $0      $5,370,983 $2,566,250  $400,416
PROPERTY OF JOINT VENTURES
IN WHICH THE PARTNERSHIP HAS
AN INTEREST AND HAS INVESTED
IN UNDER AN OPERATING LEASE

Blockbuster Music Store, 
  Missouri                        $0   $514,595   $220,541  $0        $514,595   $220,541   $28,039      N/A    11-14-94  39 Years

Just For Feet, Arizona            $0   $463,578   $198,664  $0        $463,578   $198,664    $3,599      N/A    09-11-96  39 Years


                                  $0   $978,173   $419,205  $0        $978,173   $419,205   $31,638

PROPERTY INVESTED IN
UNDER DIRECT FINANCING LEASE

Popeye's Chicken Restaurant, 
  Georgia                         $0   $616,934         $0  $0        $616,934         $0      (2)       N/A    07-19-94    N/A


                                                    Direct
                             Operating    Joint    Financing
                              Leases    Ventures     Lease

(1)Balance at December 
     31,1995              $7,937,234    $735,136   $616,934

   Additions during 1996:
     Acquisitions through 
      foreclosure                  $0         $0         $0
     Other acquisitions            $0   $662,242         $0
     Improvements                  $0         $0         $0

   Deductions during 1996:
     Cost of real estate 
      sold                         $0         $0         $0
     Other                         $0         $0         $0

   Balance at December 
     31, 1996              $7,937,234 $1,397,378   $616,934

</TABLE>


[FN]
<F1>

(2) The portion of the lease relating to the building of this property has been 
    recorded as a direct financing lease for financial reporting purposes.
    Consequently, depreciation is not applicable.

<F2>

(3) The aggregate cost of all properties for Federal Income Tax purposes is
    $9,951,546 at December 31, 1996.
</FN>

                                   F-15

              


                        ANNUAL REPORT ON FORM 10-KSB
                 ITEMS 7, 13 (a)  (1) AND (2) AND 13 (d)

                           FINANCIAL STATEMENTS

             FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996

                    AND FINANCIAL STATEMENT SCHEDULE

                  FOR THE YEAR ENDED DECEMBER 31, 1997


                      AAA NET REALTY FUND X, LTD.


                                 F-1


                      AAA NET REALTY FUND X, LTD.

                     INDEX TO FINANCIAL STATEMENTS
 
                                                                          Page

FINANCIAL STATEMENTS:

Independent Auditors' Report                                               F-3
Balance Sheet, December 31,1997                                            F-4
Statements of Income for the Years Ended
   December 31, 1997 and 1996                                              F-5
Statements of Partnership Equity for the Years
   Ended December 31, 1997 and 1996                                        F-6
Statements of Cash Flows for the Years Ended
   December 31, 1997 and 1996                                              F-7
Notes to Financial Statements for the Years Ended
   December 31, 1997 and 1996                                      F-8 to F-12

FINANCIAL STATEMENT SCHEDULE:                                               

   Schedule III Real Estate Owned and Accumulated
   Depreciation for the Year Ended December 31, 1997                      F-13

All other financial statement schedules are omitted as the
required information is either inapplicable or is included in the
financial statements or related notes.


                                    F-2


INDEPENDENT AUDITORS' REPORT


AAA Net Realty Fund X, Ltd.

We have audited the accompanying balance sheet of AAA Net Realty
Fund X, Ltd. as of December 31, 1997 and the related statements
of income, partnership equity and cash flows for each of the two
years in the period ended December 31, 1997.  Our audits also
included the financial statement schedule listed in the Index. 
These financial statements and financial statement schedule are
the responsibility of the Partnership's management.  Our
responsibility is to express an opinion on the financial
statements and financial statement schedule based on our audits.

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

In our opinion, such fiancial statements present fairly, in all material
respects, the financial position of AAA Net Realty Fund X, Ltd. as of 
December 31, 1997 and the results of their operations and their cash
flows for each of the two years in the period ended December 31, 1997
in conformity with generally accepted accounting principles.  Also, in 
our opinion, such financial statement schedule, when considered in 
relation to the basic financial statements taken as a whole, presents
fairly in all material respects the information set forth therein.




DELOITTE & TOUCHE LLP


Houston, Texas
March 10, 1998




                                    F-3


                       AAA NET REALTY FUND X, LTD.
                        (A LIMITED PARTNERSHIP)
                             BALANCE SHEET
                           DECEMBER 31, 1997

ASSETS
Cash and cash equivalents                                    $  222,419
Accounts receivable                                              14,399
Property:
  Land                                                        2,566,250
  Buildings                                                   5,370,984
                                                              7,937,234
  Accumulated depreciation                                     (544,884)
    Total property                                            7,392,350
Net investment in direct financing leases                       614,958
Investment in joint ventures                                  1,374,557
Other assets:
  Accrued rental income                                         100,794
  Organization costs, net of accumulated amortization            
      of $272,245                                                27,755      
    Total other assets                                          128,549

TOTAL ASSETS                                                 $9,747,232

LIABILITIES AND PARTNERSHIP EQUITY
Liabilities:
  Accounts payable                                           $   18,967
  Security deposit                                               12,000
    TOTAL LIABILITIES                                            30,967
Partnership equity:
  General partners                                               14,441
  Limited partners                                            9,701,824
    TOTAL PARTNERSHIP EQUITY                                  9,716,265

TOTAL LIABILITIES AND PARTNERSHIP EQUITY                     $9,747,232


 See Notes to Financial Statements.


                                       F-4


                        AAA NET REALTY FUND X, LTD.
                         (A LIMITED PARTNERSHIP)
                          STATEMENTS OF INCOME


                                                For the Years Ended December 31,
                                                         1997           1996

Revenues:
  Rental income from operating leases                $ 856,318      $ 857,201
  Earned income from direct financing leases            70,026         63,727
  Interest income                                        3,151         25,482
  Equity income from investment in joint ventures      142,054         90,501

    Total revenues                                   1,071,549      1,036,911

Expenses:
  Advisory fees to related party                        68,932         65,883
  Amortization                                          60,000         60,000
  Depreciation                                         144,466        144,466
  Professional fees                                     19,532         29,350

    Total expenses                                     292,930        299,699

Net income                                           $ 778,619      $ 737,212

Allocation of net income:
  General partners                                   $   7,786      $   7,372
  Limited partners                                     770,833        729,840

                                                     $ 778,619      $ 737,212

Net income per unit                                  $   67.98      $   64.36

Weighted average units outstanding                      11,454         11,454


See Notes to Financial Statements.

 
                                         F-5


                        AAA NET REALTY FUND X, LTD.
                         (A LIMITED PARTNERSHIP)
                    STATEMENTS OF PARTNERSHIP EQUITY
             FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996



                                      General       Limited
                                      Partners      Partners         Total

Balance at December 31, 1995         $  7,333    $10,041,266       $10,048,599

  Net income                            7,372        729,840           737,212

  Distributions ($80.05 per Limited
                 Partnership Unit)     (3,600)      (916,861)         (920,461)


Balance at December 31, 1996           11,105      9,854,245         9,865,350

  Net income                            7,786        770,833           778,619

  Distributions ($80.61 per Limited
                 Partnership Unit)     (4,450)      (923,254)         (927,704)

Balance at December 31, 1997         $ 14,441    $ 9,701,824       $ 9,716,265



See Notes to Financial Statements.


                                     F-6


                      AAA NET REALTY FUND X, LTD.
                        (A LIMITED PARTNERSHIP)
                       STATEMENTS OF CASH FLOWS


                                                For the Years Ended December 31,
                                                          1997          1996

Cash flows from operating activities:
  Net income                                           $ 778,619     $ 737,212
  Adjustments to reconcile net income to net cash
    flows from operating activities:
      Amortization                                        60,000        60,000
      Depreciation                                       144,466       144,466
      Decrease (increase) in accounts receivable         (14,204)       14,585
      Increase (decrease) in accounts payable             17,558        (7,036)
      Cash received from direct financing leases
        in excess of (less than) income recognized        (2,922)        3,376
      Investment in joint ventures:
        Equity income                                   (142,054)      (90,501)
        Distributions received                           142,054        90,501
      Increase in accrued rental income                  (31,342)      (32,222)
        Net cash provided by operating activities        952,175       920,381

Cash flows from investing activities:
  Investment in joint venture                                  -      (662,242)
  Joint venture distributions in excess of income          4,482         7,752
  Change in prepaid acquisition costs                          -        23,231
     Net cash provided by (used in) investing activities   4,482      (631,259)

Cash flows from financing activities:
  Distributions paid to partners                        (927,704)     (920,461)
    Net cash used in financing activities               (927,704)     (920,461)

Net increase (decrease) in cash and cash equivalents      28,953      (631,339)
Cash and cash equivalents at beginning of year           193,466       824,805
Cash and cash equivalents at end of year               $ 222,419     $ 193,466



See Notes to Financial Statements.


                                        F-7


                      AAA NET REALTY FUND X, LTD.
                       (A LIMITED PARTNERSHIP)

                     NOTES TO FINANCIAL STATEMENTS
             FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES                    
      

    DESCRIPTION OF BUSINESS AND NATURE OF OPERATIONS

    AAA Net Realty Fund X, Ltd. ("the Partnership") is a limited
    partnership formed April 15, 1992, under the laws of the
    State of Nebraska. The Partnership commenced operations as of
    September 17, 1992. American Asset Advisers Management
    Corporation X (a Nebraska corporation) is the Managing
    General Partner and H. Kerr Taylor is the Individual General
    Partner.

    The Partnership was formed to acquire commercial properties
    for cash, own, lease, operate, manage and eventually sell the 
    properties.  The selection, acquisition and supervision of the 
    operations of the properties is managed by American Asset Advisers 
    Realty Corporation ("AAA"), a related party.

    BASIS OF ACCOUNTING

    The financial records of the Partnership are maintained on
    the accrual basis of accounting whereby revenues are
    recognized when earned and expenses are recorded when
    incurred.

    CASH AND CASH EQUIVALENTS

    For purposes of the statement of cash flows, the Partnership
    considers all highly liquid debt instruments purchased with
    an original maturity of three months or less to be cash
    equivalents. Cash and cash equivalents consist of demand
    deposits at commercial banks and money market funds.

    PROPERTY

    Property is leased to others on a net lease basis whereby all
    operating expenses related to the properties, including
    property taxes, insurance and common area maintenance are the
    responsibility of the tenant. The leases are accounted for
    under the operating lease method or the direct financing
    lease method.  Under the operating lease method, the
    properties are recorded at cost.  Rental income is recognized
    ratably over the life of the lease and depreciation is
    charged based upon the estimated useful life of the property. 
    Under the direct financing lease method, the properties are
    recorded at their net investment (see Note 5). Unearned
    income is deferred and amortized to income over the life of
    the lease so as to produce a constant periodic rate of return.

    The Partnership's lease agreements do not provide for
    contingent rentals.

    The Partnership obtains an appraisal on each property prior
    to a property's acquisition and also performs an annual
    valuation update to evaluate potential impairment for each
    property for which an appraisal is older than twelve months. 
    This valuation is based on capitalization of income for each
    property, a review of current market conditions and any
    significant events or factors which would indicate a
    potential impairment to the value of a property.

                                    F-8

    INVESTMENT IN JOINT VENTURES

    The Partnership's interest in joint ventures are accounted
    for under the equity method whereby the Partnership's
    investment is increased or decreased by its share of earnings
    or losses in the joint ventures and also decreased by any
    distributions.  The Partnership owns a minority interest and 
    does not exercise control over the management of the joint ventures.

    DEPRECIATION

    Buildings are depreciated using the straight-line method over
    estimated useful lives ranging from 31.5 to 39 years.

    ORGANIZATION COSTS

    Organization costs incurred in the formation of the
    Partnership are amortized on a straight-line basis over five years.

    SYNDICATION COSTS

    Syndication costs incurred in the raising of capital through
    the sale of units are treated as a reduction of partnership equity.

    STATEMENT OF CASH FLOWS - SUPPLEMENTAL INFORMATION

    No cash was paid for income taxes or interest during 1997 or 1996.

    INCOME TAXES

    All income and expense items flow through to the partners for
    tax purposes. Consequently, no provision for federal or state
    income taxes is provided in the accompanying financial statements.

    FAIR VALUE OF FINANCIAL INSTRUMENTS

    The carrying value of financial instruments, consisting of
    cash, cash equivalents, accounts receivable and liabilities
    approximate their fair value.

    USE OF ESTIMATES

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

2.  PARTNERSHIP EQUITY

    The Managing General Partner, American Asset Advisers
    Management Corporation X, and the Individual General Partner,
    H. Kerr Taylor, have made capital contributions in the
    amounts of $990 and $10, respectively. All other
    contributions have been made by the limited partners. The
    General Partners shall not be obligated to make any other
    contributions to the capital of the Partnership, except that,
    in the event that the General Partners have negative balances
    in their capital accounts after dissolution and winding up

                                   F-9

    of, or withdrawal from, the Partnership, the General Partners
    will contribute to the Partnership an amount equal to the
    lesser of the deficit balances in their capital accounts or
    1.01% of the total capital contributions of the limited
    partners over the amount previously contributed by the
    General Partners.

3.  ALLOCATIONS AND DISTRIBUTIONS

    All income, profits, gains and losses of the Partnership for
    each fiscal year, other than any gain or loss realized upon
    the sale, exchange or other disposition of any of the
    Partnership's properties, shall be allocated as follows: (a)
    net loss shall be allocated 99% to the limited partners, .99%
    to the Managing General Partner and .01% to the Individual
    General Partner; and (b) net income will be allocated first
    in the ratio, and to the extent, net cash flow is distributed
    to the partners for such year and any additional income for
    such year will be allocated 99% to the limited partners, 1%
    to the General Partners.

    For income tax purposes, the gain realized upon the sale,
    exchange or other disposition of any property will be
    allocated as follows:

    (a)    first, to and among the partners in an amount equal to the
           negative balances in their respective capital accounts (pro
           rata based on the relative amounts of such negative balances).

    (b)    then, to each limited partner until the balance in such
           limited partner's capital account equals the amount to be
           distributed to such limited partner in the first tier of
           distributions of net proceeds of sale.

    (c)    then, to the General Partners, until the balance in their
           capital accounts equals the amounts to be distributed to the
           General Partners in the second tier of distributions of net
           proceeds of sale.

    (d)    then 94% to the limited partners and 6% to the General
           Partners, and

    (e)    thereafter, the partners shall be allocated gain or loss
           in order to meet Treasury Regulations regarding qualified
           income offset requirements.

    Any loss on the sale, exchange or other disposition of any
    property shall be allocated 99% to the limited partners and
    1% to the General Partners.

4.  OPERATING LEASES

    A summary of minimum future rentals, exclusive of any
    renewals, under noncancellable operating leases in existence
    at December 31, 1997 are as follows:

                       1998                 $    935,517
                       1999                 $    942,297
                       2000                 $    946,442
                       2001                 $    960,815
                       2002                 $    962,683
                       2003-2016            $  4,303,175


                                   F-10

5.  NET INVESTMENT IN DIRECT FINANCING LEASE

    The Partnership's net investment in a direct financing lease
    at December 31, 1997 included:
                                                                   
                                                                                
    Minimum lease payments receivable         $ 1,328,957
    Unguaranteed residual value                   300,558
    Less: Unearned income                       1,014,557
                                              $   614,958

    A summary of minimum future rentals, exclusive of any
    renewals, under a noncancellable direct financing lease in
    existence at December 31, 1997 are as follows:

                       1998                 $      67,103
                       1999                 $      70,237
                       2000                 $      73,892
                       2001                 $      73,892
                       2002                 $      73,892
                       2003-2016            $     969,941         

6.  INVESTMENT IN JOINT VENTURES

    On April 5, 1996, the Partnership formed a joint venture, AAA
    Joint Venture 96-1, with AAA Net Realty Fund XI, Ltd. and
    American Asset Advisers Trust, Inc., entities with common
    management, for the purpose of acquiring a property which is
    being operated as a Just For Feet retail store in Tucson,
    Arizona.  The property was purchased on September 11, 1996
    after construction was completed.  The Partnership's interest
    in the joint venture is 18.25%.

    On October 27, 1994, the Partnership formed a joint venture,
    AAA Joint Venture 94-1, with American Asset Advisers Trust,
    Inc., for the purpose of acquiring a property on lease to
    BlockBuster Music Retail Inc. in Missouri.  The Company's
    interest in the joint venture is 45.16%.

    Summarized financial information for the joint ventures at
    December 31, 1997 and 1996, are as follows:

                                                     1997             1996
       Land & building,
         net of accumulated depreciation         $ 2,645,823      $ 2,675,195
       Net investment in direct financing lease  $ 2,578,954      $ 2,572,325
       Accounts receivable                       $     2,435      $    15,538
       Accrued rental income                     $    50,602      $    23,148
       Partners' capital                         $ 5,277,814      $ 5,286,206
       Rental income from operating lease        $   179,670      $   179,670
       Equity income from direct financing lease $   405,901      $   123,244
       Net income                                $   556,201      $   273,544

    The Partnership recognized equity income of $142,054 and
    $90,501 from the joint ventures in 1997 and 1996, respectively.

                                    F-11

7.  MAJOR TENANTS

    The Partnership's operations are related to the acquisition 
    and leasing of commercial real estate properties.  The following 
    schedule summarizes rental income by lessee for 1997 and 1996 
    under both operating lease and direct financing lease methods 
    of accounting:
 
                                                       1997          1996

       Golden Corral Corporation (Texas)            $ 172,956     $ 172,956
       TGI Friday's, Inc. (Texas)                   $ 180,500     $ 180,500
       Goodyear Tire & Rubber Company (Texas)       $  52,920     $  52,920
       Tandy Corporation (Minnesota)                $ 256,620     $ 256,620
       America's Favorite Chicken Company (Georgia) $ 102,830     $  97,414
       One Care Health Industries, Inc. (Texas)     $ 160,518     $ 160,518
                 Total                              $ 926,344     $ 920,928
                                     

8.  INCOME RECONCILIATION

    A reconciliation of net income for financial reporting
    purposes to income for federal income tax purposes is as
    follows for the year ended December 31:

                                                        1997          1996

       Net income for financial reporting purposes   $ 778,619     $ 737,212

       Direct financing lease recorded as operating
       lease for tax reporting purposes                (31,869)      (16,520)

       Accrued rental income                           (38,815)      (37,188)

       Income for tax reporting purposes             $ 707,935     $ 683,504

9.  RELATED PARTY TRANSACTIONS

    The Partnership Agreement provides for the reimbursement for
    administrative services necessary for the prudent operation
    of the Partnership and its assets with the exception that no
    reimbursement is permitted for rent, utilities, capital
    equipment, salaries, fringe benefits or travel expenses
    allocated to the Individual General Partner or to any
    controlling persons of the Managing General Partner. In
    connection with administrative services rendered to the
    Partnership, $68,932 and $65,883 was incurred and paid to AAA
    in 1997 and 1996, respectively.

    See Note 6 for joint venture agreements with entities with
    common management.


                                    F-12


                          AAA NET REALTY FUND X, LTD.
          SCHEDULE III - REAL ESTATE OWNED AND ACCUMULATED DEPRECIATION
                   FOR THE YEAR ENDED DECEMBER 31, 1997

<TABLE>
<CAPTION>
                                                                                                                       LIFE ON WHICH
                                                                                                                        DEPRECIATION
                                                                           COST AT                                       IN LATEST 
    PROPERTY              ENCUM-                          IMPROVE-     CLOSE OF YEAR     ACCUMULATED  DATE OF   DATE    INCOME STMT
   DESCRIPTION            BRANCES   BUILDING    LAND       MENTS     BUILDING    LAND    DEPRECIATION  CONST.  AQUIRED  IS COMPUTED

PROPERTIES INVESTED IN
UNDER OPERATING LEASES

<S>                       <C>      <C>          <C>       <C>      <C>          <C>      <C>          <C>      <C>     <C>  
Golden Corral Restaurant,
 Texas                       $0    $1,105,426   $473,754     $0    $1,105,426   $473,754  $167,689      N/A    03-15-93  31.5 Years

TGI Friday's Restaurant,
 Texas                       $0     1,084,060   $464,597     $0    $1,084,060   $464,597  $111,187      N/A    12-23-93  39 Years

Goodyear Tire & Automotive
 Store, Texas                $0      $377,261    $161,684    $0      $377,261   $161,684   $36,274      N/A    03-31-94  39 Years

Popeye's Chicken 
 Restaurant, Georgia         $0            $0    $264,400    $0            $0   $264,400        $0      N/A    07-19-94    N/A

Computer City Super
 Center, Minnesota           $0     1,769,749    $758,464    $0    $1,769,749   $758,464  $151,260      N/A    03-21-94  39 Years

One Care Health 
 Industries, Inc., Texas     $0    $1,034,488    $443,351    $0    $1,034,488   $443,351   $78,474      N/A    01-18-95  39 Years


                             $0    $5,370,984  $2,566,250    $0    $5,370,984 $2,566,250  $544,884

PROPERTY OF JOINT VENTURES
IN WHICH THE PARTNERSHIP HAS
AN INTEREST AND HAS INVESTED
IN UNDER AN OPERATING LEASE

Blockbuster Music Store,
 Missouri                    $0      $514,595   $220,541     $0      $514,595   $220,541   $41,234      N/A    11-14-94  39 Years

Just For Feet,
  Arizona                    $0      $463,578   $198,664     $0      $463,578   $198,664   $15,485      N/A    09-11-96  39 Years


                             $0      $978,173   $419,205     $0      $978,173   $419,205   $56,719

PROPERTY INVESTED IN
UNDER DIRECT FINANCING LEASE

Popeye's Chicken 
 Restaurant, Georgia         $0      $616,934         $0     $0      $616,934         $0        (2)     N/A    07-19-94     N/A





(1)  Transactions in real estate and accumulated depreciation during 1997 and 1996 for operating lease properties are summarized 
     as follows:

                                                     Accumulated
                                        Cost         Depreciation

Balance at December 31, 1995           $7,937,234    $255,950
Acquisitions                                   $0          $0
Depreciation expense                           $0    $144,466
Balance at December 31, 1996           $7,937,234    $400,416
Acquisitions                                   $0          $0
Depreciation expense                           $0    $144,468
Balance at December 31, 1997           $7,937,234    $544,884

(2)  The portion of the lease relating to the building of this property has been recorded as a direct financing lease for financial 
     reporting purposes.  Consequently, depreciation is not applicable.

(3)  The aggregate cost of all properties for Federal Income Tax purposes is $9,951,546 at December 31, 1997.


</TABLE>

                                      F-13

<PAGE>

Item 1. Financial Statements

                         AAA NET REALTY FUND X, LTD.
                          (A LIMITED PARTNERSHIP)
                              BALANCE SHEET
                            SEPTEMBER 30, 1998
                               (Unaudited)

 ASSETS
 Cash and cash equivalents                                    $  236,929
 Property:
   Land                                                        2,566,250
   Buildings                                                   5,370,984
                                                              ----------
                                                               7,937,234
   Accumulated depreciation                                     (653,234)
                                                              ----------
     Total property                                            7,284,000

 Net investment in direct financing leases                       617,409
 Investment in joint ventures                                  1,371,288
 Accrued rental income                                           116,886
                                                              ----------
 TOTAL ASSETS                                                 $9,626,512
                                                              ==========

 LIABILITIES AND PARTNERSHIP EQUITY
 Liabilities:
   Accounts payable                                           $    1,014
   Security deposit                                               12,000
                                                              ----------
     TOTAL LIABILITIES                                            13,014

 Partnership equity:
   General partners                                               16,063
   Limited partners                                            9,597,435
                                                              ----------
     TOTAL PARTNERSHIP EQUITY                                  9,613,498

 TOTAL LIABILITIES AND PARTNERSHIP EQUITY                     $9,626,512
                                                              ==========

 See Notes to Financial Statements.

                                    2

<PAGE>

<TABLE>

                         AAA NET REALTY FUND X, LTD.
                          (A LIMITED PARTNERSHIP)
                            STATEMENTS OF INCOME
 FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1998 AND SEPTEMBER 30, 1997
                                (Unaudited)

<CAPTION>

                                                           Quarter                  Year To Date
                                                      1998         1997         1998         1997
 <S>                                               <C>          <C>          <C>          <C>                                      
 Revenues:
   Rental income from operating leases             $214,210     $214,213     $644,540     $642,633
   Earned income from direct financing leases        17,594       17,505       52,782       52,515
   Interest income                                    1,846          496        3,958        2,554
   Equity income from investment in joint ventures   35,554       35,517      106,633      106,531
                                                   --------     --------     --------     --------  
     Total revenues                                 269,204      267,731      807,913      804,233

 Expenses:
   Advisory fees to related party                    17,283       17,283       51,849       51,649
   Amortization                                           -       15,000       27,755       45,000
   Depreciation                                      36,116       36,117      108,350      108,350
   Professional fees                                  6,509        3,338       22,798       16,137
                                                   --------     --------     --------     --------
     Total expenses                                  59,908       71,738      210,752      221,136

 Net income                                        $209,296     $195,993     $597,161     $583,097
                                                   ========     ========     ========     ========
 
 Allocation of net income:
   General partners                                $  2,093     $  1,960     $  5,972     $  5,831
   Limited partners                                 207,203      194,033      591,189      577,266
                                                   --------     --------     --------     -------- 
                                                   $209,296     $195,993     $597,161     $583,097
                                                   ========     ========     ========     ========

 Net income per unit                               $  18.27     $  17.11     $  52.14     $  50.91
                                                   ========     ========     ========     ========
 
 Weighted average units outstanding                  11,454       11,454       11,454       11,454
                                                   ========     ========     ========     ========


  See Notes to Financial Statements.

</TABLE>

                                    3

<PAGE>

<TABLE>

                        AAA NET REALTY FUND X, LTD.
                         (A LIMITED PARTNERSHIP)
                         STATEMENTS OF CASH FLOWS
 FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1998 AND SEPTEMBER 30, 1997
                                (Unaudited)

<CAPTION>

                                                            Quarter                 Year To Date
                                                       1998        1997         1998        1997
 <S>                                                <C>         <C>          <C>         <C>                
 Cash flows from operating activities:
   Net income                                       $209,296    $195,993     $597,161    $583,097
   Adjustments to reconcile net income to net cash
     flows from operating activities:
       Amortization                                        -      15,000       27,755      45,000
       Depreciation                                   36,116      36,117      108,350     108,350
       Decrease (increase) in accounts receivable          -         289       14,399      (7,420)
       Increase (decrease) in accounts payable        (5,193)        129      (17,953)      2,514
       Cash received from direct financing leases
         less than income recognized                    (817)       (728)      (2,451)     (2,184)
       Investment in joint ventures:
         Equity income                               (35,554)    (35,517)    (106,633)   (106,531)
         Distributions received                       35,554      35,517      106,633     106,531
       Increase in accrued rental income              (4,728)     (7,968)     (16,092)    (23,904)
                                                    --------    --------     --------    --------
         Net cash provided by operating activities   234,674     238,832      711,169     705,453

  Cash flows from investing activities:
   Joint venture distributions in excess of income     1,082       1,115        3,269       3,370
                                                    --------    --------     --------    --------  
      Net cash provided by investing activities        1,082       1,115        3,269       3,370

 Cash flows from financing activities:
   Distributions paid to partners                   (233,715)   (232,046)    (699,928)   (695,175)
                                                    --------    --------     --------    -------- 
     Net cash used in financing activities          (233,715)   (232,046)    (699,928)   (695,175)

 Net increase in cash and cash equivalents             2,041       7,901       14,510      13,648
 Cash and cash equivalents at beginning of period    234,888     199,213      222,419     193,466
                                                    --------    --------     --------    --------
 Cash and cash equivalents at end of period         $236,929    $207,114     $236,929    $207,114
                                                    ========    ========     ========    ========  


 See Notes to Financial Statements.

</TABLE>

                                    4

<PAGE>

                        AAA NET REALTY FUND X, LTD
                         (A LIMITED PARTNERSHIP)

                      NOTES TO FINANCIAL STATEMENTS
     FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1998 AND 1997
                               (Unaudited)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  AAA Net Realty Fund X, Ltd. ("the Partnership") is a limited
  partnership formed April 15, 1992, under the laws of the State
  of Nebraska.  American Asset Advisers Management Corporation X
  (a Nebraska corporation) is the managing general partner and
  H. Kerr Taylor is the individual general partner.

  The Partnership was formed to acquire commercial properties
  for cash, own, lease, operate, manage and eventually sell the
  properties.  Prior to June 5, 1998, the selection,
  acquisition, and supervision of the operations of the
  properties was managed by American Asset Advisers Realty
  Corporation ("AAA"), a related party.  Beginning June 5, 1998,
  the supervision of the operations of the properties is managed
  by AmREIT Operating Corporation, ("AmREIT"), a related party.

  The financial records of the Partnership are maintained on the
  accrual basis of accounting whereby revenues are recognized
  when earned and expenses are reflected when incurred.

  For purposes of the statement of cash flows, the Partnership
  considers all highly liquid debt instruments purchased with a
  maturity of three months or less to be cash equivalents. There
  has been no cash paid for income taxes or interest during 1998
  or 1997.

  Real estate is leased to others on a net lease basis whereby
  all operating expenses related to the properties including
  property taxes, insurance and common area maintenance are the
  responsibility of the tenant.  The leases are accounted for
  under the operating method or the direct financing method.

  Under the operating method, the properties are recorded at
  cost.  Rental income is recognized ratably over the life of
  the lease and depreciation is charged as incurred.

  Under the direct financing method, the properties are recorded
  at their net investment.  Unearned income is deferred and
  amortized to income over the life of the lease so as to
  produce a constant periodic rate of return.

  The Partnership's interests in joint venture investments are
  accounted for under the equity method whereby the
  Partnership's investment is increased or decreased by its
  share of earnings or losses in the joint venture and also
  decreased by any distributions.  The Partnership owns a
  minority interest and does not exercise control over the
  management of the joint ventures.

  Organization costs are amortized on a straight line basis over
  five years.

  All income and expense items flow through to the partners for
  tax purposes.  Consequently, no provision for federal or state
  income taxes is provided in the accompanying financial
  statements.
  
                                5

<PAGE>
  
  The accompanying unaudited financial statements have been
  prepared in accordance with the instructions to Form 10-QSB
  and do not include all of the disclosures required by
  generally accepted accounting principles.
  The financial statements reflect all normal and recurring
  adjustments which are, in the opinion of management, necessary
  to present a fair statement of results for the three and nine
  month periods ended September 30, 1998 and September 30, 1997.

  The financial statements of AAA Net Realty Fund X, Ltd.
  contained herein should be read in conjunction with the
  financial statements included in the Partnership's annual
  report on Form 10-KSB for the year ended December 31, 1997.
  
2.  PARTNERSHIP EQUITY

  The managing general partner, American Asset Advisers
  Management Corporation X, and the individual general partner,
  H. Kerr Taylor, have made capital contributions in the amounts
  of $990 and $10, respectively.  The general partners shall not
  be obligated to make any other contributions to the
  Partnership, except that, in the event that the general
  partners have negative balances in their capital accounts
  after dissolution and winding up of, or withdrawal from, the
  Partnership, the general partners will contribute to the
  Partnership an amount equal to the lesser of the deficit
  balances in their capital accounts or 1.01% of the total
  capital contributions of the limited partners' over the amount
  previously contributed by the general partners.

3.  RELATED PARTY TRANSACTIONS

  The Partnership Agreement provides for the reimbursement for
  administrative services necessary for the prudent operation of
  the Partnership and its assets with the exception that no
  reimbursement is permitted for rent, utilities, capital
  equipment, salaries, fringe benefits or travel expenses
  allocated to the individual general partner or to any
  controlling persons of the managing general partner.  In
  connection therewith, a total of $17,283 and $51,849 were
  incurred and paid to AAA or AmREIT for the three and nine
  months ended September 30, 1998, respectively and $17,283 and
  $51,649 were incurred and paid to AAA for the three and nine
  months ended September 30, 1997, respectively.

4.  MAJOR LESSEES

  The following schedule summarizes total rental income by
  lessee for the three and nine months ended September 30, 1998
  and September 30, 1997 under both operating and direct
  financing leases:

                                             Quarter              Year to Date
                                         1998       1997        1998       1997

  Golden Corral Corporation (Texas)   $ 43,241   $ 43,241    $129,723   $129,723
  TGI Friday's, Inc. (Texas)            45,126     45,126     135,378    135,378
  Goodyear Tire & Rubber Company 
   (Texas)                              13,227     13,227      39,681     39,681
  Tandy Corporation (Minnesota)         64,155     64,155     192,465    192,465
  America's Favorite Chicken Company
   (Georgia)                            25,925     25,839      77,777     77,511
  One Care Health Industries, Inc. 
   (Texas)                              40,130     40,130     122,298    120,390
                                      --------   --------    --------   --------
      Total                           $231,804   $231,718    $697,322   $695,148

  
                                    6

<PAGE>
     
                                  AMREIT, INC.

                                  SUPPLEMENT TO
          JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                       FOR
                          AAA NET REALTY FUND XI, LTD.
                           A TEXAS LIMITED PARTNERSHIP

         Mr. H. Kerr Taylor (the "General  Partner") is soliciting  the approval
of the  Limited  Partners  of AAA Net  Realty  Fund XI,  Ltd.,  a Texas  Limited
Partnership (the "Partnership"), for the Merger of the Partnership with and into
AmREIT,  Inc., a Maryland  Corporation  ("AmREIT").  As part of the Merger,  the
Limited Partners will exchange Units of Limited Partnership  Interests ("Units")
in the  Partnership  for shares of common  stock of AmREIT  (the  "Shares")  or,
subject to the Note Restriction, 6.0% Notes of AmREIT due December 31, 2004 (the
"Notes").  The  Merger,  if it is  approved,  will  involve  up to  ten  limited
partnerships,  including the  Partnership.  This  solicitation  is being made on
behalf of the general partners of the Partnership.  The proposal is described in
detail in the Joint Proxy And Consent Solicitation Statement and Prospectus 
dated, November 1998 (the  "Prospectus").  For  the  definition  of  capitalized
terms  used  in the Supplement,  which are not  separately  defined herein,  see
"GLOSSARY" in the Prospectus.  Cross-references in  this  Supplement also  refer
to  the  cited discussions in the Prospectus, unless specifically noted to the 
contrary.

         The effects of the Merger may be different for Limited Partners in each
of the  partnerships  participating  in the Merger  (the  "Partnerships").  This
Supplement has been prepared to highlight the risks, effects and fairness of the
Merger for the  Limited  Partners of the  Partnership.  This  Supplement  is not
intended  to repeat or  duplicate  the  Prospectus  and the  Prospectus  must be
referred to in reading  this  Supplement.  Moreover,  this  Supplement  does not
purport to provide an overall  summary of the Merger or to highlight  all of its
material terms, conditions,  risks or effects. See "SUMMARY" and "THE MERGER" in
the  Prospectus.  To the  extent  this  Supplement  summarizes  portions  of the
Prospectus,  such  discussions  are  qualified  in  their  entirety  by the more
detailed  discussions of those matters appearing in the Prospectus.  Supplements
have also been  prepared for each of the other  Partnerships  and copies of such
Supplements will be provided  promptly without charge to each Limited Partner or
his representative who has been so designated in writing upon written request to
Timothy W. Kelley,  Vice President at AmREIT,  Inc., Eight Greenway Plaza, Suite
824,  Houston,  Texas 77046.  Telephone (800)  888-4400,  extension 26 or fax to
(713) 850-0498.

                                  RISK FACTORS

     The Merger involves material risks to the Limited Partners,
the more significant of which are:

         o     The distributions on the securities received by
               Limited Partners for their Units in the Merger
               will, at least initially, be lower as a percentage
               of their investment as compared to distributions
               currently received on their Units.  

         o     The General Partner did not retain an unaffiliated
               person to represent the Limited Partners in
               negotiating the terms of the Merger.  

                                       -1-

<PAGE>


         o     The Negotiated Prices for the Partnership
               properties were determined by the General Partner,
               who has substantial conflicts of interest in the
               Merger due to his financial interest in AmREIT and
               the prospects of receiving substantial financial
               benefits if the Merger is consummated.  

         o     The Negotiated Prices of the properties are not
               based on appraisals from independent real estate
               appraisers.  

         o     The Merger will be a taxable transaction to the
               Limited Partners.

         o     There is no assurance that the value of the
               consideration received in the Merger by the Limited
               Partners for their Units will not be less than the
               fair value of their Units as might result from
               negotiations between unrelated parties.  

         o     No public market exists for the Shares or the
               Notes.  Upon completion of the Merger, it is
               uncertain if and when a public market will develop
               for the Shares and no public market is expected to
               develop for the Notes.  

         o     If and when a public market for the Shares
               develops, there is no assurance that the Shares
               will not trade at prices that are less than the
               Exchange Price.

         o     There is no assurance that the Exchange Price,
               which was determined by the General Partner and the
               Independent Directors of AmREIT, reflects the fair
               value of the Shares which might result from
               negotiations between unrelated parties.  

         o     The Appraised Value, upon which payment under the
               ALV Payment Election will be determined, will not
               be determined or known until after the Merger is
               consummated.  

         o     Limited Partners receiving Shares in the Merger
               will realize a substantial change in the form of
               their investment from a finite life Partnership,
               which cannot leverage its investments, to an
               infinite life REIT which can leverage its
               investments.  

         o     The anticipated benefits to Limited Partners as a
               result of the Merger may not be realized. 

                                       -2-

<PAGE>


                     POTENTIAL BENEFITS TO LIMITED PARTNERS

         The  General  Partner  believes  the  Merger is fair to and in the best
interests of the Limited Partners for a number of reasons, including:

         o        The  General  Partner  believes  that the terms of the  Merger
                  Agreement,  including the Exchange Price and the Partnership's
                  Net Asset Value are favorable to the Limited Partners.

         o        The General  Partner  believes that the  Negotiated  Price for
                  each of the  Partnership's  Properties is in the highest range
                  of values for the property in the current  real estate  market
                  and that such value would likely exceed the price at which the
                  property  would sell in the market.  The  General  Partner
                  believes  that the  Partnership  would  therefor  realize
                  significantly   less  value  for  its  Properties  than  their
                  Negotiated  Prices if the  Partnership  was  liquidated in the
                  current real estate market.

         o        By merging into AmREIT,  the Limited Partners will be relieved
                  of  uncertainties  regarding  the  Partnership's  real  estate
                  investments,  including  the  expiration  of leases on its
                  properties  the  possible   difficulties  in re-leasing  the
                  properties and/or the possible substantial costs of re-leasing
                  these properties. As a result of the Merger, these risks would
                  be spread over, and be more economically absorbed by, AmREIT's
                  larger and more diversified portfolio.

         o        The special  purpose nature of the  Partnership's  properties
                  makes them  suitable  for  limited  types of tenants and uses
                  and increases the risks of re-leasing the properties. As a
                  result of the  Merger,  these risks would be spread over, and
                  be more economically absorbed by,  AmREIT's  larger  and  more
                  diversified portfolio.

         o        Co-ownership  of 5 of its 7 properties  in joint  venture with
                  one or more  other  persons,  which,  as a  practical  matter,
                  allows the sale of the  property  only with the consent of its
                  co-owner.  In the Merger,  the property is valued at an amount
                  pro  rata  to the  Negotiated  Price  of the  entire  property
                  without reduction for less than 100% ownership.

         o        By combining  the  Partnership  with  AmREIT,  the Merger will
                  create an investment  portfolio  substantially larger and more
                  geographically diversified than the current portfolio of the
                  Partnership. The Merger will consolidate operations and spread
                  the risk of an  investment  in AmREIT over a broader  group of
                  assets, reducing  dependence of the  investment  upon the
                  performance of any particular  asset or group of assets,  such
                  as assets in the same geographical area.

         o        The  allocations  of  Merger  Expenses  would  require  the 
                  Partnership to  pay  only  its  proportionate  share  of the
                  Partnership  Merger  Expenses  based on its relative Net Asset
                  Value.   Also,  if  the  Limited  Partners  do  not  elect  to
                  participate  in the Merger,  the General  Partner  will pay or
                  reimburse  the  Partnership  its  Proportionate  Share  of the
                  Partnership Merger Expenses.

         o        As a result  of the  Merger,  the  Partnership  will no longer
                  incur the expense for  preparation  of separate  financial
                  statements, required annual and quarterly filings, tax returns
                  and investor communications. The accurate preparation of these
                  statements   and  reports   requires   substantial   cost  and
                  management time and effort.

         o        The  General  Partner  believes  the Merger  will  provide the
                  combined  AmREIT-Partnership  entity improved future access to
                  capital  markets for future growth and that Limited  Partners,
                  as AmREIT  shareholders,  will have  enhanced  liquidity  as a
                  result of the larger total  equity  market  capitalization  of
                  AmREIT.

         o        The General  Partner  received the Houlihan  Fairness  Opinion
                  that the Merger is fair,  from a financial  point of view,  to
                  the Limited Partners.

         o        The Partnership's  strategic  combination with a publicly held
                  REIT, which takes advantage of the growth in the REIT industry
                  and real estate markets, is preferable to the alternatives of
                  complete  liquidation of the Partnership,  continuation of the
                  Partnership  or  reorganization  of the  Partnership  into one
                  separate REIT.


                                       -3-

<PAGE>



         These  possible  benefits  of the Merger to the  Limited  Partners  are
discussed in greater detail in the Prospectus.  Limited Partners should refer to
the  discussions in the Prospectus  under the heading "THE  MERGER--The  General
Partners Reasons and Recommendations for the Merger."


                 RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

         Limited Partners participating in the Merger will be subject to various
risks and possible adverse  consequences  which they should take into account in
deciding  how  they  will  vote on the  Merger.  The most  significant  of these
material risks are:

         The Merger involves the following risks for the Limited Partners:

         o        The   General   Partner   did  not   retain  an   unaffiliated
                  representative  to  represent  the  Limited  Partners  or  the
                  Partnership,  or to  represent  all of the  Partnerships  as a
                  Group,  in the Merger.  Had  independent  representation  been
                  arranged for a Partnership, the terms of the Merger might have
                  been more favorable to such Partnership.

         o        The Negotiated  Prices of the  Partnership's  Properties  were
                  determined  by the  General  Partner  who is  also  the  Chief
                  Executive Officer and largest  shareholder of AmREIT.  The NAV
                  of each  Partnership  should  be  considered  as  having  been
                  negotiated by the common  management of the  Partnerships  and
                  AmREIT.

         o        The Negotiated Price of the Partnership's Properties is not
                  based on an independent real estate appraisal.

         o        The  conflicts  of interest  of the General Partner, who will
                  receive  significant  financial and other benefits from and/or
                  as a result of the Merger.

         o        The possibility that the Partnership's Net Asset Values may
                  not reflect the actual value of its net assets.

         o        The fixed Exchange Price, which means the Limited Partners 
                  will not receive more Shares (or a Note in a greater principal
                  amount)  if  the  value  of  the  Shares  decreases  as of the
                  Effective Date.

         o        AmREIT's  Shares are not publically  traded,  a market for the
                  Shares is not expected to exist immediately upon completion of
                  this Merger,  and there is no assurance  that a market for the
                  Shares will develop in the future. Unless and until there is a
                  public   market  for  the  Shares,   shareholders   will
                  have difficulty in liquidating their investment.

         o        If and when a market for the Shares  develops,  the Shares
                  may trade at prices substantially below the Exchange Price.

         o        The Merger will be a taxable transaction for the Limited
                  Partners.

         o        A majority vote of Limited Partners binds the Partnership.


                                       -4-

<PAGE>



         o        Limited  Partners  who vote  against the Merger  will  receive
                  Notes for  their  Units in the  Merger  unless  they  elect to
                  receive Shares if the Merger is approved.

         o        Limited  Partners  who become  shareholders  of AmREIT may not
                  receive the same level of distributions as previously received
                  from their respective Partnership Units.

         o        Because it is not known how many Partnerships will participate
                  in the  Merger,  there  are  uncertainties  as to the  capital
                  structure  and size of AmREIT  following  consummation  of the
                  Merger  as  they  will  vary  depending  on  the  number  of 
                  Partnerships electing to participate.

         o        As a  result  of  the  Merger,  the  nature  of  each  Limited
                  Partner's investment will change from holding an interest in a
                  specified  portfolio of  properties in a finite life entity to
                  holding  an  equity  investment  in  an  ongoing  REIT,  whose
                  portfolio  of  properties  may be  changed  from  time to time
                  without the  approval of its  shareholders  and which does not
                  plan to liquidate such assets within a fixed period.

         o        If it  participates in the Merger,  the Partnership  will bear
                  the costs of the Merger in  proportion  to its relative NAV.
                  Should the  Partnership  not  participate  in the Merger,  the
                  General  Partner will pay or reimburse the Partnership for its
                  portion of the costs.  The costs of the Merger  allocated to
                  the  Partnerships  are  limited  to the costs of the  Houlihan
                  Fairness Opinions, the Partnership accounting costs (and other
                  valuation or appraisal  costs, if any), which are estimated to
                  total $150,000, and any direct partner communication costs.

         o        The anticipated benefits of the Merger may not be realized.

         o        The anticipated benefits of AmREIT's change to self-management
                  through the recently completed Adviser  Acquisition may not be
                  fully realized.

         o        The proceeds of future asset sales or  refinancings  by AmREIT
                  will  generally  be  reinvested  rather  than  distributed  to
                  shareholders  to the extent not required to be  distributed to
                  maintain REIT status.

         o        AmREIT's  Board  of  Directors  has the  power to  change  the
                  investment,  acquisition  and  financing  policies  of  AmREIT
                  (including  policies  regarding  the  level  of  indebtedness)
                  without  a vote of the  shareholders,  which  could  result in
                  policies   which  do  not   reflect  the   interests   of  all
                  shareholders.

         o        Following the  consummation  of the Merger,  AmREIT intends to
                  borrow  additional  funds  (equal to or  exceeding  50% of the
                  value of the  properties  acquired  in the  Merger) to acquire
                  additional, as yet unidentified, real estate.

         These  risks and  possible  adverse  consequences  of the Merger to the
Limited  Partners are  discussed in greater  detail in the  Prospectus.  Limited
Partners  should refer to the  discussion of the risks  associated  with  the
Merger set forth in the Prospectus under the sections "RISK FACTORS," "CONFLICTS
OF INTEREST,"  "MATERIAL  FEDERAL INCOME TAX ASPECTS" and  "COMPARISON OF UNITS,
SHARES AND NOTES."


                                       -5-

<PAGE>




                                   THE MERGER

         The purpose of the Merger is to strategically  unite AmREIT with one or
more of the  Partnerships,  each of which has compatible  properties in AmREIT's
existing  and new  markets,  and to give the  Limited  Partners  the  ability to
participate  in a strategic  business  combination  with a publicly held REIT in
order to take  advantage  of the  growth in the REIT  industry  and real  estate
markets  in  general,  with  the  prospect  of  being  able to  liquidate  their
investment  through  the sale of the  publicly-traded  Shares  or  retain  their
investment indefinitely.

         If the Merger is approved,  the Partnership will cease to exist and all
of its properties will be transferred to AmREIT. Any Limited Partner may abstain
from or vote  against  the Merger and,  if the Merger is  approved,  the Limited
Partner will still  participate  in the Merger and will receive  Notes for their
Units unless they elect to receive Shares.  In lieu of either Notes or Shares, a
Limited Partner may elect to receive cash payment pursuant to the ALV Payment
Election.  Limited  Partners will not have appraisal rights or other dissenter's
rights by reason of the  Merger.  For a discussion of the effect of abstaining  
from or voting  against the Merger,  the rights of Limited Partners who do so, 
and the effects of exercising  dissenters' rights see "THE MERGER - Dissenting 
Partners and Shareholders."

         The  General  Partner  is  proposing  amendments  to the  Partnership's
Agreement  of  Limited  Partnership  to permit the  closing of the  transactions
contemplated by the Merger  Agreement.  Limited  Partners voting in favor of the
Merger  will be  deemed  to have  voted  in  favor  of  each of  these  proposed
amendments.  A majority  vote of Limited  Partners  is  required  to approve the
proposed amendments and to approve the Merger Agreement. The proposed amendments
authorize the following: (i) the Merger of the Partnership with and into AmREIT,
whether or not AmREIT would be regarded as an Affiliate of the general partners;
and (ii) such other  actions as may be necessary  under or  contemplated  by the
Merger  Agreement  or  the  Prospectus,  irrespective  of any  provision  in the
Partnership  Agreement  which might  otherwise  prohibit such actions.  See "THE
MERGER -- Proposed  Amendments to Partnership  Agreements."  The General Partner
owns no Units of the  Partnership.  The general partners of the Partnership have
agreed to waive any right to  receive  Shares to which they may  otherwise  have
been  entitled  except  with  respect  to their  capital  interests  as  general
partners.

         The General Partner  reasonably  believes that the terms of the Merger,
including  the  consideration  to be  received  by the  Limited  Partners in the
Merger, are fair to and in the best interests of the Limited Partners.

         THE GENERAL PARTNER STRONGLY RECOMMENDS THAT ALL LIMITED PARTNERS
VOTE "YES" IN FAVOR OF THE MERGER.  THE GENERAL PARTNER REQUESTS THAT EACH
LIMITED PARTNER COMPLETE, SIGN AND RETURN THE ENCLOSED CONSENT AS SOON AS
POSSIBLE.

                           ALLOCATION OF CONSIDERATION

         In the Merger,  the Limited  Partners  will  receive  Shares (or Notes)
based upon the Net Asset Value ("NAV") of the Partnership. The Partnership's NAV
equals  the  Negotiated   Price  of  its  properties  plus  its  Net  Cash.  The
Partnership's  Net Cash  equals the  excess,  if any,  of its cash and  accounts
receivable  over its debt at the Effective  Date. The  Negotiated  Price of each
property of the  Partnership was determined and agreed to by Mr. H. Kerr Taylor,
the General Partner,  on behalf of the Partnership in negotiations  with the two
directors of AmREIT who are not  affiliated  with Mr.  Taylor (the  "Independent
Directors").


                                       -6-

<PAGE>



         The number of Shares issuable in the Merger to the  Partnership  equals
the Partnership's NAV divided by the Exchange Price of $9.34. The Exchange Price
was  negotiated  and  agreed  to by the  General  Partner  and  the  Independent
Directors based on the last public offering price of the Shares,  $10.25, net of
certain costs of that offering.  However,  the Shares are not publically  traded
and will not be  listed  for  trading  immediately  after  the  Merger.  Limited
Partners should refer to the discussion in the Prospectus under the heading "THE
MERGER--The Merger Consideration."

         Calculated as if the Effective Date were September 30, 1998,  AmREIT is
offering  97.50  Shares  or,  subject  to the  Note  Restriction,  a Note in the
principal amount of $910.65,  in consideration for each Unit of the Partnership.
The  following  table sets forth the  methodology  utilized in  determining  the
number of Shares and Notes being offered by AmREIT for each Unit:


Net Asset Value:

   Value of Properties:(1)
   Blockbuster Video (Wichita, KS) (49%)                               $940,000
   Blockbuster Video (Oklahoma City, OK) (100%)                         825,000
   Just For Feet (Tucson, AZ) (29.85%)                                1,175,000
   Bank United (The Woodlands, TX) (49%)                                260,000
   Just For Feet (Baton Rouge, LA) (49%)                              1,520,000
   Hollywood Video (Lafayette, LA) (25.42%)                             345,000
   Pier One (Longmont, CO) (100%)                                     1,285,000
                                                                     ----------
   Negotiated Price                                                  $6,350,000
   Net Cash(2)                                                          $80,281
   Other Assets                                                             ---
   Other Liabilities                                                        ---
                                                                     ----------
   Net Asset Value of Partnership(3)                                 $6,430,281
                                                                     ----------
   Percentage of Aggregate Net Asset Value of All Partnerships           22.87%
   Net Asset Value Per Original Investment of $1,000(4)                 $910.65
                                                                         ------
Allocation of Shares Received in Merger:
   Number of Shares Allocable to Partnership                            688,467
   Percentage of Total Shares to be Issued in the Merger                 22.87%
   Percentage of Total Shares of AmREIT After the Merger                 11.98%
   Allocation of Shares to Limited Partners                             688,467
   Allocation of Shares to General Partners(5)                              ---
                                                                     ----------
   Allocation of Shares per Unit                                          97.50
   Allocation of Shares Per Original Investment of $1,000(4)              97.50
   Maximum Total Outstanding Shares in AmREIT After the Merger(6)     5,748,309
                                                                     ----------


                                       -7-

<PAGE>




Notes Offered in Merger:
   Maximum Principal Amount Offered to Partnership                   $2,250,598
   Principal Amount of Note Offered per Unit                            $910.65
   Principal Amount of Note Offered per Original Investment 
   of $1,000(4)                                                         $910.65
                                                                        -------
Return to Limited Partners Per $1,000 of Adjusted Capital 
From Shares(7):
   
   Return From Merger per $1,000 of Adjusted Capital based on           $910.65
   Exchange Price(8)
   
   Total Return from Merger based on Exchange Price plus Cumulative   $1,142.62
   Distributions through 9/30/1998 per $1,000 of Adjusted Capital

   Total Return from Merger based on Exchange Price plus Cumulative     114.26%
   Distributions through 9/30/1998 as a Percentage of Adjusted Capital
   
   Return From Merger per $1,000 of Adjusted Capital based on $10.25    $999.37
   per Share Price(9)

(1)      Percentage of property owned by Partnership shown in parentheses.

(2)      Net Cash is the excess, if any, of the Partnership's cash and
         accounts receivable over its debt.

(3)      Net Asset Value equals Negotiated Price of property plus Net Cash.

(4)      "Per Original Investment of $1,000" is computed by dividing the Limited
         Partners'  allocable  share of such  amount  by the  Limited  Partners'
         original  capital  of  the  Partnership  (the  Partnership's  "Original
         Capital") and multiplying the result by 1,000.

(5)      The general  partners have agreed to waive any right to receive  Shares
         to which they may  otherwise  have been  entitled  in the  Merger.  The
         general partners will not receive any compensation or reimbursement for
         claims against or interests in the Partnership.

(6)      Calculated as if the Effective Date were September 30, 1998.  Assumes  
         100% participation of the Partnerships and that no Notes are issued.
         Includes portion of Share Balance from Adviser Acquisition  issuable to
         Mr. Taylor upon consummation of Merger.

(7)      Adjusted Capital equals a Limited  Partner's  original invested capital
         less  cumulative  distributions  constituting a return of capital under
         the Partnership Agreement.

(8)      Shares valued at $9.34 per Share.

(9)      $10.25 is the most recent public offering price of the Shares.


                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

         Due to the substantial  similarities  among the  Partnerships,  such as
their similar investment  portfolios and property  locations,  common investment
objectives  and  policies,  similar  financial  condition,  the  fact  that  the
Partnerships'  assets are managed by AmREIT or its  Affiliates  and  substantial
similarities in the language and scope of their Partnership Agreements,  many of
the  consequences  of  participating  in the Merger  are  common to the  Limited
Partners of each of the  Partnerships.  The purpose of this section is, however,
to highlight  features of the Partnership which may distinguish the situation of
the Partnership

                                       -8-

<PAGE>



from that of the other  Partnerships  and which  should be taken into account by
the  Limited  Partners  when  evaluating  the merits  and risks of the  proposed
Merger.

         Special  Considerations  Regarding Partnership  Properties.  Unless the
Limited  Partners  approve the Merger,  the General  Partner  will  continue the
Partnership in accordance with its current investment  strategies and objectives
described below. At the time of the Partnership's formation, the General Partner
anticipated  the  liquidation  of its  portfolio  and  distribution  of the  net
proceeds from the sale of the properties to the Limited  Partners within 8 to 12
years after the  acquisition of the  properties.  Based on the completion of the
acquisition  of the  Partnership's  portfolio in 1996, it was  anticipated  that
liquidation of the portfolio  would begin by 2008.  However,  the  Partnership's
ability to achieve its goals will be influenced by the  following  factors.  See
"THE  PARTNERSHIPS--Properties"  in the Prospectus  for  additional  information
regarding the Partnership's portfolio.

                  Expiration  of Leases.  When the  leases on the  Partnership's
properties  all expire,  the  tenants may elect not to renew their  leases or to
renew their leases only if the Partnership makes significant improvements to the
property.  Should tenants fail to renew their leases,  the Partnership  would be
required to find new  tenants  and would  likely  incur  significant  additional
expense by reason of temporary vacancy and/or significant  rehabilitation and/or
tenant improvement costs.

                  Amendment of Dissenters' Rights Provisions.  Section 6.12 of 
the Partnership's Agreement of Limited Partnership provides for dissenters' 
appraisal rights in the event of certain transactions such as the Merger.  In 
general, Section 6.12 would entitle Limited Partners who vote against the Merger
to receive cash payment for their Units equal to the independent appraised value
if the Merger is consummated.  Under both the provisions of the Partnership 
Agreement and the Nebraska Partnership Law, Section 6.12 can be deleted, amended
or modified by the vote of written consent of the Limited Partners holding at 
least a majority of Units.  The Partnership Amendment effectively amends the 
Partnership Agreement to make Section 6.12 inapplicable to the Merger.  The 
General Partner and AmREIT have however structured the ALV Payment Election to 
substantially conform with the Dissenter's Rights provisions under Section 6.12.
The ALV Payment Election may nevertheless substantially differ from Section 
6.12, in both substance and application.  For example, Section 6.12 is silent 
and/or non-specific as to the timing and manner of required appraisal and the 
timing and manner of the required cash payment.

                  Concentration  of Investment.  The Partnership has leased 2 of
its 7 properties  to  organizations  or  affiliates  of  organizations  that are
engaged  in the  video  tape  rental  business.  This  business  is  subject  to
substitute  technologies that pose a potential risk to its long-term  viability.
If  a  technological  development  did  occur  which  negatively  affected  that
business,  it is possible each of these  locations would be affected at the same
time  and  may  cause  a  significant  reduction  in  the  distributions  of the
Partnership.

                  Co-ownership  of  Property.  The  Partnership  owns 5 of its 7
properties in  co-ownership  with one or more other persons.  The Partnership is
dependent upon the consent and  cooperation of the majority  co-owner to sell or
re-lease the property.  Therefore,  there is no assurance that the co-owner will
agree to the sale or  re-lease  of the  property at such time or under the terms
the Partnership may desire.

                  Possible Need for Additional Capital. The Limited Partners may
be  required  to  contribute   additional  capital  and/or  approve  Partnership
borrowings  in order to  finance  future  lease  renewal or re-leasing  costs as
described above. Moreover, without an economically desirable lease in place, the
Partnership  could not expect to realize an attractive price for the sale of its
properties.

                                       -9-

<PAGE>

         Merger will result in Capitol Loss.  Limited Partners will realize a 
small capitol loss from the Merger in an amount equal to their  allocable share 
of the excess of the Partnership's adjusted tax basis of its assets over the sum
of the fair market value of the Shares received by the Partnership.  Those  
Limited  Partners  who have owned their Units since the  inception of the
Partnership can expect to recognize a capitol loss of approximately $30 per Unit
as a result of the Merger. The actual amount of loss recognized by each Limited
Partner  will  depend  upon the value  ascribed  to the Shares for  federal  tax
purposes. Because the Shares will not be publically traded immediately after the
Merger,  and the 1998 operating  results have not been included,  it is possible
that the value of the Shares used for purposes of calculating the taxable income
(or loss) and the  taxable  income  (or  loss)  per Unit  will  differ  from the
calculation stated above.  The Partnership's federal income tax returns are 
subject to review and possible adjustment by the Internal Revenue Service.  
Under federal income tax laws,  regulations and administrative rulings, certain 
types of transactions may be accorded varying interpretations.  Accordingly, the
Partnership's financial statements, as well as the individual tax returns of the
partners, may be changed to cause them to conform to the tax treatment resulting
from such review, if any.

         Investment  Strategy.  Each of the properties is currently fully leased
to a single tenant;  however, as described above, these leases expire at varying
times in the future.  The  Partnership  is not  authorized  to raise  additional
capital  or  borrow  funds.  The  Partnership  has a history  of making  regular
quarterly   distributions  to  its  Limited  Partners.   See  "Miscellaneous  --
Distributions to Limited  Partners" below in this Supplement.  The Partnership's
strategy is to continue to hold its properties  with a view towards  liquidating
them at such times as the General Partner deems  beneficial and appropriate in a
manner consistent with the Partnership's  investment  objectives.  The principal
investment  objectives  of the  Partnership  are to (i) preserve and protect the
Limited Partners' capital; (ii) provide the Limited Partners with quarterly cash
distributions from operations;  (iii) obtain long-term appreciation in the value
of its properties;  and (iv) provide increased cash distributions to the Limited
Partners as the cash flow from its  investments  increases  over the life of the
Partnership.  The  Partnership  acquired  each of its  properties  for  cash and
without the use of borrowed funds (leverage).

         Management  Compensation.  The  Partnership  has no  employees  as its
operations are managed by AmREIT. Under the Omnibus Services Agreement, pursuant
to which AmREIT manages the operations of the Partnership, AmREIT is entitled to
annual property management fees equal to 3% of gross rental revenues.  Also, the
Omnibus Services  Agreement  provides for payment of reimbursement fees of up to
6% of the Partnership's gross rental revenues.  This relationship will terminate
after the Merger if the  Partnership  merges  into  AmREIT.  If the  Partnership
participates  in the Merger,  neither  AmREIT nor the General  Partner or any of
their  Affiliates  will  receive  any  compensation  for  services  rendered  in
connection with the Merger.

         Offers From Third Parties.  No offers on the  Partnership's  properties
have been  received  during the past twelve  months by the General  Partner from
unaffiliated  third  parties.  See  "THE  MERGER-Acquisition  Proposals"  in the
Prospectus.


                             FAIRNESS OF THE MERGER

         Based upon his analysis of the Merger,  the General Partner  reasonably
believes that:

         (1)      The terms of the Merger, when considered as a whole, are fair
                  to the Limited Partners;

         (2)      The  Shares  offered  in  exchange  for the Units  constitute
                  fair consideration for the Units of the Limited Partners; and

         (3)      After comparing the potential benefits and detriments of the
                  Merger with those of several alternatives, the Merger is more
                  attractive to the Limited Partners than such alternatives.

         THE GENERAL  PARTNER  REASONABLY  BELIEVES THAT THE TERMS OF THE MERGER
AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS IN
CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE LIMITED
PARTNERS. ACCORDINGLY, THE GENERAL PARTNER HAS APPROVED THE MERGER AGREEMENT AND
RECOMMENDS THAT THE LIMITED  PARTNERS VOTE FOR APPROVAL OF THE MERGER  AGREEMENT
AND AMENDMENT OF THE PARTNERSHIP AGREEMENT.

                                      -10-

<PAGE>



         The General Partner's  determination is based upon the transaction as a
whole,  as well as the  combination of less than all  Partnerships,  because the
Partnership's  value for the purposes of the Merger is its Net Asset Value.  The
General  Partner  believes that Net Asset Value is a reasonable  estimate of the
value of each  Partnership  for the Merger as it is  directly  derived  from the
value of the Partnership's net assets at the Effective Date,  independent of the
valuations  of the assets of the other  Partnerships.  The General  Partner also
believes  the  Exchange  Price,  the value on which Shares will be issued to the
Partnership in the Merger,  is a reasonable  estimate of the value of the Shares
based on the last  public  offering  price of the Shares and within the  overall
context of the  Merger.  See "THE  MERGER - The  General  Partner's  Reasons and
Recommendations  for the Merger."

         Fairness Opinion.  The General Partners,  on behalf of the Partnership,
retained  Houlihan  to render an opinion as to whether the  consideration  to be
received by the Limited  Partners in connection with the Merger was fair, from a
financial point of view, to the Limited Partners. Houlihan was not requested to,
and did not make, any recommendation to the Partnerships as to the consideration
to be received by the Limited  Partners  in  connection  with the Merger,  which
consideration was determined through  negotiations between the common management
of the Partnerships and AmREIT.  The General Partner retained Houlihan to render
its  fairness  opinion  based upon  Houlihan's  experience  in the  valuation of
businesses and their securities in connection with mergers and acquisitions, and
valuations  for corporate  purposes  especially  with respect to REITs and other
real estate  companies.  Houlihan  delivered its written opinion,  dated June 1,
1998,  to the  General  Partner,  to the  effect  that,  as of the  date of such
opinion,  based on Houlihan's review and subject to the limitations described in
the Prospectus,  the  consideration to be received by the Limited  Partners  in
connection  with the  Merger is fair,  from a  financial  point of view,  to the
Limited   Partners.   The  Houlihan  Fairness  Opinion  does  not  constitute  a
recommendation  to any Limited Partner as to how any such Limited Partner should
vote on the Merger. See "FAIRNESS OPINIONS--The Houlihan Fairness Opinion."

         Comparison of Benefits and Detriments. The General Partner's assessment
of the  fairness  of the  proposed  Merger was based on the review of  different
alternatives that were available.  The evaluations of the different alternatives
included,  but were not  limited  to, a  strategic  combination  with a publicly
traded REIT to take advantage of the growth of the REIT industry and real estate
markets in general,  completely  liquidating  the  Partnership,  continuing  the
Partnership or reorganizing  the Partnership  into a REIT. In order to determine
whether the Merger or one of its  alternatives  would be more  attractive to the
Limited  Partners,  the General  Partner  compared  the  potential  benefits and
detriments  of the Merger with the  potential benefits and detriments of these
alternatives.  A detailed discussion of the potential benefits and detriments of
each of these  alternatives is provided in "THE MERGER -- The General  Partners'
Reasons and  Recommendation  for the Merger" and "-- Alternatives to the Merger"
in the Prospectus.

         In the  event  the  Merger  is not  consummated  for  any  reason,  the
Partnership  will continue to pursue its business  objectives of maximizing  the
value  of its  properties,  in  addition  to  the  possible  liquidation  of its
portfolio,  another strategic combination or another attractive alternative that
may become available.



                                      -11-

<PAGE>



                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
           COMPENSATION PAID TO THE GENERAL PARTNER AND HIS AFFILIATES

         This  section is  intended  to provide  Limited  Partners  with a brief
comparison  of the  compensation,  fees and  distributions  paid to the  General
Partner and his Affiliates under the  Partnership's  current  arrangements  with
those  that would have been paid had the  Merger  been in place.  The  following
table sets forth the compensation,  fees and distributions by the Partnership to
the General  Partner and his Affiliates  during the two most recent fiscal years
and the nine-month period ended September 30, 1998 and compares those payments 
against the amount that would have been paid assuming the Merger had occurred
January 1, 1996.

<TABLE>

                                           Year Ended December 31,
<CAPTION>

                                                                                       Nine Months Ended
                                      1996                       1997                 September 30, 1998
                                      ----                       ----                    -------------
                               Actual     Pro Forma       Actual      Pro Forma      Actual     Pro Forma

<S>                           <C>         <C>            <C>          <C>            <C>         <C>

Administrative Reimb.(1)      $17,832       $12,776      $25,350        $25,166      $29,626       $26,462
Cash Distributions(2)           2,040           ---        2,820            ---        2,115           ---
General Partner Salary(3)         ---         2,995          ---          3,593          ---         2,695

(1)      An AmREIT subsidiary receives administrative reimbursements of up to 6%
         of gross rental revenues from the properties.  No other fees,  salaries
         or other  compensation  were  paid by the  Partnership  to its  general
         partner or its affiliates during these periods.

(2)      Includes all cash  distributions  made to Mr. Taylor and his affiliates
         resulting from ownership of Units and general  partner  interests.  Mr.
         Taylor's  employment  agreement  with AmREIT  provides for a fixed base
         salary of $25,000 and $30,000 per annum for 1998 and 1999 respectively,
         which amounts will not increase as a result of the Merger.

(3)      Mr. Taylor's salary represents the total salary and benefits Mr. Taylor
         is  currently  entitled to receive as an officer and director of AmREIT
         allocated  to the  Partnership  based on the  percentage  of  shares of
         AmREIT  to be owned  by the  Limited  Partners  immediately  after  the
         Merger.  No other affiliate of the general  partners of the Partnership
         will receive compensation from AmREIT upon completion of the Merger.

</TABLE>

New Compensation

         AmREIT  will  internally  manage and lease the  properties  obtained by
AmREIT from the Partnership pursuant to the Merger. The terms of this engagement
will be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.



                                      -12-

<PAGE>


                                     MISCELLANEOUS

Distributions to Limited Partners

         Set forth below are  distributions  per Unit made by the Partnership to
the Limited Partners since its inception and the most recently completed interim
period. Also see "THE PARTNERSHIPS Partnership Distributions" in the Prospectus.

<TABLE>
<CAPTION>

                                                                                 Nine Months Ended
                                             1995        1996         1997       September 30, 1998
                                             ----        ----         ----         -------------
<S>                                         <C>         <C>          <C>         <C>          

Distributions                               $22.02      $65.48       $68.43           $54.48
Portion of Distribution That Was a            ---         ---         ---               ---
Return of Capital(1)

(1)      Distributions treated as a return of capital under the Partnership 
         Agreement.

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

Financial Information

         Rental income  statements for the properties of the Partnership for the
nine months ended September 30, 1998 and the years ended December 31, 1997 and 
1996 and certain pro forma financial statements  with respect to the Partnership
are set forth in "The Unaudited Pro Forma  Financial  Information"  and  "INDEX 
TO FINANCIAL INFORMATION"  in the Prospectus.

List of Investors

         Under the Partnership  Agreement and Texas state law, a Limited Partner
may obtain a list of the names, addresses and number of Units owned by the other
Limited  Partners  entitled to so vote on the Merger by making  written  request
therefor from the General Partner,  c/o Timothy W. Kelley,  AmREIT,  Inc., Eight
Greenway  Plaza,  Suite 824,  Houston,  Texas  77046.  At the time of making the
request,  the  requesting  Limited  Partner  must  submit $10.00 in payment for 
the costs of copying and mailing the list and, if the Units are held through a 
nominee,  provide the Partnership with a statement from the nominee or other  
independent  third party  confirming  such Limited  Partner's  beneficial
ownership.  A Limited Partner is only entitled to the foregoing information with
respect  to the  Partnership  in which the  Limited  Partner  holds  Units.  See
"CONSENT PROCEDURES" in the Prospectus.


End of Partnership Supplement for AAA Net Realty Fund XI, Ltd.

                                      -13-

<PAGE>




                                  SUPPLEMENT TO
          JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                       FOR
                        AAA NET REALTY FUND GOODYEAR LTD.
                           A TEXAS LIMITED PARTNERSHIP

         Mr. H. Kerr Taylor (the "General  Partner") is soliciting  the approval
of the Limited  Partners of AAA Net Realty Fund GoodYear,  Ltd., a Texas Limited
Partnership (the "Partnership"), for the Merger of the Partnership with and into
AmREIT,  Inc., a Maryland  Corporation  ("AmREIT").  As part of the Merger,  the
Limited Partners will exchange Units of Limited Partnership  Interests ("Units")
in the  Partnership  for shares of common  stock of AmREIT  (the  "Shares")  or,
subject to the Note Restriction, 6.0% Notes of AmREIT due December 31, 2004 (the
"Notes").  The  Merger,  if it is  approved,  will  involve  up to  ten  limited
partnerships,  including the  Partnership.  This  solicitation  is being made on
behalf of the general partners of the Partnership.  The proposal is described in
detail in the Joint Proxy And Consent  Solicitation  Statement and Prospectus 
dated, November 1998 (the  "Prospectus").  For  the definition  of  capitalized
terms  used  in the Supplement,  which are not  separately  defined  herein, see
"GLOSSARY" in the Prospectus.  Cross-references  in  this  Supplement also refer
to  the  cited discussions in the Prospectus, unless specifically noted to the 
contrary.

         The effects of the Merger may be different for Limited Partners in each
of the partnerships  participating  in the Merger  (the  "Partnerships").  This
Supplement has been prepared to highlight the risks, effects and fairness of the
Merger for the  Limited  Partners of the  Partnership.  This  Supplement  is not
intended  to repeat or  duplicate  the  Prospectus  and the  Prospectus  must be
referred to in reading  this  Supplement.  Moreover,  this  Supplement  does not
purport to provide an overall  summary of the Merger or to highlight  all of its
material terms, conditions,  risks or effects. See "SUMMARY" and "THE MERGER" in
the  Prospectus.  To the  extent  this  Supplement  summarizes  portions  of the
Prospectus,  such  discussions  are  qualified  in  their  entirety  by the more
detailed  discussions of those matters appearing in the Prospectus.  Supplements
have also been  prepared for each of the other  Partnerships  and copies of such
Supplements will be provided  promptly without charge to each Limited Partner or
his representative who has been so designated in writing upon written request to
Timothy W. Kelley,  Vice President at AmREIT,  Inc., Eight Greenway Plaza, Suite
824,  Houston,  Texas 77046.  Telephone (800)  888-4400,  extension 26 or fax to
(713) 850-0498.

                                  RISK FACTORS

     The Merger involves material risks to the Limited Partners,
the more significant of which are:

         o     The distributions on the securities received by
               Limited Partners for their Units in the Merger
               will, at least initially, be lower as a percentage
               of their investment as compared to distributions
               currently received on their Units.  

         o     The General Partner did not retain an unaffiliated
               person to represent the Limited Partners in
               negotiating the terms of the Merger.  

                                       -1-

<PAGE>

         o     The Negotiated Prices for the Partnership
               properties were determined by the General Partner,
               who has substantial conflicts of interest in the
               Merger due to his financial interest in AmREIT and
               the prospects of receiving substantial financial
               benefits if the Merger is consummated.  

         o     The Negotiated Prices of the properties are not
               based on appraisals from independent real estate
               appraisers.  

         o     The Merger will be a taxable transaction to the
               Limited Partners.

         o     There is no assurance that the value of the
               consideration received in the Merger by the Limited
               Partners for their Units will not be less than the
               fair value of their Units as might result from
               negotiations between unrelated parties.  

         o     No public market exists for the Shares or the
               Notes.  Upon completion of the Merger, it is
               uncertain if and when a public market will develop
               for the Shares and no public market is expected to
               develop for the Notes.  

         o     If and when a public market for the Shares
               develops, there is no assurance that the Shares
               will not trade at prices that are less than the
               Exchange Price.

         o     There is no assurance that the Exchange Price,
               which was determined by the General Partner and the
               Independent Directors of AmREIT, reflects the fair
               value of the Shares which might result from
               negotiations between unrelated parties.  

         o     The Appraised Value, upon which payment under the
               ALV Payment Election will be determined, will not
               be determined or known until after the Merger is
               consummated.  

         o     Limited Partners receiving Shares in the Merger
               will realize a substantial change in the form of
               their investment from a finite life Partnership,
               which cannot leverage its investments, to an
               infinite life REIT which can leverage its
               investments.  

         o     The anticipated benefits to Limited Partners as a
               result of the Merger may not be realized. 

                                       -2-

<PAGE>

                      POTENTIAL BENEFITS TO LIMITED PARTNERS

         The  General  Partner  believes  the  Merger is fair to and in the best
interests of the Limited Partners for a number of reasons, including:

         o        The  General  Partner  believes  that the terms of the  Merger
                  Agreement,  including the Exchange Price and the Partnership's
                  Net Asset Value are favorable to the Limited Partners.

         o        The General  Partner  believes that the  Negotiated  Price for
                  each of the  Partnership's  Properties is in the highest range
                  of values for the property in the current  real estate  market
                  and that such value would likely exceed the price at which the
                  property  would sell in the market.  The  General  Partner
                  believes  that the  Partnership  would thus  therefor  realize
                  significantly   less  value  for  its  Properties  than  their
                  Negotiated  Prices if the  Partnership  was  liquidated in the
                  current real estate market.

         o        By merging into AmREIT,  the Limited Partners will be relieved
                  of  uncertainties  regarding  the  Partnership's  real  estate
                  investments,  including the  expiration of the lease on one of
                  its  properties on February 29, 2000 and the expiration of the
                  lease on the  other  in 2005,  the  possible  difficulties  in
                  re-leasing  the  properties  and/or the  possible substantial 
                  costs  of re-leasing  these  properties.  As a  result of  the
                  Merger,  these  risks  would  be  spread  over, and  be  more
                  economically absorbed by, AmREIT's larger and more diversified
                  portfolio.

         o        The special  purpose nature of the  Partnership's  properties
                  makes them  suitable  for  limited  types of tenants and uses
                  and increases the risks of re-leasing the properties. As a
                  result of the  Merger,  these risks  would be spread over, and
                  be more economically absorbed by,  AmREIT's  larger  and  more
                  diversified portfolio.

         o        Co-ownership  of one of its  properties  in joint venture with
                  another  Partnership which, as a practical matter,  allows the
                  sale of the property only with the consent of its co-owner. In
                  the  Merger,  the  property is valued at an amount pro rata to
                  the Negotiated Price of the entire property without  reduction
                  for less than 100% ownership.

         o        By combining  the  Partnership  with  AmREIT,  the Merger will
                  create an investment  portfolio  substantially larger and more
                  geographically diversified than the current portfolio  of  the
                  Partnership. The Merger will consolidate operations and spread
                  the risk of an  investment  in AmREIT over a broader  group of
                  assets, reducing  dependence of the  investment  upon the
                  performance of any particular  asset or group of assets,  such
                  as assets in the same geographical area.

         o        The  allocations  of  Merger  Expenses  would  require  the 
                  Partnership to  pay  only  its  proportionate  share  of the
                  Partnership  Merger  Expenses  based on its relative Net Asset
                  Value.   Also,  if  the  Limited  Partners  do  not  elect  to
                  participate  in the Merger,  the General  Partner  will pay or
                  reimburse  the  Partnership  its  Proportionate  Share  of the
                  Partnership Merger Expenses.

         o        As a result  of the  Merger,  the  Partnership  will no longer
                  incur the expense for  preparation  of separate  financial
                  statements, required annual and quarterly filings, tax returns
                  and investor communications. The accurate preparation of these
                  statements   and  reports   requires   substantial   cost  and
                  management time and effort.

         o        The  General  Partner  believes  the Merger  will  provide the
                  combined  AmREIT-Partnership  entity improved future access to
                  capital  markets for future growth and that Limited  Partners,
                  as AmREIT  shareholders,  will have  enhanced  liquidity  as a
                  result of the larger total  equity  market  capitalization  of
                  AmREIT.

         o        The General  Partner  received the Houlihan  Fairness  Opinion
                  that the Merger is fair,  from a financial  point of view,  to
                  the Limited Partners.

         o        The Partnership's  strategic  combination with a publicly held
                  REIT, which takes advantage of the growth in the REIT industry
                  and real estate markets, is preferable to the alternatives of
                  complete  liquidation of the Partnership,  continuation of the
                  Partnership  or  reorganization  of the  Partnership  into one
                  separate REIT.


                                       -3-

<PAGE>



         These  possible  benefits  of the Merger to the  Limited  Partners  are
discussed in greater detail in the Prospectus.  Limited Partners should refer to
the  discussions in the Prospectus  under the heading "THE  MERGER--The  General
Partners Reasons and Recommendations for the Merger."


                RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

         Limited Partners participating in the Merger will be subject to various
risks and possible adverse  consequences  which they should take into account in
deciding  how  they  will  vote on the  Merger.  The most  significant  of these
material risks are:

         The Merger involves the following risks for the Limited Partners:

         o        The   General   Partner   did  not   retain  an   unaffiliated
                  representative  to  represent  the  Limited  Partners  or  the
                  Partnership,  or to  represent  all of the  Partnerships  as a
                  Group,  in the Merger.  Had  independent  representation  been
                  arranged for a Partnership, the terms of the Merger might have
                  been more favorable to such Partnership.

         o        The Negotiated  Prices of the  Partnership's  Properties  were
                  determined  by the  General  Partner  who is  also  the  Chief
                  Executive Officer and largest  shareholder of AmREIT.  The NAV
                  of each  Partnership  should  be  considered  as  having  been
                  negotiated by the common  management of the  Partnerships  and
                  AmREIT.

         o        The Negotiated Price of the Partnership's Properties is not 
                  based on an independent real estate appraisal.

         o        The  conflicts  of interest  of the  General Partner, who will
                  receive  significant  financial and other benefits from and/or
                  as a result of the Merger.

         o        The possibility that the Partnership's Net Asset Values may 
                  not reflect the actual value of its net assets.

         o        The fixed Exchange Price, which means the Limited Partners 
                  will not receive more Shares (or a Note in a greater principal
                  amount)  if  the  value  of  the  Shares  decreases  as of the
                  Effective Date.

         o        AmREIT's  Shares are not publically  traded,  a market for the
                  Shares is not expected to exist immediately upon completion of
                  this Merger,  and there is no assurance  that a market for the
                  Shares will develop in the future. Unless and until there is a
                  public   market  for  the  Shares,   shareholders   will  have
                  difficulty in liquidating their investment.

         o        If and when a market for the Shares  develops,  the Shares may
                  trade at prices substantially below the Exchange Price.

         o        The Merger will be a taxable transaction for the Limited 
                  Partners.

         o        A majority vote of Limited Partners binds the Partnership.


                                       -4-

<PAGE>



         o        Limited  Partners  who vote  against the Merger  will  receive
                  Notes for  their  Units in the  Merger  unless  they  elect to
                  receive Shares if the Merger is approved.

         o        Limited  Partners  who become  shareholders  of AmREIT may not
                  receive the same level of distributions as previously received
                  from their respective Partnership Units.

         o        Because it is not known how many Partnerships will participate
                  in the  Merger,  there  are  uncertainties  as to the  capital
                  structure  and size of AmREIT  following  consummation  of the
                  Merger  as  they  will  vary  depending  on  the  number  of 
                  Partnerships electing to participate.

         o        As a  result  of  the  Merger,  the  nature  of  each  Limited
                  Partner's investment will change from holding an interest in a
                  specified  portfolio of  properties in a finite life entity to
                  holding  an  equity  investment  in  an  ongoing  REIT,  whose
                  portfolio  of  properties  may be  changed  from  time to time
                  without the  approval of its  shareholders  and which does not
                  plan to liquidate such assets within a fixed period.

         o        If it  participates in the Merger,  the Partnership  will bear
                  the costs of the Merger in  proportion  to its relative NAV.
                  Should the  Partnership  not  participate  in the Merger,  the
                  General  Partner will pay or reimburse the Partnership for its
                  portion of the costs.  The costs of the Merger  allocated to
                  the  Partnerships  are  limited  to the costs of the  Houlihan
                  Fairness Opinions, the Partnership accounting costs (and other
                  valuation or appraisal  costs, if any), which are estimated to
                  total $150,000, and any direct partner communication costs.

         o        The anticipated benefits of the Merger may not be realized.

         o        The anticipated benefits of AmREIT's change to self-management
                  through the recently completed Adviser  Acquisition may not be
                  fully realized.

         o        The proceeds of future asset sales or  refinancings  by AmREIT
                  will  generally  be  reinvested  rather  than  distributed  to
                  shareholders  to the extent not required to be  distributed to
                  maintain REIT status.

         o        AmREIT's  Board  of  Directors  has the  power to  change  the
                  investment,  acquisition  and  financing  policies  of  AmREIT
                  (including  policies  regarding  the  level  of  indebtedness)
                  without  a vote of the  shareholders,  which  could  result in
                  policies   which  do  not   reflect  the   interests   of  all
                  shareholders.

         o        Following the  consummation  of the Merger,  AmREIT intends to
                  borrow  additional  funds  (equal to or  exceeding  50% of the
                  value of the  properties  acquired  in the  Merger) to acquire
                  additional, as yet unidentified, real estate.

         These  risks and  possible  adverse  consequences  of the Merger to the
Limited  Partners are  discussed in greater  detail in the  Prospectus.  Limited
Partners  should refer to the  discussion of the  risks  associated  with  the
Merger set forth in the Prospectus under the sections "RISK FACTORS," "CONFLICTS
OF INTEREST,"  "MATERIAL  FEDERAL INCOME TAX ASPECTS" and  "COMPARISON OF UNITS,
SHARES AND NOTES."


                                       -5-

<PAGE>




                                  THE MERGER

         The purpose of the Merger is to strategically  unite AmREIT with one or
more of the  Partnerships,  each of which has compatible  properties in AmREIT's
existing  and new  markets,  and to give the  Limited  Partners  the  ability to
participate  in a strategic  business  combination  with a publicly held REIT in
order to take  advantage  of the  growth in the REIT  industry  and real  estate
markets  in  general,  with  the  prospect  of  being  able to  liquidate  their
investment  through  the sale of the  publicly-traded  Shares  or  retain  their
investment indefinitely.

         If the Merger is approved,  the Partnership will cease to exist and all
of its properties will be transferred to AmREIT. Any Limited Partner may abstain
from or vote  against  the Merger and,  if the Merger is  approved,  the Limited
Partner will still  participate  in the Merger and will receive  Notes for their
Units unless they elect to receive Shares.  In lieu of either Notes or Shares, a
Limited Partner may elect to receive cash payment pursuant to the ALV Payment
Election.  Limited  Partners will not have appraisal rights or other dissenter's
rights by reason of the  Merger.  For a discussion of the effect of abstaining  
from or voting  against the Merger,  the rights of Limited Partners who do so, 
and the effects of exercising  dissenters' rights see "THE MERGER - Dissenting 
Partners and Shareholders."

         The  General  Partner  is  proposing  amendments  to the  Partnership's
Agreement  of  Limited  Partnership  to permit the  closing of the  transactions
contemplated by the Merger  Agreement.  Limited  Partners voting in favor of the
Merger  will be  deemed  to have  voted  in  favor  of  each of  these  proposed
amendments.  A majority  vote of Limited  Partners  is  required  to approve the
proposed amendments and to approve the Merger Agreement. The proposed amendments
authorize the following: (i) the Merger of the Partnership with and into AmREIT,
whether or not AmREIT would be regarded as an Affiliate of the general partners;
and (ii) such other  actions as may be necessary  under or  contemplated  by the
Merger  Agreement  or  the  Prospectus,  irrespective  of any  provision  in the
Partnership  Agreement  which might  otherwise  prohibit such actions.  See "THE
MERGER -- Proposed  Amendments to Partnership  Agreements."  The General Partner
owns no Units of the  Partnership.  The general partners of the Partnership have
agreed to waive any right to  receive  Shares to which they may  otherwise  have
been  entitled  except  with  respect  to their  capital  interests  as  general
partners.

         The General Partner  reasonably  believes that the terms of the Merger,
including  the  consideration  to be  received  by the  Limited  Partners in the
Merger, are fair to and in the best interests of the Limited Partners.

         THE GENERAL PARTNER STRONGLY RECOMMENDS THAT ALL LIMITED PARTNERS
VOTE "YES" IN FAVOR OF THE MERGER.  THE GENERAL PARTNER REQUESTS THAT EACH
LIMITED PARTNER COMPLETE, SIGN AND RETURN THE ENCLOSED CONSENT AS SOON AS
POSSIBLE.

                         ALLOCATION OF CONSIDERATION

         In the Merger,  the Limited  Partners  will  receive  Shares (or Notes)
based upon the Net Asset Value ("NAV") of the Partnership. The Partnership's NAV
equals  the  Negotiated   Price  of  its  properties  plus  its  Net  Cash.  The
Partnership's  Net Cash  equals the  excess,  if any,  of its cash and  accounts
receivable  over its debt at the Effective  Date. The  Negotiated  Price of each
property of the  Partnership was determined and agreed to by Mr. H. Kerr Taylor,
the General Partner,  on behalf of the Partnership in negotiations  with the two
directors of AmREIT who are not  affiliated  with Mr.  Taylor (the  "Independent
Directors").


                                       -6-

<PAGE>



         The number of Shares issuable in the Merger to the  Partnership  equals
the Partnership's NAV divided by the Exchange Price of $9.34. The Exchange Price
was  negotiated  and  agreed  to by the  General  Partner  and  the  Independent
Directors based on the last public offering price of the Shares,  $10.25, net of
certain costs of that offering.  However,  the Shares are not publically  traded
and will not be  listed  for  trading  immediately  after  the  Merger.  Limited
Partners should refer to the discussion in the Prospectus under the heading "THE
MERGER--The Merger Consideration."

         Calculated as if the Effective Date were September 30, 1998, AmREIT is
offering  2,644.44  Shares or,  subject to the Note  Restriction,  a Note in the
principal  amount  of  $24,699.08,   in  consideration  for  each  Unit  of  the
Partnership.  The  following  table  sets  forth  the  methodology  utilized  in
determining  the  number of Shares  and Notes  being  offered by AmREIT for each
Unit:


Net Asset Value:
   Value of Properties:(1)
   Goodyear Tire, Marsh Lane (Dallas, TX) (74.72%)                     $490,000
   Goodyear Tire, Hillcrest (Dallas, TX) (100%)                         600,000
                                                                        -------
   Negotiated Price                                                  $1,090,000
   Net Cash(2)                                                          $20,211
   Other Assets                                                             ---
   Other Liabilities                                                        ---
                                                                      ---------
   Net Asset Value of Partnership(3)                                 $1,110,211
   Percentage of Aggregate Net Asset Value of All Partnerships            3.93%
   Net Asset Value Per Original Investment of $1,000(4)                 $823.30
                                                                         ------
Allocation of Shares Received in Merger:
   Number of Shares Allocable to Partnership                            118,866
   Percentage of Total Shares to be Issued in the Merger                  3.93%
   Percentage of Total Shares of AmREIT After the Merger                  2.07%
   Allocation of Shares to Limited Partners                             117,678
   Allocation of Shares to General Partners(5)                            1,189
                                                                          -----
   Allocation of Shares per Unit                                       2,644.44
   Allocation of Shares Per Original Investment of $1,000(4)              88.15
   Maximum Total Outstanding Shares in AmREIT After the Merger(6)     5,748,309
                                                                      ---------
Notes Offered in Merger:
   Maximum Principal Amount Offered to Partnership                     $388,574
   Principal Amount of Note Offered per Unit                         $24,699.08
   Principal Amount of Note Offered per Original Investment 
   of $1,000(4)                                                         $823.30


                                       -7-

<PAGE>




Return to Limited Partners Per $1,000 of Adjusted Capital From 
Shares(7):
   Return From Merger per $1,000 of Adjusted Capital based on           $885.30
   Exchange Price(8)

   Total Return from Merger based on Exchange Price plus Cumulative   $1,420.53
   Distributions through 9/30/1998 per $1,000 of Adjusted Capital

   Total Return from Merger based on Exchange Price plus Cumulative     142.95%
   Distributions through 9/30/1998 as a Percentage of Adjusted 
   Capital

   Return From Merger per $1,000 of Adjusted Capital based on $10.25    $917.56
   Share Price(9)

(1)      Percentage of property owned by Partnership shown in parentheses.

(2)      Net Cash is the excess, if any, of the Partnership's cash and accounts 
         receivable over its debt.

(3)      Net Asset Value equals Negotiated Price of property plus Net Cash.

(4)      "Per Original Investment of $1,000" is computed by dividing the Limited
         Partners'  allocable  share of such  amount  by the  Limited  Partners'
         original  capital  of  the  Partnership  (the  Partnership's  "Original
         Capital") and multiplying the result by 1,000.

(5)      The general  partners of the Partnership have agreed to waive any right
         to receive Shares to which they may otherwise have been entitled in the
         Merger other than with respect to their  unsubordinated  1% interest in
         Partnership  distributions.  The general partners will not be receiving
         any other compensation or reimbursement for claims against or interests
         in the Partnership.

(6)      Calculated as if the Effective Date were September 30, 1998.  Assumes  
         100% participation of the Partnerships and that no Notes are issued.
         Includes portion of Share Balance from Adviser Acquisition  issuable to
         Mr. Taylor upon consummation of Merger.

(7)      Adjusted Capital equals a Limited  Partner's  original invested capital
         less  cumulative  distributions  constituting a return of capital under
         the Partnership Agreement.

(8)      Shares valued at $9.34 per Share.

(9)      $10.25 is the most recent public offering price of the Shares.


                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

         Due to the substantial  similarities  among the  Partnerships,  such as
their similar investment  portfolios and property  locations,  common investment
objectives  and  policies,  similar  financial  condition,  the  fact  that  the
Partnerships'  assets are managed by AmREIT or its  Affiliates  and  substantial
similarities in the language and scope of their Partnership Agreements,  many of
the  consequences  of  participating  in the Merger  are  common to the  Limited
Partners of each of the  Partnerships.  The purpose of this section is, however,
to highlight  features of the Partnership which may distinguish the situation of
the Partnership  from that of the other  Partnerships  and which should be taken
into account by the Limited Partners when evaluating the merits and risks of the
proposed Merger.


                                       -8-

<PAGE>



         Special  Considerations  Regarding Partnership  Properties.  Unless the
Limited  Partners  approve the Merger,  the General  Partner  will  continue the
Partnership in accordance with its current investment  strategies and objectives
described below. At the time of the Partnership's formation, the General Partner
anticipated  the  liquidation  of its  portfolio  and  distribution  of the  net
proceeds from the sale of the properties to the Limited  Partners within 8 to 12
years after the  acquisition of the  properties.  Based on the completion of the
acquisition  of the  Partnership's  portfolio in 1991, it was  anticipated  that
liquidation of the portfolio  would begin by 2003.  However,  the  Partnership's
ability to achieve its goals will be influenced by the  following  factors.  See
"THE  PARTNERSHIPS--Properties"  in the Prospectus  for  additional  information
regarding the Partnership's portfolio.

                  Expiration of Leases.  One of the leases on the  Partnership's
properties  expires in  February  2000 and the other  expires in 2005.  When the
leases on the  Partnership's  properties  expire,  the  tenants may elect not to
renew  their  leases or to renew  their  leases  only if the  Partnership  makes
significant  improvements  to the property.  Should  tenants fail to renew their
leases,  the Partnership  would be required to find new tenants and would likely
incur  significant  additional  expense by reason of  temporary  vacancy  and/or
significant rehabilitation and/or tenant improvement costs.

                  Concentration of Investment.  The Partnership has concentrated
its  investments in 2 properties.  If a vacancy or other  interruption  of rents
occur in one or more of these  properties,  the distributions of the Partnership
may  be  significantly  reduced.  The  Partnership  has  also  concentrated  its
investments  in  a  limited   geographic   area.  If  conditions  in  this  area
deteriorate,  the  Partnership  may experience more difficulty in re-leasing its
properties than it would  experience if the properties were more  geographically
diversified.

                  Co-ownership  of  Property.  The  Partnership  owns 1 of its 2
properties in co-ownership  with Fund VIII. While the Partnership owns 74.72% of
this  property,  it is, as a practical  matter,  dependent  upon the consent and
cooperation  of  the  minority  co-owner  to  sell  or  re-lease  the  property.
Therefore,  there is no assurance  that the  co-owner  will agree to the sale or
re-lease  of the  property at such time or under the terms the  Partnership  may
desire.

                  Possible Need for Additional Capital. The Limited Partners may
be  required  to  contribute   additional  capital  and/or  approve  Partnership
borrowings  in order to  finance  future  lease  renewal or re-leasing  costs as
described above. Moreover, without an economically desirable lease in place, the
Partnership  could not expect to realize an attractive price for the sale of its
properties.

         Merger is a Taxable Event.  Limited Partners will realize a gain of 
approximately $2,706 per Unit on the Merger, an amount equal to their  allocable
share of the excess of the sum of the fair market value of the  Shares  received
by the  Partnership  over the Partnership's adjusted tax basis of its assets. In
general,  Limited Partners can expect to pay tax on this gain at long term 
capital gains rates. Approximately $919 per Unit of the gain will be taxable at 
the 20% rate and $1,787 per Unit of the gain will be taxable at the 25% rate.  
The actual amount of gain recognized by each Limited Partner will depend upon 
the value ascribed to the Shares for federal  tax purposes. Because the Shares  
will not be publically traded immediately after the Merger, and the 1998 
operating results have not been included,  it is possible that the value of the 
Shares used for purposes of calculating the taxable income (or loss) and the 
taxable income (or loss) per Unit will differ from the calculation stated above.

The Partnership's federal income tax returns are subject to review and possible
adjustment by the Internal Revenue Service.  Under federal income tax laws, 
regulations and administrative rulings, certain types of transactions may be 
accorded varying interpretations.  Accordingly, the Partnership's financial 
statements, as well as the individual tax returns of the partners, may be 
changed to cause them to conform to the tax treatment resulting from such 
review, if any.

         Investment Strategy.  Each of the properties is currently fully leased 
to a single tenant; however, as described above, these leases expire at varying 
times in the future.  The Partnership is not authorized to raise additional 

                                       -9-

<PAGE>



capital  or  borrow  funds.  The  Partnership  has a history  of making  regular
quarterly   distributions  to  its  Limited  Partners.   See  "Miscellaneous  --
Distributions to Limited  Partners" below in this Supplement.  The Partnership's
strategy is to continue to hold its properties  with a view towards  liquidating
them at such times as the General Partner deems  beneficial and appropriate in a
manner consistent with the Partnership's  investment  objectives.  The principal
investment  objectives  of the  Partnership  are to (i) preserve and protect the
Limited Partners' capital; (ii) provide the Limited Partners with quarterly cash
distributions from operations;  (iii) obtain long-term appreciation in the value
of its properties;  and (iv) provide increased cash distributions to the Limited
Partners as the cash flow from its  investments  increases  over the life of the
Partnership.  The  Partnership  acquired  each of its  properties  for  cash and
without the use of borrowed funds (leverage).

         Management  Compensation.  The  Partnership  has no  employees  as its
operations are managed by AmREIT. Under the Omnibus Services Agreement, pursuant
to which AmREIT manages the operations of the Partnership, AmREIT is entitled to
annual property management fees equal to 3% of gross rental revenues.  Also, the
Omnibus Services  Agreement  provides for payment of reimbursement fees of up to
6% of the Partnership's gross rental revenues.  This relationship will terminate
after the Merger if the  Partnership  merges  into  AmREIT.  If the  Partnership
participates  in the Merger,  neither  AmREIT nor the General  Partner or any of
their  Affiliates  will  receive  any  compensation  for  services  rendered  in
connection with the Merger.

         Offers From Third Parties.  No offers on the  Partnership's  properties
have been  received  during the past twelve  months by the General  Partner from
unaffiliated  third  parties.  See  "THE  MERGER-Acquisition  Proposals"  in the
Prospectus.


                          FAIRNESS OF THE MERGER

         Based upon his analysis of the Merger,  the General Partner  reasonably
believes that:

         (1)      The terms of the Merger, when considered as a whole, are fair 
to the Limited Partners;

         (2) The  Shares  offered  in  exchange  for the Units  constitute  fair
consideration for the Units of the Limited Partners; and

         (3) After comparing the potential benefits and detriments of the Merger
with those of several alternatives, the Merger is more attractive to the Limited
Partners than such alternatives.

         THE GENERAL  PARTNER  REASONABLY  BELIEVES THAT THE TERMS OF THE MERGER
AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS IN
CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE LIMITED
PARTNERS. ACCORDINGLY, THE GENERAL PARTNER HAS APPROVED THE MERGER AGREEMENT AND
RECOMMENDS THAT THE LIMITED  PARTNERS VOTE FOR APPROVAL OF THE MERGER  AGREEMENT
AND AMENDMENT OF THE PARTNERSHIP AGREEMENT.

         The General Partner's  determination is based upon the transaction as a
whole,  as well as the  combination of less than all  Partnerships,  because the
Partnership's  value for the purposes of the Merger is its Net Asset Value.  The
General Partner believes that Net Asset Value is a reasonable estimate of the

                                      -10-

<PAGE>



value of each  Partnership  for the Merger as it is  directly  derived  from the
value of the Partnership's net assets at the Effective Date,  independent of the
valuations  of the assets of the other  Partnerships.  The General  Partner also
believes  the  Exchange  Price,  the value on which Shares will be issued to the
Partnership in the Merger,  is a reasonable  estimate of the value of the Shares
based on the last  public  offering  price of the Shares and within the  overall
context of the  Merger.  See "THE  MERGER - The  General  Partner's  Reasons and
Recommendations  for the Merger."

         Fairness Opinion.  The General Partners,  on behalf of the Partnership,
retained  Houlihan  to render an opinion as to whether the  consideration  to be
received by the Limited  Partners in connection with the Merger was fair, from a
financial point of view, to the Limited Partners. Houlihan was not requested to,
and did not make, any recommendation to the Partnerships as to the consideration
to be received by the Limited  Partners  in  connection  with the Merger,  which
consideration was determined through  negotiations between the common management
of the Partnerships and AmREIT.  The General Partner retained Houlihan to render
its  fairness  opinion  based upon  Houlihan's  experience  in the  valuation of
businesses and their securities in connection with mergers and acquisitions, and
valuations  for corporate  purposes  especially  with respect to REITs and other
real estate  companies.  Houlihan  delivered its written opinion,  dated June 1,
1998,  to the  General  Partner,  to the  effect  that,  as of the  date of such
opinion,  based on Houlihan's review and subject to the limitations described in
the Prospectus,  the  consideration to be received by the Limited  Partners  in
connection  with the  Merger is fair,  from a  financial  point of view,  to the
Limited   Partners.   The  Houlihan  Fairness  Opinion  does  not  constitute  a
recommendation  to any Limited Partner as to how any such Limited Partner should
vote on the Merger. See "FAIRNESS OPINIONS--The Houlihan Fairness Opinion."

         Comparison of Benefits and Detriments. The General Partner's assessment
of the  fairness  of the  proposed  Merger was based on the review of  different
alternatives that were available.  The evaluations of the different alternatives
included,  but were not  limited  to, a  strategic  combination  with a publicly
traded REIT to take advantage of the growth of the REIT industry and real estate
markets in general,  completely  liquidating  the  Partnership,  continuing  the
Partnership or reorganizing  the Partnership  into a REIT. In order to determine
whether the Merger or one of its  alternatives  would be more  attractive to the
Limited  Partners,  the General  Partner  compared  the  potential  benefits and
detriments  of the Merger with the  potential benefits and detriments  of these
alternatives.  A detailed discussion of the potential benefits and detriments of
each of these  alternatives is provided in "THE MERGER -- The General  Partners'
Reasons and  Recommendation  for the Merger" and "-- Alternatives to the Merger"
in the Prospectus.

         In the  event  the  Merger  is not  consummated  for  any  reason,  the
Partnership  will continue to pursue its business  objectives of maximizing  the
value  of its  properties,  in  addition  to  the  possible  liquidation  of its
portfolio,  another strategic combination or another attractive alternative that
may become available.


               COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
         COMPENSATION PAID TO THE GENERAL PARTNER AND HIS AFFILIATES

         This  section is  intended  to provide  Limited  Partners  with a brief
comparison  of the  compensation,  fees and  distributions  paid to the  General
Partner and his Affiliates under the  Partnership's  current  arrangements  with
those  that would have been paid had the  Merger  been in place.  The  following
table sets forth the compensation,  fees and distributions by the Partnership to
the General Partner and his Affiliates

                                      -11-

<PAGE>

during the two most recent fiscal years and the nine-month  period ended 
September 30, 1998 and compares  those  payments  against the amount that would 
have been paid assuming the Merger had occurred January 1, 1996.

<TABLE>
<CAPTION>

                                              Year Ended December 31,

                                                                                     Nine Months Ended
                                      1996                       1997                September 30, 1998
                                      ----                       ----                  -------------
                             Actual     Pro Forma       Actual      Pro Forma       Actual     Pro Forma

<S>                          <C>        <C>             <C>         <C>             <C>        <C>

Administrative Reimb.(1)     $2,820     $6,415          $2,820      $6,386          $2,115     $4,811
Cash Distributions(2)           960        767             960         783             720        588
General Partner Salary(3)       ---        518             ---         621             ---        466

(1)      An AmREIT subsidiary receives administrative reimbursements of up to 6%
         of gross rental revenues from the properties.  No other fees,  salaries
         or other  compensation  were  paid by the  Partnership  to its  general
         partner or its affiliates during these periods.

(2)      Includes all cash  distributions  made to Mr. Taylor and his affiliates
         resulting from ownership of Units and general  partner  interests.  Mr.
         Taylor's  employment  agreement  with AmREIT  provides for a fixed base
         salary of $25,000 and $30,000 per annum for 1998 and 1999 respectively,
         which amounts will not increase as a result of the Merger.

(3)      Mr. Taylor's salary represents the total salary and benefits Mr. Taylor
         is  currently  entitled to receive as an officer and director of AmREIT
         allocated  to the  Partnership  based on the  percentage  of  shares of
         AmREIT  to be owned  by the  Limited  Partners  immediately  after  the
         Merger.  No other affiliate of the general  partners of the Partnership
         will receive compensation from AmREIT upon completion of the Merger.

</TABLE>


New Compensation

         AmREIT  will  internally  manage and lease the  properties  obtained by
AmREIT from the Partnership pursuant to the Merger. The terms of this engagement
will be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.


                             MISCELLANEOUS

Distributions to Limited Partners

         Set forth below are  distributions  per Unit made by the Partnership to
the Limited  Partners  during the most  recent  five  fiscal  years and the most
recently  completed  interim  period.  Also see "THE  PARTNERSHIPS - Partnership
Distributions" in the Prospectus.

<TABLE>
<CAPTION>

                                                                                          Nine Months Ended
                                          1993     1994      1995      1996      1997    September 30, 1998
                                          ----     ----      ----      ----      ----       -------------

<S>                                       <C>      <C>       <C>       <C>       <C>         <C>

Distributions                             $2,256   $2,256    $2,256    $2,256    $2,256      $1,692
Portion of Distribution That Was a           ---      ---       ---       ---       ---         ---
Return of Capital(1)

(1)      Distributions treated as a return of capital under the Partnership 
         Agreement.

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

</TABLE>
                                      -12-

<PAGE>


Financial Information

         Rental income  statements for the properties of the Partnership for the
nine months ended September 30, 1998 and the years ended December 31, 1997 and  
1996 and certain pro forma financial statements with respect to the Partnership 
are set forth in "The Unaudited Pro Forma  Financial  Information"  and  "INDEX
TO  FINANCIAL  INFORMATION"  in the Prospectus.

List of Investors

         Under the Partnership  Agreement and Texas state law, a Limited Partner
may obtain a list of the names, addresses and number of Units owned by the other
Limited  Partners  entitled to so vote on the Merger by making  written  request
therefor from the General Partner,  c/o Timothy W. Kelley,  AmREIT,  Inc., Eight
Greenway  Plaza,  Suite 824,  Houston,  Texas  77046.  At the time of making the
request,  the  requesting  Limited  Partner  must  submit $10.00 in payment for 
the costs of copying and mailing the list and, if the Units are held through a 
nominee,  provide the Partnership with a statement from the nominee or other  
independent  third party  confirming  such Limited  Partner's  beneficial
ownership.  A Limited Partner is only entitled to the foregoing information with
respect  to the  Partnership  in which the  Limited  Partner  holds  Units.  See
"CONSENT PROCEDURES" in the Prospectus.


End of Partnership Supplement for AAA Net Realty Fund GoodYear, Ltd.

                                      -13-

<PAGE>


                                 AmREIT, Inc.
                                     BALLOT
               Special meeting of Shareholders December __ , 1998

The undersigned shareholders of AmREIT, Inc., a Maryland Corporation, hereby
acknowledges the receipt of the Notice of Special Meeting of Shareholders and
the Joint Proxy and Consent Solicitation Statement and Prospectus for the 
Special Meeting of Shareholders to be held on December __ , 1998 at 10:00 a.m.,
local time, at 8 Greenway Plaza, Suite 824, Houston, Texas, and hereby 
appoints Timothy W. Kelley proxy and attorney-in-fact with full power of 
substitution, on behalf of the undersigned, to represent the undersigned at 
said Special Meeting and any adjournment thereof, and to vote all shares of
common stock which the undersigned would be entitled to vote if then and there
personally present, on the matters set forth below.


             PLEASE VOTE TODAY AND AVOID THE COST OF RE-SOLICITATION

          (Continued and to be dated and signed on the reverse side.)

 
                                             AmREIT, Inc.
                                             P.O. BOX 11088
                                             NEW YORK, N.Y.  10203-0088
_____________________________________________________________________________


                               Independent Directors
                                     Recommend

To Approve the Merger and the        YES            YES ( ) NO ( ) ABSTAIN ( )
Amendments to the Bylaws to 
effect the Merger.


This Proxy will be voted as directed or, if no direction is indicated, voted
for the Merger and as said proxies deem advisable.

If you have questions about completing this ballot, contact Tim Kelley at 
800-888-4400 ext. 26.

Changes of Address and or Comments Mark Here ( )

Note: Please sign exactly as shown at left.  If stock is jointly held each 
owner should sign.  Executors, administrators, trustees, guardians, attorneys
and corporate officers should indicate their fiduciary capacity and full title
when signing.

Dated : __________ , 1998

Signed: _______________

______________________
     
Votes must be indicated (X) in Black or Blue ink.

MARK, DATE, SIGN AND MAIL THIS PROXY PROMPTLY IN THE ENCLOSED ENVELOPE.

<PAGE>



                                       PRELIMINARY PROXY MATERIAL


                                  AMREIT, INC.
                                 
                         Eight Greenway Plaza, Suite 824
                              Houston, Texas 77046
                                                    

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                        TO BE HELD ON DECEMBER ____, 1998
                                                   

TO THE SHAREHOLDERS OF AMREIT, INC.:

     A Special Meeting of the shareholders of AmREIT, Inc. (the
"Company") will be held at Eight Greenway Plaza, Suite 824,
Houston, Texas on __________, December ___, 1998 at _______.m.,
Local Time for the following purposes:

     1.   To approve the Merger of the Company with each of the 10
          affiliated Limited Partnerships and the Amendment to its
          Bylaws expressly authorizing each such Merger.  

     THE BOARD OF DIRECTORS OF THE COMPANY UNANIMOUSLY APPROVED
THESE PROPOSALS AND RECOMMENDS THAT YOU VOTE "FOR" APPROVAL OF THE
PROPOSAL LISTED ON THIS NOTICE OF SPECIAL MEETING OF SHAREHOLDERS.

     Shareholders of record at the close of business on October
___, 1998, are the only persons entitled to notice of and to vote
at the meeting.

     Your attention is directed to the Joint Proxy and Consent
Solicitation Statement and Prospectus (the "Prospectus").  WHETHER
OR NOT YOU EXPECT TO BE PRESENT AT THE SPECIAL MEETING, PLEASE FILL
IN, SIGN, DATE AND MAIL THE ENCLOSED PROXY AS PROMPTLY AS POSSIBLE
IN ORDER TO SAVE THE COMPANY FURTHER SOLICITATION EXPENSE.  If you
are present at the meeting, you may then revoke your proxy and vote
in person, as explained in the Prospectus in the section entitled
"SPECIAL MEETING OF SHAREHOLDERS - DECEMBER ___, 1998."  A return
envelope is enclosed for your convenience.
                                                  
                                                  Secretary
Dated: November ___, 1998


<PAGE>



                                 H. KERR TAYLOR
                               ------------------
                           8 Greenway Plaza, Suite 824
                              Houston, Texas 77046



[Date]




         Re:      Letter of Instructions to Limited Partners
                  Consent Form for AmREIT Merger

Dear Limited Partner:

         As  more  particularly  described  in the  Joint  Consent  Solicitation
Statement and Prospectus dated September ___, 1998 (the "Prospectus"), a copy of
which is enclosed  with this Letter of  Instructions,  AmREIT,  Inc.  ("AmREIT")
proposes to acquire by merger (the  "Merger") the real property and other assets
of any or all of the following limited partnerships (the "Partnerships").

         Taylor Income Investors III, Ltd., a Texas Limited  Partnership  
         Taylor Income Investors IV, Ltd., a Texas Limited  Partnership  
         Taylor Income Investors V, Ltd., a Texas Limited  Partnership 
         Taylor Income Investors VI, Ltd., a Texas Limited  Partnership 
         AAA Net Realty Fund VII, Ltd., a Texas Limited  Partnership  
         AAA Net Realty Fund VIII,  Ltd., a Nebraska Limited Partnership 
         AAA Net Realty Fund Goodyear, Ltd., a Texas Limited Partnership   
         AAA  Net  Realty  Fund  IX,  Ltd.,  a  Nebraska Limited Partnership 
         AAA Net Realty Fund X, Ltd., a Nebraska Limited Partnership
         AAA Net Realty Fund XI, Ltd., a Texas Limited Partnership


         Persons holding Limited  Partner  interests  ("Units") in a Partnership
which  participates in the Merger (a  "Participating  Partnership") may elect to
receive either:

                    (1)  Shares of AmREIT's  $0.01 par value  common  stock (the
                         "Shares"), or

                    (2) AmREIT's 6.0% Notes due December 31, 2004 (the "Notes").

         The Shares and Notes will be issued to the  Limited  Partners  based on
the Net Asset Value of their Partnership, as described in the Prospectus.

         In the event that a majority of Limited  Partners in a  Partnership  do
not  approve  their  Partnership's  participation  in the Merger,  such  Limited
Partners  will  continue to hold Units and their  Partnership  will  continue in
existence as a limited  partnership,  all as more particularly  described in the
Prospectus.

<PAGE>

[Date]
Page 2


Plan of Merger

         Pursuant  to the Merger  Agreement,  as  described  in the  Prospectus,
AmREIT would acquire the assets and assume the liabilities of each Participating
Partnership  pursuant to a statutory  merger under  applicable state law whereby
the  Participating  Partnership  would merge with and into  AmREIT.  The Limited
Partners of the  Participating  Partnership  would  receive  Shares or Notes for
their Units. If the Merger is approved,  these  transactions  would all occur on
and as of the Effective Date.

         If the Merger is approved,  the Amendment to the Partnership  Agreement
of each  Participating  Partnership will be effective.  On behalf of the general
partner(s)  of each  Partnership,  Mr. H. Kerr  Taylor (the  "General  Partner")
recommends that the Merger be approved.

Voting

         Enclosed  with this Letter of  Instructions  is a Consent Form for your
Partnership  in which  you own  Units of  record  as of  ___________,  1998 (the
"Record  Date").  You  are  entitled  to one  vote  per  Unit.  For  each of the
Partnerships  in which you own Units you may vote "YES" in favor of the  Merger,
"NO" against the Merger or "ABSTAIN" from voting.  A vote for the Merger is also
a vote to approve the Amendment to the Partnership  Agreement (the  "Partnership
Amendment") authorizing the Merger. THE GENERAL PARTNER RECOMMENDS THAT YOU VOTE
"YES" TO THE MERGER.

         If you vote "YES" for the Merger and the Merger is  approved,  you will
receive Shares in the Merger. You may elect to receive Notes rather than Shares,
subject to a Note  Restriction  whereby no more than an aggregate of $10,000,000
in Notes may be issued in the Merger. THE GENERAL PARTNER RECOMMENDS THAT YOU DO
NOT CHOOSE TO RECEIVE NOTES IN THE MERGER.

         A "NO" vote would require that the voting Limited Partner receive Notes
unless he or she marked  the  Consent  Form to choose to  receive  Shares in the
Merger.  THE GENERAL PARTNER RECOMMENDS THAT YOU CHOOSE TO RECEIVE SHARES IN THE
MERGER.

          An "ABSTAIN"  vote would require that the abstaining  Limited  Partner
receive Shares unless the abstaining  Limited  Partner may receive Notes in the 
Merger. THE GENERAL PARTNER RECOMMENDS THAT YOU DO NOT CHOOSE TO RECEIVE NOTES 
IN THE MERGER.

<PAGE>

[Date]
Page 3

         A vote in favor of the Merger  will  constitute  your  approval  of the
Partnership  Amendment.  The General  Partner is requesting  your consent to the
Partnership  Amendment,  which  expressly  authorizes  all actions  necessary to
complete  the Merger.  A form of the  Partnership  Amendment is set forth in the
Prospectus as Annex 2. A vote "NO" against the Merger will constitute a vote not
to merge the  Partnership(s)  in which you own Units into AmREIT.  If you do not
return the Consent Form,  you will be deemed to have  abstained from voting with
respect to the Merger and you will receive  AmREIT  Shares for your Units if the
Merger is approved and consummated.

Election to Receive Shares or Notes

         Limited Partners who vote "YES" to the Merger or vote to "ABSTAIN" will
receive  Shares if their  Partnership  participates  in the Merger  unless  they
choose to receive  Notes.  Limited  Partners  who vote "NO" to the  Merger  will
receive Notes unless they choose to receive Shares.  Due to the Note Restriction
which limits the aggregate  principal balance of the Notes, AmREIT may not be in
a  position  to honor the  requests  of all  Limited  Partners  in a  particular
Partnership  who vote "YES" to the Merger and choose to receive Notes because of
the Note  Restriction.  If the Note  Restriction  applies,  Notes will be issued
first to  Limited  Partners  in that  Partnership  who voted  "NO" to the Merger
("Dissenting Partners"),  and thereafter, to Limited Partners who voted "YES" or
"ABSTAIN"  to the Merger and choose to receive  Notes.  Reference is made to the
Prospectus  for the complete terms of the Merger and the factors which should be
considered  by you in  deciding  whether  to vote in  favor  of the  Merger.  In
addition,  capitalized  but undefined  terms used in this Letter of Instructions
are  defined in the  Prospectus.  You should  carefully  review the  Prospectus,
including,  without limitation,  the sections entitled "THE MERGER" and "CONSENT
PROCEDURES"  for  additional  information  concerning  such  matters as the vote
required to approve the Merger and the conditions to the Merger.

        You may elect to receive Shares in the event you vote "NO" to the Merger
and the Merger is consummated.  THE GENERAL PARTNER RECOMMENDS THAT YOU
CHOOSE TO RECEIVE SHARES.

Delivery of Partnership Consent Form

         The  Partnership   Consent  Form  must  be  received  by  Service  Data
Corporation (the "Partnership  Tabulation  Agent"),  on or before the end of the
Solicitation  Period,  which is, unless sooner terminated,  __:__ __.m., Central
Standard Time, on _____ ___, 1998, or such later time

<PAGE>

[Date]
Page 4

and date as may be agreed to by AmREIT  and the  General  Partner  in their sole
discretion. Please mail or deliver the completed Partnership Consent Form to:

                            Service Data Corporation
                            Attn: AAA Partnership Consents
                            2424 South 130th Circle
                            Omaha, NE 68144-2596

         A   postage-paid,   self-addressed   envelope  is  enclosed   for  your
convenience.

Withdrawal Rights

         The Partnership  Consent Form may be withdrawn at any time prior to the
end  of the  Solicitation  Period.  To be  effective,  a  written  or  facsimile
transmission  notice  of  withdrawal  of the  Partnership  Consent  Form must be
received by the Partnership  Tabulation Agent at the above address.  A notice of
withdrawal  must specify your name and the  Partnership to which such withdrawal
relates.  See  "CONSENT  PROCEDURES--Withdrawal  Rights;  Change of Vote" in the
Prospectus.

         You may submit a second  Partnership  Consent Form after  withdrawal of
your first Partnership  Consent Form,  provided the second  Partnership  Consent
Form is submitted prior to the end of the Solicitation  Period. You may obtain a
second Partnership  Consent Form by calling the General Partner at the telephone
number set forth  below.  If you want to change any  information  on a completed
Partnership  Consent Form,  you must withdraw the  Partnership  Consent Form and
submit a second  Partnership  Consent Form in accordance  with the  instructions
contained herein prior to the end of the Solicitation Period.

Representations and Partnership Covenants

         By executing  the  Partnership  Consent Form you  represent and warrant
that as of the date  hereof and the date of the  consummation  of the Merger (i)
you have received a copy of the Prospectus, (ii) you are the owner of the number
of the Units of the  Partnership(s)  indicated on the  Partnership  Consent Form
and,  (iii)  you have the  power  and  authority  to  execute  and  deliver  the
Partnership  Consent  Form.  Subject to approval of the Merger by the  requisite
vote,  you hereby  covenant and agree (a) to be bound by the terms of the Merger
Agreement,  and (b) to authorize the General Partner to execute and deliver,  as
your  attorney-in-fact  under the  Partnership  Agreement,  such  documents  and
instruments as may be reasonably  required to consummate  the Merger  including,
without limitation, the Partnership Amendment.

<PAGE>

[Date]
Page 5

Signature

         In order  for your  vote to be  counted,  you  must  sign the  enclosed
Partnership  Consent Form and mail it in the enclosed envelope.  Please sign the
Partnership  Consent Form  exactly as your name is printed on the mailing  label
attached  to  the  Partnership   Consent  Form,   unless  the  name  is  printed
incorrectly.   When   signing   as  a  general   partner,   corporate   officer,
attorney-in-fact,  executor,  administrator  or guardian,  please give your full
title and send proper evidence of authority with the  Partnership  Consent Form.
For joint owners, each joint owner must sign. By signing the Partnership Consent
Form, you hereby agree to all of the provisions contained in this letter.

         If you have any questions  regarding the completion of the  Partnership
Consent  Form or the options  available,  you should  call the General  Partner,
toll-free at 1-800/888-4400; fax 1- 713/658-9720.

Very truly yours,

[Name of Partnership]


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

      H. Kerr Taylor
      General Partner


Enclosures

<PAGE>

[PARTNERSHIP NAME], Ltd., Consent Form.

Votes must be indicated (X) in blue or black ink.

The General Partner Recommends      YES

Vote on Merger:                                    YES ( )  NO ( )  ABSTAIN ( )
 To approve the Merger and the Partnership Amendments to effect the Merger.

Optional  Election  of Form of  Payment - You may elect to  receive,  subject to
certain  restrictions,  a form of payment for your  Unit(s) in the Merger  other
than  that to which you  would be  entitled  by your  Merger  vote.  This is not
required to be completed.

The General Partner Recommends      SHARES

 I choose payment in the following form          SHARES ( )  NOTES ( )  ALV* ( )
                                                    *Appraised Liquidation Value

Note: Please sign exactly as shown at left. If stock is jointly held, each owner
should sign.  Executors,  administrators,  trustees,  guardians,  attorneys  and
corporate  officers should indicate their fiduciary capacity and full title when
signing.



Mailing Label                                      Dated: ________________, 1998
(Includes name of Partnership and number of Units held)
           
Signed: _________________________


_________________________________


MARK, DATE, SIGN AND MAIL THIS CONSENT PROMPTLY IN THE ENCLOSED ENVELOPE

If You have  questions  about  completing  this  consent,  contact Tim Kelley at
800-888-4400 ext. 26.

                                     SEE REVERSE SIDE

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

                                     SEE REVERSE SIDE
[PARTNERSHIP NAME], Ltd., Consent Instructions

Reference  is made to the Joint Proxy and  Consent  Solicitation  Statement  and
Prospectus  dated November __, 1998 (the  "Prospectus")  and to the  Partnership
Letter  of  Instructions.   The  Consent  Form  incorporates  by  reference  the
representations, warranties, covenants and agreements set forth in the Letter of
Instructions.

The undersigned hereby votes all his or her Partnership  interests  ("Units") in
the above referenced  Partnership  regarding the  Partnership's  proposed Merger
with AmREIT, Inc., and the Partnership Amendment.


Please  put an "X" in the  appropriate  box to vote "YES" in favor of the Merger
and the related  Amendments  to the  Partnership  Agreement (as described in the
Letter of Instructions), "NO" against the Merger and the Partnership Amendments,
or to "ABSTAIN"  from  voting.  If you sign and return this Consent Form without
indicating a vote with  respect to the Merger,  you will be deemed to have voted
"YES" in favor of the Merger,  and for the adoption of the related Amendments to
the Partnership Agreement (the "Partnership Amendment").

Regardless  of how you  voted,  you may elect to  receive  payment  equal to the
Appraised  Liquidation  Value of your Unit(s) instead of Shares or Notes, if the
Merger is consummated, by putting an "X" in the appropriate box above.

Further Agreements

By signing this Consent Form,  you hereby  covenant and agree,  if the Merger is
approved by a majority of the Units of the  Partnership:  (a) to be bound by the
terms of the Agreement  and Plan of Merger,  and (b) to execute and deliver (and
you hereby  irrevocably  appoint the General  Partner of the Partnership as your
attorney-in-fact  to  execute  and  deliver  on  your  behalf)  such  additional
documents and instruments as may be reasonably required to consummate the Merger
including, without limitation, the Partnership Amendment. The foregoing power of
attorney  is hereby  declared  to be  irrevocable  and a power  coupled  with an
interest, and it shall survive your subsequent death, incompetency, dissolution,
disability,  incapacity,  bankruptcy  or  termination  and shall  extend to your
heirs,  successors  and  assigns.  Each person  signing  this  Consent Form also
affirms and makes the representations,  warranties, covenants and agreements set
forth in the Letter of Instructions.

IF YOU HAVE ANY QUESTIONS OR NEED  ASSISTANCE  IN  COMPLETING  THE CONSENT FORM,
PLEASE CALL  TIMOTHY W. KELLEY,  VICE  PRESIDENT,  TOLL-FREE  AT  1-800-888-4400
extension 26.

                                  [BACK PAGE]

<PAGE>

Dear Fund III Partner:

The Joint Proxy and Consent Solicitation Statement and Prospectus that
accompanies this letter describes the offer by AmREIT, Inc., to exchange your
Limited Partnership investment for AmREIT's Shares or Notes. Please read it
carefully.

The purpose of this letter is to address the unique aspects of the Merger as it
relates to your investment in Fund III, specifically. Let me start by saying
that we are proud of the job we have done helping you manage the investments
represented by your partnership investment. We are proud of the steady,
consistent returns we have produced by implementing a conservative, risk averse
investment style, even in a volatile market. Management firmly believes the
Merger is the best choice to continue this track record into the future. To date
we have returned distributions equaling 122% of your original investment. Based
on the most recent AmREIT share offering price, this Merger results in investors
receiving over 259% of their Adjusted Capital back in the form of shares and
cumulative distributions.

                             [ TOTAL RETURN TABLE ]

AmREIT, like your partnership, was formed by American Asset Advisers Realty
Company. It has invested in freestanding net leased properties and has paid
dividends every quarter since its creation. Our analysis of other companies
similar to AmREIT shows their great success as they completed transactions
similar to the one we are recommending. We believe the best interests of the
limited partners are well served by approving this offer and accepting shares.
In making your decision, please consider the following:

  o  Your  distributions  will increase.  Your  Partnership now pays $96.53 per
     year per $1,000 of  Adjusted  Capital.  The  distributions  from the AmREIT
     Shares  offered  currently  equal  $97.11 per $1,000 of  Adjusted  Capital.
     AmREIT owns properties,  collects rents and pays distributions very similar
     to your Partnership. It has been successful in increasing the distributions
     on its Shares every quarter since it was formed. Unlike the Partnership, it
     can (and does) earn additional revenues from other sources that allow it to
     continue to grow its distributions in the future.

  o  The  merger  is an  opportunity  to  gain  greater  diversification.  Your
     partnership has only 3 properties and all are located in a single city. The
     effect  of an  economic  downturn  in this  market  could  be  negative  on
     distributions, especially if it coincided with a lease expiration.

<PAGE>

  o  The individual  properties are nearing the end of their lease term and may
     need to be re-leased. The lease that produces 51% of our rents comes up for
     renewal  within 2 years.  This tenant has  announced its intention to close
     many of its  branches in Texas  although it has not  identified  any of the
     specific  locations.  Leases that  represent  over 67% of rents come up for
     renewal within 4 years. We have been fortunate in our re-leasing success in
     the past. We should not,  however,  depend on this continuing  forever.  If
     significant re-leasing,  remodeling or vacancy expenses occur,  partnership
     distributions may be reduced,  perhaps  eliminated,  or a cash call made to
     limited  partners.  The  proposed  Merger  will  allow  you  to  own a more
     diversified,  newer  portfolio  consisting  of  over 40  properties  and 22
     tenants located across the U.S.

  o  The price being offered is fair.  Our  experience  with  freestanding  net
     lease  transactions  spans over 20 years and includes  over 200  commercial
     transactions.  We are presented  numerous offers of similar properties each
     week.  We see the prices that the market  places on this type of  property.
     The  opinion  of one of  the  nation's  most  prestigious  valuation  firms
     confirms our view that the price offered is fair and appropriate.

I have spoken with many limited partners. The vast majority want to continue the
income stream produced by their investment and want to have liquidity. This
Merger produces the best possibility for both of these outcomes in the opinion
of your General Partner.

The General Partner strongly recommends that you vote "YES" for the Merger and
accept Shares.

Please call me directly if you have any questions or concerns at 1-800-888-4400
ext. 26. If you need any help preparing you Ballot, please let me know.

Sincerely,


Timothy W. Kelley
Vice President

<PAGE>

Dear Fund IV Partner:

The Joint Proxy and Consent Solicitation Statement and Prospectus that
accompanies this letter describes the offer by AmREIT, Inc., to exchange your
Limited Partnership investment for AmREIT's Shares or Notes. Please read it
carefully.

The purpose of this letter is to address the unique aspects of the Merger as it
relates to your investment in Fund IV, specifically. Let me start by saying that
we are proud of the job we have done helping you manage the investments
represented by your partnership investment. We are proud of the steady,
consistent returns we have produced by implementing a conservative, risk averse
investment style, even in a volatile market. Management firmly believes the
Merger is the best choice to continue this track record into the future. To date
we have returned distributions equaling 77% of your original investment. Based
on the most recent AmREIT share offering price, this Merger results in investors
receiving over 170% of their Adjusted Capital back in the form of shares and
cumulative distributions.


                             [ TOTAL RETURN TABLE ]

AmREIT, like your partnership, was formed by American Asset Advisers Realty
Company. It has invested in freestanding net leased properties and has paid
dividends every quarter since its creation. Our analysis of other companies
similar to AmREIT shows their great success as they completed transactions
similar to the one we are recommending. We believe the best interests of the
limited partners are well served by approving this offer and accepting shares.
In making your decision, please consider the following:

  o  Your  distributions  will increase.  Your  Partnership now pays $62.00 per
     year per $1,000 of  Adjusted  Capital.  The  distributions  from the AmREIT
     Shares  offered  currently  equal  $66.11 per $1,000 of  Adjusted  Capital.
     AmREIT owns properties,  collects rents and pays distributions very similar
     to your Partnership. It has been successful in increasing the distributions
     on its Shares every quarter since it was formed. Unlike the Partnership, it
     can (and does) earn additional revenues from other sources that allow it to
     continue to grow its distributions in the future.

  o  The  merger  is an  opportunity  to  gain  greater  diversification.  Your
     partnership owns only 1 property and mortgage on another, both located in a
     single market.  The effect of an economic  downturn in this region could be
     negative  on  distributions,  especially  if  it  coincided  with  a  lease
     expiration.

  o  The individual  properties are nearing the end of their lease term and may
     need to be  re-leased.  The remaining  lease comes up for renewal  within 4
     years.  We have been  fortunate in our  re-leasing  success in the past. We
     should not,  however,  depend on this  continuing  forever.  If significant
     re-leasing, remodeling or vacancy expenses occur, partnership distributions
     may  be  reduced,  perhaps  eliminated,  or a cash  call  made  to  limited
     partners.  The  proposed  Merger will allow you to own a more  diversified,
     newer  portfolio  consisting of over 40 properties  and 22 tenants  located
     across the U.S.

  o  The price being offered is fair.  Our  experience  with  freestanding  net
     lease  transactions  spans over 20 years and includes  over 200  commercial
     transactions.  We are presented  numerous offers of similar properties each
     week.  We see the prices that the market  places on this type of  property.
     The  opinion  of one of  the  nation's  most  prestigious  valuation  firms
     confirms our view that the price offered is fair and appropriate.

I have spoken with many limited partners. The vast majority want to continue the
income stream produced by their investment and want to have liquidity. This
Merger produces the best possibility for both of these outcomes in the opinion
of your General Partner.

The General Partner strongly recommends that you vote "YES" for the Merger and
accept Shares.

Please call me directly if you have any questions or concerns at 1-800-888-4400
ext. 26. If you need any help preparing you Ballot, please let me know.

Sincerely,


Timothy W. Kelley
Vice President

<PAGE>


Dear Fund V Partner:

The Joint Proxy and Consent Solicitation Statement and Prospectus that
accompanies this letter describes the offer by AmREIT, Inc., to exchange your
Limited Partnership investment for AmREIT's Shares or Notes. Please read it
carefully.

The purpose of this letter is to address the unique aspects of the Merger as it
relates to your investment in Fund V, specifically. Let me start by saying that
we are proud of the job we have done helping you manage the investments
represented by your partnership investment. We are proud of the steady,
consistent returns we have produced by implementing a conservative, risk averse
investment style, even in a volatile market. Management firmly believes the
Merger is the best choice to continue this track record into the future. To date
we have returned distributions equaling 95% of your original investment. Based
on the most recent AmREIT share offering price, this Merger results in investors
receiving over 200% of their Adjusted Capital back in the form of shares and
cumulative distributions.

                             [ TOTAL RETURN TABLE ]

AmREIT, like your partnership, was formed by American Asset Advisers Realty
Company. It has invested in freestanding net leased properties and has paid
dividends every quarter since its creation. Our analysis of other companies
similar to AmREIT shows their great success as they completed transactions
similar to the one we are recommending. We believe the best interests of the
limited partners are well served by approving this offer and accepting shares.
In making your decision, please consider the following:

  o  Your distributions will continue.  AmREIT owns properties,  collects rents
     and  pays  distributions  very  similar  to your  Partnership.  It has been
     successful  in  increasing  the  distributions  on its Shares every quarter
     since  it was  formed.  Unlike  the  Partnership,  it can (and  does)  earn
     additional  revenues  from other  sources that allow it to continue to grow
     its distributions. Although the distribution on the Units you exchange will
     be somewhat less initially, AmREIT expects to increase its distributions in
     the future.

  o  The  merger  is an  opportunity  to  gain  greater  diversification.  Your
     partnership has only 3 properties, each a partial interest, and all located
     in a single market. The effect of an economic downturn in this region could
     be negative  on  distributions,  especially  if it  coincided  with a lease
     expiration.

  o  The individual  properties are nearing the end of their lease term and may
     need to be re-leased. The lease that produces 48% of our rents comes up for
     renewal within 2 years. Leases that represent over 88% of rents come up for
     renewal within 5 years. We have been fortunate in our re-leasing success in
     the past. We should not,  however,  depend on this continuing  forever.  If
     significant re-leasing,  remodeling or vacancy expenses occur,  partnership
     distributions may be reduced,  perhaps  eliminated,  or a cash call made to
     limited  partners.  The  proposed  Merger  will  allow  you  to  own a more
     diversified,  newer  portfolio  consisting  of  over 40  properties  and 22
     tenants located across the U.S.

  o  The price being offered is fair.  Our  experience  with  freestanding  net
     lease  transactions  spans over 20 years and includes  over 200  commercial
     transactions.  We are presented  numerous offers of similar properties each
     week.  We see the prices that the market  places on this type of  property.
     The  opinion  of one of  the  nation's  most  prestigious  valuation  firms
     confirms our view that the price offered is fair and appropriate.

I have spoken with many limited partners. The vast majority want to continue the
income stream produced by their investment and want to have liquidity. This
Merger produces the best possibility for both of these outcomes in the opinion
of your General Partner.

The General Partner strongly recommends that you vote "YES" for the Merger and
accept Shares.

Please call me directly if you have any questions or concerns at 1-800-888-4400
ext. 26. If you need any help preparing you Ballot, please let me know.

Sincerely,


Timothy W. Kelley
Vice President

<PAGE>


Dear Fund VI Partner:

The Joint Proxy and Consent Solicitation Statement and Prospectus that
accompanies this letter describes the offer by AmREIT, Inc., to exchange your
Limited Partnership investment for AmREIT's Shares or Notes. Please read it
carefully.

The purpose of this letter is to address the unique aspects of the Merger as it
relates to your investment in Fund VI, specifically. Let me start by saying that
we are proud of the job we have done helping you manage the investments
represented by your partnership investment. We are proud of the steady,
consistent returns we have produced by implementing a conservative, risk averse
investment style, even in a volatile market. Management firmly believes the
Merger is the best choice to continue this track record into the future. To date
we have returned distributions equaling 85% of your original investment. Based
on the most recent AmREIT share offering price, this Merger results in investors
receiving over 192% of their Adjusted Capital back in the form of shares and
cumulative distributions.

                             [ TOTAL RETURN TABLE ]

AmREIT, like your partnership, was formed by American Asset Advisers Realty
Company. It has invested in freestanding net leased properties and has paid
dividends every quarter since its creation. Our analysis of other companies
similar to AmREIT shows their great success as they completed transactions
similar to the one we are recommending. We believe the best interests of the
limited partners are well served by approving this offer and accepting shares.
In making your decision, please consider the following:

  o  Your distributions will continue.  AmREIT owns properties,  collects rents
     and  pays  distributions  very  similar  to your  Partnership.  It has been
     successful  in  increasing  the  distributions  on its Shares every quarter
     since  it was  formed.  Unlike  the  Partnership,  it can (and  does)  earn
     additional  revenues  from other  sources that allow it to continue to grow
     its distributions. Although the distribution on the Units you exchange will
     be slightly less initially, AmREIT expects to increase its distributions in
     the future.

  o  The  merger  is an  opportunity  to  gain  greater  diversification.  Your
     partnership has only 3 properties, each a partial interest, and all located
     in a single market. The effect of an economic downturn in this region could
     be negative  on  distributions,  especially  if it  coincided  with a lease
     expiration.

  o  The individual  properties are nearing the end of their lease term and may
     need to be re-leased. The lease that produces 51% of our rents comes up for
     renewal within 2 years. Leases that represent over 94% of rents come up for
     renewal within 5 years. We have been fortunate in our re-leasing success in
     the past. We should not,  however,  depend on this continuing  forever.  If
     significant re-leasing,  remodeling or vacancy expenses occur,  partnership
     distributions may be reduced,  perhaps  eliminated,  or a cash call made to
     limited  partners.  The  proposed  Merger  will  allow  you  to  own a more
     diversified,  newer  portfolio  consisting  of  over 40  properties  and 22
     tenants located across the U.S.

  o  The price being offered is fair.  Our  experience  with  freestanding  net
     lease  transactions  spans over 20 years and includes  over 200  commercial
     transactions.  We are presented  numerous offers of similar properties each
     week.  We see the prices that the market  places on this type of  property.
     The  opinion  of one of  the  nation's  most  prestigious  valuation  firms
     confirms our view that the price offered is fair and appropriate.

I have spoken with many limited partners. The vast majority want to continue the
income stream produced by their investment and want to have liquidity. This
Merger produces the best possibility for both of these outcomes in the opinion
of your General Partner.

The General Partner strongly recommends that you vote "YES" for the Merger and
accept Shares.

Please call me directly if you have any questions or concerns at 1-800-888-4400
ext. 26. If you need any help preparing you Ballot, please let me know.

Sincerely,


Timothy W. Kelley
Vice President

<PAGE>

Dear Fund VII Partner:

The Joint Proxy and Consent Solicitation Statement and Prospectus that
accompanies this letter describes the offer by AmREIT, Inc., to exchange your
Limited Partnership investment for AmREIT's Shares or Notes. Please read it
carefully.

The purpose of this letter is to address the unique aspects of the Merger as it
relates to your investment in Fund VII, specifically. Let me start by saying
that we are proud of the job we have done helping you manage the investments
represented by your partnership investment. We are proud of the steady,
consistent returns we have produced by implementing a conservative, risk averse
investment style, even in a volatile market. Management firmly believes the
Merger is the best choice to continue this track record into the future. To date
we have returned distributions equaling 81% of your original investment. Based
on the most recent AmREIT share offering price, this Merger results in investors
receiving over 182% of their Adjusted Capital back in the form of shares and
cumulative distributions.

                             [ TOTAL RETURN TABLE ]

AmREIT, like your partnership, was formed by American Asset Advisers Realty
Company. It has invested in freestanding net leased properties and has paid
dividends every quarter since its creation. Our analysis of other companies
similar to AmREIT shows their great success as they completed transactions
similar to the one we are recommending. We believe the best interests of the
limited partners are well served by approving this offer and accepting shares.
In making your decision, please consider the following:

  o  Your distributions will continue.  AmREIT owns properties,  collects rents
     and  pays  distributions  very  similar  to your  Partnership.  It has been
     successful  in  increasing  the  distributions  on its Shares every quarter
     since  it was  formed.  Unlike  the  Partnership,  it can (and  does)  earn
     additional  revenues  from other  sources that allow it to continue to grow
     its distributions. Although the distribution on the Units you exchange will
     be somewhat less initially, AmREIT expects to increase its distributions in
     the future.

  o  The  merger  is an  opportunity  to  gain  greater  diversification.  Your
     partnership  has only 5 properties,  3 located on the same parcel,  and all
     located in a single  state.  The  effect of an  economic  downturn  in this
     region could be negative on distributions,  especially if it coincided with
     a lease expiration.

<PAGE>

  o  The individual  properties are nearing the end of their lease term and may
     need to be re-leased.  The leases that produce 16% of our rents come up for
     renewal within 3 years. Leases that represent over 67% of rents come up for
     renewal within 6 years. We have been fortunate in our re-leasing success in
     the past. We should not,  however,  depend on this continuing  forever.  If
     significant re-leasing,  remodeling or vacancy expenses occur,  partnership
     distributions may be reduced,  perhaps  eliminated,  or a cash call made to
     limited  partners.  The  proposed  Merger  will  allow  you  to  own a more
     diversified,  newer  portfolio  consisting  of  over 40  properties  and 22
     tenants located across the U.S.

  o  The price being offered is fair.  Our  experience  with  freestanding  net
     lease  transactions  spans over 20 years and includes  over 200  commercial
     transactions.  We are presented  numerous offers of similar properties each
     week.  We see the prices that the market  places on this type of  property.
     The  opinion  of one of  the  nation's  most  prestigious  valuation  firms
     confirms our view that the price offered is fair and appropriate.

I have spoken with many limited partners. The vast majority want to continue the
income stream produced by their investment and want to have liquidity. This
Merger produces the best possibility for both of these outcomes in the opinion
of your General Partner.

The General Partner strongly recommends that you vote "YES" for the Merger and
accept Shares.

Please call me directly if you have any questions or concerns at 1-800-888-4400
ext. 26. If you need any help preparing you Ballot, please let me know.

Sincerely,


Timothy W. Kelley
Vice President

<PAGE>

Dear Fund VIII Partner:

The Joint Proxy and Consent Solicitation Statement and Prospectus that
accompanies this letter describes the offer by AmREIT, Inc., to exchange your
Limited Partnership investment for AmREIT's Shares or Notes. Please read it
carefully.

The purpose of this letter is to address the unique aspects of the Merger as it
relates to your investment in Fund VIII, specifically. Let me start by saying
that we are proud of the job we have done helping you manage the investments
represented by your partnership investment. We are proud of the steady,
consistent returns we have produced by implementing a conservative, risk averse
investment style, even in a volatile market. Management firmly believes the
Merger is the best choice to continue this track record into the future. To date
we have returned distributions equaling 75% of your original investment. Based
on the most recent AmREIT share offering price, this Merger results in investors
receiving over 184% of their Adjusted Capital back in the form of shares and
cumulative distributions.

                             [ TOTAL RETURN TABLE ]

AmREIT, like your partnership, was formed by American Asset Advisers Realty
Company. It has invested in freestanding net leased properties and has paid
dividends every quarter since its creation. Our analysis of other companies
similar to AmREIT shows their great success as they completed transactions
similar to the one we are recommending. We believe the best interests of the
limited partners are well served by approving this offer and accepting shares.
In making your decision, please consider the following:

  o  Your distributions will continue.  AmREIT owns properties,  collects rents
     and  pays  distributions  very  similar  to your  Partnership.  It has been
     successful  in  increasing  the  distributions  on its Shares every quarter
     since  it was  formed.  Unlike  the  Partnership,  it can (and  does)  earn
     additional  revenues  from other  sources that allow it to continue to grow
     its distributions. Although the distribution on the Units you exchange will
     be somewhat less initially, AmREIT expects to increase its distributions in
     the future.

  o  The  merger  is an  opportunity  to  gain  greater  diversification.  Your
     partnership  has only 7  properties,  5 are  partially  owned,  and all are
     located in a single  state.  The  effect of an  economic  downturn  in this
     region could be negative on distributions,  especially if it coincided with
     a lease expiration.

<PAGE>

  o  The individual  properties are nearing the end of their lease term and may
     need to be re-leased.  The leases that produce 24% of our rents come up for
     renewal within 3 years. We have been fortunate in our re-leasing success in
     the past. We should not,  however,  depend on this continuing  forever.  If
     significant re-leasing,  remodeling or vacancy expenses occur,  partnership
     distributions may be reduced,  perhaps  eliminated,  or a cash call made to
     limited  partners.  The  proposed  Merger  will  allow  you  to  own a more
     diversified,  newer  portfolio  consisting  of  over 40  properties  and 22
     tenants located across the U.S.

  o  The price being offered is fair.  Our  experience  with  freestanding  net
     lease  transactions  spans over 20 years and includes  over 200  commercial
     transactions.  We are presented  numerous offers of similar properties each
     week.  We see the prices that the market  places on this type of  property.
     The  opinion  of one of  the  nation's  most  prestigious  valuation  firms
     confirms our view that the price offered is fair and appropriate.

I have spoken with many limited partners. The vast majority want to continue the
income stream produced by their investment and want to have liquidity. This
Merger produces the best possibility for both of these outcomes in the opinion
of your General Partner.

The General Partner strongly recommends that you vote "YES" for the Merger and
accept Shares.

Please call me directly if you have any questions or concerns at 1-800-888-4400
ext. 26. If you need any help preparing you Ballot, please let me know.

Sincerely,


Timothy W. Kelley
Vice President

<PAGE>

Dear Fund IX Partner:

The Joint Proxy and Consent Solicitation Statement and Prospectus that
accompanies this letter describes the offer by AmREIT, Inc., to exchange your
Limited Partnership investment for AmREIT's Shares or Notes. Please read it
carefully.

The purpose of this letter is to address the unique aspects of the Merger as it
relates to your investment in Fund IX, specifically. Let me start by saying that
we are proud of the job we have done helping you manage the investments
represented by your partnership investment. We are proud of the steady,
consistent returns we have produced by implementing a conservative, risk averse
investment style, even in a volatile market. Management firmly believes the
Merger is the best choice to continue this track record into the future. To date
we have returned distributions equaling 58% of your original investment. Based
on the most recent AmREIT share offering price, this Merger results in investors
receiving over 159% of their Adjusted Capital back in the form of shares and
cumulative distributions.

                             [ TOTAL RETURN TABLE ]

AmREIT, like your partnership, was formed by American Asset Advisers Realty
Company. It has invested in freestanding net leased properties and has paid
dividends every quarter since its creation. Our analysis of other companies
similar to AmREIT shows their great success as they completed transactions
similar to the one we are recommending. We believe the best interests of the
limited partners are well served by approving this offer and accepting shares.
In making your decision, please consider the following:

  o  Your distributions will continue.  AmREIT owns properties,  collects rents
     and  pays  distributions  very  similar  to your  Partnership.  It has been
     successful  in  increasing  the  distributions  on its Shares every quarter
     since  it was  formed.  Unlike  the  Partnership,  it can (and  does)  earn
     additional  revenues  from other  sources that allow it to continue to grow
     its distributions. Although the distribution on the Units you exchange will
     be somewhat less initially, AmREIT expects to increase its distributions in
     the future.

  o  The  merger  is an  opportunity  to  gain  greater  diversification.  Your
     partnership has only 5 properties, 1 a partial interest, and 4 located in a
     single  state.  The effect of an economic  downturn in this region could be
     negative  on  distributions,  especially  if  it  coincided  with  a  lease
     expiration.

<PAGE>

  o  The individual  properties are nearing the end of their lease term and may
     need to be re-leased. The lease that produces 15% of our rents comes up for
     renewal  within 5 years.  Over 36% of our rents come from one tenant in the
     casual dining industry. We have been fortunate in our re-leasing success in
     the past. We should not,  however,  depend on this continuing  forever.  If
     significant re-leasing,  remodeling or vacancy expenses occur,  partnership
     distributions may be reduced,  perhaps  eliminated,  or a cash call made to
     limited  partners.  The  proposed  Merger  will  allow  you  to  own a more
     diversified,  newer  portfolio  consisting  of  over 40  properties  and 22
     tenants located across the U.S.

  o  The price being offered is fair.  Our  experience  with  freestanding  net
     lease  transactions  spans over 20 years and includes  over 200  commercial
     transactions.  We are presented  numerous offers of similar properties each
     week.  We see the prices that the market  places on this type of  property.
     The  opinion  of one of  the  nation's  most  prestigious  valuation  firms
     confirms our view that the price offered is fair and appropriate.

I have spoken with many limited partners. The vast majority want to continue the
income stream produced by their investment and want to have liquidity. This
Merger produces the best possibility for both of these outcomes in the opinion
of your General Partner.

The General Partner strongly recommends that you vote "YES" for the Merger and
accept Shares.

Please call me directly if you have any questions or concerns at 1-800-888-4400
ext. 26. If you need any help preparing you Ballot, please let me know.

Sincerely,


Timothy W. Kelley
Vice President

<PAGE>

Dear Fund X Partner:

The Joint Proxy and Consent Solicitation Statement and Prospectus that
accompanies this letter describes the offer by AmREIT, Inc., to exchange your
Limited Partnership investment for AmREIT's Shares or Notes. Please read it
carefully.

The purpose of this letter is to address the unique aspects of the Merger as it
relates to your investment in Fund X, specifically. Let me start by saying that
we are proud of the job we have done helping you manage the investments
represented by your partnership investment. We are proud of the steady,
consistent returns we have produced by implementing a conservative, risk averse
investment style, even in a volatile market. Management firmly believes the
Merger is the best choice to continue this track record into the future. To date
we have returned distributions equaling 37% of your original investment. Based
on the most recent AmREIT share offering price, this Merger results in investors
receiving over 136% of their Adjusted Capital back in the form of shares and
cumulative distributions.

                             [ TOTAL RETURN TABLE ]

AmREIT, like your partnership, was formed by American Asset Advisers Realty
Company. It has invested in freestanding net leased properties and has paid
dividends every quarter since its creation. Our analysis of other companies
similar to AmREIT shows their great success as they completed transactions
similar to the one we are recommending. We believe the best interests of the
limited partners are well served by approving this offer and accepting shares.
In making your decision, please consider the following:

  o  Your distributions will continue.  AmREIT owns properties,  collects rents
     and  pays  distributions  very  similar  to your  Partnership.  It has been
     successful  in  increasing  the  distributions  on its Shares every quarter
     since  it was  formed.  Unlike  the  Partnership,  it can (and  does)  earn
     additional  revenues  from other  sources that allow it to continue to grow
     its distributions. Although the distribution on the Units you exchange will
     be somewhat less initially, AmREIT expects to increase its distributions in
     the future.

  o  The  merger  is an  opportunity  to  gain  greater  diversification.  Your
     partnership has only 8 properties,  3 of which are partial interests, and 4
     are located in a single state.  The effect of an economic  downturn in this
     region could be negative on distributions,  especially if it coincided with
     a lease expiration.

<PAGE>

  o  The individual  properties are nearing the end of their lease term and may
     need to be re-leased. One of the tenants has announced it will be dissolved
     by  December  1998.  The leases  that  produce 24% of our rents come up for
     renewal within 6 years. Leases that represent over 39% of rents come up for
     renewal within 7 years. We have been fortunate in our re-leasing success in
     the past. We should not,  however,  depend on this continuing  forever.  If
     significant re-leasing,  remodeling or vacancy expenses occur,  partnership
     distributions may be reduced,  perhaps  eliminated,  or a cash call made to
     limited  partners.  The  proposed  Merger  will  allow  you  to  own a more
     diversified,  newer  portfolio  consisting  of  over 40  properties  and 22
     tenants located across the U.S.

  o  The price being offered is fair.  Our  experience  with  freestanding  net
     lease  transactions  spans over 20 years and includes  over 200  commercial
     transactions.  We are presented  numerous offers of similar properties each
     week.  We see the prices that the market  places on this type of  property.
     The  opinion  of one of  the  nation's  most  prestigious  valuation  firms
     confirms our view that the price offered is fair and appropriate.

I have spoken with many limited partners. The vast majority want to continue the
income stream produced by their investment and want to have liquidity. This
Merger produces the best possibility for both of these outcomes in the opinion
of your General Partner.

The General Partner strongly recommends that you vote "YES" for the Merger and
accept Shares.

Please call me directly if you have any questions or concerns at 1-800-888-4400
ext. 26. If you need any help preparing you Ballot, please let me know.

Sincerely,


Timothy W. Kelley
Vice President

<PAGE>

Dear Fund XI Partner:

The Joint Proxy and Consent Solicitation Statement and Prospectus that
accompanies this letter describes the offer by AmREIT, Inc., to exchange your
Limited Partnership investment for AmREIT's Shares or Notes. Please read it
carefully.

The purpose of this letter is to address the unique aspects of the Merger as it
relates to your investment in Fund XI, specifically. Let me start by saying that
we are proud of the job we have done helping you manage the investments
represented by your partnership investment. We are proud of the steady,
consistent returns we have produced by implementing a conservative, risk averse
investment style, even in a volatile market. Management firmly believes the
Merger is the best choice to continue this track record into the future. To date
we have returned distributions equaling 19% of your original investment. Based
on the most recent AmREIT share offering price, this Merger results in investors
receiving over 119% of their Adjusted Capital back in the form of shares and
cumulative distributions.

                             [ TOTAL RETURN TABLE ]

AmREIT, like your partnership, was formed by American Asset Advisers Realty
Company. It has invested in freestanding net leased properties and has paid
dividends every quarter since its creation. Our analysis of other companies
similar to AmREIT shows their great success as they completed transactions
similar to the one we are recommending. We believe the best interests of the
limited partners are well served by approving this offer and accepting shares.
In making your decision, please consider the following:

  o  Your distributions will continue.  AmREIT owns properties,  collects rents
     and  pays  distributions  very  similar  to your  Partnership.  It has been
     successful  in  increasing  the  distributions  on its Shares every quarter
     since  it was  formed.  Unlike  the  Partnership,  it can (and  does)  earn
     additional  revenues  from other  sources that allow it to continue to grow
     its distributions. Although the distribution on the Units you exchange will
     be somewhat less initially, AmREIT expects to increase its distributions in
     the future.

  o  The  merger  is an  opportunity  to  gain  greater  diversification.  Your
     partnership  has only 7  properties,  3 are  partial  interests,  and 3 are
     located in Texas or Louisiana.  The effect of an economic  downturn in this
     region could be negative on distributions,  especially if it coincided with
     a lease expiration.

<PAGE>

  o  Some  individual  properties  have  risks  that  may  require  them  to be
     re-leased.  The  leases  that  produce  33% of our rents come from a single
     industry,   video  rental.   This  industry  is  subject  to  technological
     developments that could effect its viability. We have been fortunate in our
     re-leasing  success in the past.  We should  not,  however,  depend on this
     continuing  forever.  If  significant  re-leasing,  remodeling  or  vacancy
     expenses  occur,   partnership   distributions  may  be  reduced,   perhaps
     eliminated,  or a cash call made to limited  partners.  The proposed Merger
     will allow you to own a more  diversified,  newer  portfolio  consisting of
     over 40 properties and 22 tenants located across the U.S.

  o  The price being offered is fair.  Our  experience  with  freestanding  net
     lease  transactions  spans over 20 years and includes  over 200  commercial
     transactions.  We are presented  numerous offers of similar properties each
     week.  We see the prices that the market  places on this type of  property.
     The  opinion  of one of  the  nation's  most  prestigious  valuation  firms
     confirms our view that the price offered is fair and appropriate.

I have spoken with many limited partners. The vast majority want to continue the
income stream produced by their investment and want to have liquidity. This
Merger produces the best possibility for both of these outcomes in the opinion
of your General Partner.

The General Partner strongly recommends that you vote "YES" for the Merger and
accept Shares.

Please call me directly if you have any questions or concerns at 1-800-888-4400
ext. 26. If you need any help preparing you Ballot, please let me know.

Sincerely,


Timothy W. Kelley
Vice President

<PAGE>

Dear AAA Goodyear Partner:

The Joint Proxy and Consent Solicitation Statement and Prospectus that
accompanies this letter describes the offer by AmREIT, Inc., to exchange your
Limited Partnership investment for AmREIT's Shares or Notes. Please read it
carefully.

The purpose of this letter is to address the unique aspects of the Merger as it
relates to your investment in AAA Goodyear, specifically. Let me start by saying
that we are proud of the job we have done helping you manage the investments
represented by your partnership investment. We are proud of the steady,
consistent returns we have produced by implementing a conservative, risk averse
investment style, even in a volatile market. Management firmly believes the
Merger is the best choice to continue this track record into the future. To date
we have returned distributions equaling 62% of your original investment. Based
on the most recent AmREIT share offering price, this Merger results in investors
receiving over 160% of their Adjusted Capital back in the form of shares and
cumulative distributions.

AmREIT, like your partnership, was formed by American Asset Advisers Realty
Company. It has invested in freestanding net leased properties and has paid
dividends every quarter since its creation. Our analysis of other companies
similar to AmREIT shows their great success as they completed transactions
similar to the one we are recommending. We believe the best interests of the
limited partners are well served by approving this offer and accepting shares.
In making your decision, please consider the following:

  o  Your distributions will continue.  AmREIT owns properties,  collects rents
     and  pays  distributions  very  similar  to your  Partnership.  It has been
     successful  in  increasing  the  distributions  on its Shares every quarter
     since  it was  formed.  Unlike  the  Partnership,  it can (and  does)  earn
     additional  revenues  from other  sources that allow it to continue to grow
     its distributions. Although the distribution on the Units you exchange will
     be somewhat less initially, AmREIT expects to increase its distributions in
     the future.

  o  The  merger  is an  opportunity  to  gain  greater  diversification.  Your
     partnership has only 2 properties, 1 partially owned, and both located in a
     single  city.  The effect of an economic  downturn in this market  could be
     negative  on  distributions,  especially  if  it  coincided  with  a  lease
     expiration.

<PAGE>

  o  The individual  properties are nearing the end of their lease term and may
     need to be re-leased. The lease that produces 55% of our rents comes up for
     renewal within 2 years.  Both leases,  representing  100% of rents, come up
     for  renewal  within 6 years.  We have  been  fortunate  in our  re-leasing
     success in the past.  We should  not,  however,  depend on this  continuing
     forever. If significant  re-leasing,  remodeling or vacancy expenses occur,
     partnership  distributions may be reduced,  perhaps  eliminated,  or a cash
     call made to limited partners.  The proposed Merger will allow you to own a
     more diversified,  newer portfolio  consisting of over 40 properties and 22
     tenants located across the U.S.

  o  The price being offered is fair.  Our  experience  with  freestanding  net
     lease  transactions  spans over 20 years and includes  over 200  commercial
     transactions.  We are presented  numerous offers of similar properties each
     week.  We see the prices that the market  places on this type of  property.
     The  opinion  of one of  the  nation's  most  prestigious  valuation  firms
     confirms our view that the price offered is fair and appropriate.

I have spoken with many limited partners. The vast majority want to continue the
income stream produced by their investment and want to have liquidity. This
Merger produces the best possibility for both of these outcomes in the opinion
of your General Partner.

The General Partner strongly recommends that you vote "YES" for the Merger and
accept Shares.

Please call me directly if you have any questions or concerns at 1-800-888-4400
ext. 26. If you need any help preparing you Ballot, please let me know.

Sincerely,


Timothy W. Kelley
Vice President

<PAGE>

 


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