WALDEN RESIDENTIAL PROPERTIES INC
10-Q, 1997-08-12
REAL ESTATE INVESTMENT TRUSTS
Previous: UNITED VIDEO SATELLITE GROUP INC, 10-Q, 1997-08-12
Next: ALLIANCE SEMICONDUCTOR CORP/DE/, 10-Q, 1997-08-12







                           UNITED STATES
                SECURITIES AND EXCHANGE COMMISSION
                      Washington, D.C. 20549

                             FORM 10-Q

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

            For the quarterly period ended June 30, 1997

               Commission file number:     1-12592

               WALDEN RESIDENTIAL PROPERTIES, INC.
      (Exact name of Registrant as specified in its Charter)

            MARYLAND                          75-2506197
  (State or other jurisdiction     (I.R.S. Employer Identification
of incorporation or organization)               Number)

                       One Lincoln Centre
                  5400 LBJ Freeway, Suite 400
                      Dallas, Texas 75240
            (Address of principal executive offices)
                                
                         (972) 788-0510
      (Registrant's telephone number, including area code)
                                
Indicate by check mark whether the registrant: (1) has filed all
reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file
such reports), and (2) has been subject to such filing requirements
for the past 90 days.

                          YES   X       NO         
                               ---

              APPLICABLE ONLY TO CORPORATE ISSUERS
                                
Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date:  As of
August 4, 1997, there were 17,574,137 shares of Common Stock,
$0.01, par value outstanding.


<Page 1>

WALDEN RESIDENTIAL PROPERTIES, INC.

PART 1.   FINANCIAL INFORMATION

     Item 1.   Financial Statements

               Condensed Consolidated Balance Sheets as of
                June 30, 1997 (Unaudited) and
                December 31, 1996 . . . . . . . . . . . . . .2

               Condensed Consolidated Statements of Income
                for the Three Months and Six Months Ended
                June 30, 1997 and 1996 (Unaudited). . . . . .3

               Condensed Consolidated Statements of Cash
                Flows for the Six Months Ended June 30, 1997
                and 1996 (Unaudited). . . . . . . . . . . . .4

               Notes to Condensed Consolidated Financial
                Statements (Unaudited) . . . . . . . . . . . .5

     Item 2.   Management's Discussion and Analysis of
                Financial Condition and Results of
                Operations . . . . . . . . . . . . . . . . . 10

PART 2.   OTHER INFORMATION

     Item 1.   Legal Proceedings. . . . . . . . . . . . . . .17

     Item 2.   Changes in Securities. . . . . . . . . . . . .17

     Item 3.   Defaults Upon Senior Securities. . . . . . . .17

     Item 4.   Submission of Matters to a Vote of
                Security Holders. . . . . . . . . . . . . . .17

     Item 5.   Other Information. . . . . . . . . . . . . . .17

     Item 6.   Exhibits and Reports on Form 8-K . . . . . . .18


<Page 2>

PART 1.   FINANCIAL INFORMATION

     Item 1.     Financial Statements

               WALDEN RESIDENTIAL PROPERTIES, INC.
              CONDENSED CONSOLIDATED BALANCE SHEETS
                          (In thousands)

<TABLE>
<CAPTION>
                                              June 30, 1997     December 31, 1996
                                              -------------     -----------------
                                               (Unaudited)
<S>                                              <C>                <C>
ASSETS
Real estate assets, at cost
  Land . . . . . . . . . . . . . . . . . . . .   $ 85,671           $ 80,914
  Buildings. . . . . . . . . . . . . . . . . .    659,287            602,601
                                                 --------           --------
                                                  744,958            683,515
     Less:  Accumulated depreciation . . . . .    (54,033)           (41,707)
                                                 --------           --------
                                                  690,925            641,808
Real estate assets held for sale . . . . . . .      6,577                --
Rent and other receivables . . . . . . . . . .        953              1,324
Prepaid and other assets . . . . . . . . . . .      4,706              3,146
Deferred financing costs, net. . . . . . . . .      5,508              5,827
Cash and cash equivalents. . . . . . . . . . .      5,818             29,720
Restricted cash:
  Escrow deposits. . . . . . . . . . . . . . .      6,120              5,369
  Additional collateral on loans . . . . . . .      2,520              2,520
                                                 --------           --------
     Total assets. . . . . . . . . . . . . . .   $723,127           $689,714
                                                 ========           ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
  Mortgage notes payable . . . . . . . . . . .   $257,252           $258,908
  Credit facility. . . . . . . . . . . . . . .     29,350                --
  Accrued real estate taxes. . . . . . . . . .      7,025              7,960
  Accounts payable . . . . . . . . . . . . . .      5,822              5,653
  Accrued expenses and other liabilities . . .      5,746              5,395
  Preferred distribution payable on
   convertible equity securities . . . . . . .        391                377
                                                 --------           --------
     Total liabilities . . . . . . . . . . . .    305,586            278,293
Commitments and contingencies
Stockholders' equity:
  Convertible equity securities. . . . . . . .     15,936             14,886
  Preferred stock. . . . . . . . . . . . . . .         58                 58
  Common stock . . . . . . . . . . . . . . . .        177                169
  Additional paid in capital . . . . . . . . .    451,517            432,974
  Notes receivable from Company officers and
   directors . . . . . . . . . . . . . . . . .     (5,263)            (5,263)
  Deferred compensation on Restricted Stock. .     (2,463)               --
  Distributions in excess of net income. . . .    (42,421)           (31,403)
                                                 --------           --------
     Total stockholders' equity. . . . . . . .    417,541            411,421
                                                 --------           --------
       Total liabilities and stockholders'
        equity . . . . . . . . . . . . . . . .   $723,127           $689,714
                                                 ========           ========
</TABLE>

           See Notes to Condensed Consolidated Financial Statements.


<Page 3>

              WALDEN RESIDENTIAL PROPERTIES, INC.
          CONDENSED CONSOLIDATED STATEMENTS OF INCOME
          (In thousands, except per share information)
                          (Unaudited)

<TABLE>
<CAPTION>
                                    Three Months Ended      Six Months Ended
                                         June 30,               June 30, 
                                    ------------------      ----------------
                                      1997      1996        1997      1996
                                     ------    ------      ------    ------
<S>                                 <C>       <C>         <C>       <C>
REVENUES
  Rental income . . . . . . . . .   $33,071   $24,437     $64,587   $48,570
  Other property income . . . . .     1,333       919       2,605     1,746
  Interest income . . . . . . . .       346       508         849       719
  Other income. . . . . . . . . .       --         98         --        202
                                    -------   -------     -------   -------
     Total revenues . . . . . . .    34,750    25,962      68,041    51,237
                                    -------   -------     -------   -------
EXPENSES
  Property operating and
   maintenance. . . . . . . . . .    11,444     8,829      22,013    17,471
  Real estate taxes . . . . . . .     3,412     2,296       6,561     4,649
  General and administrative. . .     1,972     1,261       3,394     2,406
  Interest. . . . . . . . . . . .     5,244     4,765      10,121     9,687
  Amortization. . . . . . . . . .       200       219         411       394
  Depreciation. . . . . . . . . .     6,793     4,747      13,121     9,265
                                    -------   -------     -------   -------
     Total expenses . . . . . . .    29,065    22,117      55,621    43,872
                                    -------   -------     -------   -------
Operating income. . . . . . . . .     5,685     3,845      12,420     7,365
Gain on disposition of real
 property . . . . . . . . . . . .       --      1,272         --      1,272
                                    -------   -------     -------   -------
Income before extraordinary
 item . . . . . . . . . . . . . .     5,685     5,117      12,420     8,637
Extraordinary loss on debt
 extinguishment . . . . . . . . .       --        (96)        --       (584)
                                    -------   -------     -------   -------
Net income. . . . . . . . . . . .     5,685     5,021      12,420     8,053
Preferred distributions . . . . .    (3,702)     (813)     (7,419)   (1,284)
                                    -------   -------     -------   -------
Net income available to common
 stockholders . . . . . . . . . .   $ 1,983   $ 4,208     $ 5,001   $ 6,769
                                    =======   =======     =======   =======
Income per share:
  Before extraordinary item, less
   preferred distributions. . . .   $  0.11   $  0.31     $  0.29   $  0.52
  Extraordinary loss on debt
   extinguishment . . . . . . . .       --      (0.01)        --      (0.04)
                                    -------   -------     -------   -------
  Net income available to common
   stockholders . . . . . . . . .   $  0.11   $  0.30     $  0.29   $  0.48
                                    =======   =======     =======   =======
Distributions per share of
 common stock . . . . . . . . . .   $0.4825   $ 0.465     $ 0.965   $  0.93
                                    =======   =======     =======   =======
Weighted average number of common
 stock and common stock equivalent
 shares outstanding . . . . . . .    17,537    14,151      17,346    14,179
                                    =======   =======     =======   =======
</TABLE>

     See Notes to Condensed Consolidated Financial Statements.


<Page 4>

               WALDEN RESIDENTIAL PROPERTIES, INC.
         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
                         (In thousands)
                           (Unaudited)

<TABLE>
<CAPTION>
                                                   Six Months Ended
                                                        June 30,  
                                                   ----------------
                                                    1997      1996
                                                   ------    ------
<S>                                               <C>       <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income. . . . . . . . . . . . . . . . . . .   $12,420   $ 8,053
Adjustments to reconcile net income to
 net cash provided by operating activities:
  Depreciation and amortization . . . . . . . .    13,532     9,659
  Gain on disposition of real property. . . . .       --     (1,272)
  Extraordinary loss on debt extinguishment . .       --        584
  Amortization of deferred compensation on
   restricted stock . . . . . . . . . . . . . .       108       --
  Net effect of changes in operating accounts:
     Escrow deposits. . . . . . . . . . . . . .      (751)   (8,911)
     Other assets . . . . . . . . . . . . . . .    (1,301)      356
     Accrued real estate taxes. . . . . . . . .      (935)   (1,139)
     Accounts payable . . . . . . . . . . . . .      (222)     (522)
     Other liabilities. . . . . . . . . . . . .       397       (99)
                                                  -------   -------
       Net cash provided by operating
        activities. . . . . . . . . . . . . . .    23,248     6,709
                                                  -------   -------
CASH FLOWS FROM INVESTING ACTIVITIES
  Purchase of real estate assets, net of
   noncash items below . . . . . . . . . . . .    (52,371)  (45,948)
  Real estate asset additions. . . . . . . . .    (14,926)   (2,784)
  Proceeds from disposition of real property .        --      8,300
                                                  -------   -------
       Net cash used in investing activities .    (67,297)  (40,432)
                                                  -------   -------
CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from stock issuance, net of
   issuance costs. . . . . . . . . . . . . . .     15,968    45,675
  Purchase of the Company's common stock . . .        --     (3,531)
  Distributions paid . . . . . . . . . . . . .    (23,424)  (14,476)
  Proceeds from mortgage notes payable
   and credit facility . . . . . . . . . . . .     35,350    48,470
  Payment of mortgage notes payable and
   credit facility . . . . . . . . . . . . . .     (6,000)  (38,970)
  Payment of financing costs . . . . . . . . .        (91)   (2,631)
  Additional collateral on loans . . . . . . .        --       (650)
  Principal reductions of debt . . . . . . . .     (1,656)   (3,724)
                                                  -------   -------
       Net cash provided by financing
        activities . . . . . . . . . . . . . .     20,147    30,163
                                                  -------   -------
NET DECREASE IN CASH AND CASH EQUIVALENTS. . .    (23,902)   (3,560)
CASH AND CASH EQUIVALENTS, BEGINNING OF
 PERIOD. . . . . . . . . . . . . . . . . . . .     29,720     6,801
                                                  -------   -------
CASH AND CASH EQUIVALENTS, END OF PERIOD . . .    $ 5,818   $ 3,241
                                                  =======   =======
SUPPLEMENTAL DISCLOSURE OF CASH FLOW
 INFORMATION 
  Cash paid for interest . . . . . . . . . . .    $ 9,781   $ 9,824
                                                  =======   =======
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING
 AND FINANCING ACTIVITIES 
  Real estate asset additions. . . . . . . . .    $   345   $   194
                                                  =======   =======
  Notes receivable for officer and
   director stock purchases. . . . . . . . . .    $   --    $   292
                                                  =======   =======
  Deferred compensation on restricted stock. .    $ 2,571   $   --
                                                  =======   =======
  Preferred distribution payable on
   convertible equity securities . . . . . . .    $   391   $   471
                                                  =======   =======
  Items related to purchase of assets:
   Securities issued for purchase of real
   estate assets . . . . . . . . . . . . . . .    $ 1,050   $   --
                                                  =======   =======
     Mortgage notes assumed. . . . . . . . . .    $   --    $ 7,618
                                                  =======   =======
</TABLE>

     See Notes to Condensed Consolidated Financial Statements.


<Page 5>

              WALDEN RESIDENTIAL PROPERTIES, INC.
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                          (Unaudited)
                                
1.   INTERIM UNAUDITED FINANCIAL INFORMATION

     Walden Residential Properties, Inc. (the "Company") is a
self-administered and self-managed real estate company operated as a
real estate investment trust, as defined under the Internal Revenue
Code of 1986, as amended.  As of June 30, 1997, the Company owned
75 multifamily properties, containing 23,188 apartment units,
primarily in the Southwest and Southeast regions of the United
States.

     The accompanying unaudited financial statements should be read
in conjunction with the Company's Form 8-K dated April 21, 1997 and
the consolidated financial statements and notes thereto included in
the Form 10-Q for the three months ended March 31, 1997, and the
Form 10-K for the year ended December 31, 1996, which were filed
with the Securities and Exchange Commission ("SEC").  The
accompanying interim unaudited financial information has been
prepared pursuant to the rules and regulations of the SEC.  Certain
information and footnote disclosures normally included in the
annual financial statements  have been condensed or omitted
pursuant to rules and regulations of the SEC.  Management believes
that the disclosures contained in this Form 10-Q are adequate to
make the information presented not misleading.  In the opinion of
management, all adjustments and eliminations, consisting only of
normal recurring adjustments, necessary to present fairly the
consolidated financial position of the Company and its subsidiaries
as of June 30, 1997 and  the  consolidated  results  of  their 
operations  and  cash  flows for the six months ended June 30, 1997
and 1996, have  been  included.  The  consolidated  results  of 
operations  for  the  six  months  ended June 30, 1997 are not
necessarily indicative of the results for the full year.

     In the first quarter of 1997, the Financial Accounting
Standards Board ("FASB") issued Statement of Financial Accounting
Standard ("SFAS") No. 129, "Disclosure of Information about Capital
Structure", which is effective for year-end 1997.  In the second
quarter of 1997, the FASB issued SFAS No. 130, "Reporting
Comprehensive Income," and SFAS No. 131, "Disclosures about
Segments of an Enterprise and Related Information," both of which
are effective for year-end 1998.  These statements are either not
applicable or are not expected to have a material impact on the
Company's financial statements.

     Effective July 1, 1996, the Company revised its method of
accounting to capitalize the cost of replacement carpets on a
prospective basis.  The Company believes this accounting policy
change is preferable because it is consistent with policies
currently being used by the majority of the largest publicly traded
apartment real estate investment trusts and provides a better
matching of expenses with the related benefit of the expenditures.


<Page 6>

     Following is pro forma information for the three and six
months ended June 30, 1996 as if the revised capitalization policy
were in effect as of January 1, 1996:

<TABLE>
<CAPTION>
                                         Three Months Ended     Six Months Ended
                                           June 30, 1996         June 30, 1996     
                                         ------------------     ----------------
<S>                                             <C>                  <C>
Income before extraordinary item
 as reported. . . . . . . . . . . . . . .       $5,117               $8,637
Add:  Adjustment for change in
       accounting policy to capitalize
       carpet replacement costs . . . . .          387                  666
                                                ------               ------   
Income before extraordinary item
 as adjusted. . . . . . . . . . . . . . .       $5,504               $9,303
                                                ======               ======
Net income as adjusted. . . . . . . . . .       $5,408               $8,719
                                                ======               ======
Net income available to common
 stockholders as adjusted . . . . . . . .       $4,595               $7,435
                                                ======               ======
Income per share:
  Before extraordinary item, less
   preferred distributions as
   reported . . . . . . . . . . . . . . .       $ 0.31               $ 0.52
  Adjustment for effect of change in
   accounting policy. . . . . . . . . . .         0.02                 0.04
                                                ------               ------
  Income before extraordinary item,
   less preferred distributions as
   adjusted . . . . . . . . . . . . . . .       $ 0.33               $ 0.56
                                                ======               ======
  Net income available to common
   stockholders as reported . . . . . . .       $ 0.30               $ 0.48
  Adjustment for effect of change in
   accounting policy. . . . . . . . . . .         0.02                 0.04
                                                ------               ------
  Net income available to common
   stockholders as adjusted . . . . . . .       $ 0.32               $ 0.52
                                                ======               ======
</TABLE>

2.   ACQUISITIONS

     On April 21, 1997, the Company purchased six apartment
properties, containing 1,263 units, in Dallas/Fort Worth and
Austin, Texas for approximately $39.8 million.  The acquisitions
were funded by a $18.5 million borrowing under the Company's credit
facility and $20.2 million of available cash.  In addition, the
Company issued $1.1 million of limited partnership interests in an
existing subsidiary partnership which are convertible into 44,379
shares of the Company's common stock.  Such partnership interests
are accounted for as convertible equity securities (see Note 3).

     On June 26, 1997, the Company purchased a 310-unit apartment
property located in Dallas/Fort Worth, Texas for $7.9 million.  The
acquisition was funded by a $7.4 million borrowing under the
Company's credit facility and $0.5 million of available cash.

3.   STOCKHOLDERS' EQUITY

     Convertible Equity Securities
     -----------------------------

     The Company has certain limited partnership interests that are
exchangeable for an aggregate of 810,128 shares of the Company's
common stock at the option of the interest holders.  Prior to the


<Page 7>

exchange, the holders of the limited partnership interests will be
entitled to receive quarterly distributions equal to the greater of
the Company's actual distributions on 810,128 shares of common
stock, or $368,608 in the aggregate ($391,000 was accrued as of
June 30, 1997).  These securities have been treated similar to
preferred stock in calculating earnings per share.

     In conjunction with the apartment acquisition in April 1997
(see Note 2), the Company issued $1.1 million of limited
partnership interests which are convertible into 44,379 shares of
the Company's common stock.  Prior to the exchange, the holders of
the limited partnership interests will be entitled to receive
quarterly distributions on the equivalent of 44,379 shares of
common stock if and when declared and paid (no distributions had
been declared on such securities as of June 30, 1997).  These
securities have been treated as common stock equivalents in
calculating earnings per share.

     Restricted Stock
     ----------------

     In February 1997, the Company adopted a Long-Term Incentive
Plan to attract and retain individuals to serve as directors,
officers and employees of the Company.  Pursuant to this plan, the
Company issued 107,500 restricted shares of common stock
("Restricted Stock") in February 1997 for $.01 per share to its
non-employee directors, four executive officers and certain other
employees.  As of June 30, 1997, 10,000 shares of Restricted Stock
were canceled upon the departure of one of the executive officers.
The shares issued to the non-employee directors vest ratably over
a three-year period; while the shares issued to the executive
officers and other employees vest over a ten-year period, with 40%
vesting after the fourth anniversary and 10% vesting annually
thereafter.  Deferred compensation related to the Restricted Stock
was computed based upon the market value of the shares at the date
of issuance less the amount paid for the shares.  This deferred
compensation is being amortized over the respective vesting
periods.  The unamortized amount as of June 30, 1997 was
$2,463,000.

4.   NET INCOME PER SHARE OF COMMON STOCK

     Net income per share of common stock has been computed by
dividing net income available to common stockholders by the
weighted average number of common stock and common stock equivalent
shares, if material, outstanding.   Net income available to common
stockholders is net income less the preferred distributions on the
convertible equity securities (see Note 3) and preferred stock. 
Common stock equivalents include the common stock applicable to
certain of the convertible equity securities as described in Note
3 and the weighted average number of assumed equivalent shares
outstanding from stock options, if material and dilutive.  Fully
diluted net income per share of common stock is not materially
dilutive and is not presented.

     Statement of Financial Accounting Standards ("SFAS") No. 128,
"Earnings per Share", which is effective for periods ending after
December 15, 1997, requires that companies disclose basic earnings
per share using only the weighted average number of common shares
outstanding during a period.  Currently common stock equivalents
are included in this computation if they are material.  Fully
diluted earnings per share will continue to be calculated in a
manner similar to the


<Page 8>

current calculation.  Compliance with SFAS No. 128 will require
no change to the Company's earnings per share for the periods presented.

5.   PRO FORMA STATEMENTS OF INCOME

     The  following unaudited condensed pro forma  information for
the six months ended June 30, 1997 and 1996 was prepared from the
financial statements of the Company by adjusting for the effect of
all public offerings and property acquisitions and dispositions in
1997 and 1996, including debt used to finance acquisitions or
repaid from proceeds of dispositions, as if all of these
transactions had occurred on January 1, 1996.  The pro forma
results do not include gains on property dispositions or
extraordinary losses on early extinguishment of debt.  The current
capitalization policy is assumed in place for all properties
acquired during the periods.  The following information is not
necessarily indicative of what the performance would have been had
the Company owned these properties for the entire period, nor does
it purport to represent future results of operations of the
Company.  (In thousands, except per share information.)

<TABLE>
<CAPTION>
                                                           Pro Forma
                                                       ----------------
                                                       Six Months Ended
                                                           June 30,
                                                       ----------------
                                                        1997      1996
                                                       ------    ------
<S>                                                   <C>       <C>
Revenues . . . . . . . . . . . . . . . . . . .        $70,873   $69,380
Expenses . . . . . . . . . . . . . . . . . . .         58,165    58,101
                                                      -------   -------
Net income . . . . . . . . . . . . . . . . . .         12,708    11,279
Preferred distributions. . . . . . . . . . . .         (7,419)   (7,603)
                                                      -------   -------
Net income available to common stockholders. .        $ 5,289   $ 3,676
                                                      =======   =======
Net income available to common stockholders
 per share . . . . . . . . . . . . . . . . . .        $  0.30   $  0.21
                                                      =======   =======
Weighted average shares of common stock
 outstanding . . . . . . . . . . . . . . . . .         17,391    17,141
                                                      =======   =======
</TABLE>

6.   COMMITMENTS AND CONTINGENCIES

     As of June 30, 1997, the Company had executed contracts to
acquire two apartment properties containing 448 units, of which one
property was acquired in July 1997 (see Note 7).  In connection
with such contracts, the Company deposited $300,000 of earnest
money.  The remaining property acquisition is subject to the
completion of normal due diligence procedures and there is no
assurance the Company will purchase such property.

     On May 21, 1997, the Company signed a definitive agreement
with Drever Partners, Inc. ("Drever") to provide for a strategic
alliance combining the two companies, subject to the approval of
Drever investors and the Company's stockholders.  Under the
agreement, the Drever organization and all 79 Drever apartment
properties, containing 18,118 units located in Texas, Arizona,
Georgia and California, would be acquired by a partnership
indirectly wholly-owned by the Company.  The transaction value is
approximately $670 million, consisting of $295 million in common
and preferred limited partnership units which are convertible into
common stock, and preferred stock with detachable warrants, $85
million in cash, and $290 million of assumed debt.


<Page 9>

7.   SUBSEQUENT EVENTS

     In July 1997, the Company announced its intention to
repurchase shares of its common stock.  During  July 1997, the
Company repurchased and retired 145,500 shares of its common stock
at a cost of $3,470,000.

     On July 30, 1997, the Company purchased a 232-unit apartment
property located near Nashville, Tennessee for approximately $9.5
million.  The Company assumed a $6.9 million bond financed
mortgage, with the remainder of the acquisition funded from a
borrowing under the Company's credit facility.  In connection with
the assumption of the mortgage loan, the Company executed a letter
of credit for $7.1 million as additional collateral for the loan.

     On August 7, 1997, the Company declared distributions of
$.4825 per share of common stock, $.5725 per share of convertible
preferred stock and $.575 per share of senior preferred stock, all
of which are payable on September 3, 1997 to stockholders of record
on August 18, 1997.


<Page 10>

Item 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION AND RESULTS OF OPERATIONS

Results of Operations
- ---------------------

     The following discussion should be read in conjunction with
the "Supplemental Financial and Operating Data" and all of the
consolidated financial statements and notes thereto included
elsewhere in this Form 10-Q.  Such financial statements and
information have been prepared to reflect the historical condensed
consolidated operations of the Company for the three and six months
ended June 30, 1997 and 1996, and the condensed consolidated
balance sheet data of the Company as of June 30, 1997 and December
31, 1996.

     The changes in revenues and expenses related to property
operations during the three and six months ended June 30, 1997 and
1996 are primarily the result of the increased number of units
owned due to acquisitions of additional multifamily properties by
the Company.  Where appropriate, comparisons are made on a
dollars-per-weighted-average-unit basis in order to adjust for
changes in the number of units owned during each period.

     The following financial and operating data (see Page 11) is
provided as supplemental information to all financial statements
included elsewhere in this Form 10-Q.  Such supplemental
information is unaudited except the balance sheet data as of
December 31, 1996.


<Page 11>

            SUPPLEMENTAL FINANCIAL AND OPERATING DATA
        (In thousands, except per share and property data)
                           (Unaudited)

<TABLE>
<CAPTION>
                                    Three Months Ended      Six Months Ended
                                         June 30,               June 30,
                                    ------------------      ----------------
                                      1997      1996         1997      1996
                                     ------    ------       ------    ------
<S>                                 <C>       <C>          <C>       <C>
OPERATING DATA
  Revenues
     Rental income . . . . . . .    $33,071   $24,437      $64,587   $48,570
     Other property income . . .      1,333       919        2,605     1,746
     Interest income . . . . . .        346       508          849       719
     Other income. . . . . . . .        --         98          --        202
                                    -------   -------      -------   -------
       Total revenues. . . . . .     34,750    25,962       68,041    51,237
                                    -------   -------      -------   -------
  Expenses
     Property operating and
      maintenance. . . . . . . .     11,444     8,829       22,013    17,471
     Real estate taxes . . . . .      3,412     2,296        6,561     4,649
     General and administrative.      1,972     1,261        3,394     2,406
     Interest. . . . . . . . . .      5,244     4,765       10,121     9,687
     Amortization. . . . . . . .        200       219          411       394
     Depreciation. . . . . . . .      6,793     4,747       13,121     9,265
                                    -------   -------      -------   -------
       Total expenses. . . . . .     29,065    22,117       55,621    43,872
                                    -------   -------      -------   -------
Operating income . . . . . . . .      5,685     3,845       12,420     7,365
Gain on disposition of real
 property. . . . . . . . . . . .        --      1,272          --      1,272
                                    -------   -------      -------   -------
Income before extraordinary
 item. . . . . . . . . . . . . .      5,685     5,117       12,420     8,637
Extraordinary loss on debt
 extinguishment. . . . . . . . .        --        (96)         --       (584)
                                    -------   -------      -------   -------
Net income . . . . . . . . . . .      5,685     5,021       12,420     8,053
Preferred distributions. . . . .     (3,702)     (813)      (7,419)   (1,284)
                                    -------   -------      -------   -------
Net income available to common
 stockholders. . . . . . . . . .    $ 1,983   $ 4,208      $ 5,001   $ 6,769
                                    =======   =======      =======   =======
Distribution per share of
 common stock. . . . . . . . . .    $0.4825   $ 0.465      $ 0.965   $  0.93
                                    =======   =======      =======   =======
Weighted average number of
 common stock and common stock
 equivalent shares outstanding .     17,537    14,151       17,346    14,179
                                    =======   =======      =======   =======
- ----------------------------------------------------------------------------
PROPERTY DATA
Total properties (at end of
 period) . . . . . . . . . . . .         75        60           75        60
Total units (at end of period) .     23,188    18,495       23,188    18,495
Total units (weighted average) .     22,617    17,084       22,111    17,145
Weighted average monthly
 property revenue per unit . . .    $   507   $   495      $   506   $   489
</TABLE>
- ----------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                June 30,      December 31,
                                                  1997            1996
                                                --------      ------------
<S>                                             <C>             <C>
BALANCE SHEET DATA
Real estate assets, at cost, net . . . . . .    $690,925        $641,808
Mortgage notes payable and Credit facility .     286,602         258,908
Stockholders' equity . . . . . . . . . . . .     417,541         411,421
</TABLE>


<Page 12>

Comparison of Three Months and Six Months Ended June 30, 1997 to
Three Months and Six Months Ended June 30, 1996
- ----------------------------------------------------------------

     The weighted average number of units owned for the second
quarter of 1997 increased by 5,533 units, or 32.4%, from 17,084
units for the second quarter of 1996 to 22,617 units for the second
quarter of 1997 as a result of the acquisition of additional
properties.  The portfolio had a weighted average occupancy of 94.8%
and 94.1% for the second quarter of 1996 and 1997, respectively.

     The weighted average number of units owned for the six months
ended June 30, 1997, increased by 4,966 units, or 29.0% from 17,145
units for the first six months of 1996 to 22,111 units for the first
six months of 1997 as a result of the acquisition of additional
properties.  Total units owned at June 30, 1996 and 1997 were 18,495
and 23,188, respectively.  The portfolio had a weighted average
occupancy of 94.6% and 93.9% for the first six months of 1996 and
1997, respectively.

     The Company owned 52 properties with 16,373 units throughout
both periods in 1997 and 1996 ("same store").  A summary of the
historical operating performance for "same store" properties is as
follows:

<TABLE>
<CAPTION>
                                       Three Months Ended              Six Months Ended
                                            June 30,                       June 30,          
                                       ------------------              ----------------
                                         1997      1996   % Change      1997      1996   % Change
                                        ------    ------  --------     ------    ------  --------
<S>                                    <C>       <C>        <C>       <C>       <C>
Rental and other property revenue
 (in thousands). . . . . . . . . . .   $24,634   $24,248     1.6%     $49,168   $48,088     2.2%
Property operating expenses (in
 thousands) (1). . . . . . . . . . .    10,517    10,844    (3.0%)     20,792    21,332    (2.5%)
                                       -------   -------              -------   -------
Property operating income (in
 thousands). . . . . . . . . . . . .   $14,117   $13,404     5.3%     $28,376   $26,756     6.1%
                                       =======   =======              =======   =======
Weighted average physical occupancy.     94.2%     94.8%                94.0%     94.6%
                                       =======   =======              =======   =======
Average monthly revenue per unit . .   $   502   $   494     1.6%     $   500   $   489     2.2%
                                       =======   =======              =======   =======
Average annualized property
 operating and maintenance expenses
 per unit. . . . . . . . . . . . . .   $ 1,984   $ 2,108    (5.9%)    $ 1,962   $ 2,058    (4.7%)
                                       =======   =======              =======   =======
Average annualized real estate
 taxes per unit. . . . . . . . . . .   $   585   $   541     8.1%     $   578   $   548     5.5%
                                       =======   =======              =======   =======
Operating expense ratio. . . . . . .     42.7%     44.7%     N/A        42.3%     44.4%     N/A 
</TABLE>

(1)  Consists of property operating and maintenance and real estate tax
     expenses.

     The operating performance of properties not owned throughout both
periods in 1997 and 1996 is summarized as follows:

<TABLE>
<CAPTION>
                                       Three Months Ended              Six Months Ended
                                            June 30,                       June 30,
                                       ------------------              ----------------
                                         1997      1996                 1997      1996
                                        ------    ------               ------    ------
<S>                                    <C>       <C>                 <C>        <C>
Rental and other property revenue
 (in thousands). . . . . . . . . . .   $ 9,770   $ 1,108             $18,024    $ 2,228
Property operating expenses
 (in thousands) (1). . . . . . . . .     4,339       281               7,782        788
                                       -------   -------             -------    -------
Property operating income
 (in thousands). . . . . . . . . . .   $ 5,431       827             $10,242    $ 1,440
                                       =======   =======             =======    =======
Weighted average number of units . .     6,244       711               5,738        772
                                       =======   =======             =======    =======
Weighted average physical occupancy.     93.8%     94.8%               93.6%      94.6%
                                       =======   =======             =======    =======
Average monthly revenue per unit . .   $   522   $   519             $   524    $   481
                                       =======   =======             =======    =======
Average annualized property
 operating and maintenance
 expenses per unit . . . . . . . . .   $ 2,127   $ 1,119             $ 2,075    $ 1,617
                                       =======   =======             =======    =======
Average annualized real estate
 taxes per unit. . . . . . . . . . .   $   652   $   456             $   637    $   422
                                       =======   =======             =======    =======
Operating expense ratio. . . . . . .     44.4%     25.4%               43.2%      35.4%
                                       =======   =======             =======    =======
</TABLE>

(1)  Consists of property operating and maintenance and real estate tax
     expenses.


<Page 13>

     Interest income decreased $162,000 for the second quarter of
1997, or 31.9%, from $508,000 for the second quarter of 1996 to
$346,000 for the second quarter of 1997.  Cash balances during the
second quarter of 1996 were greater than the second quarter of 1997
due to $30 million of stock proceeds and $8.2 million of property
sale proceeds received in April 1996 which were invested in
short-term securities.  In addition, the $120 million of stock proceeds
received in December 1996 were used to acquire one property in
January 1997 and six properties in April 1997, resulting in reduced
cash balances during the second quarter of 1997.  Interest income
increased $130,000 for the first six months of 1997, or 18.1%, from
$719,000 for the first six months of 1996 to $849,000 for the first
six months of 1997.  The increase was primarily due to increased
cash balances for the first quarter of 1997 attributable to the
$120 million of stock proceeds received in December 1996, not
utilized until April 1997.

     The 1996 other income of $98,000 for the second quarter and
$202,000 for the first six months was attributable to income from
WDN Management Company, which was merged into the Company and
dissolved effective December 31, 1996.

     General and administrative expenses increased $711,000 for the
second quarter of 1997, or 56.4%, from $1,261,000 for the second
quarter of 1996 to $1,972,000 for the second quarter of 1997.  This
represented a per unit increase of $54, or 18.3%, on an annualized
basis.  General and administrative expenses increased $988,000 for
the first six months of 1997, or 41.1%, from $2,406,000 for the
first six months of 1996 to $3,394,000 for the first six months of
1997.  This represents a per unit increase of $26, or 9.3%, on an
annualized basis.  The increases in general and administrative
expenses were the result of increases in costs associated with the
increased number of employees, as a result of the increased number
of units over the 1996 level, as well as increased costs associated
with the increased number of stockholders (quarterly mailings to
stockholders, transfer services, etc.), and a one-time severance
charge relating to an executive of the Company.

     Interest expense increased $479,000 for the second quarter of
1997, or 10.1%, from $4,765,000 for the second quarter of 1996 to
$5,244,000 for the second quarter of 1997.  Interest expense
increased $434,000 for the first six months of 1997, or 4.5%, from
$9,687,000 for the first six months of 1996 to $10,121,000 for the
first six months of 1997.  The increases were primarily due to debt
incurred in connection with the acquisition of additional
properties and partially due to a slight increase in the weighted
average interest rate on debt between periods.

     Depreciation expense increased $2,046,000 for the second
quarter of 1997, or 43.1%, from $4,747,000 for the second quarter
of 1996 to $6,793,000 for the second quarter of 1997.  Depreciation
increased $3,856,000 for the first six months of 1997, or 41.6%,
from $9,265,000 for the first six months of 1996 to $13,121,000 for
the first six months of 1997.  The increases were due to
depreciation on additional properties acquired.

     The $584,000 extraordinary loss on debt extinguishment
recorded in the six months ended June 30, 1996, resulted from the
write off of unamortized deferred financing costs due to the
refinancing of the Company's credit facility in February 1996
($488,000) and the refinancing of $22 million of variable rate
tax-exempt debt in May 1996 ($96,000). 


<Page 14>

     The $1,272,000 gain on disposition of real property recorded
in the three months and six months ended June 30, 1996 represented
the gain on the sale of a 384-unit apartment property, located in
Wichita, Kansas, in April 1996.

Liquidity and Capital Resources
- -------------------------------

     The Company's principal demands for liquidity are
distributions to its stockholders, property operating and
maintenance costs, capital improvements to its properties,
acquisitions of properties, interest on indebtedness and debt
repayments.

     During the first six months of 1997, the Company had cash
flows from operating activities of $23.2 million, and proceeds from
stock offerings of $16.0 million, including $12.1 million from its
dividend reinvestment plan.  These funds, in addition to $29.4
million of net borrowings on the Company's credit facility,  were
used during the period to acquire seven apartment properties
(containing 1,781 units) for $52.4 million, distributions to
stockholders of $23.4 million, capital improvements and
rehabilitation costs to its properties of $14.9 million, and
principal repayments of $1.7 million, resulting in a net decrease
in cash of $23.8 million.

     The Company has a $150 million unsecured credit facility (the
"Credit Facility"), which expires in February 1999.  The Credit
Facility has been used to finance property acquisitions, including
capital improvements, and will continue to be used to meet
short-term liquidity requirements.  The availability of funds to the
Company under the Credit Facility is subject, however, to certain
borrowing base and other customary covenants.

     Net cash provided by operating activities increased $16.5
million for the first six months of 1997 compared to the same
period in 1996, primarily due to an increase in property operating
income due to the increased number of units owned and a reduction
in payments for escrow deposits.

     Net cash used in investing activities increased $26.9 million
for the first six months of 1997 compared to the same period in
1996, primarily due to increased capital expenditures on "same
store" properties (particularly for the construction of covered
carports, the installation of access gates with perimeter fencing,
energy efficient exterior lighting and water savers and the
reconstruction of balconies and exterior stairwells). Net cash used
in investing activities also increased due to acquisition
rehabilitation costs of $12.1 million and the purchase of
additional real estate assets of $6.5 million over the same period
in 1996. Also during the same period in 1996, the Company received
$8.3 million in proceeds from the disposition of an apartment
property.

     Net cash provided by financing activities decreased by $10.1
million for the first six months of 1997 compared to the same
period in 1996, primarily due to a decrease in proceeds from stock
issuances of $29.7 million and an increase in distributions of $8.9
million and partially offset by a net borrowings increase of $19.9
million.  In addition, during the first six months of 1996, the
Company purchased $3.5 million of its Common Stock and paid $2.5
million of principal on a mortgage note to release a guarantee.


<Page 15>

     The Company intends to meet its short-term liquidity
requirements, including capital expenditures related to maintenance
and improvements of its properties, through cash flow provided by
operations and when necessary will utilize unused portions of its
Credit Facility to meet working capital needs.  Historically, the
Company considers its cash provided by operating activities to be
adequate to meet both its operating requirements and distribution
obligations.  The Company has expended $7.8 million and $7.1
million for capital expenditures, including non recurring items,
and acquisition rehabilitation costs, respectively during the first
six months of 1997.  Capital expenditures and rehabilitation on
acquisition properties are anticipated to be approximately $11.9
million and $4.2 million, respectively, for the remainder of 1997.

     Long-term liquidity requirements, such as refinancing mortgage
indebtedness and property acquisitions, including capital
improvements on property acquisitions, is dependent on the
Company's ability to obtain long-term borrowings, both secured and
unsecured, and to issue debt or equity securities.

     As of June 30, 1997, the Company had outstanding indebtedness
in the aggregate principal amount of $286.6 million, consisting of
fixed rate debt of $206.2 million and variable rate debt of $80.4
million.  In June 1997, the interest rate on the Credit Facility
was lowered from LIBOR plus 1.5% to LIBOR plus 1.375% for an
effective rate of 7.0625% at June 30, 1997.  The weighted average
interest rate on the Company's outstanding indebtedness at June 30,
1997 was approximately 7.6%.

Funds from Operations
- ---------------------

     Management of the Company generally considers funds from
operations ("FFO") an appropriate measure of the performance of an
equity real estate investment trust.  FFO is defined as net income
(determined in accordance with generally accepted accounting
principles), excluding gains (or losses) from debt restructuring
and sales of property, plus depreciation of real estate assets. 
The Company believes that in order to facilitate a clear
understanding of its operating results, FFO should be examined in
conjunction with net income as presented herein.  FFO does not
represent cash generated from operating, investing and financing
activities in accordance with generally accepted accounting
principles and is not necessarily indicative of cash available to
fund cash needs and cash distributions.  FFO should not be
considered as an alternative to net income (determined in
accordance with generally accepted accounting principles) as an
indication of the Company's performance or as an alternative to
cash flow (determined in accordance with generally accepted
accounting principles) as a measure of liquidity.


<Page 16>

     Effective January 1, 1996, the Company adopted the modified
definition of FFO as recommended by the National Association of
Real Estate Investment Trusts; however, the Company's FFO is not
necessarily comparable to similar entitled items reported by other
REITs.  FFO for the three months and six months ended June 30, 1997
and 1996 (as restated to conform to the new definition of FFO) are
as follows (unaudited):

<TABLE>
<CAPTION>
                                       Three Months Ended     Six Months Ended
                                            June 30,              June 30,
                                       ------------------     ----------------
                                         1997      1996        1997      1996
                                        ------    ------      ------    ------
<S>                                    <C>       <C>         <C>       <C>
Funds from operations:
  Operating income. . . . . . . . . .  $ 5,685   $ 3,845     $12,420   $ 7,365
  Depreciation of real estate assets.    6,740     4,747      13,009     9,265
  Preferred distributions on senior
   (perpetual) preferred stock. . . .   (2,300)      --       (4,600)      --
                                       -------   -------     -------   -------
     Funds from operations (1). . . .  $10,125   $ 8,592     $20,829   $16,630
                                       =======   =======     =======   =======

Cash flows provided by (used in):
  Operating activities. . . . . . . .  $14,525   $ 1,963     $23,248   $ 6,709
  Investing activities. . . . . . . .  (54,357)  (39,301)    (67,297)  (40,432)
  Financing activities. . . . . . . .   23,157    35,854      20,147    30,163
</TABLE>

(1)  Represents funds from operations available for distribution to common
     and convertible preferred stockholders and on convertible equity
     securities.

Inflation
- ---------

     The Company leases apartments under lease terms generally
ranging from six to 12 months.  Management believes that such
short-term lease contracts lessen the impact of inflation on the
cost of property operations, as well as allow for the adjustment of
rental rates to market levels as leases expire.


<Page 17>

PART 2.     OTHER INFORMATION

  Item 1.     Legal Proceedings
  -----------------------------

     None.

  Item 2.     Changes in Securities
  ---------------------------------

     None.

  Item 3.     Defaults Upon Senior Securities
  -------------------------------------------

     None.

  Item 4.     Submission of Matters to a Vote of Security Holders
  ---------------------------------------------------------------

     (a)  The Company's Annual Meeting of Stockholders was held on
          June 5, 1997.

     (b)  (1)  The Stockholders elected two Directors nominated by
               the Board of Directors:

                            Affirmative          Negative     Abstentions

       Don R. Daseke         16,137,251            71,062          --
       Linda Walker Bynoe    16,132,602            75,711          --

          (2)  The Stockholders ratified the appointment of
               Deloitte & Touche LLP as independent auditors of the Company
               for the year ending December 31, 1997:

                            Affirmative          Negative     Abstentions

                             16,109,790            27,062        71,460

  Item 5.     Other Information
  -----------------------------

     None.


<Page 18>

  Item 6.     Exhibits and Reports on Form 8-K
  --------------------------------------------

     (a)  Exhibits

        2.1   Contribution Agreement by and among
              Walden/Drever Operating Partnership, L.P.,
              Walden Residential Properties, Inc., the
              Shareholders of Drever Partners, Inc., AOF, Inc.,
              and AOFII, Inc.

        2.2   Exchange Agreement among Walden Residential
              Properties, Inc., Walden/Drever Operating
              Partnership, L.P., Drever Partners, Inc.,
              AOF, Inc. and AOFII, Inc.

       10.1   Transfer and Assignment Agreement between
              The Arbors of Austin and Walden Residential
              Operating Partnership, L.P. (Arbors of Austin
              Apartments)

       10.2

       10.3

       10.4

       10.5

       10.6

       10.7

       11.1   Computation of Net Income per Share

       12.1   Computation of Ratio of Earnings to Combined Fixed
              Charges and Preferred Stock Dividends

       27.1   Financial Data Schedule

     (b)  Reports

       None.


<Page 19>

                            SIGNATURES

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

                              WALDEN RESIDENTIAL PROPERTIES, INC.



                              By: /s/ Don R. Daseke
                                  -----------------
                                  Don R. Daseke
                                  Chief Executive Officer

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

     Signatures                      Title                    Date
     ----------                      -----                    ----



/s/ Don R. Daseke        Chairman of the Board of Directors,   August 12, 1997
- -----------------------  Chief Executive Officer and Director
Don R. Daseke            (Principal Executive Officer)



/s/ Mark S. Dillinger    Executive Vice President, Chief       August 12, 1997
- -----------------------  Financial Officer and Director
Mark S. Dillinger        (Principal Financial and Accounting
                         Officer)



/s/ Marshall B. Edwards  President, Chief Acquisitions Officer August 12, 1997
- -----------------------  and Director
Marshall B. Edwards


<Page E-1>
                          EXHIBIT INDEX

    Exhibit No.           Description
    -----------           -----------

       2.1                Contribution Agreement by and among
                          Walden/Drever Operating Partnership, L.P.,
                          Walden Residential Properties, Inc., the
                          Shareholders of Drever Partners, Inc., AOF, Inc.,
                          and AOFII, Inc.

       2.2                Exchange Agreement among Walden Residential
                          Properties, Inc., Walden/Drever Operating
                          Partnership, L.P., Drever Partners, Inc.,
                          AOF, Inc. and AOFII, Inc.

      10.1                Transfer and Assignment Agreement between
                          The Arbors of Austin and Walden Residential
                          Operating Partnership, L.P. (Arbors of Austin
                          Apartments)

      10.2                Transfer and Assignment Agreement between
                          Arbors of Bedford Limited and Walden Residential
                          Operating Partnership, L.P. (Arbors of Bedford
                          Apartments)

      10.3                Transfer and Assignment Agreement between
                          Euless II Limited and Walden Residential 
                          Operating Partnership, L.P. (Arbors of Euless
                          Apartments)

      10.4                Transfer and Assignment Agreement between 
                          The Arbors on Forest Lane Limited and Walden
                          Residential Operating Partnership, L.P. (Arbors
                          on Forest Lane Apartments)

      10.5                Transfer and Assignment Agreement between
                          Arbor Park Limited and Walden Residential
                          Operating Partnership, L.P. (Arbor Park Apartments)

      10.6                Transfer and Assignment Agreement between
                          Arbor Mill Limited and Walden Residential
                          Operating Partnership, L.P. (Arbors of Carrollton
                          Apartments)

      10.7                Real Estate Sales Contract by and between
                          Village/Hillcrest Limited Partnership and
                          Walden Residential Properties, Inc. (Hillcrest
                          Apartments)

      11.1                Computation of Net Income per Share

      12.1                Computation of Ratio of Earnings
                          to Combined Fixed Charges and
                          Preferred Stock Dividends

      27.1                Financial Data Schedule


<Page E-2>
                                                     Exhibit 11.1

              WALDEN RESIDENTIAL PROPERTIES, INC.
            COMPUTATION OF NET INCOME PER SHARE (1)
            (In thousands, except per share amounts)
                          (Unaudited)

<TABLE>
<CAPTION>
                                    Three Months Ended     Six Months Ended
                                         June 30,              June 30,
                                    ------------------     ----------------
                                      1997      1996        1997      1996
                                     ------    ------      ------    ------
<S>                                 <C>       <C>         <C>       <C>
Income before extraordinary
 item. . . . . . . . . . . . . .    $ 5,685   $ 5,117     $12,420   $ 8,637
Extraordinary loss on debt
 extinguishment. . . . . . . . .        --        (96)        --       (584)
                                    -------   -------     -------   -------
Net income . . . . . . . . . . .      5,685     5,021      12,420     8,053
Preferred distributions. . . . .     (3,702)     (813)     (7,419)   (1,284)
                                    -------   -------     -------   -------
Net income available to common
 stockholders. . . . . . . . . .    $ 1,983   $ 4,208     $ 5,001   $ 6,769
                                    =======   =======     =======   =======
Income per share -- Primary:
  Before extraordinary item,
   less preferred distributions.    $   .11   $   .31     $   .29   $   .52
  Extraordinary loss on debt
   extinguishment. . . . . . . .        --       (.01)        --       (.04)
                                    -------   -------     -------   -------
  Net income available to
   common stockholders . . . . .    $   .11   $   .30     $   .29   $   .48
                                    =======   =======     =======   =======
Income per share -- Additional
 Primary (2):
  Before extraordinary item,
   less preferred distributions.    $   .11   $   .31     $   .29   $   .52
  Extraordinary loss on debt
   extinguishment. . . . . . . .        --       (.01)        --       (.04)
                                    -------   -------     -------   -------
  Net income available to
   common stockholders . . . . .    $   .11   $   .30     $   .29   $   .48
                                    =======   =======     =======   =======
Income per share -- Fully
 diluted (2):
  Before extraordinary item,
   less preferred distributions.    $   .11   $   .31     $   .28   $   .52
  Extraordinary loss on debt
   extinguishment. . . . . . . .        --       (.01)        --       (.04)
                                    -------   -------     -------   -------
  Net income available to
   common stockholders . . . . .    $   .11   $   .30     $   .28   $   .48
                                    =======   =======     =======   =======
Weighted average number of
 shares outstanding:
  Primary. . . . . . . . . . . .     17,537    14,151      17,346    14,179
  Dilutive effect of
   outstanding options . . . . .        121        52         164        60
                                    -------   -------     -------   -------
  Additional Primary (2) . . . .     17,658    14,203      17,510    14,239
  Fully dilutive effect of
   outstanding options . . . . .         80       --           39       --
                                    -------   -------     -------   -------
  Fully diluted (2). . . . . . .     17,738    14,203      17,549    14,239
                                    =======   =======     =======   =======
</TABLE>

(1)  Fully diluted net income per share does not include the convertible
     equity securities and convertible preferred stock because they are
     anti-dilutive.

(2)  This calculation is submitted in accordance with Securities Exchange
     Act of 1934 Release No. 9083, although not required by APB Opinion
     No. 15, because it results in dilution of less than three percent.

<Page E-3>
                                                     Exhibit 12.1

              WALDEN RESIDENTIAL PROPERTIES, INC.
        COMPUTATION OF NET RATIO OF EARNINGS TO COMBINED
           FIXED CHARGES AND PREFERRED DISTRIBUTIONS
                     (Dollars in Thousands)

<TABLE>
<CAPTION>
                                    Three Months Ended     Six Months Ended
                                         June 30,              June 30,
                                    ------------------     ----------------
                                      1997      1996        1997      1996
                                     ------    ------      ------    ------
<S>                                 <C>       <C>         <C>       <C>
Income before extraordinary
 item. . . . . . . . . . . . . .    $ 5,685   $ 5,117     $12,420   $ 8,637
Add:
  Interest on indebtedness . . .      5,244     4,765      10,121     9,687
  Amortization . . . . . . . . .        200       219         411       394
                                    -------   -------     -------   -------
     Earnings. . . . . . . . . .    $11,129   $10,101     $22,952   $18,718
                                    =======   =======     =======   =======
Fixed charges and preferred
 distributions:
  Interest on indebtedness . . .    $ 5,244   $ 4,765     $10,121   $ 9,687
  Amortization . . . . . . . . .        200       219         411       394
                                    -------   -------     -------   -------
     Fixed charges . . . . . . .      5,444     4,984      10,532    10,081
  Add:
     Preferred
      distributions (1). . . . .      3,702       813       7,419     1,284
                                    -------   -------     -------   -------
       Combined fixed charges
        and preferred
        distributions. . . . . .    $ 9,146   $ 5,797     $17,951   $11,365
                                    =======   =======     =======   =======

Ratio of earnings to fixed
 charges . . . . . . . . . . . .      2.04x     2.03x       2.18x     1.86x

Ratio of earnings to fixed
 charges and preferred
 distributions . . . . . . . . .      1.22x     1.74x       1.28x     1.65x

(1)  Includes distributions on convertible equity securities and preferred
     stock.

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               JUN-30-1997
<CASH>                                           5,818
<SECURITIES>                                         0
<RECEIVABLES>                                      953
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                         744,958
<DEPRECIATION>                                  54,033
<TOTAL-ASSETS>                                 723,127
<CURRENT-LIABILITIES>                                0
<BONDS>                                              0
                                0
                                         58
<COMMON>                                           177
<OTHER-SE>                                     417,306
<TOTAL-LIABILITY-AND-EQUITY>                   723,127
<SALES>                                              0
<TOTAL-REVENUES>                                67,192
<CGS>                                                0
<TOTAL-COSTS>                                   28,574
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              10,121
<INCOME-PRETAX>                                 12,420
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             12,420
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     5,001
<EPS-PRIMARY>                                      .29
<EPS-DILUTED>                                      .28
        

</TABLE>

                      CONTRIBUTION AGREEMENT


     This CONTRIBUTION AGREEMENT (this "Agreement") dated as of May
21, 1997, is entered into by and among WALDEN/DREVER OPERATING
PARTNERSHIP, L.P., a Delaware limited partnership ("WDOP"), WALDEN
RESIDENTIAL PROPERTIES, INC., a Maryland corporation ("Walden"),
the shareholders of Drever Partners, Inc., a California corporation
("Drever"), AOF, Inc., a California corporation ("AOF"), and AOF
II, Inc., a California corporation ("AOFII"), listed on Schedule
1.1 hereto (collectively, the "Shareholders," and each
individually, a "Shareholder") and each of the equity participants in
Drever, all of which participants are listed on Schedule 1.2
hereto (collectively, the "Equity Participants," and each individually,
an "Equity Participant").

                             Recitals

     A.   Drever is the general partner of each of the partnerships
listed on Schedule 1.3 hereto (collectively, the "Drever
Partnerships"), AOF is the general partner of AOF Newgen, L.P.
(the general partner of Apartment Opportunity Fund, L.P.) and AOFII is
the general partner of Apartment Opportunity Fund II, L.P. (the
Drever Partnerships, AOF Newgen, L.P., Apartment Opportunity
Fund, L.P. and Apartment Opportunity Fund II, L.P., are referred to
collectively herein as the "Partnerships").

     B.   Maxwell B. Drever, one of the Shareholders, has assigned
to each of the Equity Participants a percentage of his right to
receive dividends, distributions and profits otherwise payable to
him pursuant to his stock ownership of Drever, as more
particularly described on Schedule 1.2 hereto (the "Equity Rights").

     C.   Drever has assigned to each of the individuals listed on
Schedule 2.2(b) hereto (collectively, the "Assignees," and each
individually, an "Assignee") a percentage of its rights to
distributions and profits otherwise payable to it as general
partner of certain of the Partnerships, as more particularly
described on Schedule 2.2(b) hereto (the "General Partner
Rights").

     D.   Certain of the Equity Participants own shares of capital
stock in certain subsidiaries of Drever (the "Subsidiary Shares").

     E.   Concurrently with the execution and delivery of this
Agreement, Walden, WDOP, Drever, AOF and AOFII have entered into an
Exchange Agreement (the "Exchange Agreement") pursuant to which
WDOP has agreed to offer to exchange (the "Exchange Offer") cash
and units of beneficial ownership in WDOP for the limited partner
interests in the Partnerships.

     F.   Pursuant to the terms and conditions set forth herein,
the Shareholders, the Equity Participants and the Assignees desire
to contribute, transfer and assign to WDOP, and WDOP desires to
acquire from the Shareholders, the Equity Participants and the
Assignees all of the issued and outstanding shares of capital
stock of Drever, AOF and AOFII (together with the Subsidiary Shares,
the "Shares"), the Equity Rights and the General Partner Rights.

     NOW, THEREFORE, in consideration of the foregoing, and of the
representations, warranties, covenants and agreements contained
herein, WDOP, Walden, each of the Shareholders, the Equity
Participants and the Assignees hereby agree as follows:


                            ARTICLE 1

                           Definitions

     For purposes of this Agreement, the following terms have the
meanings specified or referred to in this Article 1:

          Accounts Receivable:  shall have the meaning set
     forth in Section 3.12 hereof.

          Accredited Investor:  means an "accredited investor,"
     as such term is defined in Rule 501 promulgated
     under the Securities Act.

          Acquired Companies:  means Drever, AOF, AOFII, and
     their respective Subsidiaries, collectively.

          Acquired Company Material Adverse Effect:  shall
     have the meaning set forth in Section 3.1 hereof.

          Agencies:  means all governmental authorities,
     agencies or bodies having jurisdiction with respect to
     real property, including the construction, zoning and
     operation of real property.

          Applicable Contract:  means any Contract (a) under
     which any Acquired Company has or may acquire any rights,
     (b) under which any Acquired Company has or may become
     subject to any obligation or liability, or (c) by which
     any Acquired Company or any of the assets owned or used
     by it may become bound.

          Assignees:  shall have the meaning set forth in the
     first paragraph of this Agreement.

          Attributable Consideration:  shall have the meaning
     set forth in Section 2.4 hereof.

          Breach:  will be deemed to have occurred if there is
     or has been (a) any inaccuracy in or breach of, or any
     failure to perform or comply with, any representation,
     warranty, covenant, obligation or other provision of this
     Agreement or any instrument delivered pursuant to this
     Agreement, or (b) any claim (by any Person) or other
     occurrence or circumstance that is or was inconsistent
     with such representation, warranty, covenant, obligation
     or other provision, and the term "Breach" means any such
     inaccuracy, breach, failure, claim, occurrence or
     circumstance.

          Closing:  shall have the meaning set forth in
     Section 2.5 hereof.

          Closing Date:  means the date and time as of which
     the Closing actually takes place.

          Code:  means the Internal Revenue Code of 1986, as
     amended, and the treasury regulations promulgated
     thereunder.

          Common Stock:  means the common stock, par value
     $.01 per share, of Walden.

          Common Units:  means common units of beneficial
     interest in WDOP, which units are exchangeable for shares
     of Common Stock in accordance with the terms of the WDOP
     Partnership Agreement.

          Contemplated Transactions:  means all of the
     transactions contemplated by this Agreement, including:

               (a)  the contribution of the Shares, the
          Equity Rights and the General Partner Rights by the
          Shareholders, the Equity Participants and the
          Assignees to WDOP;

               (b)  the delivery of the Contribution
          Consideration by WDOP to the Shareholders, the Equity
          Participants and the Assignees, as contemplated by
          Section 2.1 hereof;

               (c)  the execution, delivery and performance
          of the Employment Agreements;

               (d)  the performance by WDOP, Walden, the
          Shareholders, the Equity Participants and the
          Assignees of their respective covenants and obliga-
          tions under this Agreement; and

               (e)  WDOP's acquisition and ownership of the
          Shares, the Equity Rights and the General Partner
          Rights and exercise of control over the Acquired
          Companies.

          Contract: means any agreement, contract, obligation,
     promise or undertaking (whether written or oral and
     whether express or implied) that is legally binding.

          Contribution Consideration:  means, collectively,
     the Share Consideration and the General Partner Interest
     Consideration, which, when combined with the aggregate
     amount of the Exchange Consideration (as defined in the
     Exchange Agreement), shall not exceed the Maximum
     Consideration. 

          Damages:  shall have the meaning set forth in Section 8.1
     hereof.

          Drever:  shall have the meaning set forth in the
     first paragraph of this Agreement.

          Drever Partnerships:  shall have the meaning set
     forth in the Recitals hereto.

          Employment Agreements:  shall have the meaning set
     forth in Section 2.6(a)(iii) hereof.

          Encumbrance:  means any lien, security interest,
     mortgage, charge or other encumbrance on title.

          Equity Participant and Equity Participants:  shall
     have the meanings set forth in the first paragraph of
     this Agreement.

          Equity Rights:  shall have the meaning set forth in
     the Recitals of this Agreement.

          ERISA:  means the Employee Retirement Income
     Security Act of 1974 or any successor law, and the
     regulations and rules issued pursuant thereto or any
     successor law.

          Exchange Act:  means the Securities Exchange Act of
     1934, as amended. 

          Exchange Offer:  shall have the meaning set forth in
     the Recitals of this Agreement. 

          Facilities:  means any real property, leaseholds or
     other interests currently or formerly owned or operated
     by any Acquired Company and any buildings, plants,
     structures or equipment (including motor vehicles)
     currently or formerly owned or operated by any Acquired
     Company. 

          Financial Statements:  shall have the meaning set
     forth in Section 3.4 hereof.

          GAAP:  means generally accepted United States
     accounting principles.

          General Partner Interest Consideration:  means that
     portion of the Contribution Consideration allocable to
     the General Partner Interests.

          General Partner Interests:  means the general
     partner interests of each of Drever, AOF and AOFII in the
     Partnerships.

          General Partner Rights:  shall have the meaning set
     forth in the Recitals of this Agreement.

          Holdback  Consideration:  shall have the meaning set
     forth in Section 2.4 hereof.

          Holdback Partnership:  shall have the meaning set
     forth in Section 2.4 hereof.

          Indemnified Person: shall have the meaning set forth
     in Section 8.1 hereof.

          IRS:  means the Internal Revenue Service.

          Knowledge:  means (i) in the case of Walden or WDOP,
     the actual knowledge (without the necessity of
     investigation) of Don R. Daseke, Chairman of the Board and Chief
     Executive Officer of Walden, Marshall B. Edwards,
     President and Chief Acquisitions Officer of Walden, or
     Mark S. Dillinger, Chief Financial Officer of Walden,  or
     (ii) in the case of a Shareholder, the actual knowledge
     (without the necessity of investigation) of such
     Shareholder.

          Legal Requirement:  means any federal, state, local,
     municipal, foreign, international, multinational, or
     other administrative order, constitution, law, ordinance,
     principle of common law, regulation, statute or treaty.

          Material Interest:  means direct or indirect
     beneficial ownership (as defined in Rule 13d-3 under the
     Exchange Act) of voting securities or other voting
     interests representing at least 20% of the outstanding
     voting power of a Person or equity securities or other
     equity interests representing at least 20% of the
     outstanding equity securities or equity interests in a
     Person.

          Maximum Consideration:  means, in the aggregate,
     10,322,580 Common Units; 2,000,000 Preferred Units; and
     $85,000,000 in cash, except as adjusted to accommodate
     fractional Units. 

          Net General Partner Interest Consideration:  means
     the General Partner Interest Consideration less the
     amount paid to the Assignees for the contribution of
     their General Partner Rights.  

          Order:  means any award, decision, injunction,
     judgment, order, ruling, subpoena or verdict entered,
     issued, made or rendered by any court, administrative
     agency or other governmental body or by any arbitrator.

          Organizational Documents:  means (a) the articles or
     certificate of incorporation and the bylaws of a
     corporation; (b) the partnership agreement and any statement of
     partnership of a general partnership; (c) the limited
     partnership agreement and the certificate of limited
     partnership of a limited partnership; (d) any charter or
     similar document adopted or filed in connection with the
     creation, formation or organization of a Person; and
     (e) any amendment to any of the foregoing.

          Partnership Agreements:  means the partnership
     agreements of the Partnerships.

          Person:  means an individual, partnership, joint
     venture, corporation, trust, unincorporated organization
     or other legal entity.

          Plan:  shall have the meaning set forth in Section
     3.13 hereof.

          Pledge Agreement:  shall have the meaning set forth
     in Section 2.6(a)(iv) hereof. 

          Preferred Stock:  shall have the meaning set forth
     in Section 4.3 hereof.

          Preferred Units:  means preferred units of beneficial
     interest in WDOP, which units are exchangeable for
     shares of  Redeemable Preferred Stock and Warrants in
     accordance with the terms of the WDOP Partnership
     Agreement.

          Property Restrictions:  means rights of way, written
     agreements, laws, ordinances and regulations affecting
     building use or occupancy or reservations of an interest
     in title.  

          Proration Mechanism:  shall have the meaning set forth
     in Section 2.2 hereof.

          Proxy Statement:  shall have the meaning set forth
     in Section 5.6 hereof.

          Redeemable Preferred Stock:  means the 9.00%
     Redeemable Preferred Stock of Walden.

          Regulatory Filings:  means any filings required
     under the Securities Laws or applicable state securities
     or "Blue Sky" laws.

          Related Person:  means, with respect to a particular
     individual:

               (a)  each other member of such individual's
          Family;

               (b)  any Person that is directly or indirectly
          controlled by such individual or one or more members of
          such individual's Family;

               (c)  any Person in which such individual or
          members of such individual's Family hold (individually
          or in the aggregate) a Material Interest; and

               (d)  any Person with respect to which such
          individual or one or more members of such individual's
          Family serves as a director, officer, partner, executor or
          trustee (or in a similar capacity).

          With respect to a specified Person other than an
     individual, means:

               (i)  any Person that directly or indirectly
          controls, is directly or indirectly controlled by,
          or is directly or indirectly under common control
          with such specified Person;

               (ii) any Person that holds a Material Interest
          in such specified Person;

               (iii)     each Person that serves as a director,
          officer, partner, executor or trustee of such
          specified Person (or in a similar capacity);

               (iv) any Person in which such specified Person
          holds a Material Interest;

               (v)  any Person with respect to which such
          specified Person serves as a general partner or a
          trustee (or in a similar capacity); and

               (vi) any Related Person of any individual
          described in clause (b) or (c).

          For purposes of this definition, the "Family" of an
     individual includes (1) the individual, (2) the individual's
     spouse and former spouses, (3) any other natural
     person who is related to the individual or the individual's
     spouse within the second degree, and (4) any other
     natural person who resides with such individual. 

          SEC:  means the Securities and Exchange Commission. 

          Securities Act:  means the Securities Act of 1933 or
     any successor law, and the regulations and rules issued
     pursuant thereto or any successor law.

          Securities Laws:  means the Securities Act, the
     Exchange Act and the rules and regulations promulgated
     thereunder. 

          Share Consideration:  means an amount of Units and
     cash with a value equal to the sum of (a) $28,023,804,
     (b) the Net General Partner Interest Consideration, and
     (c) the value of each limited partner interest owned by
     any of Drever, AOF or AOFII, determined in accordance
     with the terms of the Exchange Agreement.

          Shares:  shall have the meaning set forth in the
     Recitals of this Agreement.

          Shareholder and Shareholders:  shall have the
     meanings set forth in the  first paragraph of this
     Agreement.

          Stephenson Litigation:  means the following matters: 
     Drever Partners, Inc. vs. Stephenson, et al., Superior
     Court for the State of California, County of Mavin, Case
     No. 962810 and Stephenson vs. Drever, et al., Superior
     Court for the State of California, County of Marin, Case
     No. 163952; Supreme Court of the State of California,
     Case No. 5057635.

          Subsidiary:  means with respect to any Person (the
     "Owner"), any corporation or other Person of which
     securities or other interests having the power to elect
     a majority of that corporation's or other Person's board
     of directors or similar governing body, or otherwise
     having the power to direct the business and policies of
     that corporation or other Person (other than securities
     or other interests having such power only upon the
     happening of a contingency that has not occurred) are
     held by the Owner or one or more of its Subsidiaries.

          Tenant Leases:  means the lease agreements relating
     to the Partnership Properties. 

          Units:  means the Common Units and the Preferred
     Units.

          Walden:  shall have the meaning set forth in the
     first paragraph of this Agreement.

          Walden Material Adverse Effect:  shall have the
     meaning set forth in Section 4.1 hereof.

          Walden Permitted Liens:  shall have the meaning as
     defined in Section 4.12 hereof.

          Walden Properties:  shall have the meaning set forth
     in Section 4.12 hereof.

          Walden Reports:  shall have the meaning set forth in
     Section 4.7 hereof.

          Walden Stockholders:  means the holders of Common
     Stock.

          Warrant Agreement:  means the Warrant Agreement
     between Walden and The First National Bank of Boston, as
     Warrant Agent, in substantially the form of Exhibit C to
     the Exchange Agreement.

          Warrants:  means warrants issued by Walden pursuant
     to the Warrant Agreement.

          WDOP:  shall have the meaning set forth in the first
     paragraph of this Agreement.

          WDOP Material Adverse Effect:  shall have the
     meaning set forth in Section 4.1 hereof.

          WDOP Partnership Agreement:  means the amended and
     restated partnership agreement of WDOP in substantially
     the form of Exhibit D to the Exchange Agreement.


                            ARTICLE 2

  Contribution and Transfer of Shares, Equity Rights and General
Partner Rights; Closing

1.    Contribution of Shares, Equity Rights and General Partner
Rights.  Subject to the terms and conditions of this Agreement, at
the Closing, the Shareholders, the Equity Participants and the
Assignees will contribute, transfer and assign the Shares, the
Equity Rights and the General Partner Rights, Charlene Geiss
shall deliver all of her shares of capital stock of Concierge Realty &
Finance Corporation (representing a 5% equity interest in such
entity) (the "CRF Shares") and Michael L. Collier shall deliver
all of his shares of capital stock of Concierge Management
Corporation (representing a 10% equity interest in such entity) (the "CMC
Shares") to WDOP, and WDOP will acquire the Shares, the Equity
Rights, the General Partner Rights, the CRF Shares and the CMC
Shares from the Shareholders, the Equity Participants and the
Assignees, respectively, in exchange for the delivery by WDOP to
each Shareholder, Equity Participant and Assignee of the
Contribution Consideration.  Upon receipt of the Contribution
Consideration, each Equity Participant shall be deemed to have
waived all rights, whether or not written, to receive additional shares of
capital stock of any of the Acquired Companies.

2.    Allocation of Contribution Consideration; Election
Procedures. The Share Consideration shall be allocated among the Shareholders
and the Equity Participants as set forth on Schedule 2.2(a)
hereto, and the General Partner Interest Consideration shall be allocated
among the Shareholders and the Assignees as set forth on
Schedule 2.2(b) hereto.  Drever shall provide to WDOP, on or
prior to June 30, 1997, illustrative schedules designating the amounts
of the Share Consideration and the General Partner Interest
Consideration allocable to each Shareholder, Equity Participant
and Assignee that would be payable to each Shareholder, Equity
Participant and Assignee assuming the Closing occurs on October
15, 1997.  Additionally, Drever shall provide to WDOP, on or prior to
June 30, 1997, a document setting forth a procedure (the
"Proration Mechanism") pursuant to which each Shareholder, Equity
Participant and Assignee shall be entitled to elect pursuant to a written
notice delivered to Walden the portion of such Person's Shares,
Equity Rights and General Partner Rights, as applicable, which
such Person desires to have exchanged for (a) Common Units, (b)
Preferred Units, and (c) cash and a procedure for allocating the
various types of Contribution Consideration among the
Shareholders, Equity Participants and Assignees, if the aggregate
amount of any type of consideration offered by WDOP pursuant to this
Agreement and the Exchange Agreement selected by the Shareholders, Equity
Participants and Assignees and the Interestholders (as defined in
the Exchange Agreement), exceeds the Maximum Consideration amount
of such type of consideration.

3.    Fractional Units.  No fractional Units shall be issued as
part of the Contribution Consideration.  In lieu of a fractional
Unit, each Person contributing Shares, Equity Rights or General
Partner Rights pursuant to Section 2.1 hereof who would otherwise
have been entitled to receive a fraction of a Unit shall receive
cash (without interest) in an amount equal to the product of (i)
such fraction of a Unit and (ii) in the case of a Common Unit,
$23.25 and, in the case of a Preferred Unit, $27.50.  The
aggregate amount of cash elected to be received by the Shareholders, Equity
Participants and Assignees may be increased by the Proration
Mechanism above the Maximum Consideration to be paid in cash in
order to provide for the payment of cash in lieu of fractional
Units, provided there is a corresponding reduction in the other
types of Contribution Consideration.

4.    Holdback of Contribution Consideration.  To the extent
any portion of the Contribution Consideration is calculated based
on a general partner interest in excess of 1% of the
distributions payable by a Partnership (the "Holdback Partnership")
and all the limited partners of the Holdback Partnership do not exchange
their partnership interests pursuant to the Exchange Agreement, the
General Partnership Interest Consideration payable to the
Shareholders and Assignees at Closing attributable to such
general partner interest (the "Attributable Consideration") shall be
reduced by an amount equal to the product of (a) the Attributable
Consideration multiplied by (b) the percentage of the Holdback
Partnership not owned by Walden, WDOP and/or any other subsidiary
immediately following the Closing and the closing of the Exchange
Offer (such amount of the Attributable Consideration is referred
to herein as the "Holdback Consideration").  At such time as Walden,
WDOP and/or any other Subsidiary acquires all of the partnership
interests of the Holdback Partnership or otherwise acquires 100%
ownership of the Partnership Properties owned by the Holdback
Partnership, WDOP shall issue to the Shareholders and Assignees,
on a pro rata basis, the Holdback Consideration.

5.    Closing.  The contribution, transfer and assignment of the
Shares (the "Closing") provided for in this Agreement will take
place at the offices of Winstead Sechrest & Minick P.C., located
at 1201 Elm Street, Suite 5400, Dallas, Texas 75270 as soon as
practicable following the Closing of the Exchange Offer, or at
such other time, date or place as WDOP and the Shareholders may agree. 
Subject to the provisions of Article 7 hereof, failure to
consummate the contribution, transfer and assignment of the
Shares, the Equity Rights and the General Partner Rights on the date
and time and at the place determined pursuant to this Section 2.5 will not
result in the termination of this Agreement and will not relieve
any party of any obligation under this Agreement.

6.    Closing Obligations.  At the Closing:

          (a)  The Shareholders, Equity Participants and
     Assignees will deliver to the WDOP:

               (i)  certificates representing the Shares;

               (ii) assignment agreements transferring the Equity
          Rights and the General Partner Rights; 

               (iii)     employment agreements executed by
          Maxwell B. Drever, Michael E. Masterson and Michael L. Collier,
          containing the terms set forth in Schedule 2.6(a)(iii)
          hereto and such other terms as the parties may agree
          upon (collectively, the "Employment Agreements");

               (iv) a pledge agreement in the form of
          Exhibit 2.6(a)(iv) hereto executed by Maxwell B. Drever
          (the "Pledge Agreement"); and

               (v)  a certificate executed by each Shareholder
          representing and warranting to WDOP that each of such
          Shareholder's representations and warranties set forth
          in this Agreement was accurate in all respects as of the
          date of this Agreement and is accurate in all respects
          as of the Closing Date as if made on the Closing Date; and

          (b)  WDOP will deliver to the Shareholders, Equity
     Participants and Assignees; 

               (i)  certificates representing the Units to be
          delivered by WDOP to the Shareholders, Equity
          Participants and Assignees pursuant to Section 2.1 hereof;

               (ii) cashier's checks representing the cash
          portion of the Contribution Consideration allocated to each
          such Person pursuant to the Election Mechanism; 

               (iii)     the Employment Agreements, executed by
          Walden; and 

               (iv) a certificate executed by an authorized
          officer of Walden to the effect that, except as otherwise
          stated in such certificate, each of Walden's and WDOP's
          representations and warranties set forth in this Agreement was
          accurate in all respects as of the date of this
          Agreement and is accurate in all respects as of the Closing Date
          as if made on the Closing Date.  

7.    Cash Reserves.  At Closing, a cash reserve account shall be
established in an amount equal to the amount of liabilities set
forth on a projected balance sheet of Drever, as of October 1,
1997, attached hereto as Schedule 2.7 (the "Cash Reserve"), to
account for the payment of such liabilities.  Drever's cash on
hand on the Closing Date shall be allocated to the Cash Reserve, and
if Drever shall have insufficient cash available to fund the Cash
Reserve the Share Consideration payable at Closing to the
Shareholder of Drever and the applicable Equity Participants
shall be reduced by the amount of such shortfall.  The Shareholder of
Drever and the applicable Equity Participants shall be entitled to
receive, on the 120th day following the Closing Date, an amount
of cash from WDOP equal to the additional amount they would have
received if the balances in the Cash Reserve (after paying or
accruing for the liabilities set forth on such projected balance
sheet) were added to the Share Consideration.  Additionally,
Shareholders and Assignees of a general partner of a Partnership,
as to which Partnership there is a balance in the cash reserve
(established pursuant to the terms of the Exchange Agreement)
shall be entitled to receive, on the 120th day following the closing of
the Exchange Offer, an amount of cash from WDOP equal to the
additional amount each of them would have received if such
balance were added to the General Partner Interest Consideration.


                            ARTICLE 3

        Representations and Warranties of the Shareholders

     The Shareholders hereby jointly and severally represent and
warrant to WDOP and Walden as follows:

1.    Existence; Good Standing; Compliance with Law-Acquired
Companies.  Schedule 3.1 hereto contains a complete and accurate
list for each Acquired Company of its name, its jurisdiction of
incorporation and the other jurisdictions in which it is
authorized to do business.  Each Acquired Company is a corporation duly
organized, validly existing and in good standing under the laws
of its jurisdiction of incorporation.  Each Acquired Company is duly
licensed or qualified to do business and is in good standing
under the laws of any 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 such Acquired Company (an "Acquired
Company Material Adverse Effect"). Each Acquired Company has all
requisite corporate power and authority to own, operate, lease and encumber
its properties and carry on its business as now conducted.  

     None of the Acquired Companies 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
any Acquired Company or any of its respective properties or assets is
subject, where such violation would have an Acquired Company
Material Adverse Effect.  Each Acquired Company 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 an
Acquired Company Material Adverse Effect.  A copy of each
Acquired Company's Organizational Documents has been delivered or made
available to Walden and its counsel and was complete and correct
when delivered or made available and, as delivered or made
available, is in full force and effect as of the date hereof.

2.    Authorization; Validity and Effect of Agreement.  Each of
the Shareholders and, to the Knowledge of the Shareholders, each of
the Equity Participants and the Assignees has the requisite power and
authority to execute and deliver this Agreement and to consummate
the Contemplated Transactions.  Assuming the due and valid
authorization, execution and delivery of this Agreement by Walden
and WDOP, this Agreement constitutes the valid and legally
binding obligation of each Shareholder, enforceable against each
Shareholder in accordance with its terms, subject to applicable
bankruptcy, insolvency, moratorium or other similar laws relating
to creditors' rights and general principles of equity.

3.    No Violation.  Neither the execution and delivery by the
Shareholders of this Agreement, nor the consummation by the
Shareholders of the transactions contemplated hereby in
accordance with the terms hereof, will: (a) except as set forth on
Schedule 3.3 hereto, conflict with or result in a breach of any
provisions of the Organizational Documents of any Acquired
Company; (b) 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 an Encumbrance upon any of the
properties or assets of any Acquired Company 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 any Acquired Company is a party, or by which any
Acquired Company or any of their respective properties or assets is bound
or affected, except for any of the foregoing matters which,
individually or in the aggregate, would not have an Acquired
Company Material Adverse Effect; or (c) 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 an Acquired Company Material
Adverse Effect.

4.    Financial Statements.  The Shareholders have delivered or
caused to be delivered to WDOP true, correct and complete copies
of:  (a) the unaudited balance sheets, and the related statements
of income, shareholders' equity and cash flow in each of the
years in the three-year period ended December 31, 1996 for each of
Drever, AOF and AOFII (the balance sheets for the year ended
December 31, 1996 being hereinafter referred to as the "1996
Balance Sheets" and all of the financial statements set forth in
this Section 3.4 being hereinafter collectively referred to as
the "Financial Statements").  Such Financial Statements were prepared
from the books and records of the Acquired Companies in
accordance with procedures and policies consistently applied throughout the
periods involved.  At the date hereof, there are no material
debts, liabilities or obligations of any Acquired Company, whether
absolute, accrued, matured, contingent or otherwise, and
contingent liabilities or losses for unasserted claims which are probable of
assertion, except for those (i) reflected or reserved against in
the 1996 Balance Sheets, (ii) otherwise set forth in Schedule 3.4
hereto, or (iii) incurred in the ordinary course of business
since the dates of the Balance Sheets.

5.    Capitalization.  The authorized capital stock of (i) Drever
consists of 5,000 shares of common stock, no par value per share,
of which 4,550 shares are issued and outstanding, (ii) AOF
consists of 10,000 shares of common stock, no par value per share, of
which 10,000 shares are issued and outstanding, and (iii) AOFII
consists of 10,000 shares of common stock, no par value per share, of
which 10,000 shares  are issued and outstanding, which collectively
constitute all of the Shares.  The Shareholders are and will be
on the Closing Date the record and beneficial owners and holders of
the Shares, free and clear of all Encumbrances.  Schedule 1.1
hereto properly identifies the name and address of each
Shareholder and the number of Shares held by each Shareholder.  Set forth on
Schedule 3.5 hereto is a statement with respect to each Acquired
Company (other than Drever, AOF and AOFII) setting forth the
authorized capital stock of each such entity, the number and type
of outstanding capital stock of such entity and the holder of
such outstanding stock.  With the exception of the Shares (which are
owned by the Shareholders), the CRF Shares and the CMC Shares,
all of the outstanding equity securities and other securities of each
Acquired Company are owned of record and beneficially by one or
more of the Acquired Companies, free and clear of all
Encumbrances. No legend or other reference to any purported Encumbrance
appears upon any certificate representing capital stock of any Acquired
Company.  All of the outstanding shares of capital stock of each
Acquired Company have been duly authorized and validly issued and
are fully paid and nonassessable.  There are no Contracts
relating to the issuance, sale or transfer of any capital stock or other
securities of any Acquired Company.  None of the outstanding
capital stock or other securities of any Acquired Company was
issued in violation of the Securities Act or any other Legal
Requirement.  No Acquired Company owns, or has any Contract to
acquire, any equity securities or other securities of any Person
(other than Acquired Companies) or any direct or indirect equity
or ownership interest in any other business.

6.    Litigation.  Except for the Stephenson Litigation and as
disclosed on Schedule 3.6 hereto, there are (a) no continuing
orders, injunctions or decrees of any court, arbitrator or
governmental authority to which any Acquired Company is a party
or by which any of their respective properties or assets are bound,
and (b) no actions, suits or proceedings pending against any
Acquired Company or, to the Knowledge of any Shareholder,
threatened against any Acquired Company, at law or in equity, or
before or by any federal or state commission, board, bureau, agency or
instrumentality.  

7.    Absence of Certain Changes.  Except as disclosed on
Schedule 3.7 hereto, since the date of the Interim Balance
Sheets, (a) each Acquired Company has conducted its business only in the
ordinary course of business; (b) to the Knowledge of the
Shareholders, there has not been any Acquired Company Material
Adverse Effect; (c) no Acquired Company has incurred any liabilities,
whether or not accrued, contingent or otherwise, or suffered any
events or occurrences that, individually or in the aggregate,
would reasonably be likely to have an Acquired Company Material Adverse
Effect; and (d) there has not been any material change in any
Acquired Company's accounting principles, practices or methods.

8.    Taxes.  Except as set forth on Schedule 3.8 hereto,

          (a)  Each Acquired Company (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.  None of the Acquired
     Companies has received any notice that the federal, state
     and local income and franchise tax returns of any Acquired
     Company have been or will be examined by any taxing authority.  None
     of the Acquired Companies 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)  None of the Acquired Companies 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.

9.    Books and Records.  The books of account, minute books,
stock record books and other records of the Acquired Companies that are
in the possession of the Acquired Companies or the Shareholders,
all of which have been made available to Walden, are, to the
Knowledge of the Shareholders, in all material respects true and
correct.  To the knowledge of the Shareholders, the minute books
of the Acquired Companies contain in all material respects accurate
of all meetings held, and corporate action taken, by the
shareholders, the Boards of Directors and committees of the Boards of
Directors of the Acquired Companies, including all action taken by Drever,
AOF and AOFII as general partners of the Partnerships, and, to
the knowledge of the Shareholders, no meeting of any such
shareholders, Board of Directors or committee has been held for which
minutes have not been prepared and are not  contained in such minute
books. At the Closing, all books and records will be in the possession
of the Acquired Companies.

10.   No Brokers.  Except the fee that is to be paid to Houlihan
Lokey Howard & Zukin, none of Drever, AOF, AOFII or any
Shareholder has entered into any Contract with any Person which may
result in the obligation of any Acquired Company, WDOP or Walden 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. Except for the fees to be paid to Houlihan Lokey Howard &
Zukin and Merrill Lynch & Co. Incorporated, to the Knowledge of
the Shareholders there are no claims 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.

11.   Insurance.  The insurance policies listed and described on
Schedule 3.11 hereto are currently in force, and all such
policies or their equivalent will be maintained in force until the Closing
Date.  

12.   Accounts Receivable.  All accounts receivable of each
Acquired Company that are reflected in the Financial Statements
(collectively, the "Accounts Receivable") represent or will
represent valid obligations arising from sales actually made or services
actually performed in the ordinary course of business.  Unless
paid prior to the Closing Date, the Accounts Receivable are or will be
as of the Closing Date current and collectible net of the
respective reserves shown in the Financial Statements or on the
accounting records of such Acquired Company as of the Closing
Date (which reserves are adequate and calculated consistent with past
practice).  Subject to such reserves, each of the Accounts
Receivable either has been or will be collected in full, without any
set-off, within 90 days after the day on which it first becomes due and
payable.  There is no contest, claim or right of set-off, other
than returns in the ordinary course of business, under any
contract with any obligor of an Accounts Receivable relating to the amount
or validity of such Accounts Receivable.  

13.   Employee Benefits.  

          (a)  As used in this Section 3.13, the following terms
     have the meanings set forth below:

               "Company Other Benefit Obligation" means an Other
          Benefit Obligation owed, adopted or followed by an
          Acquired Company or an ERISA Affiliate.

               "Company Plan" means all Plans of which an
          Acquired Company or an ERISA Affiliate is or was a Plan Sponsor,
          or to which an Acquired Company or an ERISA Affiliate
          otherwise contributes or has contributed, or in which an
          Acquired Company or an ERISA Affiliate otherwise
          participates or has participated.  All references to Plans are
          to Company Plans unless the context requires otherwise.

               "Company VEBA" means a VEBA whose members include
          employees of any Acquired Company or any ERISA
          Affiliate.

               "ERISA Affiliate" means, with respect to an Acquired
          Company, any other Person that would be treated as a
          single employer under Section 414 of the Code.

               "Multi-Employer Plan" has the meaning given in
          Section 3(37)(A) of ERISA.

               "Other Benefit Obligations" means all obligations,
          arrangements or customary practices, whether or not
          legally enforceable, to provide benefits, other than
          salary, as compensation for services rendered, to present
          or former directors, employees or agents, other than
          obligations, arrangements and practices that are Plans.
          Other Benefit Obligations include consulting agreements
          under which the compensation paid does not depend upon
          the amount of service rendered, sabbatical policies,
          severance payment policies and fringe benefits within the
          meaning of Section 132 of the Code.

               "PBGC" means the Pension Benefit Guaranty
          Corporation or any successor thereto.

               "Pension Plan" has the meaning given in Section
          3(2)(A) of ERISA.

               "Plan" has the meaning given in Section 3(3) of
          ERISA.

               "Plan Sponsor" has the meaning given in Section
          3(16)(B) of ERISA.

               "Qualified Plan" means any Plan that meets or
          purports to meet the requirements of Section 401(a) of
          the Code.

               "Title IV Plans" means all Pension Plans that are
          subject to Title IV of ERISA, 29 U.S.C. Section 1301 et
          seq., other than Multi-Employer Plans.

               "VEBA" means a voluntary employees' beneficiary
          association under Section 501(c)(9) of the Code.

               "Welfare Plan" has the meaning given in Section 3(1)
          of ERISA.

          (b)       Schedule 3.13 hereto contains a complete and
          accurate list of all Company Plans, Company Other Benefit
          Obligations and Company VEBAs, and identifies as such all
          Company Plans that are (A) defined benefit Pension Plans,
          (B) Qualified Plans, (C) Title IV Plans or (D) Multi-Employer
          Plans.

               (i)  Schedule 3.13 hereto contains a complete and
          accurate list of (A) all ERISA Affiliates and (B) all
          Plans of which any such ERISA Affiliate is or was a Plan
          Sponsor, in which any such ERISA Affiliate participates
          or has participated, or to which any such ERISA Affiliate
          contributes or has contributed.

               (ii) Schedule 3.13 hereto sets forth, for each
          Multi-Employer Plan, as of its last valuation date, the
          amount of potential withdrawal liability of the Acquired
          Companies and the other ERISA Affiliates, calculated
          according to information made available pursuant to
          Section 4221(e) of ERISA.

               (iii)     Schedule 3.13 hereto sets forth a
          calculation of the liability of the Acquired Companies for
          post-retirement benefits other than pensions, made in accordance
          with Financial Accounting Statement 106 of the
          Financial Accounting Standards Board, regardless of
          whether any Acquired Company is required by such
          Statement to disclose such information.

               (iv) Schedule 3.13 hereto sets forth the financial
          cost of all obligations owed under any Company Plan or
          Company Other Benefit Obligation that is not subject to
          the disclosure and reporting requirements of ERISA.

          (c)  The Shareholders have delivered or caused to be
     delivered to WDOP, or will deliver, or will cause to be
     delivered, to WDOP within ten days of the date of this
     Agreement:

               (i)  all documents that set forth the terms of each
          Company Plan, Company Other Benefit Obligation or Company
          VEBA and of any related trust, including (A) all plan
          descriptions and summary plan descriptions of Company
          Plans for which the Shareholders, the Acquired Companies
          are required to prepare, file and distribute plan
          descriptions and summary plan descriptions, and (B) all
          summaries and descriptions furnished to participants and
          beneficiaries regarding Company Plans, Company Other
          Benefit Obligations and Company VEBAs for which a plan
          description or summary plan description is not required;

               (ii) all personnel, payroll and employment manuals
          and policies;

               (iii)     all collective bargaining agreements
          pursuant to which contributions have been made or
          obligations incurred (including both pension and welfare
          benefits) by the Acquired Companies and the ERISA
          Affiliates, and all collective bargaining agreements
          pursuant to which contributions are being made or
          obligations are owed by such entities;

               (iv) a written description of any Company Plan or
          Company Other Benefit Obligation that is not otherwise in
          writing;

               (v)  all registration statements filed with respect
          to any Company Plan;

               (vi) all insurance policies purchased by or to
          provide benefits under any Company Plan;

               (vii)     all contracts with third party
          administrators, actuaries, investment managers, consultants and
          other independent contractors that relate to any Company
          Plan, Company Other Benefit Obligation or Company VEBA;

               (viii)    all reports submitted within the four
          years preceding the date of this Agreement by third party
          administrators, actuaries, investment managers,
          consultants or other independent contractors with respect to
          any Company Plan, Company Other Benefit Obligation or
          Company VEBA;

               (ix) all notifications to employees of their rights
          under Section 601 of ERISA et seq. and Section 4980B of
          the Code;

               (x)  the Form 5500 filed in each of the most recent
          three plan years with respect to each Company Plan,
          including all schedules thereto and the opinions of
          independent accountants;

               (xi) all notices that were given by any Acquired
          Company, any ERISA Affiliate or any Company Plan to the
          IRS, the PBGC or any participant or beneficiary, pursuant
          to statute, within the four years preceding the date of
          this Agreement, including notices that are expressly
          mentioned elsewhere in this Section 3.13;

               (xii)     all notices that were given by the IRS,
          the PBGC or the Department of Labor to any Acquired
          Company, any ERISA Affiliate or any Company Plan within
          the four years preceding the date of this Agreement;

               (xiii)    with respect to Qualified Plans and VEBAs,
          the most recent determination letter for each Plan of the
          Acquired Companies that is a Qualified Plan; and

               (xiv)     with respect to Title IV Plans, the Form
          PBGC-1 filed for each of the three most recent plan
          years.

          (d)  Except as set forth on Schedule 3.13 hereto:

               (i)  The Acquired Companies have performed all of
          their respective obligations under all Company Plans,
          Company Other Benefit Obligations and Company VEBAs. The
          Acquired Companies have made appropriate entries in their
          financial records and statements for all obligations and
          liabilities under such Plans, VEBAs and Obligations that
          have accrued but are not due.

               (ii) To the Knowledge of the Shareholders, no
          statement, either written or oral, has been made by any
          Acquired  Company or any Partnership to any Person with
          regard to any Plan or Other Benefit Obligation that was
          not in accordance with the Plan or Other Benefit
          Obligation and that could have an adverse economic consequence
          to any Acquired Company, any Partnership or to WDOP.

               (iii)     The Acquired Companies, with respect to
          all Company Plans, Company Other Benefits Obligations and
          Company VEBAs, are, and each Company Plan, Company Other
          Benefit Obligation and Company VEBA is, in full
          compliance with ERISA, the IRC and other applicable laws
          including the provisions of such laws expressly mentioned
          in this Section 3.13, and with any applicable collective
          bargaining agreement.

                         Except for matters disclosed in an
               audited annual financial statement for a Company
               Plan, no transaction prohibited by Section 406 of
               ERISA and no "prohibited transaction" under Section
               4975(c) of the Code have occurred with respect to
               any Company Plan.

                         No Shareholder or Acquired Company has
               any liability to the IRS with respect to any Plan,
               including any liability imposed by Chapter 43 of
               the Code.

                         No Shareholder or Acquired Company has
               any liability to the PBGC with respect to any Plan
               or has any liability under Section 502 or
               Section 4071 of ERISA.

                         To the Knowledge of the Shareholders, all
               filings required by ERISA and the Code as to each
               Plan have been timely filed, and all notices and
               disclosures to participants required by either
               ERISA or the Code have been timely provided.

                         All contributions and payments made or
               accrued with respect to all Company Plans, Company
               Other Benefit Obligations and Company VEBAs are
               deductible under Section 162 or Section 404 of the
               Code.  No amount, or any asset of any Company Plan
               or Company VEBA, is subject to tax as unrelated
               business taxable income.

               (iv) Each Company Plan can be terminated within
          thirty (30) days, and except with respect to any
          Qualified Plan and except for contributions that may be
          necessary for welfare benefit claims that are incurred
          prior to plan termination, each Company Plan can be
          terminated without payment of any additional contribution
          or amount and without the vesting or acceleration of any
          benefits promised by such Plan.

               (v)  Since October 1, 1996, there has been no
          establishment or amendment of any Company Plan, Company
          VEBA or Company Other Benefit Obligation.

               (vi) No event has occurred or circumstance exists
          that could result in a material increase in premium costs
          of Company Plans and Company Other Benefit Obligations
          that are insured, or a material increase in benefit costs
          of such Plans and Obligations that are self-insured.

               (vii)     Other than claims for benefits submitted
          by participants or beneficiaries, no claim against, or
          legal proceeding involving, any Company Plan, Company
          Other Benefit Obligation or Company VEBA is pending or,
          to any Shareholder's Knowledge, is Threatened.

               (viii)    Except for the Drever Partners, Inc.
          401(k) Plan, no Company Plan is a stock bonus, pension or
          profit-sharing plan within the meaning of Section 401(a)
          of the Code.

               (ix) Each Qualified Plan of each Acquired Company is
          qualified in form and operation under Section 401(a) of
          the Code; each trust for each such Plan is exempt from
          federal income tax under Section 501(a) of the Code. 
          Each Company VEBA is exempt from federal income tax.  No
          event has occurred or circumstance exists that will or
          could give rise to disqualification or loss of tax-exempt
          status of any such Plan or trust.

               (x)  Neither Drever nor any ERISA Affiliate has ever
          maintained a "defined benefit plan" within the meaning of
          Section 3(35) of ERISA.

               (xi) No Acquired Company or ERISA Affiliate has ever
          established, maintained or contributed to or otherwise
          participated in, or had an obligation to maintain,
          contribute to or otherwise participate in, any
          Multi-Employer Plan.

               (xii)     No Acquired Company or ERISA Affiliate has
          withdrawn from any Multi-Employer Plan with respect to
          which there is any outstanding liability as of the date
          of this Agreement.  No event has occurred or circumstance
          exists that presents a risk of the occurrence of any
          withdrawal from, or the participation, termination,
          reorganization or insolvency of, any Multi-Employer Plan
          that could result in any liability of any Acquired
          Company, Walden or WDOP to a Multi-Employer Plan.

               (xiii)    No Acquired Company or ERISA Affiliate has
          received notice from any Multi-Employer Plan that it is
          in reorganization or is insolvent, that increased
          contributions may be required to avoid a reduction in
          plan benefits or the imposition of any excise tax, or
          that such Plan intends to terminate or has terminated.

               (xiv)     No Multi-Employer Plan to which any
          Acquired Company or ERISA Affiliate contributes or has
          contributed is a party to any pending merger or asset or
          liability transfer or is subject to any proceeding
          brought by the PBGC.

               (xv) Except to the extent required under Section 601
          of ERISA et seq. of ERISA and Section 4980B of the Code,
          no Acquired Company provides health or welfare benefits
          for any retired or former employee or is obligated to
          provide health or welfare benefits to any active employee
          following such employee's retirement or other termination
          of service.

               (xvi)     Each Acquired Company has the right to
          modify and terminate benefits to retirees (other than
          pensions) with respect to both retired and active
          employees.

               (xvii)  To the Knowledge of the Shareholders, the
          Shareholders and all Acquired Companies have complied
          with the provisions of Section 601 of ERISA et seq. of
          ERISA and Section 4980B of the Code.

               (xviii)  No payment that is owed or may become due
          to any director, officer, partner, employee or agent of
          any Acquired Company will be non-deductible to the
          Acquired Companies or subject to tax under Section 280G
          or Section 4999 of the Code; nor will any Acquired
          Company be required to "gross up" or otherwise compensate
          any such Person because of the imposition of any excise
          tax on a payment to such Person.

               (xix)     The consummation of the Contemplated
          Transactions will not result in the payment, vesting or
          acceleration of any benefit.

14.   Contracts.  Except as set forth on Schedule 3.14 hereto, no
Shareholder (and no Related Person of any Shareholder) has or may
acquire any rights under, and no Shareholder has or may become
subject to any obligation or liability under, any Contract that
relates to the business of, or any of the assets owned or used by,
any Acquired Company or Partnership.

15.   Employees. 

          (a)  Schedule 3.15 hereto contains a complete and
     accurate list of the following information for each employee
     of the Acquired Companies, including each employee on leave of
     absence or layoff status: employer; name; job title; current
     compensation paid or payable and any change in compensation
     since December 31, 1996.

          (b)  Schedule 3.15 hereto contains a complete and
     accurate list of the following information for each retired
     employee of the Acquired Companies, or their dependents,
     receiving benefits or scheduled to receive benefits in the
     future: name, pension benefit, pension option election,
     retiree medical insurance coverage, retiree life insurance
     coverage and other benefits.

16.   Labor Relations; Compliance.  Since January 1, 1994, no
Acquired Company has been or is a party to any collective
bargaining or other labor Contract.  

17.   Relationships with Related Persons.  Except as set forth on
Schedule 3.17 hereto, no Shareholder or any Related Person of any
Shareholder or any Acquired Company has, or since December 31, 1996
has had, any interest in any property (whether real, personal or
mixed and whether tangible or intangible), used in or pertaining to
the Acquired Companies' or the Partnerships' businesses.  Except as
set forth in on Schedule 3.17 hereto, no Shareholder or any Related
Person of any Shareholder, any Acquired Company or any Partnership
is a party to any Contract with, or has any claim or right against,
any Acquired Company or Partnership.

18.   Investment Intent.  Each Shareholder is acquiring the Units
for its own account and for investment only and not with a view
toward, or for sale in connection with, any distribution thereof,
nor with any present intention of distributing or selling the Units
within the meaning of the Securities Act.

                            ARTICLE 4

                Representations and Warranties of 
                         WDOP and Walden

     WDOP and Walden hereby represent and warrant to the
Shareholders as follows:

1.    Existence; Good Standing; Authority Compliance with Law. 
Walden is a corporation duly organized, incorporated, validly
existing and in good standing under the laws of the State of
Maryland.  Walden is duly licensed or qualified to do business and
is in good standing under the laws of each 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 Walden and its
Subsidiaries taken as a whole (a "Walden Material Adverse Effect"). 
Walden has all requisite power and authority to own, operate, lease
and encumber its properties and carry on its business as now
conducted.  WDOP is a partnership duly organized, validly existing
and in good standing under the laws of the State of Delaware, has
the requisite partnership power and authority to own its properties
and to carry on its business as it is now being conducted and as
contemplated by this Agreement 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 Walden
Material Adverse Effect.  

     Neither Walden nor any of its Subsidiaries is in violation of
any order of any court, governmental body or arbitration board or
tribunal, or any law, ordinance, governmental rule or regulation to
which Walden or any of its Subsidiaries or any of their respective
properties or assets is subject, where such violation would have a
Walden Material Adverse Effect.  Walden 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 Walden Material Adverse Effect.  Copies of the
Organizational Documents of Walden and WDOP have been delivered or
made available to Drever and its counsel, are complete and correct
and are in full force and effect as of the date hereof.

2.    Authorization, Validity and Effect of Agreements.  Walden and
WDOP have the requisite corporate and partnership power and
authority, respectively, to execute and deliver this Agreement and
to consummate the Contemplated Transactions.  Subject to the
approval of the issuance of the shares of Common Stock to be issued
by Walden upon exchange of the Common Units and upon the exercise
of the Warrants by the Walden Stockholders, the consummation by
each of Walden and WDOP of this Agreement and the Contemplated
Transactions have been duly authorized by all requisite corporate
and partnership action on the part of Walden and WDOP,
respectively.  Assuming the due and valid authorization, execution and
delivery of this Agreement by the Shareholders, the Equity
Participants and the Assignees, this Agreement constitutes the
valid and legally binding obligation of each of Walden and WDOP,
enforceable against them in accordance with its terms, subject to
applicable bankruptcy, insolvency, moratorium or other similar laws
relating to creditors' rights and general principles of equity.

3.    Capitalization.  The authorized capital stock of Walden
consists of 50,000,000 shares of Common Stock and 10,000,000 shares
of preferred stock, par value $.01 per share (the "Preferred
Stock").  As of March 31, 1997, there were  17,388,208 shares of
Common Stock issued and outstanding and 5,768,200 shares of
Preferred Stock, constituting the series designated as (a) the
9.16% Series A Cumulative Redeemable Preferred Stock, (b) the 9.16%
Series B Cumulative Redeemable Preferred Stock, and (c) the 9.20%
Senior Preferred Stock issued and outstanding.  In addition, there
are 810,128 limited partnership interests issued and outstanding in
Walden Residential Operating L.P., a Subsidiary of Walden ("Walden
Operating").  Except as described above, Walden 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 Walden
Stockholders on any matter.  All such issued and outstanding shares
of Common Stock are duly authorized, validly issued, fully paid,
nonassessable and free of preemptive rights.  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 Walden or any of its Subsidiaries to
issue, transfer or sell any shares of stock or other equity
interest of Walden or any of its Subsidiaries, other than the
issuance, by Walden up to 1,644,500 shares of Common Stock upon the
exercise of stock options issued to employees and directors.  There
are no agreements or understandings to which Walden is a party with
respect to the voting of any shares of Common Stock or which
restrict the transfer of any such shares, except in order to
protect its REIT status.

4.    Partnership Interests.  Walden is the sole general partner and
WDN Properties, Inc., a wholly-owned subsidiary of Walden, is the
sole limited partner, of WDOP.  All of the interests issued to such
entities by WDOP have been duly authorized and are validly issued,
fully paid and nonassessable.  Other than this Agreement and the
Exchange Agreement, there are no outstanding or authorized options,
rights, warrants, calls, convertible securities, rights to
subscribe, conversion rights or other agreements or commitments to
which WDOP is a party or which are binding on WDOP providing for
the issuance or transfer by WDOP of additional interests. 

5.    Subsidiaries.  Except as in the next sentence provided, Walden
owns directly or indirectly each of the outstanding shares of
capital stock or all of the partnership or other equity interests
of each of its Subsidiaries free and clear of all liens, pledges,
security interests, claims or other encumbrances other than liens
imposed by local law which are not material.  There are currently
outstanding 810,128 limited partnership interests in Walden
Operating owned by persons other than Walden and its
Subsidiaries.  Each of the outstanding shares of capital stock of or other
equity interest in each of the Subsidiaries is duly authorized, validly
issued, fully paid and nonassessable.  

6.    Other Interests.  Except for interests in its Subsidiaries,
neither Walden nor any of Walden 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).

7.    No Violation.  Neither the execution and delivery by Walden
and WDOP of this Agreement nor the consummation by Walden and WDOP
of the transactions contemplated hereby in accordance with the
terms hereof, will: (a) conflict with or result in a breach of any
provisions of the Organizational Documents of Walden or WDOP;
(b) result in a breach or violation of, a default under, or the
triggering of any payment or other material obligations pursuant
to, or accelerate vesting under, any of Walden's stock option
plans, or any grant or award made under any of the foregoing;
(c) 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 Encumbrance upon any of the
properties of Walden 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 Walden or any of its Subsidiaries is a party, or by which
Walden 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 Walden Material
Adverse Effect; or (d) 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 Walden Material Adverse Effect.

8.    SEC Documents.  Walden has delivered or made available to the
Shareholders its Annual Report on Form 10-K for the fiscal year
ended December 31, 1996 and its proxy statement relating to the
annual meeting of the Walden Stockholders to be held on June 5,
1997, each in the form (including exhibits and any amendments
thereto) filed with the SEC (collectively, the "1996 Fiscal Year
Reports").  The 1996 Fiscal Year Reports, together with all other
registration statements, prospectuses, Forms 8-K, 10-Q and 10-K,
information statements, schedules and proxy statements filed by
Walden with the SEC since January 1, 1994, each of which is listed
on Schedule 4.8 hereto (collectively, the "Walden Reports"), were
filed with the SEC in a timely manner and constitute all forms,
reports and documents required to be filed by Walden under the
Securities Laws.

     As of their respective dates, the Walden Reports (a) complied
as to form in all material respects with the applicable
requirements of the Securities Laws and (b) 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.  Each of the consolidated balance sheets
of Walden included in or incorporated by reference into the Walden
Reports (including the related notes and schedules) fairly presents
the consolidated financial position of Walden and its Subsidiaries
as of its date and each of the consolidated statements of income,
retained earnings and cash flows of Walden included in or
incorporated by reference into the Walden Reports (including any related
notes and schedules) fairly presents the consolidated results of
operations, retained earnings or cash flows, as the case may be, of
Walden and its 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 GAAP, 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. 

      Except as and to the extent set forth on the consolidated
balance sheet of Walden and its Subsidiaries at December 31, 1996,
including all notes thereto, or as set forth in the Walden Reports,
neither Walden nor any of its Subsidiaries has any material
liabilities or obligations of any nature, whether absolute,
accrued, matured, contingent or otherwise, including, without
limitation, any contingent liabilities or losses for unasserted
claims which are probable of assertion, except for those (i)
reflected on an interim balance sheet filed with the SEC subsequent
to such date, (ii) otherwise disclosed on Schedule 4.8 hereto,
(iii) incurred in the ordinary course of business, and (iv)
liabilities related to the acquisition by Walden of six properties
on April 21, 1997. 

9.    Litigation.  Except as disclosed on Schedule 4.9 hereto, there
are (a) no continuing orders, injunctions or decrees of any court,
arbitrator or governmental authority to which Walden or any of its
Subsidiaries is a party or by which any of its properties or assets
are bound, and (b) no actions, suits or proceedings pending against
Walden or any of its Subsidiaries or, to the Knowledge of Walden,
threatened against Walden or any of its Subsidiaries, at law or in
equity, or before or by any federal or state commission, board,
bureau, agency or instrumentality.  

10.   Absence of Certain Changes.  Except and as to the extent
disclosed in the Walden Reports filed with the SEC as of the date
hereof, (a) Walden and its Subsidiaries have conducted their
businesses only in the ordinary course of such business (which, for
purposes of this Section 4.10 only, shall include all acquisitions
of real estate properties and financing arrangements made in
connection therewith);  (b) to the Knowledge of Walden, there has
not been any Walden Material Adverse Effect; (c) as of the date
hereof, there has not been any declaration, setting aside or
payment of any dividend or other distribution with respect to the
Common Stock; (d) Walden and its Subsidiaries have not incurred any
liabilities or obligations of any nature, whether or not accrued,
contingent or otherwise or suffered any events or occurrences that
would be required by GAAP to be reflected on a consolidated balance
sheet of Walden or that, individually or in the aggregate, would
reasonably be likely to have a Walden Material Adverse Effect; and
(e) there has not been any material change in Walden's accounting
principles, practices or methods.  

11.   Taxes.  Except as set forth on Schedule 4.11 hereto,
Walden and each of the Subsidiaries (a) 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 accurate and complete in all material respects, (b) 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 (c) has properly accrued all taxes for such periods subsequent
to the periods covered by such returns.  Neither Walden nor any of
the Subsidiaries has received any notice that the federal, state
and local income and franchise tax returns of Walden or any such
Subsidiary have been or will be examined by any taxing authority. 
Neither Walden nor any of the 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.

     Except as disclosed on Schedule 4.11 hereto, neither Walden
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.  Walden (i) has qualified to be
taxed as a real estate investment trust ("REIT") pursuant to
Sections 856 through 859 of the Code for its taxable years ended
December 31, 1994 through 1996, 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 ending on December 31, 1997, and (iii) has not
taken or omitted to take any action which could result in, a
challenge to its status as a REIT.  For purposes of this
Section 4.11, "taxes" includes any interest, penalty or
additional amount payable with respect to any tax.

12.   Books and Records.

          (a)  The books of account and other financial records of
     Walden and its Subsidiaries, all reports (including, without
     limitation, soil tests and construction inspection reports),
     Tenant Leases and other documents related to the construction,
     ownership, management and operation of their properties and
     assets that are in the possession and control of Walden, all
     of which have been made available to Drever are, to the
     Knowledge of Walden, in all material respects true and
     correct.

          (b)  The records of Walden contain in all material
     respects accurate records of all meetings and accurately
     reflect in all material respects all other corporate action of
     the Walden Stockholders and directors and any committees of
     the Board of Directors of Walden with respect to Walden.

13.   Properties.  Walden and its Subsidiaries own fee simple
title or leasehold estates to each of the real properties reflected
on the most recent balance sheet of Walden included in the Walden
Reports (the "Walden Properties"), which are all of the real estate
properties owned by them, and no Person has any contract, option,
right of first refusal or other agreement to purchase any Walden
Property or any part thereof.  Each of the Walden Properties is
owned by Walden or its Subsidiaries free and clear of Encumbrances,
or any claim in favor of any Person that could become an
Encumbrance, and Property Restrictions, except for (a) Encumbrances and
Property Restrictions that are disclosed on Schedule 4.13 hereto,
(b) Encumbrances and Property Restrictions that would not be
reasonably likely, individually or in the aggregate, to have a
Walden Material Adverse Effect, (c) Property Restrictions imposed
or promulgated by law or any Agency, including zoning regulations,
(d) Encumbrances and Property Restrictions disclosed on existing
title reports, title policies or surveys, (e) to the knowledge of
Walden, 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 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 Walden Properties subject thereto or
affected thereby and do not otherwise materially impair business
operations conducted by Walden and its Subsidiaries, and (f) taxes
that are not yet delinquent (such Encumbrances, Property
Restrictions, liens, limitations and taxes set forth in clauses (a)
through (e) and the clause (f), collectively, the "Walden Permitted
Liens").

     Valid policies of title insurance have been issued insuring
Walden's or any of its Subsidiaries' fee simple title to, or
leasehold estate in the Walden Properties, subject only to the
matters disclosed above and as disclosed on Schedule 4.12 hereto,
and such policies are, at the date hereof, in full force and effect
and no material claim has been made against any such policy. 
Except as disclosed on Schedule 4.13 hereto or as otherwise set
forth in Walden's 1997 capital expenditure budget, (i) there is no
certificate, permit or license from any governmental authority
having jurisdiction over any of the Walden Properties and there is
no agreement, easement or other right which is necessary to permit
the lawful use and operation of the buildings and improvements on
any of the Walden 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 Walden 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
where the failure to obtain the same would not be reasonably likely
to have a Walden Material Adverse Effect; (ii) neither Walden nor
any of its Subsidiaries has received written notice of any
violation of any federal, state or municipal law, ordinance, order,
regulation or requirement affecting any portion of any of the
Walden Properties issued by any governmental authority; (iii) there
are no structural defects relating to the Walden Properties and no
Walden Properties whose building systems are not in working order
in any respect, except for such defects that, individually or in
the aggregate, would not be reasonably likely to have a Walden
Material Adverse Effect; and (iv) there is (A) no physical damage
to any Walden Property in excess of $250,000 for which there is no
insurance in effect covering the cost of the restoration, (B) no
current renovation to any Walden Property the cost of which exceeds
$250,000, and (C) no current restoration of any Walden Property the
cost of which exceeds $250,000.

     Except as disclosed on Schedule 4.13 hereto, Walden or its
Subsidiaries have received no notice to the effect that and there
are no (x) condemnation or rezoning proceedings that are pending
or, to the Knowledge of Walden, threatened with respect to any of
the Walden Properties that would be reasonably likely to have a
Walden Material Adverse Effect or (y) 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 Walden Properties
or by the continued maintenance, operation or use of the parking
areas where such violation would be reasonably likely to have a
Walden Material Adverse Effect.  To the Knowledge of Walden, all
work to be performed, payments to be made and actions to be taken
by Walden or its Subsidiaries prior to the date hereof pursuant to
any agreement entered into with an Agency in connection with a site
approval, zoning reclassification or other similar action relating
to the Walden Properties (e.g., Local Improvement District, Road
Improvement District, Environmental Mitigation) has been performed,
paid or taken, as the case may be, and Walden is not aware of any
planned or proposed work, payments or actions that may be required
after the date hereof pursuant to such agreements.  

14.   Compliance with Applicable Regulations. 

          (a)  Except as disclosed on Schedule 4.14 hereto, all
     Walden Properties and the operation thereof (including the
     handling of tenant security and other deposits) currently are
     in substantial compliance with the requirements of all
     Agencies having jurisdiction over Walden, its Subsidiaries and
     the Walden Properties, except where the failure to so comply
     would not be reasonably likely to have a Walden Material
     Adverse Effect; and to Walden's Knowledge, there are no
     material commitments or agreements with any of the Agencies
     affecting the Walden Properties which have not been fully
     disclosed to the Shareholders in writing.

          (b)  Except as disclosed on Schedule 4.14 hereto, neither
     Walden nor any of its Subsidiaries has received any written
     notice of uncured violations at any of the Walden Properties
     of zoning, building, fire, rent control, tenant security or
     other deposits or any other applicable statute, ordinance or
     regulation, relating to any of the Walden Properties, its
     construction, or any occupancy thereof except for violations
     that, individually or in the aggregate, would not be reasonably
     likely to have a Walden Material Adverse Effect, nor are
     there presently pending against Walden, any of its
     Subsidiaries or against any of the Walden Properties any judgments
     relating to any of the above matters, any judicial proceedings
     or administrative actions or any state of facts which, to
     Walden's Knowledge, with notice or lapse of time, could
     reasonably be expected to give rise to any such proceedings or
     action, in either case that could be reasonably likely to have
     a Walden Material Adverse Effect.

          (c)  Except as disclosed on Schedule 4.14 hereto and
     except as would not be reasonably likely to have a Walden
     Material Adverse Effect, neither Walden nor any of its
     Subsidiaries has received any written notice that any of the
     Walden Properties is currently subject to (i) any existing,
     pending or, to the Knowledge of Walden, threatened
     investigation or inquiry by any governmental authority or (ii) any
     remedial obligations, under any Applicable Environmental Laws;
     and Walden nor any of its Subsidiaries has obtained any
     permits, licenses or similar authorizations to occupy,
     renovate, operate or use any portion of any of the Walden
     Properties by reason of any Applicable Environmental Laws.

          (d)  Except as disclosed on Schedule 4.14 hereto and
     except as would not be reasonably likely to have a Walden
     Material Adverse Effect, to the Knowledge of Walden, no
     Hazardous Materials are located on or about any of the Walden
     Properties.  To the Knowledge of Walden, and except as would
     not be reasonably likely to have a Walden Material Adverse
     Effect, no Walden Property contains any underground tanks for
     the storage or disposal of Hazardous Materials.  Further, to
     the Knowledge of Walden, and except as would not be reasonably
     likely to have a Walden Material Adverse Effect, (i) no Walden
     Property previously has been used for the storage, manufacture
     or disposal of Hazardous Materials, (ii) no written complaint,
     Order, citation or notice with regard to air emissions, water
     discharges, noise emissions and Hazardous Materials, if any,
     or any other Applicable Environmental Laws from any Person or
     Agency has been received by Walden, and (C) to Walden's
     Knowledge, Walden and its Subsidiaries in material compliance
     with all Applicable Environmental Laws.

          (e)  Neither Walden nor any of the Subsidiaries has
     received any written notices that any material permits,
     licenses or consents not already obtained are required by the
     Agencies in connection with the use and occupancy of any of
     the Walden Properties or any material improvements thereto. 

15.   No Brokers.  Except the fee that is to be paid to Merrill
Lynch & Co. Incorporated by Walden has not entered into any
contract, arrangement or understanding with any Person which may
result in the obligation of Walden, WDOP or any Shareholder 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 Contemplated Transactions. 
Except for the fees payable to Houlihan Lokey Howard & Zukin and
Merrill Lynch & Co. Incorporated, to the Knowledge of Walden, there
is no other 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
Contemplated Transactions.  

16.   Units.  The issuance and delivery by WDOP of the Units
pursuant to the terms of this Agreement have been duly and
validly authorized by all necessary partnership action on the part of
WDOP.  The Units to be issued pursuant to this Agreement, when issued in
accordance with the terms of this Agreement, will be validly
issued, fully paid and nonassessable.

17.   Encumbrances on Properties.  No action has been taken by
Walden or any of its Subsidiaries, nor has Walden or any of its
Subsidiaries failed to act, with respect to work performed or
delivery of material which would give rise to an Encumbrance, other
than a Walden Permitted Lien, on any of the Walden Properties or
any improvements thereto.  As of the Closing, there will be no
unpaid assessments against any of the Walden Properties except for
property taxes assessed but not due and payable at the time of
Closing; and there will be no claim in favor of any person or
entity (including the present management) for any unpaid
commissions or fees for leasing of any of the Walden Properties arising
out of the acts of or through Walden or any of its Subsidiaries
otherwise than as payable in the ordinary course of business
consistent with past practice. 

18.   Insurance.  The insurance policies listed and described
on Schedule 4.17 hereto are currently in force, and all such
policies or their equivalent will be maintained in force until
Closing.  Neither Walden nor any of its Subsidiaries has received
any notice from any insurer of any of the Walden Properties or any
part thereof requesting any improvements, alterations, additions,
correction or other work in, on or about the improvements thereto,
whether related to any of the Walden Properties or to the operation
of any occupant thereof, which have not been cured or satisfied.

19.   Non-foreign Status.  Neither Walden nor WDOP is a
non-resident alien, foreign corporation, foreign partnership,
foreign trust or foreign estate (as those terms are defined in
Sections 1445 and 7701 of Code).  

20.   Information.  None of the Proxy Statement or any other
document filed or to be filed by or on behalf of Walden with the
SEC or any other governmental entity or any other document required
to be prepared and distributed in connection with the Contemplated
Transactions will contain when filed, or shall contain, at the
respective times filed with the SEC or other Agency, and, in
addition, in the case of the Proxy Statement at the date it or
any amendment or supplement thereto is mailed to the Walden
Stockholders to solicit the vote of such stockholders on the
issuance of shares of Common Stock to be issued by Walden upon the exchange
of Units and upon the exercise of the Warrants, any untrue statement
of a material fact or omit to state any material fact required to
be stated therein or necessary in order to make the statements
made therein, in the light of the circumstances under which they were
made, not misleading; provided that the foregoing shall not apply
to information supplied by the Shareholders in writing
specifically for inclusion or incorporation by reference in any such document.
The Proxy Statement shall comply as to form in all material
respects with the provisions of the Exchange Act and the rules and
regulations thereunder. 


                            ARTICLE 5

                            Covenants

     1.    Conduct of Business.

          (a)  Prior to the Closing Date, except as contemplated by
     this Agreement, unless Walden or the Shareholders, as
     appropriate, has consented in writing thereto, WDOP, on the one
     hand, and the Shareholders, on the other hand:

               (i)  Shall use their reasonable efforts to preserve
          intact, in all material respects, its business
          organization and goodwill and the business organizations and
          goodwill of the Acquired Companies;

               (ii) Shall 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; and

               (iii)     Shall promptly notify the other of any
          material emergency or other material change in the
          condition (financial or otherwise), business, properties,
          assets, liabilities, prospects or the normal course of
          their businesses or in the operation of their properties,
          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.

          (b)  Prior to the Closing Date, unless Walden has
     consented (such consent not to be unreasonably withheld or
     delayed) in writing thereto, the Shareholders agree to cause
     each of Drever, AOF and AOFII to:

               (i)  Conduct its operations according to its usual,
          regular and ordinary course in substantially the same
          manner as heretofore conducted;

               (ii) Not amend its articles of incorporation or
          bylaws;

               (iii)     Not issue any additional shares of capital
          stock;

               (iv) Not declare, set aside or pay any distribution
          or payment with respect to, or directly or indirectly
          redeem, purchase or otherwise acquire, any shares of
          capital stock or make any commitment for any such action,
          except in the ordinary course of business;

               (v)  Not sell or otherwise dispose of any of its
          assets which are material, individually or in the
          aggregate;

               (vi) Not make any loans, advances or capital
          contributions to, or investments in, any other Person;

               (vii)     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
          financial statements (or the notes thereto) of such
          entity or incurred in the ordinary course of business
          consistent with past practice;

               (viii)    Not enter into any commitment which may
          result in total payments or liability by or to it in
          excess of $25,000 in the case of any one commitment or in
          excess of $100,000 for all commitments other than
          commitments entered into in the ordinary course of
          business;

               (ix) By June 13, 1997, deliver to Walden the
          unaudited balance sheet of each of Drever, AOF and AOFII
          for the first fiscal quarter of 1997 and the related
          statements of operations, shareholders' equity and cash
          flow for such period and within forty-five (45) days
          following the end of any subsequent fiscal quarter ending
          prior to the Closing Date, deliver to Walden the
          unaudited balance sheet of each of Drever, AOF and AOFII for
          such quarter and the related statements of operations,
          shareholders' equity and cash flow for such period;

               (x)  Deliver to Walden true, correct and complete
          copies of all 1996 federal, state and local income or
          franchise tax returns filed by each Acquired Company and
          all material communications relating thereto at the time
          they are filed but not later than September 15, 1997;

               (xi) All contracts to which any Acquired Company is
          a party; and

               (xii)     Shall terminate any contracts in existence
          on the date hereof between Drever/McIntosh, Inc. and
          either of Apartment Opportunity Fund, L.P. and Apartment
          Opportunity Fund II, L.P. and enter into agreements with
          the same terms and conditions between Drever and
          Apartment Opportunity Fund, L.P. and Apartment Opportunity
          Fund II, L.P.

          (c)  Prior to the Closing Date, unless the Shareholders
     have consented (such consent not to be unreasonably withheld
     or delayed) in writing thereto, each of Walden and  WDOP:

               (i)  Shall, and shall cause each of their respective
          affiliates to, conduct their operations according to
          their usual, regular and ordinary course in substantially
          the same manner as heretofore conducted;

               (ii) Shall not amend their respective articles of
          incorporation, bylaws, partnership agreement or other
          charter document;

               (iii)     Shall not (A) except pursuant to the
          exercise of options, warrants, conversion rights and
          other contractual rights (including Walden's existing
          dividend reinvestment plan and stock option plans)
          existing on the date hereof, or as otherwise required by
          this Agreement or the Contribution Agreement) issue any
          shares of its capital stock, effect any stock split,
          reverse stock split, stock dividend, recapitalization or
          other similar transaction, (B) amend any employment
          agreement with any of its present or future officers or
          directors, or (C) adopt any new employee benefit plan
          (including any stock option, stock benefit or stock
          purchase plan);

               (iv) Shall not (A) declare, set aside or pay any
          dividend or make any other distribution or payment with
          respect to any shares of its capital stock, except a
          dividend not to exceed $.4825 per share of Common Stock,
          $.5725 per share of Walden's 9.16% Series A Cumulative
          Redeemable Preferred Stock and 9.16% Series B Cumulative
          Redeemable Preferred Stock and $.575 per share of
          Walden's 9.20% Senior Preferred Stock for the second and
          third calendar quarters of 1997 and any other dividend or
          distribution necessary for Walden to maintain its ability
          to qualify to be taxed as a REIT under the Code, or
          (B) except in connection with the use of shares of
          capital stock to pay the exercise price or tax
          withholding in connection with stock-based employee benefit plans
          of Walden, directly or indirectly redeem, purchase or
          otherwise acquire any shares of its capital stock or
          capital stock of any of its affiliates, or make any
          commitment for any such action;

               (v)  Shall not, and shall not permit any of their
          respective affiliates to, sell or otherwise dispose of,
          except in the ordinary course of business, any of their
          assets which are material, individually or in the
          aggregate;

               (vi) Shall not, and shall not permit any of their
          respective affiliates to, make any loans, advances or
          capital contributions to, or investments in, any
          unaffiliated third party other than in connection with the sale
          of properties;

               (vii)     Shall not, and shall not permit any of
          their respective affiliates 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 Walden included in Walden's Form
          10-K for the fiscal year ended December 31, 1996 or
          incurred in the ordinary course of business consistent
          with past practice;

               (viii)    Shall not, and shall not permit any of
          their respective affiliates to, enter into any
          commitments which, individually or in the aggregate, may result
          in total payments or liability by or to it in excess of
          $1,000,000 other than commitments entered into in the
          ordinary course of business; and

               (ix) Shall not, and shall not permit any of their
          respective affiliates to, enter into any commitment with
          any officer, director or affiliate of Walden, except in
          the ordinary course of business.

     2.    Approval of Stockholders.  In connection with the
issuance of shares of Common Stock by Walden upon exchange of the
Common Units and the exercise of the Warrants, Walden, acting
through its Board of Directors, shall, in accordance with
applicable law, its articles of incorporation and bylaws and the rules and
regulations of the New York Stock Exchange, duly call, give notice
of, convene and hold a special meeting of the Walden Stockholders
as soon as practicable after the Proxy Statement is cleared by the
SEC, for the purpose of voting upon the approval of such share
issuances.  Walden shall include in the Proxy Statement the
recommendation of its Board of Directors that the Walden
Stockholders vote in favor of the approval of such share issuances, unless
the Board of Directors of Walden determines in good faith that
any such action would violate such Board's fiduciary duties under
applicable law.

     3.    Filings; Other Action.  Subject to the terms and
conditions herein provided, Walden and the Shareholders shall:
(a) use all their best efforts to cooperate with one another in
(i) determining which filings are required to be made prior to the
Closing Date with, and which consents, approvals, permits or
authorizations are required to be obtained prior to the Closing
Date from, governmental or regulatory authorities of the United
States, the several states, third party secured and unsecured
lenders and rating agencies 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 their best efforts to obtain in writing any
consents required from third parties in form reasonably satisfactory to
Walden and the Shareholders necessary to effectuate the
Contemplated Transactions, and (c) use their best efforts to
take, or ause 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 Closing Date, any further action is
necessary or desirable to carry out the purpose of this
Agreement, the proper officers and directors of Walden, Drever, AOFII and
AOF shall take all such necessary action.

     4.    Inspection of Records.  From the date hereof to the
Closing Date, each of Walden, Drever, AOFII and AOF 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 Walden, WDOP, Drever, AOFII, AOF and their respective
affiliates.

     5.    Publicity.  The initial press release relating to this
Agreement shall be a joint release and thereafter Walden, Drever,
AOFII and AOF 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.

     6.    Proxy Statement.  Walden shall file with the SEC as soon
as practicable a  proxy statement (the "Proxy Statement") under the
Exchange Act, with respect to the meeting of the Walden
Stockholders in connection with the Contemplated Transactions and the
Exchange Offer.  Walden will cause the Proxy Statement to comply as
to form in all material respects with the applicable provisions of
the Exchange Act and the rules and regulations promulgated
thereunder.  Walden shall use its best efforts to make, prior to
the Closing Date, all necessary Regulatory Filings to carry out the
transactions contemplated by this Agreement and will pay all
expenses incident thereto.  The Shareholders hereby agree to
cooperate with Walden in the preparation of the Proxy Statement and
to provide Walden with such information as Walden may reasonably
request.

     7.    Further Action.  Each party hereto shall, subject to the
fulfillment at or before the Closing Date 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 Exchange Offer.

     8.    Expenses.  All costs and expenses incurred in connection
with this Agreement and the Contemplated Transactions shall be paid
by the party incurring such expenses, including all fees and
expenses of agents, representatives, counsel and accountants.  

     9.     Third Party Consents.  Each of WDOP, Walden and the
Shareholders shall take, or cause to be taken, 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
Contemplated Transactions.

     10.   Efforts to Fulfill Conditions.  Each of WDOP, Walden and
the Shareholders shall use their best efforts to insure that all
conditions precedent to its obligations hereunder are fulfilled at
or prior to the Closing.

     11.   Representations, Warranties and Conditions Prior to
Closing.  Each of Walden, WDOP and the Shareholders shall use their
best efforts to cause its representations and warranties contained
in this Agreement to be true and correct on and as of the Closing
Date in all material respects.  Prior to Closing, each of Walden
and the Shareholders shall promptly notify the other in writing
(a) if any representation or warranty contained in this Agreement
is discovered to be or becomes untrue or (b) if any of WDOP, Walden
or the Shareholders 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.

     12.   Cooperation of the Parties.  Walden and the Shareholders
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.

     13.   Stock Exchange Listing.  Walden shall, as promptly as
practicable following the date hereof, prepare and submit to the
New York Stock Exchange a listing application covering the shares
of Common Stock and Preferred Stock to be issued by Walden upon
exchange of the Common Units and Preferred Units, respectively, and
shall use its best efforts to obtain, prior to the Closing Date,
approval of the listing of such shares, subject to official notice
of issuance.


                            ARTICLE 6

                            Conditions

     1.    Conditions to the Shareholders', the Equity
Participants', Walden's and WDOP's Obligations to Consummate the
Contemplated Transactions.  The respective obligation of each party to
effect the Contemplated Transactions shall be subject to the
fulfillment at or prior to the Closing Date of the following
conditions:

          (a)  The issuance of the Common Stock issuable upon
     exchange of the Common Units and upon the exercise of the
     Warrants shall have been approved by the Walden Stockholders.

          (b)  None of the parties hereto shall be subject to any
     order or injunction of a court of competent jurisdiction which
     prohibits the consummation of the Contemplated Transactions. 
     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 Exchange Offer shall have closed.

          (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 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 of
     operations or financial condition of Walden and each of
     Drever, AOF and AOFII (and their respective affiliates taken
     as a whole), following the Closing.

     2.    Conditions to Obligations of the Shareholders and Equity
Participants to Consummate the Contemplated Transactions.  The
obligations of each of the Shareholders and Equity Participants to
consummate the Contemplated Transactions shall be subject to the
fulfillment at or prior to the Closing Date of the following
conditions, unless waived by such Shareholder or Equity
Participant:

          (a)  WDOP and Walden shall have performed their respec-
     tive agreements contained in this Agreement required to be
     performed on or prior to the Closing Date and the representations
     and warranties of Walden and WDOP contained in this
     Agreement shall be true and correct in all material respects
     as of the Closing Date (except for those representations and
     warranties that address matters only as of a particular date
     and time which need only be true and correct as of such date
     or with respect to such period).

          (b)  The Shareholders shall have received the opinion of
     Winstead Sechrest & Minick P.C. ("WSM"), dated the Closing
     Date, in substantially the form attached hereto as Schedule
     6.2.  

          (c)  The shares of Common Stock and Preferred Stock
     issuable upon the exchange of the Common Units and Preferred
     Units, respectively, and upon the exercise of the Warrants
     shall have been approved for listing on the New York Stock
     Exchange subject to official notice of issuance.

     3.    Conditions to Obligation of WDOP to Consummate the
Contemplated Transactions.  The obligation of WDOP to consummate
the Contemplated Transactions shall be subject to the fulfillment
at or prior to the Closing Date of the following conditions, unless
waived by WDOP:

          (a)  The Shareholders and the Equity Participants shall
     have performed their agreements contained in this Agreement
     required to be performed on or prior to the Closing Date and
     the representations and warranties of the Shareholders
     contained in the Agreement shall be true and correct in all
     material respects as of the Closing Date.

          (b)  Interestholders (as defined in the Exchange
     Agreement) representing 50% or more of the limited partner
     interests of each of Apartment Opportunity Fund, L.P. and
     Interestholders representing 50.1% or more of the limited
     partner interests of Apartment Opportunity Fund II, L.P. shall
     have accepted the Exchange Offer.

          (c)  Partnership Properties (as defined in the Exchange
     Agreement) representing no more than 25% of the aggregate
     Property Values (as defined in the Exchange Agreement) of the
     Partnership Properties held by Apartment Opportunity Fund,
     L.P. and Partnership Properties representing no more than 25%
     of the aggregate Property Values of the Partnership Properties
     held by Apartment Opportunity Fund II, L.P. shall have been
     excluded pursuant to the provisions of the Exchange Agreement
     from the Partnership Properties to be held by the Partnerships
     on the Closing Date.

          (d)  Walden shall have indicated its intention to close
     the Exchange Offer by delivery of written notice to that
     effect to the Shareholders.

          (e)  The opinion of Merrill Lynch & Co. Incorporated
     addressed to the Board of Directors of Walden that the
     Exchange Consideration payable under the Exchange Agreement is
     fair, from a financial point of view, to the Walden
     Stockholders shall not have been withdrawn or materially modified.

          (f)  Walden shall have received the opinions of Richard
     Kalish, Esq., General Counsel of Drever, dated the Closing
     Date, in substantially the form attached hereto as Schedule
     6.3 hereto.


                            ARTICLE 7

                           Termination

     1.    Termination by Mutual Consent.  This Agreement may be
terminated and the Contemplated Transactions may be abandoned at
any time prior to the Closing Date by the mutual written consent of
the Shareholders and Walden (with the prior approval of the Board
of Directors of Walden). 

     2.    Termination by Either the Shareholders or Walden.  This
Agreement may be terminated and the Contemplated Transactions may
be abandoned by either the Shareholders or Walden if (a) the
Contemplated Transactions shall not have been consummated by
December 31, 1997, provided that a party that has willfully and
materially breached a representation, warranty or covenant of such
party set forth in this Agreement shall not be entitled to exercise
its right to terminate under this Section 7.2(a), (b) 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 this
Agreement and such Order, decree, ruling or other action shall have
become final and non-appealable, provided that the party seeking to
terminate this Agreement pursuant to this clause (c) shall have
used all reasonable efforts to remove such Order, decree, ruling or
injunction, or (d) any of the conditions set forth in Article 6
hereof shall not have been satisfied; and provided, in the case of
a termination pursuant to clause (a) or (d) above, that the
terminating party shall not have breached in any material respect
its obligations under this Agreement in any manner that shall have
proximately contributed to the occurrence of the failure referred
to in said clause.  

     3.    Termination by the Shareholders. This Agreement may be
terminated and the Contemplated Transactions may be abandoned at
any time prior to the Closing Date if (a) there has been a breach
by Walden or WDOP of any representation or warranty contained in
this Agreement which would have or would be reasonably likely to
have a Walden Material Adverse Effect and which breach is not
curable by December 31, 1997, or (b) there has been material breach
of any of the covenants or agreements set forth in this Agreement
on the part of Walden or WDOP, which breach is not curable or, if
curable, is not cured within 30 days after written notice of such
breach is given by any of the Shareholders to Walden. 
     
     4.    Termination by Walden.  This Agreement may be terminated
and the contemplated Transactions may be abandoned at any time
prior to the Closing Date, by action of the Board of Directors of
Walden, if (a) there has been a breach by the Shareholders of any
representation or warranty contained in this Agreement which would
have or would be reasonably likely to have an Acquired Company
Material Adverse Effect, which breach is not cured by December 31,
1997, or (b) there has been a material breach of any of the
covenants or agreements set forth in this Agreement on the part of
any the Shareholders, which breach is not curable or, if curable,
is not cured within 30 days after written notice of such breach is
given by Walden to the Shareholders.

     5.    Effect of Termination and Abandonment.  In the event of
termination of this Agreement and the abandonment of the
Contemplated Transactions pursuant to this Article 7, all obligations of
the parties hereto shall terminate, except the obligations of the
parties pursuant to this Section 7.5 and except for the provisions
of Article 8 hereof (excluding Sections 9.3 and 9.12).

     6.    Extension; Waiver.  At any time prior to the Closing
Date, either Walden or the Shareholders may, to the extent legally
allowed, (a) extend the time for the performance of any of the
obligations or other acts of the other parties hereto, (b) waive
any inaccuracies in the representations and warranties made to such
party contained herein or in any document delivered pursuant
hereto, and (c) 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.


                            ARTICLE 8

                         Indemnification
     
     1.    Indemnification and Payment of Damages by Maxwell B.
Drever.  Maxwell B. Drever will indemnify and hold harmless WDOP,
Walden, the Acquired Companies, the Partnerships and their
respective representatives, stockholders, controlling persons and
affiliates (collectively, the "Indemnified Persons") for, and will
pay to the Indemnified Persons the amount of, any loss, liability,
claim, damage (including incidental and consequential damages),
expense (including costs of investigation and defense and
reasonable attorneys' fees) or diminution of value, whether or not
involving a third-party claim (collectively, "Damages"), arising,
directly or indirectly, from or in connection with the Stephenson
Litigation, all liabilities of Drever set forth on a balance sheet
of Drever prepared as of the Closing Date (whether or not then
currently payable) and the Contemplated Transaction.  The
obligations of Maxwell B. Drever under this Section 8.1 shall be secured
by a pledge of the Common Units and Preferred Units received by
Mr. Drever as Contribution Consideration under the terms and subject
to the conditions of the Pledge Agreement. 

     The remedies provided in this Section 8.1 will not be
exclusive of or limit any other remedies that may be available to
Walden or the other Indemnified Persons.

     2.    Procedure for Indemnification

          (a)  Promptly after receipt by an indemnified party under
     Section 8.1 hereof of the commencement of any indemnified
     proceeding against it, such indemnified party will, if a claim
     is to be made against an indemnifying party under such
     Section, give notice to the indemnifying party of the
     commencement of such claim, but the failure to notify the
     indemnifying party will not relieve the indemnifying party of
     any liability that it may have to any indemnified party,
     except to the extent that the indemnifying party demonstrates
     that the defense of such action is prejudiced by the
     indemnifying party's failure to give such notice.

          (b)  If any indemnified proceeding referred to in Section
     8.2(a) hereof is brought against an indemnified party and it
     gives notice to the indemnifying party of the commencement of
     such proceeding, the indemnifying party will, unless the claim
     involves taxes, be entitled to participate in such proceeding
     and, to the extent that it wishes (unless (i) the indemnifying
     party is also a party to such proceeding and the indemnified
     party determines in good faith that joint representation would
     be inappropriate or (ii) the indemnifying party fails to
     provide reasonable assurance to the indemnified party of its
     financial capacity to defend such proceeding and provide
     indemnification with respect to such proceeding), to assume
     the defense of such proceeding with counsel satisfactory to
     the indemnified party and, after notice from the indemnifying
     party to the indemnified party of its election to assume the
     defense of such proceeding, the indemnifying party will not,
     as long as it diligently conducts such defense, be liable to
     the indemnified party under this Article 8 for any fees of
     other counsel or any other expenses with respect to the
     defense of such proceeding, in each case subsequently incurred
     by the indemnified party in connection with the defense of
     such proceeding, other than reasonable costs of investigation. 
     If the indemnifying party assumes the defense of a proceeding,
     (i) it will be conclusively established for purposes of this
     Agreement  that the claims made in that proceeding are within
     the scope of and subject to indemnification, (ii) no
     compromise or settlement of such claims may be effected by the
     indemnifying party without the indemnified party's consent
     unless (A) there is no finding or admission of any violation
     of Legal Requirements or any violation of the rights of any
     Person and no effect on any other claims that may be made
     against the indemnified party and (B) the sole relief provided
     is monetary damages that are paid in full by the indemnifying
     party, and (iii) the indemnified party will have no liability
     with respect to any compromise or settlement of such claims
     effected without its consent.  If notice is given to an
     indemnifying party of the commencement of any proceeding and
     the indemnifying party does not, within ten days after the
     indemnified party's notice is given, give notice to the
     indemnified party of its election to assume the defense of
     such proceeding, the indemnifying party will be bound by any
     determination made in such proceeding or any compromise or
     settlement effected by the indemnified party.

          (c)  Notwithstanding the foregoing, if an indemnified
     party determines in good faith that there is a reasonable
     probability that a proceeding may adversely affect it or its
     affiliates other than as a result of monetary damages for
     which it would be entitled to indemnification under this
     Agreement, the indemnified party may, by notice to the
     indemnifying party, assume the exclusive right to defend,
     compromise or settle such proceeding, but the indemnifying
     party will not be bound by any determination of a proceeding
     so defended or any compromise or settlement effected without
     its consent (which may not be unreasonably withheld).


                            ARTICLE 9

                        General Provisions

     1.    Nonsurvival of Representations and Warranties.  No
representation or warranty in this Agreement or in any instrument
delivered to this Agreement shall survive the Closing Date.  This
Section 9.1 shall not limit any covenant or agreement set forth
herein that, by its terms, contemplates performance after the
Closing Date.

     2.    Confidentiality.  Between the date of this Agreement and the
Closing Date, Walden, WDOP, the Shareholders, the Equity
Participants and the Assignees will maintain in confidence, and will cause
the Acquired Companies and the directors, officers, partners,
employees, agents and advisors of Walden, WDOP, the Acquired
Companies and the Partnerships to maintain in confidence, and not
use to the detriment of another party or an Acquired Company or
Partnership any written, oral or other information obtained in
confidence from another party or an Acquired Company or Partnership
in connection with this Agreement or the Contemplated Transactions,
unless (a) such information is already known to such party or to
others not bound by a duty of confidentiality or such information
becomes publicly available through no fault of such party, (b) the
use of such information is necessary or appropriate in making any
filing or obtaining any consent or approval required for the
consummation of the Contemplated Transactions, or (c) the
furnishing or use of such information is required by or necessary or
appropriate in connection with legal proceedings.  If the
Contemplated Transactions are not consummated, each party will return or
destroy as much of such written information as the other party may
reasonably request.  Whether or not the Closing takes place, the
Shareholders, the Equity Participants and the Assignees waive, and
shall, upon Walden's request, cause the Acquired Companies and the
Partnerships to waive, any cause of action, right or claim arising
out of the access of Walden or its representatives to any trade
secrets or other confidential information of the Acquired Companies
and the Partnerships except for the intentional competitive misuse
by Walden of such trade secrets or confidential information.

     3.    Notices.  All notices, consents, waivers and other
communications under this Agreement must be in writing and will be deemed to
have been duly given when (a) delivered by hand (with written
confirmation of receipt), (b) sent by telecopier (with written
confirmation of receipt), provided that a copy is mailed by
registered mail, return receipt requested or (c) when received by
the addressee, if sent by a nationally recognized overnight
delivery service (receipt requested), in each case to the
appropriate addresses and telecopier numbers set forth below with respect
to Walden and the Shareholders and as set forth on the signature
pages hereto with respect to the Equity Participants and the
Assignees (or to such other addresses and telecopier numbers as a
party may designate by notice to the other parties):

          If to Walden or WDOP:

               c/o Walden Residential Properties, Inc.
               One Lincoln Centre
               5400 LBJ Freeway
               Suite 400
               Dallas, Texas  75240
               Attention:     Don R. Daseke
                              Chief Executive Officer
               Facsimile:     (972) 788-1550
               
          with a copy (which shall not constitute notice) to:

               Winstead Sechrest & Minick P.C.
               1201 Elm Street
               Suite 5400
               Dallas, Texas  75240
               Attention:     Kenneth L. Betts, Esq.
               Facsimile:     (214) 745-5390
               
           If to the Shareholders:

               c/o Drever Partners, Inc.
               Four Embarcadero Center
               Suite 1810
               San Francisco, California  94111
               Attention:     Michael E. Masterson
               Facsimile:     (415) 433-1777
               
          with a copy (which shall not constitute notice) to:

               Richard Kalish, Esq.
               c/o Drever Partners, Inc.
               Four Embarcadero Center
               Suite 1810
               San Francisco, California  94111
               Facsimile:     (415) 433-1777
               
     4.    Further Assurances.  The parties agree (a) to furnish upon
request to each other such further information, (b) to execute and
deliver to each other such other documents, and (c) to do such
other acts and things, all as the other party may reasonably
request for the purpose of carrying out the intent of this
Agreement and the documents referred to in this Agreement.

     5.    Waiver.  The rights and remedies of the parties to this
Agreement are cumulative and not alternative. Neither the failure
nor any delay by any party in exercising any right, power or
privilege under this Agreement or the documents referred to in this
Agreement will operate as a waiver of such right, power or
privilege, and no single or partial exercise of any such right,
power or privilege will preclude any other or further exercise of
such right, power or privilege or the exercise of any other right,
power or privilege.  To the maximum extent permitted by applicable
law, (a) no claim or right arising out of this Agreement or the
documents referred to in this Agreement can be discharged by one
party, in whole or in part, by a waiver or renunciation of the
claim or right unless in writing signed by the other party; (b) no
waiver that may be given by a party will be applicable except in
the specific instance for which it is given; and (c) no notice to
or demand on one party will be deemed to be a waiver of any
obligation of such party or of the right of the party giving such
notice or demand to take further action without notice or demand as
provided in this Agreement or the documents referred to in this
Agreement.

     6.    Entire Agreement and Modification.  This Agreement supersedes
all prior agreements, oral and written, between the parties with
respect to its subject matter, including, without limitation, the
letters of intent dated March 12, 1997 and May 8, 1997 and
constitutes (along with the documents referred to in this
Agreement) a complete and exclusive statement of the terms of the
agreement between the parties with respect to its subject matter. 
This Agreement may not be amended except by a written agreement
executed by the party to be charged with the amendment.

     7.    Schedules. 

          (a)  The Schedules are incorporated by reference herein
     and made a part of this Agreement.

          (b)  The disclosures in the Schedules hereto must relate
     only to the representations and warranties in the Section of
     the Agreement to which they expressly relate and not to any
     other representation or warranty in this Agreement.

          (c)  In the event of any inconsistency between the
     statements in the body of this Agreement and those in the
     Schedules hereto (other than an exception expressly set forth
     as such in the Schedules hereto with respect to a specifically
     identified representation or warranty), the statements in the
     body of this Agreement will control.

     8.    Assignments, Successors and No Third-Party Rights.  No party
may assign any of its rights under this Agreement without the prior
consent of the other parties except that Walden may assign any of
its rights under this Agreement to any Subsidiary of Walden. 
Subject to the preceding sentence, this Agreement will apply to, be
binding in all respects upon, and inure to the benefit of the
successors and permitted assigns of the parties.  Nothing expressed
or referred to in this Agreement will be construed to give any
Person other than the parties to this Agreement any legal or
equitable right, remedy or claim under or with respect to this
Agreement or any provision of this Agreement.  This Agreement and
all of its provisions and conditions are for the sole and exclusive
benefit of the parties to this Agreement and their successors and
assigns.

     9.    Severability.  If any provision of this Agreement is held
invalid or unenforceable by any court of competent jurisdiction,
the other provisions of this Agreement will remain in full force
and effect.  Any provision of this Agreement held invalid or
unenforceable only in part or degree will remain in full force and
effect to the extent not held invalid or unenforceable.

     10.   Section Headings; Construction.  The headings of Sections in
this Agreement are provided for convenience only and will not
affect its construction or interpretation.  All references to
"Section" or "Sections" refer to the corresponding Section or
Sections of this Agreement.  All words used in this Agreement will
be construed to be of such gender or number as the circumstances
require.  Unless otherwise expressly provided, the word "including"
does not limit the preceding words or terms.

     11.   Governing Law.  This Agreement will be governed by the laws of
the State of Delaware without regard to its rules of conflict of
laws.  Each of Walden, WDOP and the Shareholders hereby irrevocably
and unconditionally (a) consents to submit to the exclusive
jurisdiction of the courts of the State of Delaware and of the
appropriate federal courts located in the State of Delaware (the
"Delaware 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), (b) waives any objection to the laying of venue of any
such litigation in the Delaware Courts and agrees not to plead or
claim in any Delaware Court that such litigation brought therein
has been brought in an inconvenient forum, and (c) agrees that it
will not bring any action arising out of or relating to this
Agreement or any of the transactions contemplated hereby in a court
other than a Delaware Court.

     12.   Counterparts.  This Agreement may be executed in one or more
counterparts, each of which will be deemed to be an original copy
of this Agreement and all of which, when taken together, will be
deemed to constitute one and the same agreement.

     13.   Amendment to AOF and AOFII Articles of Incorporation. 
The shareholders of AOF and AOFII hereby consent to amend the
Articles of Incorporation of AOF and AOFII, respectively, effective
as of the Closing Date, to delete Article V thereof.


            [Balance of Page Intentionally Left Blank]

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

                              
                              WDOP:
                              
                              WALDEN/DREVER OPERATING 
                              PARTNERSHIP, L.P.
                              
                              By:  Walden Residential Properties, Inc.
                                   its General Partner
                              
                              
                                   By:
                                        Name:
                                        Title:
                              
                              
                              
                              WALDEN:
                              
                              WALDEN RESIDENTIAL PROPERTIES, INC.
                              
                              
                              By:  
                                   Name:
                                   Title:
                              
                              
                              SHAREHOLDERS:
                              
                              DREVER FAMILY PARTNERSHIP I
                              
                              
                              By:  
                                   Maxwell B. Drever, as Managing
                                   General Partner
                              
                                                           
                              DREVER FAMILY PARTNERSHIP II


                              By:                                
                                 Maxwell B. Drever, as Managing
                                 General Partner

                              DREVER EDUCATIONAL TRUST
                              
                              
                              By:  
                                 Malcolm Edwards, Trustee
                              
                              
                                   
                                 Michael Masterson
                              
                              
                                   
                                 Michael Collier
                              

                                                                 
                                 Bryan Levy


                                                                 
                                 Richard Kalish

                              EQUITY PARTICIPANTS:


                                   
                              Michael E. Masterson
                              Address:  
                                        
                                        
                              
                              
                                   
                              Michael Collier
                              Address:  
                                        
                                        
                              
                              
                                   
                              Bryan A. Levy
                              Address:  
                                        
                                        
                              
                              
                                   
                              Charlene Geiss
                              Address:  
                                        
                                        
                              
                              
                                   
                              Richard Kalish
                              Address:  
                                        
                                        
                              
                              
                                                                 
                              David Glaser
                              Address:                           
                                                                 
                                                                 


                                                                 
                              William Bentley
                              Address:                           
                                                                 
                                                                 





                    EXCHANGE AGREEMENT
     
                          among
     
           WALDEN RESIDENTIAL PROPERTIES, INC.
        WALDEN/DREVER OPERATING PARTNERSHIP, L.P.,
                  DREVER PARTNERS, INC.,
                      AOF, INC. and
                       AOF II, INC.
     
     
     
     
     
     
     
     
     
     
                            May 21, 1997
                         EXCHANGE AGREEMENT
     
     
          This EXCHANGE AGREEMENT (this "Agreement"), dated as
     of May 21, 1997, is entered into by and among WALDEN
     RESIDENTIAL PROPERTIES, INC., a Maryland corporation
     ("Walden"), WALDEN/DREVER OPERATING PARTNERSHIP, a Delaware
     limited partnership ("WDOP"), DREVER PARTNERS, INC., a
     California corporation ("Drever"), AOF II, INC., a
     California corporation ("AOFII"), and AOF, INC., a
     California corporation ("AOF").
     
                         RECITALS
     
          A.   The Boards of Directors of each of (i) Walden,
     the general partner of WDOP, (ii) Drever, the general
     partner of each of the partnerships listed on Schedule 1.1
     hereto (collectively, the "Drever Partnerships"), (iii)
     AOFII, the general partner of Apartment Opportunity Fund
     II, L.P., and (iv) AOF, the general partner of AOF Newgen,
     L.P. (the general partner of Apartment Opportunity Fund,
     L.P.) (AOF Newgen, L.P., collectively, with Apartment
     Opportunity Fund, L.P., Apartment Opportunity Fund II, L.P.
     and each of the Drever Partnerships, the "Partnerships")
     have determined that a business combination between the
     Partnerships and WDOP is in the best interests of the
     partners of the Partnerships and the stockholders of Walden
     and presents an opportunity for their respective entities
     to achieve long-term strategic and financial benefits, and
     accordingly have agreed to effect the Exchange Offer
     (hereinafter defined) subject to the terms and conditions
     set forth herein.
     
          B.   Concurrently with the execution and delivery of
     this Agreement, WDOP, Walden, the shareholders of each of
     Drever, AOFII and AOF (collectively, the "Shareholders"),
     certain equity participants in Drever (collectively, the
     "Equity Participants") and certain assignees of Drever
     (collectively, the "Assignees") are entering into a
     contribution agreement (the "Contribution Agreement"),
     pursuant to which the Shareholders, the Equity Participants
     and the Assignees have agreed, among other things, to
     contribute the Shares, the Equity Rights and the General
     Partner Rights (as such terms are defined in the
     Contribution Agreement) to WDOP in exchange for cash and
     Units (hereinafter defined).
     
          C.   Walden, WDOP, Drever, AOFII and AOF desire to
     make certain representations, warranties and agreements in
     connection with the Exchange Offer.
     
          NOW, THEREFORE, in consideration of the foregoing, of
     the representations, warranties, covenants and agreements
     contained herein, and other good and valuable
     consideration, the receipt and sufficiency of which are
     hereby acknowledged, and intending to be legally bound
     hereby, Walden, WDOP, Drever, AOFII and AOF hereby agree as
     follows:
     
                        ARTICLE 1
     
                       Definitions
     
          As used in this Agreement, the following terms shall
     have the meanings hereinafter set forth:
     
               Accredited Investor:  means an "accredited
               investor," as such term is defined in Rule 501
               under the Securities Act.
     
               Acquisition Proposal:  shall have the
               meaning set forth in Section 6.1 hereof.
     
               Agencies:  means all governmental
               authorities, agencies or bodies having
               jurisdiction with respect to real property,
               including the construction, zoning and operation
               of real property.
     
               Agreement of General Partnership of
               Walden-WDOP Partners:  means the agreement of
               general partnership between Walden and WDOP, in
               substantially the form of Exhibit A hereto. 
     
               AOF:  shall have the meaning set forth in
               the opening paragraph of this Agreement.
     
               AOFII:  shall have the meaning set forth in
               the opening paragraph of this Agreement.
     
               Applicable Environmental Laws:  means any
               and all applicable laws now in effect and
               pertaining to health or the environment,
               including, without limitation, the Superfund
               Reauthorization and Amendments Act of 1986, the
               Comprehensive Environmental Response,
               Compensation and Liability Act of 1980, the
               Resource Conservation and Recovery Act of 1976,
               the Texas Water Code, the Texas Solid Waste
               Disposal Act, and the Texas Toxic Substances
               Control Act, as well as any and all other laws,
               ordinances, rules and/or regulations created or
               imposed by any governmental authority having
               jurisdiction with respect to the Partnership
               Properties or the Walden Properties, as
               applicable, whether local, state or federal,
               pertaining to environmental regulation,
               contamination, clean-up or disclosure, as now
               existing.
     
               Assignees:  shall have the meaning set
               forth in the Recitals to this Agreement. 
     
               Articles Supplementary:  means the Articles
               Supplementary establishing the rights and
               preferences of the Redeemable Preferred Stock,
               in substantially the form of Exhibit B hereto. 
     
               Cash Reserves:  shall have the meaning set
               forth in Section 2.10 hereof.
     
               Closing:  shall have the meaning set forth
               in Section 2.9 hereof.
     
               Closing Date:  shall have the meaning set
               forth in Section 2.9 hereof.
     
               Code:  means the Internal Revenue Code of
               1986, as amended, and the Treasury regulations
               promulgated thereunder.
     
               Common Stock:  means the common stock, par
               value $.01 per share, of Walden.
     
               Common Units:  means common units of
               beneficial interest in WDOP, which units are
               exchangeable for shares of Common Stock in
               accordance with the terms of the WDOP
               Partnership Agreement.
     
               Contribution Agreement:  shall have the
               meaning set forth in the Recitals to this
               Agreement.
     
               Direct Interestholders:  means all
               Interestholders other than the Indirect
               Interestholders.
     
               Drever:  shall have the meaning set forth
               in the opening paragraph of this Agreement.
     
               Drever Partnerships:  shall have the
               meaning set forth in the Recitals to this
               Agreement.
     
               Drever Permitted Liens:  shall have the
               meaning set forth in Section 4.11 hereof.
     
               Encumbrance:  means any lien, security
               interest, mortgage, charge or other encumbrance
               on title.
     
               Equity Participants:  shall have the
               meaning set forth in the Recitals to this
               Agreement.  
     
               Exchange Act:  means the Securities
               Exchange Act of 1934, as amended.
     
               Exchange Consideration:  means the
               aggregate amount of cash and Units offered by
               WDOP to the Interestholders in exchange for
               their Interests pursuant to the terms and
               conditions of Article 2 hereof; provided, that
               (i) the Exchange Consideration with respect to
               each Interestholder who is not an Accredited
               Investor shall consist of cash only, and (ii)
               the aggregate amount of Exchange Consideration
               paid by WDOP, when combined with the aggregate
               amount of consideration paid by WDOP to the
               Shareholders, the Equity Participants and the
               Assignees pursuant to the Contribution
               Agreement, shall not exceed the Maximum
               Consideration. 
     
               Exchange Offers:  shall have the meaning
               set forth in Section 2.1 hereof.
     
               Exchange Offer Documents:  shall have the
               meaning set forth in Section 2.6 hereof.
     
               Expiration Date:  shall have the meaning
               set forth in Section 2.8 hereof.
     
               Hazardous Materials:  means any toxic
               materials, hazardous waste or hazardous
               substance (as regulated under Applicable
               Environmental Laws) and including, without
               limitation, any asbestos or asbestos-related
               products or materials and any oils,
               petroleum-derived compounds or pesticides
               regulated under Applicable Environmental Laws,
               excluding, however, any such materials, wastes
               or substances in reasonable amounts that are
               customarily used in the operation and
               maintenance of an apartment complex.
     
               Indirect Interestholders:  means AOF
               Investors, L.P., Houston Portfolio Joint
               Venture II and Westfield Lakes Joint Venture.
     
               Interest:  means a limited partner interest
               in a Partnership and a general partner interest
               in Tassajara Partners.  
     
               Interestholder:  means any holder of record
               of an Interest.
     
               Interim Balance Sheets:  shall have the
               meaning set forth in Section 4.4(b) hereof.
     
               IRS:  means the Internal Revenue Service.
     
               Knowledge:  means (i) in the case of Walden
               or WDOP, the actual knowledge (without the
               necessity of investigation) of Don R. Daseke,
               Chairman of the Board and Chief Executive
               Officer of Walden, Marshall B. Edwards,
               President and Chief Acquisitions Officer of
               Walden, or Mark S. Dillinger, Executive Vice
               President and Chief Financial Officer of Walden,
               and (ii) in the case of Drever, AOFII and AOF,
               the actual knowledge (without the necessity of
               investigation) of Maxwell B. Drever, Chairman of
               the Board of Directors of Drever, Michael E.
               Masterson, President of Drever, or Bryan A.
               Levy, Chief Financial Officer of Drever.
     
               Mailing Date:  means the date on which the
               Proxy Statement is first mailed to the Walden
               Stockholders. 
     
               Maximum Consideration:  means, in the
               aggregate, 10,322,580 Common Units; 2,000,000
               Preferred Units; and $85,000,000 in cash, except
               as adjusted to accommodate fractional Units.
     
               Owner Partnership:  shall have the meaning
               set forth in Section 3.1 hereof.
     
               Partnership Agreements:  means the
               partnership agreements of the Partnerships.
     
               Partnership Properties:  shall have the
               meaning set forth in Section 4.11 hereof.
     
               Partnerships:  shall have the meaning set
               forth in the Recitals to this Agreement.
     
               Person:  means an individual, partnership,
               joint venture, corporation, trust,
               unincorporated organization or other legal
               entity.
     
               Preferred Stock:  shall have the meaning
               set forth in Section 5.3 hereof.
     
               Preferred Units:  means preferred units of
               beneficial interest in WDOP, which units are
               exchangeable for shares of Redeemable Preferred
               Stock and Warrants in accordance with the terms
               of the WDOP Partnership Agreement.
     
               Property Material Breach:  means the breach
               of a representation or warranty contained in
               Article 4 hereof requiring an expenditure of
               funds to remedy and/or resulting in a diminution
               in value of any one of the Partnership
               Properties (where such breach cannot be
               completely remedied through the expenditure of
               funds) in excess of $250,000.
     
               Property Restrictions:  means rights of
               way, written agreements, laws, ordinances and
               regulations affecting building use or occupancy
               or reservations of an interest in title.
     
               Property Value:  means, for each
               Partnership Property, the equity value of such
               Partnership Property as shown on Schedule 1.2
               hereto.
     
               Proration Mechanism:  shall have the
               meaning set forth in Section 2.2 hereof.
     
               Proxy Statement:  shall have the meaning
               set forth in Section 6.7 hereof.
     
               Redeemable Preferred Stock:  means the
               9.00% Redeemable Preferred Stock of Walden.
     
               Regulatory Filings:  means any filings
               required under the Securities Laws.
     
               REIT:  shall have the meaning set forth in
               Section 5.11 hereof.
     
               SEC:  means the Securities and Exchange
               Commission.
     
               Securities Act:  means the Securities Act
               of 1933, as amended.
     
               Securities Laws:  means the Securities Act,
               the Exchange Act and the rules and regulations
               promulgated under either of such acts, and any
               applicable state securities laws.
     
               Subsidiary:  means any Person (a) more than
               50% of whose outstanding securities representing
               the right, other than as affected by events of
               default, to vote for the election of directors
               are owned by Walden or any other Subsidiary, (b)
               with respect to which Walden or any other
               Subsidiary has the power to elect or appoint a
               general partner or (c) of which Walden or any
               Subsidiary is a general partner. 
     
               Superior Acquisition Proposal:  shall have
               the meaning set forth in Section 6.1 hereof.
     
               Tenant Leases:  means the lease agreements
               relating to the Partnership Properties.
     
               Units:  means the Common Units and the
               Preferred Units.  
     
               Walden:  shall have the meaning set forth
               in the opening paragraph of this Agreement.
     
               Walden Material Adverse Effect:  shall have
               the meaning set forth in Section 5.1 hereof.
     
               Walden Operating:  shall have the meaning
               set forth in Section 5.3 hereof.
     
               Walden Permitted Liens:  shall have the
               meaning set forth in Section 5.13 hereof.
     
               Walden Properties:  shall have the meaning
               set forth in Section 5.13 hereof.
     
               Walden Reports:  shall have the meaning set
               forth in Section 5.8 hereof.
     
               Walden Stockholders:  means the holders of
               Common Stock.
     
               Warrant Agreement:  means the Warrant
               Agreement between Walden and The First National
               Bank of Boston, as Warrant Agent, in
               substantially the form of Exhibit C hereto. 
     
               Warrants:  means warrants issued by Walden
               pursuant to the Warrant Agreement.  
     
               WDOP:  shall have the meaning set forth in
               the opening paragraph of this Agreement.
     
               WDOP Partnership Agreement:  means the
               amended and restated partnership agreement of
               WDOP in substantially the form of Exhibit D
               hereto.
     
     
                        ARTICLE 2
     
                    The Exchange Offer
     
          1    Commencement of the Exchange Offer. 
     Simultaneously with the mailing of the Proxy Statement to
     the Walden Stockholders, WDOP shall commence an exchange
     offer (the "Direct Exchange Offer") to the Direct
     Interestholders and an exchange offer to the partners of
     the Indirect Interestholders (the "Indirect Exchange Offer"
     and, together with the Direct Exchange Offer, the "Exchange
     Offers") pursuant to which it will, subject to the terms
     and conditions set forth herein, offer to the
     Interestholders the Exchange Consideration in exchange for
     the Interests.  Consummation of the Exchange Offer by
     Walden and WDOP shall be subject only to those conditions
     specified in Article 7 of this Agreement. 
     
          2    Allocation of Exchange Consideration; Election
     Procedures.  The Exchange Offers shall (i) apportion the
     Exchange Consideration among the Direct Interestholders
     based on the assumption that the Partnership Properties
     were sold for cash in an amount equal to the Property
     Values specified on Schedule 1.2 hereto on the Closing Date
     and the net proceeds from such sales were immediately
     distributed to the Direct Interestholders in accordance
     with the provisions of the Partnership Agreements and (ii)
     apportion the Exchange Consideration hereto among the
     partners of the Indirect Interestholders based on the
     assumption that the Partnership Properties were sold for
     cash in an amount equal to the Property Values specified on
     Schedule 1.2 hereto on the Closing Date and the net
     proceeds from such sales were immediately distributed to
     the Indirect Interestholders in accordance with the
     provisions of the Partnership Agreements and redistributed
     to the partners of the Indirect Interestholders pursuant to
     the provisions of the partnership agreements of the
     Indirect Interestholders.  Drever shall provide to WDOP, on
     or prior to June 30, 1997, an illustrative schedule
     designating the amount of the Exchange Consideration
     allocated to each Partnership hereto that would be payable
     to each Interestholder, assuming the Exchange Offers close
     on October 15, 1997.  Additionally, Drever shall provide to
     WDOP, on or prior to June 30, 1997, a document setting
     forth a procedure (the "Proration Mechanism") pursuant to
     which each Interestholder who is an Accredited Investor
     shall be entitled to elect pursuant to a written notice
     delivered to Walden the portion of such Interestholder's
     Interest which such Interestholder desires to have
     exchanged for (a) Common Units, (b) Preferred Units, and
     (c) cash and a procedure for allocating the various types
     of Exchange Consideration among the Interestholders who are
     Accredited Investors if the aggregate amount of any type of
     consideration offered by WDOP pursuant to this Agreement
     and the Contribution Agreement selected by such
     Interestholders and the Shareholders, Equity Participants
     and Assignees exceeds the Maximum Consideration amount of
     such type of Consideration.  Each Interestholder who is not
     an Accredited Investor shall receive cash in exchange for
     such Interestholder's Interest calculated as if the
     Partnership Properties were sold for cash as described
     above. 
     
          3    Fractional Units.   No fractional Units shall be
     issued with respect to the Exchange Offers.  In lieu of a
     fractional Unit, each holder of an Interest exchanged
     pursuant to Section 2.1 hereof who would otherwise have
     been entitled to receive a fraction of a Unit shall receive
     cash (without interest) in an amount equal to the product
     of (i) such fraction of a Unit, and (ii) in the case of a
     Common Unit, $23.25 and, in the case of a Preferred Unit,
     $27.50.  The aggregate amount of cash elected to be
     received by Interestholders may be increased by the
     Proration Mechanism above the Maximum Consideration to be
     paid in cash in order to provide for the payment of cash in
     lieu of fractional Units, provided there is a corresponding
     reduction in the other types of Exchange Consideration. 
     
          4    Conduct of the Exchange Offers.  The Exchange
     Offers shall be made in compliance with all applicable
     provisions of the Securities Laws, including, without
     limitation, Regulation D promulgated under the Securities
     Act.
     
          5    Restrictions on Amendment or Waiver of Exchange
     Offers.  Without the prior written consent of Drever, WDOP
     shall not amend any material term or condition of the Ex-
     change Offers in any manner adverse to the Interestholders.
     
          6    Preparation of Exchange Offer Documents. As soon
     as practicable following the date hereof, Walden and WDOP
     shall prepare or cause to be prepared, in cooperation with
     Drever, AOFII, AOF and their counsel, appropriate
     documentation to effect the Exchange Offers, including an
     offer to exchange, a form of notice of election and a form
     of letter of acceptance (collectively, together with any
     amendments and supplements thereto, the "Exchange Offer
     Documents").  The Exchange Offer Documents at all times
     following their distribution to the Interestholders will
     comply in all material respects with the applicable
     provisions of the Securities Laws.  Each of Walden and
     WDOP, on the one hand, and Drever, AOFII and AOF, on the
     other hand, agrees to correct as promptly as practicable
     any information provided by it for use in the Exchange
     Offer Documents if and to the extent that such information
     shall have become false or misleading in any material
     respect.
     
          7    Dissemination of Exchange Offer Documents.  Upon
     receipt of the final Exchange Offer Documents from WDOP and
     the written request of Walden to mail such documents,
     Drever, AOF or AOFII, as applicable, will promptly mail or
     otherwise deliver such documents or cause such documents to
     be mailed or otherwise delivered to the Interestholders of
     record.  Drever, AOF and AOFII, as applicable, agree to
     mail or otherwise deliver to the Interestholders any
     appropriate amendment or supplement to the Exchange Offer
     Documents delivered to them by Walden.  
     
          8    Expiration of Exchange Offers.  The Exchange
     Offers shall expire on the date (the "Expiration Date") of
     the meeting of the Walden Stockholders held in accordance
     with the provisions of Section 6.3 hereof, provided that,
     at the reasonable request of Drever, Walden shall postpone
     the Expiration Date for an additional period of time, not
     to exceed 30 calendar days, beyond the date of such
     meeting.
     
          9    The Closing.  Subject to the terms and conditions
     of this Agreement, the closing of the Exchange Offers (the
     "Closing") shall take place at the offices of Winstead
     Sechrest & Minick P.C., located at 1201 Elm Street, Suite
     5400, Dallas, Texas, at 9:00 a.m., local time, on the first
     business day following the Expiration Date, or at such
     other time, date or place as Walden and Drever may agree. 
     The date on which the Closing occurs is hereinafter
     referred to as the "Closing Date."
     
          10   Cash Reserves.  At Closing, a cash reserve
     account in respect of each Partnership shall be
     established, in such amounts as are set forth on Schedule
     2.10 hereto (collectively, the "Cash Reserves"), to account
     for the payment of certain liabilities of each Partnership
     existing as of the Closing Date as provided below.  Each
     Partnership's cash on hand as of the Closing Date shall be
     allocated to the respective Cash Reserve, and if any
     Partnership shall have insufficient cash available to fund
     such Cash Reserve, the Exchange Consideration payable at
     Closing allocated to the Interestholders of such
     Partnership shall be reduced by an amount equal to such
     shortfall.
     
          The following provisions shall govern the allocation
     of liabilities of each Partnership and the treatment of
     certain items of income of each Partnership:
     
               (a)  Rentals, revenues and other income, if any,
               from the Partnership Properties of the Partnership, as
               well as taxes, assessments, improvement bonds, license
               and permit fees, service and other contract fees,
               utility costs (other than those charged by utility
               companies directly to tenants of the Partnership
               Properties) and other expenses affecting the
               Partnership Properties shall be prorated between
               Walden and the Interestholders of the Partnership as
               of the Closing Date based on a 365-day year.  For purposes
               of calculating prorations, Walden shall be
               deemed to become title holder of the Partnership Properties,
               and therefore become entitled to the income
               from, and become responsible for the expenses of, the
               Partnership Properties, as of 12:01 a.m. on the
               Closing Date.  On the Closing Date, there shall be deducted
               from the Cash Reserve an amount equal to the
               sum of:  (i) all unrefunded, unapplied and
               nonrefundable security deposits paid by tenants of the
               Partnership Properties owned by the Partnership prior
               to the Closing Date and (ii) all rentals received from
               tenants of the Partnership Properties owned by the
               Partnership prior to the Closing Date that are
               attributable to periods after the Closing Date.  All
               non-delinquent real estate taxes or assessments on the
               Partnership Properties shall be prorated based on the
               actual current tax bill, but if such tax bill has not
               been received by the Partnership by the Closing Date
               or if supplemental taxes are assessed after the
               Closing for the periods prior to the Closing, the
               parties hereto shall make any necessary adjustment to
               the Cash Reserve after the Closing so that the
               Interestholders of the Partnership shall have borne
               all real property taxes, including all supplemental
               taxes, allocable to the periods prior to the Closing,
               and Walden shall bear all real property taxes,
               including all supplemental taxes, allocable to the periods
               from and after the Closing.  If any expenses attributable
               to the Partnership Properties and allocable to
               the periods prior to the Closing are discovered or
               billed after the Closing, the parties hereto shall
               make any necessary adjustment to the Cash Reserve
               after the Closing so that the Interestholders shall
               have borne all expenses allocable to the periods prior
               to the Closing and Walden shall bear all expenses
               allocable to the periods from and after the Closing,
               provided that no further adjustments shall be made
               after 120 days following the Closing Date, except
               adjustments relating to tax appeals and protests, as
               specified in subsection (c) below.
     
               (b)  All delinquent rentals and other revenues as
               of the Closing Date shall not be prorated at the
               Closing, but shall, when collected, after deducting
               Walden's reasonable costs of collection thereof, be
               applied in the order of delinquency, oldest first, and
               any portion thereof, as so collected and applied,
               attributable to any period prior to the Closing Date
               shall be added to the Cash Reserve.  After the Closing,
               Walden shall use commercially reasonable efforts
               to collect such delinquent rentals and other revenues
               on behalf of the Interestholders of the Partnership,
               and the Interestholders shall not have the right to
               seek collection of any delinquent rentals due in
               connection with any Partnership Property.
     
               (c)  The Interestholders of the Partnership shall
               be entitled to receive as soon as practicable
               following receipt by the Partnership or WDOP, as the
               case may be, of the proceeds from any tax appeals or
               protests initiated on behalf of the Partnership prior
               to the Closing Date for tax fiscal years prior to the
               tax fiscal year in which the Closing Date occurs.  If
               an application to reduce real estate taxes is filed
               and such application includes any period extending
               from any time before 12:01 a.m. on the Closing Date
               until any time after 12:01 a.m. on the Closing Date,
               then any reduction realized as a result of such
               application (after payment of reasonable attorneys'
               fees, appraisal expenses and other direct costs) shall
               be prorated between Walden and the Interestholders of
               the Partnership, when received, as of the Closing
               Date.  
     
               (d)  Each Interestholder of the Partnership who
               has elected to participate in the Exchange Offer shall
               be entitled to receive, on the 120th day following the
               Closing Date, an amount of cash from WDOP equal to the
               additional amount it would have received if the
               balance in the Cash Reserve (after making the
               adjustments described in Section 2.10(a)) were added
               to the Property Value of the Partnership Properties
               held by the Partnership.
     
               (e)  The provisions of this Section 2.10 shall
               survive the Closing.
     
                        ARTICLE 3
     
                 Exclusion of Properties
     
          1    Environmental Issues.  In the event any party
     hereto discovers, at any time prior to the forty-fifth
     (45th) calendar day following the date hereof, that any of
     the Partnership Properties is in violation of any Applica-
     ble Environmental Laws or contains or has otherwise been
     contaminated by Hazardous Materials, such party shall
     notify the other parties hereto in writing of any such
     violation or contamination within two (2) business days of
     such discovery; provided, however, the terms "violation"
     and "contamination" as used herein shall not include
     asbestos or asbestos-containing materials or lead-based
     paints or furnishings that are in good condition and that
     do not, at the time of discovery within such 45-day period,
     require immediate abatement, encapsulation or removal
     pursuant to Applicable Environmental Laws.  If, after
     reviewing the extent of such violation or contamination,
     the parties hereto in good faith determine that such viola-
     tion or contamination is material and is not curable or, if
     curable, is not cured within 30 days after such written
     notice thereof is given by Walden to Drever, Drever shall
     cause the Partnership that owns such property (the "Owner
     Partnership") to transfer ownership thereof on or prior to
     the Closing Date to a new entity, which entity shall not be
     a Partnership, and the Exchange Consideration payable
     pursuant to Article 2 hereof to the Interestholders of the
     Owner Partnership shall be reduced by an amount equal to
     the Property Value of the transferred Partnership Property;
     provided, however, if such property is the only Partnership
     Property owned by the Owner Partnership, WDOP shall be
     entitled to terminate the Exchange Offer with respect to
     the Interestholders of the Owner Partnership.  The remedy
     provided by this Section 3.1 shall be the sole remedy of
     Walden and WDOP with respect to any environmental violation
     or contamination liability discovered on any Partnership
     Property, provided that such limitation shall not apply to
     any breach of the notification obligations of Drever, AOF
     and AOFII contained in this Section 3.1.  
     
          2    Breach.  In the event any party hereto discovers,
     at any time prior to the forty-fifth (45th) calendar day
     following the date hereof, the existence of a Property
     Material Breach, such party shall notify all other parties
     hereto as soon as practicable and the Owner Partnership
     shall, at its discretion within five business days of
     delivery of such notice to the general partner thereof (or
     within five business days of such discovery, if discovered
     by such general partner), (i) cure the breach, (ii) reduce
     the purchase price payable by Walden for the applicable
     Partnership Property owned by such Owner Partnership by the
     amount equal to the cost of repairs and/or diminution in
     value of such Partnership Property, as agreed to in good
     faith by the parties hereto (the "Repair Cost"), or (iii)
     if the Repair Cost for any Partnership Property exceeds
     $1,000,000, the Owner Partnership shall transfer ownership
     of such Partnership Property (the "Transferred Property")
     on or prior to the Closing Date to a new entity, which
     entity shall not be a Partnership, and the Exchange
     Consideration payable pursuant to Article 2 hereof to the
     Interestholders of the Owner Partnership shall be reduced
     by an amount equal to the Repair Cost, if an Owner
     Partnership elects to reduce the purchase price pursuant to
     clause (ii) above, or by an amount equal to the Property
     Value of the Transferred Partnership Property if an Owner
     Partnership elects to transfer the Partnership Property
     pursuant to clause (iii) above; provided, however, if any
     Transferred Property is the only Partnership Property owned
     by the Owner Partnership, WDOP shall be entitled to
     terminate the Exchange Offer with respect to the
     Interestholders of the Owner Partnership.  If the Owner
     Partnership has failed to cure the breach prior to the
     Closing Date or has not otherwise agreed to reduce the
     purchase price payable by Walden for the applicable
     Partnership Property or transferred such Partnership
     Property on or prior to the Closing Date, Walden shall be
     entitled to require, by written notice to the Owner
     Partnership, that the Owner Partnership(s) transfer owner-
     ship of such Partnership Property on or prior to the
     Closing Date to a new entity, which entity shall not be a
     Partnership, and the Exchange Consideration payable
     pursuant to Article 2 hereof to the Interestholders of the
     Owner Partnership shall be reduced by an amount equal to
     the Property Value of the transferred Partnership Property;
     provided, however, if any such transferred Partnership
     Property is the only Partnership Property owned by the
     Owner Partnership, WDOP shall be entitled to terminate the
     Exchange Offer with respect to the Interestholders of the
     Owner Partnership.  The remedy provided by this Section 3.2
     shall be the sole remedy of Walden and WDOP with respect to
     any defect discovered, or discoverable pursuant to a
     property inspection conducted in accordance with customary
     industry practice, as to any Partnership Property, provided
     that such limitation shall not apply to any breach of the
     notification obligations of Drever, AOF and AOFII contained
     in this Section 3.2.  
     
          3    Casualty and Condemnation Loss.  
     
               (a)  In the event that any Partnership
               Property is damaged by any casualty occurring
               after the date hereof and prior to the Closing
               Date, all insurance proceeds received by the
               Owner Partnership as a result of such damage,
               together with cash in an amount equal to any
               deductible paid by the Owner Partnership, shall
               be retained by the Owner Partnership and not
               distributed to the Interestholders of such Owner
               Partnership, except as provided below.  If the
               uninsured Repair Cost as a result of such
               casualty exceeds $250,000, then Walden shall be
               entitled, at its election, to require the Owner
               Partnership to transfer ownership of the
               affected Partnership Property and any insurance
               proceeds received by the Owner Partnership with
               respect to such Partnership Property to a new
               entity, which entity shall not be a Partnership,
               and the Exchange Consideration payable pursuant
               to Article 2 hereof to the Interestholders of
               the Owner Partnership shall be reduced by an
               amount equal to the Property Value of the
               transferred Partnership Property; provided,
               however, that if such transferred Partnership
               Property is the only Partnership Property owned
               by Owner Partnership, WDOP shall be entitled to
               terminate the Exchange Offer with respect to
               Interestholders of the Owner Partnership. 
     
               (b)  In the event of a taking by
               condemnation or similar proceedings or actions
               of any portion of any Partnership Property, the
               Owner Partnership shall retain any condemnation
               awards or proceeds from any such proceedings or
               actions in lieu thereof and not distribute such
               amounts to the Interestholders of such Owner
               Partnership.
     
     
                        ARTICLE 4
     
     Representations and Warranties of Drever, AOFII and AOF
     
          Drever, AOFII and AOF represent and warrant to Walden
     and WDOP as follows, except that all representations and
     warranties made by AOFII apply solely to information
     derived from the books and records of AOFII and Apartment
     Opportunity Fund II, L.P.:
     
          1    Existence; Good Standing; Authority; Compliance
     with Law.  Each of the Partnerships is a partnership duly
     organized, validly existing and in good standing under the
     laws of the State of California.  Each of the Partnerships
     is duly licensed or qualified to do business as a foreign
     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 result in a Property Material Breach. Each
     Partnership has all requisite partnership power and
     authority to own, operate, lease and encumber its
     properties and carry on its business as now conducted.
     
          None of the Partnerships 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 such Partnership or any of its
     properties or assets is subject, where such violation would
     result in a Property Material Breach.  Each 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 result in a Property Material
     Breach.  A copy of each Partnership Agreement (together
     with all amendments, exhibits and attachments thereto) has
     been delivered or made available to Walden and its counsel,
     was complete and correct when delivered or made available
     and, as delivered or made available, is in full force and
     effect as of the date hereof.
     
          2    Authorization, Validity and Effect of Agreement. 
     Subject to Article V of the Articles of Incorporation of
     each of AOF and AOFII, each of Drever, AOFII and AOF has
     the requisite corporate power and authority to execute and
     deliver this Agreement and consummate the transactions
     contemplated hereby.  The consummation by each of Drever,
     AOFII and AOF of this Agreement and the transactions
     contemplated hereby has been duly authorized by all
     requisite action on the part of each of Drever, AOFII and
     AOF.  Assuming the due and valid authorization, execution
     and delivery of this Agreement by Walden and WDOP, this
     Agreement constitutes the valid and legally binding
     obligation of each of Drever, AOFII and AOF, enforceable
     against each of Drever, AOFII and AOF in accordance with
     its terms, subject to applicable bankruptcy, insolvency,
     moratorium or other similar laws relating to creditors'
     rights and general principles of equity.
     
          3    No Violation.  Neither the execution and delivery
     by any of Drever, AOFII or AOF of this Agreement nor the
     consummation by any of Drever, AOFII or AOF of the
     transactions contemplated hereby in accordance with the
     terms hereof, will: (a) conflict with or result in a breach
     of any provisions of the articles of incorporation or
     bylaws of Drever, AOFII or AOF or the Partnership Agreement
     of any Partnership, except for the provisions of Article V
     of the Articles of Incorporation of each of AOF and AOFII;
     (b) 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 an
     Encumbrance upon any of the properties or assets of Drever,
     AOFII, AOF or any 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 any of
     Drever, AOFII or AOF is a party, or by which Drever, AOFII,
     AOF or any Partnership or any of their respective
     properties or assets are bound or affected, except for any
     of the foregoing matters which, individually or in the
     aggregate with respect to any Partnership Property, would
     not result in a Property Material Breach; or (c) 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 result in a Property
     Material Breach.
     
          4    Financial Statements; Undisclosed Liabilities.
     
               (a)  Drever, AOFII or AOF, as appropriate, has
               delivered to Walden true, correct and complete copies
               of the audited balance sheets and related statements
               of income, partners' capital and cash flows  for each
               of the years in the three-year period ended December
               31, 1996 for each of Apartment Opportunity Fund, L.P.
               and Apartment Opportunity Fund II, L.P. and the
               unaudited balance sheets and related statements of
               income, partners' capital and cash flows for each of
               the years in the three-year period ended December 31,
               1996 for each of the other Partnerships.  Such audited
               financial statements, and any notes thereto, fairly
               present the financial condition and results of
               operations, partners' capital and cash flows of the
               applicable Partnership as at the respective dates and
               for the periods referred to in such financial
               statements in accordance with generally accepted
               accounting principles consistently applied through the
               periods involved, except as disclosed in the report
               accompanying or in the notes to such audited financial
               statements.  The unaudited financial statements were
               prepared from the books and records of the applicable
               Partnership in accordance with procedures and policies
               consistently applied throughout the periods involved.
     
               (b)  The unaudited balance sheet of each Partnership,
               as of March 31, 1997 (collectively, the "Interim
               Balance Sheets"), and the related statements of
               income, partners' capital and cash flows for the
               period then ended are attached hereto as Schedule
               4.4(b) and were prepared from the books and records of
               such Partnership in accordance with procedures and
               policies consistently applied throughout the periods
               involved.  At the date hereof, there are no material
               debts, liabilities or obligations of any nature of any
               Partnership, whether absolute, accrued, matured,
               contingent or otherwise, including, without
               limitation, any contingent liabilities or losses for
               unasserted claims which are probable of assertion,
               except for those (i) reflected or reserved against in
               the Interim Balance Sheets, (ii) otherwise set forth
               on Schedule 4.4(b) hereto, or (iii) incurred in the
               ordinary course of business since the date of the
               Interim Balance Sheets.
     
          5    Partnership Interests.  All of the existing
     Interests have been duly authorized and are validly issued,
     fully paid and nonassessable.  Except as disclosed on
     Schedule 4.5 hereto, there are no outstanding or authorized
     options, rights, warrants, calls, convertible securities,
     rights to subscribe, conversion rights or other agreements
     or commitments to which any Partnership is a party or which
     are binding on any Partnership providing for the issuance
     or transfer by any Partnership of additional Interests.
     
          6    Litigation.  Except as disclosed on Schedule 4.6
     hereto, there are (a) no continuing orders, injunctions or
     decrees of any court, arbitrator or governmental authority
     to which any Partnership is a party or by which any
     properties or assets of any Partnership are bound, and
     (b) no actions, suits or proceedings pending against any
     Partnership or, to the Knowledge of Drever, AOFII and AOF,
     threatened against any Partnership, at law or in equity, or
     before or by any federal or state commission, board,
     bureau, agency or instrumentality.
     
          7    Absence of Certain Changes.  Except as disclosed
     on Schedule 4.7 hereto, since the date of the Interim
     Balance Sheets, (a) each Partnership has conducted its
     business only in the ordinary course of such business  (for
     purposes of this Section 4.7 only, the term "ordinary
     course of business" includes all acquisitions of real
     estate properties and financing arrangements made in
     connection therewith); (b) to the Knowledge of Drever,
     AOFII and AOF, there has not been any Property Material
     Breach; (c) none of the Partnerships has incurred any
     liabilities, whether or not accrued, contingent or
     otherwise, or suffered any events or occurrences that,
     individually or in the aggregate, would reasonably be
     likely to result in a Property Material Breach; and
     (d) there has not been any material change in any
     Partnership's accounting principles, practices or methods.
     
          8    Taxes.  Except as disclosed on Schedule 4.8
     hereto:
     
               (a)  Each of the Partnerships (a) 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, (b) 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 (c) has properly accrued all 
               taxes for such periods and periods subsequent to the
               periods covered by such returns.  None of the
               Partnerships has received any notice that the federal,
               state and local income and franchise tax returns of
               any Partnership have been or will be examined by any
               taxing authority.  None of the Partnerships 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)  None of the Partnerships is 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 any Partnership.  True, correct and
               complete copies of all 1996 federal, state and local
               income or franchise tax returns filed by each
               Partnership and all material communications relating
               thereto have been delivered to Walden or made
               available to representatives of Walden.
     
               (c)  Each Partnership has properly and timely
               made all tax elections which it is required to make
               pursuant to the terms of the partnership agreement of
               such Partnership, including, but not limited to,
               elections under Section 754 of the Code.
     
               (d)  None of the Partnerships has received any
               notice from any partner that such partner intends to
               treat any item of income, deduction, loss or credit in
               a manner that is inconsistent with the manner in which
               such item has been treated by such Partnership on the
               tax or information returns filed by such Partnership.
     
               (e)  None of the Partnerships is taxable as a
               corporation for federal income tax purposes.
     
               (f)  None of the Partnerships owns real property
               which is held primarily for sale to customers in the
               ordinary course of its trade or business or which
               would otherwise be classified as "inventory."
     
               (g)  None of the Partnerships owns any stock in
               any corporation or any partnership interests or
               securities.
     
               (h)  None of the Partnerships owns any assets or
               property other than the Partnership Properties owned
               by it, personalty related to the Partnership
               Properties and cash or cash equivalents.
     
               (i)  None of the rent received with respect to
               Tenant Leases is determined, in whole or in part, by
               reference to the profits derived by any Person from
               the Partnership Properties.
     
               (j)  To the Knowledge of Drever, none of the
               tenants or lessees of the Partnership Properties are
               directly or indirectly related to any Partnership or
               the partners of any Partnership.
     
               (k)  To the Knowledge of Drever, AOFII and AOF,
               all services provided to the tenants of the Partnership
               Properties are services usually or customarily
               rendered in connection with the rental of comparable
               multifamily residential properties for occupancy only.
     
          9    Books and Records.
     
               (a)  The books of account and other financial
               records of each Partnership, and all soil tests and
               construction inspection reports, all of which have
               been made available to Walden, are, to the Knowledge
               of Drever, AOFII and AOF, in all material respects
               true and correct.
     
               (b)  To the Knowledge of Drever, AOFII and AOF,
               the records of each Partnership contain in all
               material respects accurate records of all meetings and
               accurately reflect in all material respects all
               actions of the Interestholders with respect to such
               Partnership.
     
          10   No Brokers.  Except the fee that is to be paid to
     Houlihan Lokey Howard & Zukin, none of Drever, AOFII, AOF
     or any Partnership has entered into any contract,
     arrangement or understanding with any Person which may
     result in the obligation of Drever, AOFII, AOF, any
     Partnership, Walden or WDOP to pay any finder's fees,
     broker's 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.  Except for the fees to be paid to Houlihan Lokey
     Howard & Zukin and Merrill Lynch & Co. Incorporated, to the
     Knowledge of Drever, AOFII or AOF, there is no claim for
     payment of any finder's fees, broker's or agent's commis-
     sions or other like payments in connection with the
     negotiations leading to this Agreement or the consummation
     of the transactions contemplated hereby.
     
          11   Properties.  Each Partnership owns fee simple
     title or leasehold estates to each of the real properties
     reflected on Schedule 1.2 hereto as owned by such
     Partnership (collectively, the "Partnership Properties"),
     which are all of the real estate properties owned by such
     Partnership, and no Person has any contract, option, right
     of first refusal or other agreement to purchase any
     Partnership Property or any material fixture or item of
     personalty thereof.  Each of the Partnership Properties is
     owned by the Partnership shown on Schedule 4.11 hereto as
     owning such Partnership Property, free and clear of Encum-
     brances, or any claim in favor of any Person that could
     become an Encumbrance, and Property Restrictions, except
     for (a) Encumbrances and Property Restrictions that are
     disclosed on Schedule 4.11 hereto, (b) Encumbrances and
     Property Restrictions that would not be reasonably likely,
     individually or in the aggregate with respect to any
     Partnership Property, to result in a Property Material
     Breach, (c) Property Restrictions imposed or promulgated by
     law or any Agency, including zoning regulations,
     (d) Encumbrances and Property Restrictions disclosed on
     existing title reports, title policies or  surveys, (e) to
     the Knowledge of Drever, AOF and AOFII, mechanics',
     carriers', workmen's or repairmen's liens and other
     Encumbrances, Property Restrictions and other limitations
     of any kind, if any, which have heretofore been bonded or
     which, individually or in the aggregate with respect to any
     Partnership Property, do not exceed $25,000, 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 any Partnership, and (f) taxes that are not yet
     delinquent (such Encumbrances, Property Restrictions,
     liens, limitations and taxes set forth in clauses (a)
     through (e) and this clause (f), collectively, "Drever
     Permitted Liens").
     
          Valid policies of title insurance have been issued
     insuring each Partnership's fee simple title to, or
     leasehold estate in, the Partnership Properties owned by
     it, subject only to the matters disclosed above and as
     disclosed on Schedule 4.11 hereto and such policies are, at
     the date hereof, in full force and effect and no material
     claim has been made against any such policy.  Except as
     disclosed on Schedule 4.11 hereto or as otherwise set forth
     in such Partnership's 1997 capital expenditures budget,
     (i) there is no certificate, permit or license from any
     Agency having jurisdiction over any of the Partnership
     Properties and there is no 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, except where
     the failure to obtain the same would not be reasonably
     likely to result in a Property Material Breach; (ii) none
     of the Partnerships has received written notice of any
     violation of any federal, state or municipal law,
     ordinance, order, regulation or requirement issued by any
     Agency affecting any portion of any of the Partnership
     Properties; (iii) to the Knowledge of Drever, AOF and AOFII
     as of the date hereof, there are no structural defects
     relating to the Partnership Properties and no Partnership
     Properties whose building systems are not in working order
     in any respect, except for such defects that, individually
     or in the aggregate with respect to any Partnership
     Property, would not be reasonably likely to result in a
     Property Material Breach; and (iv) there is (A) no current
     renovation to any single Partnership Property the cost of
     which exceeds $250,000, and (B) no current restoration of
     any single Partnership Property the cost of which exceeds
     $250,000.
     
          Except as disclosed on Schedule 4.11 hereto, none of
     the Partnerships has received notice to the effect that and
     there are no (x) condemnation or rezoning proceedings that
     are pending or to the Knowledge of Drever, AOFII or AOF
     threatened with respect to any of the Partnership
     Properties that would be reasonably likely to result in a
     Property Material Breach or (y) 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 Partnership Properties or by the continued
     maintenance, operation or use of the parking areas where
     such violation would be reasonably likely to result in a
     Property Material Breach.  To the Knowledge of each of
     Drever, AOFII and AOF, all work to be performed, payments
     to be made and actions to be taken by each Partnership
     prior to the date hereof pursuant to any agreement entered
     into with an Agency in connection with a site approval,
     zoning reclassification or other similar action relating to
     any Partnership Property (e.g., Local Improvement District,
     Road Improvement District, Environmental Mitigation) has
     been performed, paid or taken, as the case may be, and
     neither Drever, AOFII nor AOF has any Knowledge of any
     planned or proposed work, payments or actions that may be
     required after the date hereof pursuant to such agreements.
     
          12   Compliance with Applicable Regulations.
     
               (a)  Except as disclosed on Schedule 4.12 hereto,
               all Partnership Properties and the operation thereof
               (including the handling of tenant security and other
               deposits) currently are in substantial compliance with
               the requirements of all Agencies having jurisdiction
               over the Partnerships and the Partnership Properties,
               except where the failure to so comply would not be
               reasonably likely to result in a Property Material
               Breach; and to the Knowledge of Drever, AOF and AOFII,
               there are no material commitments or agreements with
               any of the Agencies affecting any Partnership Property
               which have not been fully disclosed to Walden in
               writing.
     
               (b)  Except as disclosed on Schedule 4.12 hereto,
               none of the Partnerships has received any written
               notice of uncured violations at any of the Partnership
               Properties of zoning, building, fire, rent control,
               tenant security or other deposits or any other
               applicable statute, ordinance or regulation, relating
               to any of the Partnership Properties, its construction
               or any occupancy thereof except for violations that,
               individually or in the aggregate with respect to any
               Partnership Property, would not be reasonably likely
               to result in a Property Material Breach, nor are there
               presently pending against any Partnership or against
               any of the Partnership Properties any judgments 
               relating to any of the above matters, any judicial
               proceedings or administrative actions or any state of
               facts which, to the Knowledge of Drever, AOF and
               AOFII, with notice or lapse of time, could reasonably
               be expected to give rise to any such proceedings or
               actions, in either case that would be reasonably
               likely to result in a Property Material Breach.
     
               (c)  Except as disclosed on Schedule 4.12 hereto
               and except as would not be reasonably likely to result
               in a Property Material Breach, none of the
               Partnerships has received any written notice that any
               of the Partnership Properties is currently subject to
               (i) any existing, pending or, to the Knowledge of
               Drever, AOF and AOFII, threatened investigation or
               inquiry by any Agency or (ii) any remedial obligations
               under any Applicable Environmental Laws; and none of
               the Partnerships has obtained any permits, licenses or
               similar authorizations to occupy, renovate, operate or
               use any portion of any of the Partnership Properties
               by reason of any Applicable Environmental Laws.
     
               (d)  Except as disclosed on Schedule 4.12 hereto
               and except as would not be reasonably likely to result
               in a Property Material Breach, to the Knowledge of
               Drever, AOFII and AOF as of the date hereof, no
               Hazardous Materials are located on or about any of the
               Partnership Properties.  To the Knowledge of each of
               Drever, AOFII and AOF as of the date hereof and except
               as would not be reasonably likely to result in a
               Property Material Breach, no Partnership Property
               contains any underground tanks for the storage or
               disposal of Hazardous Materials.  Further, to the
               Knowledge of each of Drever, AOFII and AOF as of the
               date hereof and except as would not be reasonably
               likely to result in a Property Material Breach, (i) no
               Partnership Property previously has been used for the
               storage, manufacture or disposal of Hazardous 
               Materials, (ii) no written complaint, order, citation
               or notice with regard to air emissions, water
               discharges, noise emissions and Hazardous Materials,
               if any, or any other Applicable Environmental Laws
               from any Person or Agency has been received by any
               Partnership, and (iii) each Partnership is in compliance
               with all Applicable Environmental Laws.
     
               (e)  None of the Partnerships has received any
               written notice that any material permits, licenses or
               consents not already obtained are required by the
               Agencies in connection with the use and occupancy of
               any of the Partnership Properties or any material
               improvements thereto.
     
          13   Encumbrances on Properties.  No action has been
     taken by any Partnership, nor has any Partnership failed to
     act, with respect to work performed or delivery of material
     which action or failure to act would give rise to an Encum-
     brance, other than a Drever Permitted Lien, on any of the
     Partnership Properties or any improvements thereto.  As of
     the Closing, there will be no claim in favor of any Person
     (including the present management) for any unpaid
     commissions or fees for leasing of any of the Partnership
     Properties arising out of the acts of or through any
     Partnership otherwise than as payable in the ordinary
     course of business consistent with past practice.
     
          14   Insurance.  The insurance policies listed and
     described on Schedule 4.14 hereto are currently in force,
     and all such policies or their equivalent will be
     maintained in force until the Closing.  None of the
     Partnerships has received any notice from any insurer of
     any of the Partnership Properties or any part thereof
     requesting any improvements, alterations, additions,
     corrections or other work in, on or about the improvements
     thereto, whether related to any of the Partnership
     Properties or to the operation of any occupant thereof,
     which have not been cured or satisfied.
     
          15   Non-foreign Status.  To the Knowledge of Drever,
     AOF and AOFII, except as disclosed on Schedule 4.15 hereto,
     none of the Partnerships nor any of the Interestholders is
     a non-resident alien, foreign corporation, foreign
     partnership, foreign trust or foreign estate (as those
     terms are defined in Sections 1445 and 7701 of the Code).
     
          16   Information.  None of the information to be
     supplied by Drever, AOFII or AOF in writing specifically
     for inclusion or incorporation by reference in the Exchange
     Offer Documents, the Proxy Statement or any other document
     filed or to be filed by or on behalf of Walden with the SEC
     or any other governmental entity, or otherwise prepared in
     connection with the transactions contemplated hereby, will
     contain any untrue statement of a material fact or omit to
     state any material fact required to be stated therein or
     necessary in order to make the statements made therein, in
     the light of the circumstances under which they were made,
     not misleading.
     
     
                        ARTICLE 5
     
     Representations and Warranties of Walden and WDOP
     
          Walden and WDOP represent and warrant to Drever,
     AOFII, AOF, each of the Partnerships and each of the
     Interestholders as follows:
     
          1    Existence; Good Standing; Authority; Compliance
     with Law.  Walden is a corporation duly organized,
     incorporated, validly existing and in good standing under
     the laws of the State of Maryland.  Walden 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 Walden and the Subsidiaries (as defined below) taken as
     a whole (a "Walden Material Adverse Effect").  Walden has
     all requisite power and authority to own, operate, lease
     and encumber its properties and carry on its business as
     now conducted.  WDOP is a partnership duly organized,
     validly existing and in good standing under the laws of the
     State of Delaware, has the requisite partnership power and
     authority to own its properties and to carry on its
     business as it is now being conducted and as contemplated
     by this Agreement 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 Walden Material Adverse Effect.
     
          Neither Walden nor any of the Subsidiaries 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 Walden or any of
     its Subsidiaries or any of their respective properties or
     assets is subject, where such violation would have a Walden
     Material Adverse Effect.  Walden 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 Walden Material
     Adverse Effect.   Copies of the articles of incorporation
     and bylaws of Walden and the partnership agreement of WDOP
     have been delivered or made available to Drever and its
     counsel, are complete and correct and are in full force and
     effect as of the date hereof.
     
          2    Authorization, Validity and Effect of Agreements. 
     Walden and WDOP have the requisite corporate and
     partnership power and authority, respectively, to execute
     and deliver this Agreement and consummate the transactions
     contemplated hereby.  Subject only to the approval of the
     issuance of the shares of Common Stock to be issued by
     Walden upon exchange of the Common Units and the exercise
     of the Warrants by the Walden Stockholders, the
     consummation by each of Walden and WDOP of this Agreement
     and the transactions contemplated hereby have been duly
     authorized by all requisite corporate and partnership
     action on the part of Walden and WDOP, respectively. 
     Assuming the due and valid authorization, execution and
     delivery of this Agreement by Drever, AOF and AOFII, this
     Agreement constitutes the valid and legally binding
     obligation of each of Walden and WDOP, enforceable against
     each of Walden and WDOP in accordance with its terms,
     subject to applicable bankruptcy, insolvency, moratorium or
     other similar laws relating to creditors' rights and
     general principles of equity.
     
          3    Capitalization.  The authorized capital stock of
     Walden consists of 50,000,000 shares of Common Stock and
     10,000,000 shares of preferred stock, par value $.01 per
     share (the "Preferred Stock").  As of March 31, 1997, there
     were  17,388,208 shares of Common Stock issued and
     outstanding and 5,768,200 shares of Preferred Stock issued
     and outstanding, constituting the series designated as (a)
     the 9.16% Series A Cumulative Redeemable Preferred Stock,
     (b) the 9.16% Series B Cumulative Redeemable Preferred
     Stock, and (c) the 9.20% Senior Preferred Stock.  In
     addition, there are 810,128 limited partnership interests
     issued and outstanding in Walden Residential Operating
     Partnership, L.P., a Subsidiary ("Walden Operating"). 
     Except as described above, Walden 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 Walden Stockholders on any matter.  All such issued and
     outstanding shares of Common Stock are duly authorized,
     validly issued, fully paid, nonassessable and free of
     preemptive rights.  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 Walden or any of
     the Subsidiaries to issue, transfer or sell any shares of
     stock or other equity interest of Walden or any of the
     Subsidiaries, other than the issuance by Walden of up to
     1,664,500 shares of Common Stock upon the exercise of stock
     options issued to employees and directors.  There are no
     agreements or understandings to which Walden is a party
     with respect to the voting of any shares of Common Stock or
     which restrict the transfer of any such shares, except in
     order to protect its REIT status.
     
          4    Partnership Interests.   Walden is the sole
     general partner and WDN Properties, Inc., a wholly-owned
     Subsidiary, is the sole limited partner, of WDOP.  All of
     the interests issued to such entities by WDOP have been
     duly authorized and are validly issued, fully paid and
     nonassessable.  Other than this Agreement and the
     Contribution Agreement, there are no outstanding or
     authorized options, rights, warrants, calls, convertible
     securities, rights to subscribe, conversion rights or other
     agreements or commitments to which WDOP is a party or which
     are binding on WDOP providing for the issuance or transfer
     by WDOP of additional interests.
     
          5    Subsidiaries.  Except as in the next sentence
     provided, Walden 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
     Subsidiaries free and clear of all liens, pledges, security
     interests, claims or other encumbrances other than liens
     imposed by local law which are not material.  There are
     currently outstanding 810,128 limited partnership interests
     in Walden Operating owned by Persons other than Walden and
     the Subsidiaries.  Each of the outstanding shares of
     capital stock of or other equity interest in each of the
     Subsidiaries is duly authorized, validly issued, fully paid
     and nonassessable.
     
          6    Other Interests.  Except for interests in the
     Subsidiaries, neither Walden nor any of the Subsidiaries
     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).
     
          7    No Violation.  Neither the execution and delivery
     by Walden of this Agreement nor the consummation by Walden
     and WDOP of the transactions contemplated hereby in
     accordance with the terms hereof, will: (a) conflict with
     or result in a breach of any provisions of the articles of
     incorporation or bylaws of Walden or the partnership
     agreement of WDOP; (b) result in a breach or violation of,
     a default under, or the triggering of any payment or other
     material obligations pursuant to, or accelerate vesting
     under, any of Walden's stock option plans, or any grant or
     award made under any of the foregoing; (c) 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 Encumbrance upon any
     of the properties of Walden or the 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
     Walden or any of the Subsidiaries is a party, or by which
     Walden or any of the 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 Walden Material Adverse Effect; or
     (d) 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 Walden Material Adverse Effect.
     
          8    SEC Documents.  Walden has delivered or made
     available to Drever its Form 10-K for the fiscal year ended
     December 31, 1996 and the proxy statement relating to the
     annual meeting of the Walden Stockholders to be held on
     June 5, 1997, each in the form (including exhibits and any
     amendments thereto) filed with the SEC (collectively, the
     "1996 Fiscal Year Reports").  The 1996 Fiscal Year Reports,
     together with all other registration statements,
     prospectuses, Forms 8-K, 10-Q and 10-K, information
     statements, schedules and proxy statements filed by Walden
     with the SEC since January 1, 1994, each of which is listed
     on Schedule 5.8 hereto (collectively, the "Walden
     Reports"), were filed with the SEC in a timely manner and
     constitute all forms, reports and documents required to be
     filed by Walden under the Securities Laws.
     
          As of their respective dates, the Walden Reports
     (a) complied as to form in all material respects with the
     applicable requirements of the Securities Laws and (b) 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.  Each of the consolidated balance sheets of
     Walden included in or incorporated by reference into the
     Walden Reports (including the related notes and schedules)
     fairly presents the consolidated financial position of
     Walden and the Subsidiaries as of its date, and each of the
     consolidated statements of income, stockholders' equity and
     cash flows of Walden included in or incorporated by
     reference into the Walden Reports (including any related
     notes and schedules) fairly presents the consolidated
     results of operations, stockholders' equity or cash flows,
     as the case may be, of Walden and the Subsidiaries for the
     periods set forth therein (subject, in the case of
     unaudited statements, to normal year-end audit adjustments
     which will 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.
     
           Except as and to the extent set forth on the
     consolidated balance sheet of Walden and the Subsidiaries
     at December 31, 1996, including all notes thereto, or as
     set forth in the Walden Reports, neither Walden nor any of
     the Subsidiaries has any material debts, liabilities or
     obligations of any nature, whether absolute, accrued,
     matured, contingent or otherwise, including, without
     limitation, any contingent liabilities or losses for
     unasserted claims which are probable of assertion, except
     for those (i) reflected on any interim balance sheet filed
     with the SEC subsequent to such date, (ii) otherwise
     disclosed on Schedule 5.8 hereto, (iii) incurred in the
     ordinary course of business since such date, and
     (iv) liabilities related to the acquisition by Walden of
     six properties on April 21, 1997.
     
          9    Litigation.  Except as disclosed on Schedule 5.9
     hereto, there are (a) no continuing orders, injunctions or
     decrees of any court, arbitrator or governmental authority
     to which Walden or any of the Subsidiaries is a party or by
     which any of its properties or assets are bound, and (b) no
     actions, suits or proceedings pending against Walden or any
     of the Subsidiaries or, to the Knowledge of Walden,
     threatened against Walden or any of the Subsidiaries, at
     law or in equity, or before or by any federal or state
     commission, board, bureau, agency or instrumentality.
     
          10   Absence of Certain Changes.  Except and as to the
     extent disclosed in the Walden Reports filed with the SEC
     as of the date hereof, (a) Walden and the Subsidiaries have
     conducted their business only in the ordinary course of
     such business (which, for purposes of this Section 5.10
     only, shall include all acquisitions of real estate
     properties and financing arrangements made in connection
     therewith);  (b) to the Knowledge of Walden, there has not
     been any Walden Material Adverse Effect; (c) as of the date
     hereof, there has not been any declaration, setting aside
     or payment of any dividend or other distribution with
     respect to the Common Stock; (d) Walden and the
     Subsidiaries have not incurred any liabilities or
     obligations of any nature, whether or not accrued,
     contingent or otherwise, or suffered any events or
     occurrences that would be required by generally accepted
     accounting principles to be reflected on a consolidated
     balance sheet of Walden or that, individually or in the
     aggregate, would reasonably be likely to have a Walden
     Material Adverse Effect; and (e) there has not been any
     material change in Walden's accounting principles,
     practices or methods.
     
          11   Taxes.  Except as set forth on Schedule 5.11
     hereto, Walden and each of the Subsidiaries (a) 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
     accurate and complete in all material respects, (b) 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 (c) has properly accrued
     all taxes for such periods subsequent to the periods
     covered by such returns.  Neither Walden nor any of the
     Subsidiaries has received any notice that the federal,
     state and local income and franchise tax returns of Walden
     or any such Subsidiary have been or will be examined by any
     taxing authority.  Neither Walden nor any of the
     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.
     
          Except as disclosed on Schedule 5.11 hereto, neither
     Walden nor any of the 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.  Walden (i) has qualified to be taxed as a real estate
     investment trust ("REIT") pursuant to Sections 856 through
     859 of the Code for its taxable years ended December 31,
     1994 through 1996, 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 ending on December 31, 1997,
     and (iii) has not taken or omitted to take any action which
     could result in, a challenge to its status as a REIT.  For
     purposes of this Section 5.11, "taxes" includes any
     interest, penalty or additional amount payable with respect
     to any tax.
     
          12   Books and Records.
     
               (a)  The books of account and other financial
               records of Walden and the Subsidiaries, all reports
               (including, without limitation, soil tests and
               construction inspection reports), Tenant Leases and
               other documents related to the construction,
               ownership, management and operation of their
               properties and assets that are in the possession and
               control of Walden, all of which have been made
               available to Drever are, to the Knowledge of Walden,
               in all material respects true and correct.
     
               (b)  The records of Walden contain in all
               material respects accurate records of all meetings and
               accurately reflect in all material respects all other
               corporate action of the Walden Stockholders and
               directors and any committees of the Board of Directors
               of Walden with respect to Walden.
     
          13   Properties.  Walden and the Subsidiaries own fee
     simple title or leasehold estates to each of the real
     properties reflected on the most recent balance sheet of
     Walden included in the Walden Reports (the "Walden
     Properties"), which are all of the real estate properties
     owned by them, and no Person has any contract, option,
     right of first refusal or other agreement to purchase any
     Walden Property or any part thereof.  Each of the Walden
     Properties is owned by Walden or its Subsidiaries free and
     clear of Encumbrances, or any claim in favor of any Person
     that could become an Encumbrance, and Property
     Restrictions, except for (a) Encumbrances and Property
     Restrictions that are disclosed on Schedule 5.13 hereto,
     (b) Encumbrances and Property Restrictions that would not
     be reasonably likely, individually or in the aggregate, to
     have a Walden Material Adverse Effect, (c) Property
     Restrictions imposed or promulgated by law or any Agency,
     including zoning regulations, (d) Encumbrances and Property
     Restrictions disclosed on existing title reports, title
     policies or surveys, (e) to the Knowledge of Walden,
     mechanics', carriers', workmen's or repairmen's liens and
     other Encumbrances, Property Restrictions and other
     limitations of any kind, if any, which have heretofore been
     bonded 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 Walden Properties subject thereto or affected thereby,
     and do not otherwise materially impair business operations
     conducted by Walden and the Subsidiaries, and (f) taxes
     that are not yet delinquent (such Encumbrances, Property
     Restrictions, liens, limitations and taxes set forth in
     clauses (a) through (e) and this clause (f), collectively,
     the "Walden Permitted Liens").
     
          Valid policies of title insurance have been issued
     insuring Walden's and each of its Subsidiaries' fee simple
     title to, or leasehold estate in, the Walden Properties,
     subject only to the matters disclosed above and as
     disclosed on Schedule 5.13 hereto, and such policies are,
     at the date hereof, in full force and effect and no
     material claim has been made against any such policy. 
     Except as disclosed on Schedule 5.13 hereto or as otherwise
     set forth in Walden's 1997 capital expenditures budget,
     (i) there is no certificate, permit or license from any
     Agency having jurisdiction over any of the Walden
     Properties and there is no agreement, easement or other
     right which is necessary to permit the lawful use and
     operation of the buildings and improvements on any of the
     Walden 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 Walden
     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 where the failure to obtain
     the same would not be reasonably likely to have a Walden
     Material Adverse Effect; (ii) neither Walden nor any of the
     Subsidiaries has received written notice of any violation
     of any federal, state or municipal law, ordinance, order,
     regulation or requirement affecting any portion of any of
     the Walden Properties issued by any Agency; (iii) there are
     no structural defects relating to the Walden Properties and
     no Walden Properties whose building systems are not in
     working order in any respect, except for such defects that,
     individually or in the aggregate, would not be reasonably
     likely to have a Walden Material Adverse Effect; and
     (iv) there is (A) no physical damage to any single Walden
     Property in excess of $250,000 for which there is no
     insurance in effect covering the cost of the restoration,
     (B) no current renovation to any single Walden Property the
     cost of which exceeds $250,000, and (C) no current
     restoration of any single Walden Property the cost of which
     exceeds $250,000.
     
          Except as disclosed on Schedule 5.13 hereto, Walden
     and the Subsidiaries have received no notice to the effect
     that and there are no (x) condemnation or rezoning
     proceedings that are pending or, to the Knowledge of
     Walden, threatened with respect to any of the Walden
     Properties that would be reasonably likely to have a Walden
     Material Adverse Effect or (y) 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 Walden Properties or by the continued
     maintenance, operation or use of the parking areas where
     such violation would be reasonably likely to have a Walden
     Material Adverse Effect.  To the Knowledge of Walden, all
     work to be performed, payments to be made and actions to be
     taken by Walden or the Subsidiaries prior to the date
     hereof pursuant to any agreement entered into with an
     Agency in connection with a site approval, zoning
     reclassification or other similar action relating to the
     Walden Properties (e.g., Local Improvement District, Road
     Improvement District, Environmental Mitigation) has been
     performed, paid or taken, as the case may be, and Walden is
     not aware of any planned or proposed work, payments or
     actions that may be required after the date hereof pursuant
     to such agreements.
     
          14   Compliance with Applicable Regulations.
     
               (a)  Except as disclosed on Schedule 5.14 hereto,
               all Walden Properties and the operation thereof
               (including the handling of tenant security and other
               deposits) currently are in substantial compliance with
               the requirements of all Agencies having jurisdiction
               over Walden, the Subsidiaries and the Walden
               Properties, except where the failure to so comply
               would not be reasonably likely to have a Walden
               Material Adverse Effect; and to Walden's Knowledge,
               there are no material commitments or agreements with
               any of the Agencies affecting the Walden Properties
               which have not been fully disclosed to Drever in
               writing.
     
               (b)  Except as disclosed on Schedule 5.14 hereto,
               neither Walden nor any of the Subsidiaries has
               received no notices of uncured violations at any of
               the Walden Properties of zoning, building, fire, rent
               control, tenant security or other deposits or any
               other applicable statute, ordinance or regulation,
               relating to any of the Walden Properties, its
               construction, or any occupancy thereof except for
               violations that, individually or in the aggregate,
               would not be reasonably likely to have a Walden
               Material Adverse Effect, nor are there presently
               pending against Walden, any of the Subsidiaries or
               against any of the Walden Properties any judgments
               relating to any of the above matters, any judicial
               proceedings or administrative actions or any state of
               facts which, to Walden's Knowledge, with notice or
               lapse of time, could reasonably be expected to give
               rise to any such proceedings or action, in either case
               that could be reasonably likely to have a Walden
               Material Adverse Effect.
     
               (c)  Except as disclosed on Schedule 5.14 hereto
               and except as would not be reasonably likely to have
               a Walden Material Adverse Effect, neither Walden nor
               any of the Subsidiaries has received written notice
               that any of the Walden Properties is currently subject
               to (i) any existing, pending or, to the Knowledge of
               Walden, threatened investigation or inquiry by any
               Agency or (ii) any remedial obligations under any
               Applicable Environmental Laws; and neither Walden nor
               any of the Subsidiaries has obtained any permits,
               licenses or similar authorizations to occupy,
               renovate, operate or use any portion of any of the
               Walden Properties by reason of any Applicable
               Environmental Laws.
     
               (d)  Except as disclosed on Schedule 5.14 hereto
               and except as would not be reasonably likely to have
               a Walden Material Adverse Effect, to the Knowledge of
               Walden, no Hazardous Materials are located on or about
               any of the Walden Properties.  To the Knowledge of
               Walden, and except as would not be reasonably likely
               to have a Walden Material Adverse Effect, no Walden
               Property contains any underground tanks for the
               storage or disposal of Hazardous Materials.  Further,
               to the Knowledge of Walden, and except as would not be
               reasonably likely to have a Walden Material Adverse
               Effect, (i) no Walden Property previously has been
               used for the storage, manufacture or disposal of
               Hazardous Materials, (ii) no written complaint, order,
               citation or notice with regard to air emissions, water
               discharges, noise emissions and Hazardous Materials,
               if any, or any other Applicable Environmental Laws
               from any Person or Agency has been received by Walden
               or any of the Subsidiaries, and (iii) to Walden's
               Knowledge, Walden and the Subsidiaries are in compliance
               with all Applicable Environmental Laws.
     
               (e)  Neither Walden nor any of the Subsidiaries
               has received written notice that any material permits,
               licenses or consents not already obtained are required
               by the Agencies in connection with the use and
               occupancy of any of the Walden Properties or any
               material improvements thereto.
     
          15   No Brokers. Except the fee that is to be paid to
     Merrill Lynch & Co. Incorporated by Walden, Walden has not
     entered into any contract, arrangement or understanding
     with any Person or firm which may result in the obligation
     of Walden, WDOP, Drever, AOF or AOFII to pay any finder's
     fees, broker's 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. Except for the fees payable to
     Houlihan Lokey Howard & Zukin and Merrill Lynch & Co.
     Incorporated, to the Knowledge of Walden, there is no claim
     for payment of any finder's fees, broker's 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.
     
          16   Units.  The issuance and delivery by WDOP of
     Units in connection with the Exchange Offer and the
     Contribution Agreement have been duly and validly autho-
     rized by all necessary partnership action on the part of
     WDOP.  The Units to be issued in connection with the
     Exchange Offer and the Contribution Agreement when issued
     in accordance with the terms of this Agreement, will be
     validly issued, fully paid and nonassessable.
     
          17   Encumbrances on Properties.  No action has been
     taken by Walden or any of the Subsidiaries, nor has Walden
     or any of the Subsidiaries failed to act, with respect to
     work performed or delivery of material which would give
     rise to an Encumbrance, other than a Walden Permitted Lien,
     on any of the Walden Properties or any improvements
     thereto.  As of the Closing, there will be no unpaid
     assessments against any of the Walden Properties except for
     property taxes assessed but not due and payable at the time
     of Closing; and there will be no claim in favor of any
     Person (including the present management) for any unpaid
     commissions or fees for leasing of any of the Walden
     Properties arising out of the acts of or through Walden or
     any of the Subsidiaries otherwise than as payable in the
     ordinary course of business consistent with past practice.
     
          18   Insurance.  The insurance policies listed and
     described on Schedule 5.18 hereto are currently in force,
     and all such policies or their equivalent will be
     maintained in force until the Closing.  Neither Walden nor
     any of the Subsidiaries has received any notice from any
     insurer of any of the Walden Properties or any part thereof
     requesting any improvements, alterations, additions,
     correction or other work in, on or about the improvements
     thereto, whether related to any of the Walden Properties or
     to the operation of any occupant thereof, which have not
     been cured or satisfied.
     
          19   Non-foreign Status.  Neither Walden nor WDOP is
     a non-resident alien, foreign corporation, foreign
     partnership, foreign trust or foreign estate (as those
     terms are defined in Sections 1445 and 7701 of the Code).
     
          20   Information.   None of the Proxy Statement or any
     other document filed or to be filed by or on behalf of
     Walden with the SEC or any other governmental entity or any
     other document required to be prepared and distributed in
     connection with the transactions contemplated hereby,
     including, without limitation, the Exchange Offer
     Documents, will contain when filed, or shall contain at the
     respective times filed with the SEC or other Agency, and,
     in addition, in the case of the Proxy Statement and the
     Exchange Offer Documents at the date it or any amendment or
     supplement thereto is mailed (i) to the Walden Stockholders
     to solicit the vote of such stockholders on the issuance of
     shares of Common Stock to be issued by Walden upon the
     exchange of Common Units and upon the exercise of the
     Warrants, or (ii) the Interestholders, any untrue statement
     of a material fact or omit to state any material fact
     required to be stated therein or necessary in order to make
     the statements made therein, in the light of the
     circumstances under which they were made, not misleading;
     provided that the foregoing shall not apply to information
     supplied by Drever, AOFII or AOF in writing specifically
     for inclusion or incorporation by reference in any such
     document.  The Proxy Statement shall comply as to form in
     all material respects with the applicable provisions of the
     Exchange Act and the rules and regulations thereunder.
     
     
                        ARTICLE 6
     
                        Covenants
     
          1    Acquisition Proposals.  Prior to the Closing
     Date, Drever, AOFII and AOF each agree (a) that none of
     them nor any of their affiliates shall, and each of them
     shall direct and use its best efforts to cause its
     respective officers, directors, employees, agents,
     affiliates and representatives (including, without
     limitation, any investment banker, attorney or accountant
     retained by it or any of its affiliates) not to, initiate,
     solicit or encourage, directly or indirectly, any inquiries
     or the making or implementation of any proposal or offer
     with respect to a merger, acquisition, tender offer,
     exchange offer, consolidation or similar transaction
     involving, or any purchase of all or any significant
     portion (which, for purposes of this Section 6.1 shall mean
     Partnership Properties having an aggregate Property Value
     of 20% or more of the aggregate Property Value of all
     Partnership Properties) of the assets or any equity
     securities of, such entity, any Partnership or any of their
     affiliates, 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; (b) 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 6.1; and (c) that it
     will notify Walden 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 6.1 shall
     prohibit Drever from furnishing information to or entering
     into discussions or negotiations with, any Person that
     makes an unsolicited bona fide Superior Acquisition
     Proposal (as defined below), if, and only to the extent
     that, (i) the Boards of Directors of Drever, AOFII and/or
     AOF determine in good faith that such action is required
     for Drever, AOFII or AOF, as applicable, to comply with its
     fiduciary duties to the partners of the Partnerships under,
     or otherwise violate, applicable law as advised by counsel,
     (ii) prior to furnishing such information to, or entering
     into discussions or negotiations with, such Person, Drever
     provides written notice to Walden to the effect that
     Drever, AOFII and/or AOF are furnishing information to, or
     entering into discussions with, such Person except to the
     extent that the Boards of Directors of Drever, AOFII and/or
     AOF, as applicable, determine in good faith that any such
     action would violate such Boards' fiduciary duties under,
     or otherwise violate, applicable law, and (iii) subject to
     any confidentiality agreement with such Person (which
     Drever determined in good faith was required to be executed
     in order for Drever, AOFII and/or AOF to comply with its
     fiduciary duties to the partners of the Partnership imposed
     by law as advised by counsel), Drever keeps Walden
     reasonably informed of the status (but not the terms) of
     any such discussions or negotiations except to the extent
     that the Boards of Directors of Drever, AOFII and/or AOF,
     as applicable, determine in good faith that any such action
     would violate such Boards' fiduciary duties under, or
     otherwise violate, applicable law.  A "Superior Acquisition
     Proposal" means a bona fide Acquisition Proposal made by a
     third party and which a majority of the members of the
     Board of Directors of Drever, AOFII and/or AOF, as
     applicable, determines in good faith (a) to be more
     favorable to the Interestholders than the Exchange Offer
     and (b) is reasonably capable of being consummated.
     
          Nothing in this Section 6.1 shall (x) permit any party
     to terminate this Agreement (except as specifically
     provided for in Article 8 hereof), (y) 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
     (z) affect any other obligation of any party under this
     Agreement.
     
          2    Conduct of Business.
     
               (a)  Prior to the Closing Date, except as contem-
               plated by this Agreement, unless Walden or Drever, as
               appropriate, has consented in writing thereto, WDOP,
               on the one hand, and Drever, AOFII or AOF, as general
               partners of the Partnerships, on the other hand:
     
                    (i)  Shall use their reasonable efforts to
                    preserve intact, in all material respects, their
                    business operations and goodwill and the
                    business operations and goodwill of the
                    Partnerships;
     
                    (ii) Shall confer on a regular basis with
                    one or more representatives of the other to
                    report operational matters of materiality and,
                    subject to Section 6.1 hereof, any proposals to
                    engage in material transactions; and
     
                    (iii)     Shall promptly notify the other
                    of any material emergency or other material
                    change in the condition (financial or
                    otherwise), business, properties, assets,
                    liabilities, prospects or the normal course of
                    their businesses or in the operation of their
                    properties, 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.
     
               (b)  Prior to the Closing Date, unless Walden has
               consented (such consent not to be unreasonably
               withheld or delayed) in writing thereto, each of
               Drever, AOF and AOFII, as general partners of the
               Partnerships, agrees to cause each of the Partnerships
               to:
     
                    (i)  Conduct its operations according to
                    its usual, regular and ordinary course in
                    substantially the same manner as heretofore
                    conducted;
     
                    (ii) Not amend its partnership agreement or
                    other charter documents;
     
                    (iii)     Not issue any additional Inter-
                    ests, provided that the foregoing shall not
                    prohibit the transfer of Interests outstanding
                    on the date hereof or the fulfillment of the
                    obligations disclosed on Schedule 4.5 hereto;
     
                    (iv) Not declare, set aside or pay any
                    distribution or payment with respect to, or
                    directly or indirectly redeem, purchase or
                    otherwise acquire, any Interests or make any
                    commitment for any such action, except in the
                    ordinary course of business and pursuant to the
                    terms of its partnership agreement;
     
                    (v)  Not sell or otherwise dispose of (A)
                    any Partnership Properties or (B) any of its
                    other assets which are material, individually or
                    in the aggregate;
     
                    (vi) Not make any loans, advances or
                    capital contributions to, or investments in, any
                    other Person other than in the ordinary course
                    of business consistent with past practice;
     
                    (vii)     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 financial statements (or the notes
                    thereto) of such Partnership or incurred in the
                    ordinary course of business consistent with past
                    practice;
     
                    (viii)    Not enter into any commitment
                    which individually may result in total payments
                    or liability by or to it in excess of $25,000 in
                    the case of any one commitment or in excess of
                    $100,000 for all commitments other than
                    commitments entered into in the ordinary course
                    of business;
     
                    (ix) (A)  Until the Closing, continue the
                    operation of the Partnership Properties owned by
                    it in the normal and usual manner consistent
                    with past practice, not remove any material
                    fixtures, furnishings, equipment or personalty
                    therefrom, except for repair or replacement or
                    otherwise in the ordinary course of business
                    consistent with past practice, and manage,
                    operate, maintain, repair and redecorate the
                    Partnership Properties owned by it in the
                    ordinary course of business consistent with past
                    practice and in accordance with such
                    Partnership's 1997 capital expenditures budget,
                    as previously provided to Walden, in such manner
                    as to maintain such Partnership Properties in no
                    less satisfactory condition than the same exists
                    as of the date hereof; and
     
                         (B)  Maintain all rental units (other
                    than "models") included in the Partnership
                    Properties owned by it in "market ready"
                    rentable condition as of the Closing Date;
                    provided, however, that Walden and WDOP acknowledge
                    that rental units that are vacated within
                    five (5) business days prior to the Closing Date
                    will be in varying conditions of make-ready for
                    leasing, as is ordinary in the Partnership's
                    course of business; and
     
                    (x)  Within forty-five (45) days following
                    the end of any fiscal quarter ending prior to
                    the Closing Date, deliver to Walden the
                    unaudited balance sheet of each of the
                    Partnerships for such quarter and the related
                    statements of operations, partners' capital and
                    cash flows for such period.
     
               (c)  Prior to the Closing Date, unless Drever has
               consented (such consent not to be unreasonably
               withheld or delayed) in writing thereto, each of
               Walden and WDOP:
     
                    (i)  Shall, and shall cause each of its
                    affiliates to, conduct their operations
                    according to its usual, regular and ordinary
                    course in substantially the same manner as
                    heretofore conducted;
     
                    (ii) Shall not amend its articles of
                    incorporation, bylaws, partnership agreement or
                    other charter document, as the case may be;
     
                    (iii)     Shall not (A) except pursuant to
                    the exercise of options, warrants, conversion
                    rights and other contractual rights (including
                    Walden's existing dividend reinvestment plan and
                    stock option plans) existing on the date hereof,
                    or as otherwise required by this Agreement or
                    the Contribution Agreement), issue any shares of
                    its capital stock, effect any stock split,
                    reverse stock split, stock dividend,
                    recapitalization or other similar transaction,
                    (B) amend any employment agreement with any of
                    its present or future officers or directors, or
                    (C) adopt any new employee benefit plan
                    (including any stock option, stock benefit or
                    stock purchase plan);
     
                    (iv) Shall not (A) declare, set aside or
                    pay any dividend or make any other distribution
                    or payment with respect to any shares of its
                    capital stock, except that Walden may pay a
                    dividend not to exceed $.4825 per share of
                    Common Stock, $.5725 per share of Walden's 9.16%
                    Series A Cumulative Redeemable Preferred Stock
                    and 9.16% Series B Cumulative Redeemable
                    Preferred Stock and $.575 per share of Walden's
                    9.20% Senior Preferred Stock for the second and
                    third calendar quarters of 1997 and any other
                    dividend or distribution necessary for Walden to
                    maintain its ability to qualify to be taxed as a
                    REIT under the Code, or (B) except in connection
                    with the use of shares of capital stock to pay
                    the exercise price or tax withholding in
                    connection with stock-based employee benefit
                    plans of Walden, directly or indirectly redeem,
                    purchase or otherwise acquire any shares of its
                    capital stock or partnership interests, as the
                    case may be, or capital stock or partnership
                    interests, as the case may be, of any of its
                    affiliates, or make any commitment for any such
                    action;
     
                    (v)  Shall not, and shall not permit any of
                    its affiliates to, sell or otherwise dispose of
                    any of its assets which are material,
                    individually or in the aggregate;
     
                    (vi) Shall not, and shall not permit any of
                    its respective affiliates to, make any loans,
                    advances or capital contributions to, or
                    investments in, any unaffiliated third party
                    other than in connection with the sale of
                    properties;
     
                    (vii)     Shall not, and shall not permit
                    any of its affiliates 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
                    Walden included in Walden's Form 10-K for the
                    fiscal year ended December 31, 1996 or incurred
                    in the ordinary course of business consistent
                    with past practice;
     
                    (viii)    Shall not, and shall not permit
                    any of its respective affiliates to, enter into
                    any commitment which, individually or in the
                    aggregate, may result in total payments or
                    liabilities by or to it in excess of $1,000,000
                    other than in the ordinary course of business;
                    and
     
                    (ix) Shall not, and shall not permit any of
                    its respective affiliates to, enter into any
                    commitment with any officer, director or
                    affiliate of Walden, except in the ordinary
                    course of business.
     
          3    Approval of Stockholders and Acceptance by
     Interestholders.
     
               (a)  In connection with the issuance of shares of
               Common Stock by Walden upon exchange of the Common
               Units and upon the exercise of the Warrants, Walden,
               acting through its Board of Directors, shall, in
               accordance with applicable law, its articles of
               incorporation and bylaws and the rules and regulations
               of the New York Stock Exchange, duly call, give notice
               of, convene and hold a special meeting of the Walden
               Stockholders as soon as practicable, for the purpose
               of voting upon the approval of such share issuances. 
               Walden shall include in the Proxy Statement the
               recommendation of its Board of Directors that the
               Walden Stockholders vote in favor of the approval of
               such share issuances, unless the Board of Directors of
               Walden determines in good faith that any such action
               would violate such Board's fiduciary duties under
               applicable law.
     
               (b)  Each of Drever, AOF and AOFII shall take all
               necessary action, in accordance with applicable law,
               its articles of incorporation and bylaws to recommend
               that the Interestholders accept the Exchange Offer and
               tender their Interests to WDOP pursuant to the
               Exchange Offer, unless the Boards of Directors of
               Drever, AOFII and/or AOF, as applicable, determine in
               good faith that any such action would violate such
               Boards' fiduciary duties under, or otherwise violate,
               applicable law.
     
          4    Filings; Other Action.  Subject to the terms and
     conditions herein provided, Walden and Drever shall:
     (a) use all their best efforts to cooperate with one
     another in (i) determining which filings are required to be
     made prior to the Closing Date with, and which consents,
     approvals, permits or authorizations are required to be
     obtained prior to the Closing Date from, governmental or
     regulatory authorities of the United States, the several
     states, third party secured and unsecured lenders and
     rating agencies 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 their best
     efforts to obtain in writing any consents required from
     third parties in form reasonably satisfactory to Walden and
     Drever necessary to effectuate the Exchange Offer; and
     (c) use their best 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 Closing Date, any
     further action is necessary or desirable to carry out the
     purpose of this Agreement, the proper officers and
     directors of Walden, Drever, AOFII and AOF shall take all
     such necessary action.
     
          Walden and Drever shall promptly provide the other (or
     its counsel) copies of (x) all filings in connection with
     the Exchange Offer, (y) all filings under the Exchange Act
     after the date hereof and prior to the Closing Date, and
     (z) all other regulatory filings in connection with this
     Agreement and the transactions contemplated hereby, in each
     case, made by Walden or WDOP, on the one hand, or Drever,
     AOFII or AOF, on the other hand.
     
          5    Inspection of Records.  From the date hereof to
     the Closing Date, each of Walden, Drever, AOFII and AOF
     shall, upon reasonable notice. 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 Walden, WDOP, Drever, AOFII,
     AOF and their respective affiliates.
     
          6    Publicity.  The initial press release relating to
     this Agreement shall be a joint release and thereafter
     Walden, Drever, AOFII and AOF 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    Proxy Statement.  Walden shall file with the SEC
     as soon as practicable a  proxy statement (the "Proxy
     Statement") under the Exchange Act, with respect to the
     meeting of the Walden Stockholders in connection with the
     Exchange Offer.  Walden will cause the Proxy Statement to
     comply as to form in all material respects with the
     applicable provisions of the Exchange Act and the rules and
     regulations promulgated thereunder.  Walden shall use its
     best efforts to obtain, prior to the Closing Date, all
     necessary permits or approvals required under the
     Securities Laws to carry out the transactions contemplated
     by this Agreement and will pay all expenses incident
     thereto.  Drever, AOFII and AOF hereby agree to cooperate
     with Walden in the preparation of the Proxy Statement and
     to provide Walden with such information as Walden may
     reasonably request.  Walden, after consultation with
     Drever, shall respond as promptly as practicable to any
     comments made by the SEC with respect to the Proxy
     Statement and shall cause a definitive Proxy Statement to
     be mailed to the Walden Stockholders at the earliest
     practicable date.  Each of Drever, AOFII, AOF, Walden and
     WDOP agrees to correct as promptly as practicable any
     information provided by it for use in the Proxy Statement
     if and to the extent that it shall have become false or
     misleading in any material respect, and Walden agrees to
     take all steps necessary to file with the SEC and have
     cleared thereby any amendment or supplement to the Proxy
     Statement so as to correct the same and to cause the Proxy
     Statement as so corrected to be disseminated to the Walden
     Stockholders to the extent required by applicable law.
     
          8    Post-Closing Conduct of Business.   For the
     period commencing with the Closing Date and ending on and
     including the 15th business day following the Closing Date,
     Walden (either directly or indirectly through a relevant
     affiliate) and WDOP (a) shall endeavor to cause each of the
     Partnerships to continue to exist and engage in the conduct
     of its business and (b) shall not permit any Partnership to
     undertake any action or enter into any arrangement in
     connection with or related to a merger of, liquidation of,
     termination of, winding-up of, or similar transaction that
     involves, such Partnership in which, as a result of such
     transaction, such Partnership would no longer continue to
     exist or remain in business for Federal income tax
     purposes.
     
          9    Further Action.  Each party hereto shall, subject
     to the fulfillment at or before the Closing Date 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
     Exchange Offer.
     
          10   Expenses.  Except as otherwise provided in
     Article 8 hereof, all costs and expenses incurred in
     connection with this Agreement and the transactions
     contemplated hereby shall be paid by the party incurring
     such expenses.
     
          11   Third Party Consents.  WDOP, Walden, Drever, AOF
     and AOFII 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.
     
          12   Efforts to Fulfill Conditions.  WDOP, Walden,
     Drever, AOF and AOFII each shall use its best efforts to
     insure that all conditions precedent to its obligations
     hereunder are fulfilled at or prior to the Closing.
     
          13   Representations, Warranties and Conditions Prior
     to Closing.  Walden, WDOP, AOF and Drever each shall use
     its best efforts to cause its representations and
     warranties contained in this Agreement to be true and
     correct on and as of the Closing Date in all material
     respects (except for those representations and warranties
     that address matters only as of a particular date and time
     which need only be true and correct as of such date or with
     respect to such period).  Prior to Closing, Walden and
     Drever each shall promptly notify the other in writing
     (a) if any representation or warranty contained in this
     Agreement is discovered to be or becomes materially untrue
     or (b) if any of WDOP, Walden, AOF, AOFII or Drever fails
     to perform or comply, in all material respects, 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, in all material respects, with any of its
     covenants or agreements contained in this Agreement.
     
          14   Partnership Agreements.   On or prior to the
     Mailing Date, Walden shall execute, and cause WDN
     Properties, Inc. to execute, the WDOP Partnership Agreement
     and deliver such agreement to WDOP.  On or prior to the
     Mailing Date, Walden and WDOP shall execute the Agreement
     of General Partnership of Walden-WDOP Partners.  Walden
     shall not take, or permit to be taken, with respect to any
     Partnership Property owned by a Partnership the general
     partner of which Walden acquires control following the
     Closing Date, any action with respect to such Partnership
     or with respect to such Partnership Properties that would
     be prohibited by the terms of the WDOP Partnership
     Agreement if such Partnership Properties were owned by
     WDOP, provided that nothing contained herein shall prohibit
     Walden from causing any such Partnership to transfer such
     Partnership Properties to WDOP. 
     
          15   Other Documents.  On or prior to the Closing
     Date, Walden shall execute and deliver the Warrant
     Agreement to Drever, AOF and AOFII.  In addition, on or
     prior to the Closing Date, Walden shall execute the
     Articles Supplementary and file such document with the
     Department of Assessments and Taxation of the State of
     Maryland.
     
          16   Cooperation of the Parties.  Walden and Drever
     each will cooperate with the other in supplying such
     information as may be reasonably requested by the other in
     connection with the consummation of the transactions
     contemplated by this Agreement, including, without
     limitation, seeking any necessary consents or approvals.
     
          17   Stock Exchange Listing.  Walden shall, as
     promptly as practicable following the date hereof, prepare
     and submit to the New York Stock Exchange a listing
     application covering the shares of Common Stock and
     Preferred Stock to be issued by Walden upon exchange of the
     Common Units and Preferred Units, respectively, and shall
     use its best efforts to obtain, prior to the Closing Date,
     approval of the listing of such shares, subject to official
     notice of issuance.
     
     
                        ARTICLE 7
     
                        Conditions
     
          1    Conditions to the Interestholders', Walden's and
     WDOP's Obligations to Consummate the Exchange Offer.  The
     respective obligation of each party to consummate the
     Exchange Offer shall be subject to the fulfillment at or
     prior to the Closing Date of the following conditions:
     
               (a)  The issuance of the Common Stock issuable
               upon exchange of the Common Units and upon the
               exercise of the Warrants shall have been approved by
               the Walden Stockholders as provided herein.
     
               (b)  None 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 Proxy Statement shall have been cleared
               by the SEC and no stop order with respect to the Proxy
               Statement 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 Exchange Offer and any other
               documents required to be filed after the Closing Date
               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 of operations
               or financial condition of Walden and each of the
               Partnerships (and their respective affiliates), taken
               as a whole, following the Closing Date.
     
          2    Conditions to Obligations of the Interestholders
     to Consummate the Exchange Offer.  The obligations of each
     Interestholder to consummate the Exchange Offer shall be
     subject to the fulfillment at or prior to the Closing Date
     of the following conditions, unless waived by such
     Interestholder:
     
               (a)  WDOP and Walden shall have performed, in all
               material respects, their respective agreements
               contained in this Agreement required to be performed
               on or prior to the Closing Date and the representations
               and warranties of Walden and WDOP contained in
               this Agreement shall be true and correct as of the
               Closing Date in all material respects (except for
               those representations and warranties that address
               matters only as of a particular date and time which
               need only be true and correct as of such date or with
               respect to such period), and Drever shall have
               received a certificate from an executive officer of
               Walden dated the Closing Date certifying to such
               effect.
     
               (b)  The opinion of Houlihan Lokey Howard & Zukin
               that the aggregate Exchange Consideration to be
               received by the Interestholders is fair, from a
               financial point of view, as of the Closing Date shall
               have been delivered to Drever.
     
               (c)  Drever shall have received the opinion of
               Winstead Sechrest & Minick P.C. ("WSM"), dated the
               Closing Date, in substantially the form attached
               hereto as Schedule 7.2.  
     
               (d)  The shares of Common Stock and Preferred
               Stock issuable upon the exchange of the Common Units
               and Preferred Units, respectively, and upon the
               exercise of the Warrants shall have been approved for
               listing on the New York Stock Exchange subject to
               official notice of issuance.
     
          3    Conditions to Obligation of WDOP to Consummate
     the Exchange Offer.  The obligation of WDOP to consummate
     the Exchange Offer shall be subject to the fulfillment at
     or prior to the Closing Date of the following conditions,
     unless waived by WDOP:
     
               (a)  Drever, AOF and AOFII shall have performed,
               in all material respects, their agreements contained
               in this Agreement required to be performed on or prior
               to the Closing Date and the representations and
               warranties of Drever, AOF and AOFII contained in the
               Agreement shall be true and correct in all material
               respects as of the Closing Date (except for those
               representations and warranties that address matters
               only as of a particular date and time which need only
               be true and correct as of such date or with respect to
               such period), and Walden shall have received a 
               certificate of an executive officer of Drever dated
               the Closing Date certifying to such effect.
     
               (b)  Interestholders representing 50.1% or more
               of the Interests of Apartment Opportunity Fund, L.P.
               and Interestholders representing 50.1% or more of the
               Interests of Apartment Opportunity Fund II, L.P. shall
               have accepted the Exchange Offer.
     
               (c)  Partnership Properties representing no more
               than 25% of the aggregate Property Values of the
               Partnership Properties held by Apartment Opportunity
               Fund, L.P. and Partnership Properties representing no
               more than 25% of the aggregate Property Values of the
               Partnership Properties held by Apartment Opportunity
               Fund II, L.P. shall have been excluded, pursuant to
               the provisions of Article 3 hereof, from the Partnership
               Properties held by the Partnerships on the
               Closing Date.
     
               (d)  The opinion of Merrill Lynch & Co.
               Incorporated addressed to the Board of Directors of
               Walden that the aggregate Exchange Consideration,
               payable under this Agreement is fair, from a financial
               point of view, to the Walden Stockholders, shall not
               have been withdrawn or materially modified.
     
               (e)  Walden shall have received the opinions of
               Richard J. Kalish, Esq., General Counsel of Drever,
               and Skadden, Arps, Slate, Meagher & Flom LLP, dated
               the Closing Date, in substantially the forms attached
               hereto as Schedule 7.3(a) and Schedule 7.3(b),
               respectively.  
     
     
                        ARTICLE 8
     
                       Termination
     
          1    Termination by Mutual Consent.  This Agreement
     may be terminated and the Exchange Offer may be abandoned
     at any time prior to the Closing Date by the mutual written
     consent of Drever and Walden, with the prior approval of
     the respective Boards of Directors of Drever and Walden.
     
          2    Termination by Either Drever or Walden.  This
     Agreement may be terminated and the Exchange Offer may be
     abandoned by either Drever or Walden if (a) the Exchange
     Offer shall not have been consummated by December 31, 1997,
     provided that a party that has willfully and materially
     breached a representation, warranty or covenant of such
     party set forth in this Agreement shall not be entitled to
     exercise its right to terminate under this Section 8.2(a),
     (b) a meeting of the Walden Stockholders shall have been
     duly convened and held and the approval of the Walden
     Stockholders required by Section 7.1(a) hereof shall not
     have been obtained at such meeting or at any adjournment or
     postponement thereof, unless Walden is in breach of its
     obligations under Section 6.3, hereof, (c) 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 this Agreement and such
     order, decree, ruling or other action shall have become
     final and non-appealable, provided that the party seeking
     to terminate this Agreement pursuant to this clause (c)
     shall have used its best efforts to remove such order,
     decree, ruling or injunction, or (d) any of the conditions
     set forth in Article 7 hereof shall not have been
     satisfied; and provided, in the case of a termination
     pursuant to clause (a) or (d) above, that the terminating
     party shall not have breached in any material respect its
     obligations under this Agreement in any manner that shall
     have proximately contributed to the occurrence of the
     failure referred to in said clause.
     
          3    Termination by Drever, AOF and AOFII. This
     Agreement may be terminated and the Exchange Offer may be
     abandoned at any time prior to the Closing Date by action
     of the Boards of Directors of Drever, AOF and AOFII if
     (a) in the exercise of its good faith judgment as to its
     fiduciary duties to the Interestholders imposed by law, as
     advised by counsel, the Boards of Directors of Drever, AOF
     and AOFII determine that such termination is required by
     reason of a Superior  Acquisition Proposal being made,
     (b) the Board of Directors of Walden withdraws, materially
     modifies or changes in a manner materially adverse to the
     Interestholders its recommendation to the Walden
     Stockholders to approve the issuance of Common Stock
     issuable upon exchange of the Common Units and upon the
     exercise of the Warrants, (c) except with the written
     consent of Drever, the Board of Directors of Walden
     postpones the date scheduled for the meeting of the Walden
     Stockholders to approve the issuance of Common Stock
     issuable upon exchange of the Common Units and upon the
     exercise of the Warrants beyond December 31, 1997 or fails
     to set a date for such meeting by such date, (d) there has
     been a breach by Walden or WDOP of any representation or
     warranty contained in this Agreement which would have or
     would be reasonably likely to have a Walden Material
     Adverse Effect and which breach is not curable by December
     31, 1997, or (e) there has been a material breach of any of
     the covenants or agreements set forth in this Agreement on
     the part of Walden or WDOP, which breach is not curable or,
     if curable, is not cured within 30 days after written
     notice of such breach is given by Drever to Walden.
     
          4    Termination by Walden.  This Agreement may be
     terminated and the Exchange Offer may be abandoned at any
     time prior to the Closing Date by action of the Board of
     Directors of Walden, if (a) the Boards of Directors of
     Drever, AOF and/or AOFII withdraw, materially modify or
     change in a manner materially adverse to WDOP their
     recommendation to the Interestholders to accept the
     Exchange Offer, other than as a result of the occurrence of
     an event that in the good faith judgment of the Boards of
     Directors of Drever, AOF and/or AOFII has or is reasonably
     likely to have a Walden Material Adverse Effect or
     (b) there has been a material breach of any of the
     covenants or agreements set forth in this Agreement on the
     part of Drever, AOF or AOFII, which breach is not curable
     or, if curable, is not cured within 30 days after written
     notice of such breach is given by Walden to Drever, AOF or
     AOFII, as applicable.
     
          5    Effect of Termination and Abandonment.  In the
     event of termination of this Agreement and the abandonment
     of the Exchange Offer pursuant to this Article 8, written
     notice thereof shall forthwith be given to the other
     parties specifying the provisions hereof pursuant to which
     such termination is made, and this Agreement shall
     forthwith become null and void, and there shall be no
     liability on the part of the parties hereof, or their
     respective directors, officers, employees, partners,
     shareholders, representatives, agents or advisors, except
     the obligations of the parties pursuant to this Section 8.5
     and Section 6.10 hereof and except for the provisions of
     Sections 9.1, 9.2, 9.3, 9.5, 9.7, 9.13 and 9.15 hereof. 
     Nothing contained in this Section 8.5 shall relieve any of
     the parties hereto from liability for willful breach of
     this Agreement.  If Drever, AOF and AOFII elect to
     terminate this Agreement pursuant to Section 8.3(a) hereof
     and, within one year from the date of such termination,
     Drever, AOF and/or AOFII consummates a Superior Acquisition
     Proposal or enters into an agreement to consummate a
     Superior Acquisition Proposal which is subsequently
     consummated, Drever, AOF and/or AOFII shall pay to Walden,
     provided that Walden and/or WDOP 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 the least of (a) $10,000,000,
     (b) an amount equal to 50% of the excess of the value of
     the consideration received by the Interestholders pursuant
     to the Superior Acquisition Proposal over $642,000,000 (the
     "Liquidated Damages Amount") and (c) the sum of (x) the
     maximum amount that can be paid to Walden without causing
     Walden 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 Walden's
     certified public accountants, plus (y) an amount equal to
     the Liquidated Damages Amount less the amount payable under
     clause (x) above in the event Walden receives a letter from
     Walden's counsel indicating that Walden has received a
     ruling from the IRS to the effect that Liquidated Damages
     Amount payments constitute Qualifying Income.  The payments
     to which Walden is entitled under this Section 8.5 shall be
     its sole remedy with respect to the termination of this
     Agreement under the circumstances contemplated in this
     Section 8.5. 
     
          6    Extension; Waiver.  At any time prior to the
     Closing Date, either Walden or Drever may, to the extent
     legally allowed, (a) extend the time for the performance of
     any of the obligations or other acts of the other parties
     hereto, (b) waive any inaccuracies in the representations
     and warranties made to such party contained herein or in
     any document delivered pursuant hereto, and (c) 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.
     
     
                        ARTICLE 9
     
                    General Provisions
     
          1    Nonsurvival of Representations and Warranties. 
     No representation or warranty in this Agreement or in any
     instrument delivered pursuant to this Agreement shall
     survive the Closing Date or the termination of this
     Agreement.  This Section 9.1 shall not limit any covenant
     or agreement set forth herein that, by its terms,
     contemplates performance after the Closing Date.
     
          2    Notices.  Any notice or other communication
     required to be given hereunder to any of the parties hereto
     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 Walden or WDOP:
     
     c/o Walden Residential Properties, Inc.
               One Lincoln Centre
               5400 LBJ Freeway
               Suite 400
               Dallas, Texas  75240
               Attention:     Don R. Daseke
                              Chief Executive Officer
               Facsimile:     (972) 788-1550
               
          with a copy (which shall not constitute notice) to:

               Winstead Sechrest & Minick P.C.
               1201 Elm Street
               Suite 5400
               Dallas, Texas  75240
               Attention:     Kenneth L. Betts, Esq.
               Facsimile:     (214) 745-5390
               
                         If to Drever, or AOF or AOFII:

               c/o Drever Partners, Inc.
               Four Embarcadero Center
               Suite 1810
               San Francisco, California  94111
               Attention:     Michael E. Masterson
               Facsimile:     (415) 433-1777
               
          with a copy (which shall not constitute notice) to:

               Skadden, Arps, Slate, Meagher & Flom LLP
               Four Embarcadero Center
               Suite 3800
               San Francisco, California  94111
               Attention:     Theodore J. Kozloff, Esq.
               Facsimile:     (415) 984-2698
               
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.

     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 permitted
assigns.  Notwithstanding anything contained in this Agreement to
the contrary, 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.

     4    Entire Agreement.  This Agreement, the Schedules 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, written and oral, among the parties with respect
thereto, including, without limitation, the letters of intent dated
March 12, 1997 and May 8, 1997.  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.

     5    Interference.  Each party hereto further agrees that if
this Agreement is terminated in accordance with its terms, until
December 31, 1997 (a) it will not offer to hire or hire any Person
currently or formerly employed by the other party or any of its
affiliates 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
(b) neither it nor its affiliates shall directly or indirectly,
(i) (A) solicit, seek or offer to effect or effect, (B) negotiate
with or provide any information to the Board of Directors of any of
Walden, Drever, AOF or AOFII, as applicable, any director or
officer of any of Walden, Drever, AOF or AOFII, as applicable, or
any stockholder of any of Walden, Drever, AOF or AOFII, as
applicable, with respect to, (C) make any statement or proposal,
whether written or oral, either alone or in concert with others, to
the Board of Directors of any of Walden, Drever, AOF or AOFII, as
applicable, any director or officer of any of Walden, Drever, AOF
or AOFII, as applicable, or any stockholder of any of Walden,
Drever, AOF or AOFII, as applicable, or any other Person with
respect to, or (D) make any public announcement (except as required
by law in respect of actions permitted hereby) or proposal or offer
whatsoever (including, without limitation, any "solicitation" of
"proxies" as such terms are defined or used in Regulation 14A of
the Exchange Act) with respect to, (1) any form of business
combination or similar or other extraordinary transaction involving
the other party or any affiliate thereof, including, without
limitation, a merger, tender or exchange offer or liquidation of
the other party's assets, (2) any form of restructuring,
recapitalization or similar transaction with respect to the other
party or any affiliate thereto, (3) 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, (4) any proposal to seek
representation on the Board of Directors of any of Walden, Drever,
AOF or AOFII, as applicable, or otherwise to seek to control or
influence the management, Board of Directors or policies of any of
Walden, Drever, AOF or AOFII, as applicable, or any affiliate
thereof, (5) any request or proposal to waive, terminate or amend
the provisions of this Section 9.5, or (6) any proposal or other
statement inconsistent with the terms of this Section 9.5 or
(ii) 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 of any of Walden, Drever, AOF or AOFII, 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 or, if none,
the president of any of Walden, Drever, AOF or AOFII, as
applicable, a proposal to (x) amend any of the provisions of this
Section 9.5 or (y) 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 9.5.

     6    Amendment.  This Agreement may be amended by the parties
hereto, by action taken by the Board of Directors of Walden,
Drever, AOF or AOFII, as applicable, at any time before or after
approval of this Agreement or any other matter presented in
connection with the Exchange Offer by the Walden Stockholders, but
after any such approval, no amendment shall be made which by law
requires the further approval of the Walden Stockholders 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.

     7    Governing Law.  This Agreement shall be governed by and
construed in accordance with the laws of the State of Delaware
without regard to the rules of conflicts of laws thereof or of any
other jurisdiction.  Each of Walden, WDOP, Drever, AOF and AOFII
hereby irrevocably and unconditionally (a) consents to submit to
the exclusive jurisdiction of the courts of the State of Delaware
and of the appropriate federal courts located in the State of
Delaware (the "Delaware Courts") for any litigation, brought by any
of the parties hereto, arising out of or relating to this Agreement
or any of the transactions contemplated hereby, (b) waives any
objection to the laying of venue of any such litigation in the
Delaware Courts and agrees not to plead or claim in any Delaware
Court that such litigation brought therein has been brought in an
inconvenient forum, and (c) agrees that it will not bring any
action against any of the parties hereto, arising out or relating
to this Agreement and the transactions contemplated hereby, in any
court other than a Delaware Court.

     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.

     9    Headings.  Headings of the Articles and Sections of this
Agreement are for the convenience of the parties only and shall be
given no substantive or interpretive effect whatsoever.

     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.

     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.

     12   Incorporation.  The Schedules attached hereto and
referred to herein are hereby incorporated herein and made a part
hereof for all purposes as if fully set forth herein.

     13   Severability.  Any term or provision of this Agreement
which is invalid or unenforceable in any jurisdiction shall, as to
that jurisdiction, be ineffective to the extent of such invalidity
or unenforceability without rendering invalid or unenforceable the
remaining terms and provisions of this Agreement in that
jurisdiction or affecting the validity or enforceability of any of
the terms or provisions of this Agreement in any other
jurisdiction.  If any provision of this Agreement is so broad as to
be unenforceable, the provision shall be interpreted to be only so
broad as is enforceable.

     14   Enforcement of Agreement.  The parties hereto agree that
irreparable damage would occur in the event that any of the
provisions of this Agreement was not performed in all material
respects and monetary damages would not be an adequate remedy
therefor.  It is accordingly agreed that the parties shall be
entitled to an injunction or injunctions to prevent material
breaches of this Agreement and to enforce specifically the terms
and provisions hereof in any Delaware Court, this being in addition
to any other remedy to which they are entitled at law or in
equity.

     15   Non-Recourse.  Neither the officers, directors nor
stockholders of Walden shall be personally bound or have any
personal liability hereunder.  Drever, AOF and AOFII shall look
solely to the assets of Walden for satisfaction of any liability of
Walden with respect to this Agreement.  None of Drever, AOF or
AOFII will seek recourse or commence any action against any of the
stockholders of Walden or any of their personal assets, and will
not commence any action for money judgments against any of the
directors or officers of Walden or seek recourse against any of
their personal assets, for the performance or payment of any
obligation of Walden hereunder.  Neither the directors, officers
nor stockholders of Drever, AOF nor AOFII nor the Interestholders
(other than Drever) shall be personally bound or have any personal
liability hereunder.  Walden and WDOP shall look solely to the
assets of Drever, AOF and AOFII for satisfaction of any liability
of Drever, AOF and AOFII with respect to this Agreement.  Walden
and WDOP will not seek recourse or commence any action against any
of the stockholders of Drever, AOF or AOFII or the Interestholders
(other than Drever) or any of their personal assets, and will not
commence any action for money judgments against any of the
directors or officers of Drever, AOF or AOFII or seek recourse
against any of their personal assets, for the performance or
payment of any obligation of Drever, AOF or AOFII hereunder.  

     16   Schedules.

          (a)  To the extent that the Schedules include items or
     information which are not required to be disclosed under this
     Agreement, disclosure of such items or information shall not
     affect (directly or indirectly) the interpretation of this
     Agreement or the scope of any disclosure obligation under the
     Agreement.  Inclusion of information in the Schedules shall
     not be construed as an admission that such information is
     material to the business, assets, liabilities, financial
     position, operations or results of operations of the
     disclosing party.

          (b)  Any matter disclosed in any Schedule to this
     Agreement shall be deemed disclosed for all purposes under
     this Agreement.

          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.


                              WALDEN RESIDENTIAL PROPERTIES, INC.
                              
                              
                              By:  
                                 Name:
                                 Title:  
                              
                              
                              WALDEN/DREVER OPERATING PARTNERSHIP
                              
                              By: Walden Residential Properties, Inc.,
                                  its general partner
                              
                              
                                                              
                                  By: 
                                     Name:
                                     Title:  
                              
                              
                              DREVER PARTNERS, INC.
                              
                              
                              By:  
                                 Name:
                                 Title:  
                              
                              
                              AOF II, INC.
                              
                              
                              By:  
                                 Name:
                                 Title:  
                              
                              
                              AOF, INC.
                              
                              
                              By:  
                                 Name:
                                 Title:  
                              


                        TABLE OF CONTENTS


ARTICLE 1 - Definitions. . . . . . . . . . . . . . . . . . . .  2

ARTICLE 2 - The Exchange Offer . . . . . . . . . . . . . . . .  9
          2.1. Commencement of the Exchange Offer. . . . . . .  9
          2.4. Conduct of the Exchange Offers. . . . . . . . . 10
          2.5. Restrictions on Amendment or Waiver of
          Exchange Offers. . . . . . . . . . . . . . . . . . . 10
          2.6. Preparation of Exchange Offer Documents . . . . 10
          2.7. Dissemination of Exchange Offer Documents . . . 11
          2.8. Expiration of Exchange Offers . . . . . . . . . 11
          2.9. The Closing . . . . . . . . . . . . . . . . . . 11

ARTICLE 3 - Exclusion of Properties. . . . . . . . . . . . . . 13

ARTICLE 4 - Representations and Warranties of Drever, AOFII
            and AOF . . . . . . . . . . . . . . . . . . . . . . . . . 16
          4.1. Existence; Good Standing; Authority;
          Compliance with Law. . . . . . . . . . . . . . . . . 16
          4.2. Authorization, Validity and Effect of
          Agreement. . . . . . . . . . . . . . . . . . . . . . 17
          4.3. No Violation. . . . . . . . . . . . . . . . . . 17
          4.4. Financial Statements; Undisclosed Liabilities . 18
          4.5. Partnership Interests . . . . . . . . . . . . . 19
          4.6. Litigation. . . . . . . . . . . . . . . . . . . 19
          4.7. Absence of Certain Changes. . . . . . . . . . . 19
          4.8. Taxes . . . . . . . . . . . . . . . . . . . . . 19
          4.9. Books and Records . . . . . . . . . . . . . . . 21
          4.10.     No Brokers . . . . . . . . . . . . . . . . 21
          4.11.     Properties . . . . . . . . . . . . . . . . 22
          4.12.     Compliance with Applicable Regulations . . 24
          4.13.     Encumbrances on Properties . . . . . . . . 25
          4.14.     Insurance. . . . . . . . . . . . . . . . . 25
          4.15.     Non-foreign Status . . . . . . . . . . . . 26
          4.16.     Information. . . . . . . . . . . . . . . . 26

ARTICLE 5 - Representations and Warranties of Walden and WDOP. 26
          5.1. Existence; Good Standing; Authority;
          Compliance with Law. . . . . . . . . . . . . . . . . 26
          5.2. Authorization, Validity and Effect of
          Agreements . . . . . . . . . . . . . . . . . . . . . 27
          5.3. Capitalization. . . . . . . . . . . . . . . . . 28
          5.4. Partnership Interests . . . . . . . . . . . . . 28
          5.5. Subsidiaries. . . . . . . . . . . . . . . . . . 28
          5.6. Other Interests . . . . . . . . . . . . . . . . 29
          5.7. No Violation. . . . . . . . . . . . . . . . . . 29
          5.8. SEC Documents . . . . . . . . . . . . . . . . . 30
          5.9. Litigation. . . . . . . . . . . . . . . . . . . 31
          5.10.     Absence of Certain Changes . . . . . . . . 31
          5.11.     Taxes. . . . . . . . . . . . . . . . . . . 31
          5.12.     Books and Records. . . . . . . . . . . . . 32
          5.13.     Properties . . . . . . . . . . . . . . . . 32
          5.14.     Compliance with Applicable Regulations . . 34
          5.15.     No Brokers . . . . . . . . . . . . . . . . 36
          5.16.     Units. . . . . . . . . . . . . . . . . . . 36
          5.17.     Encumbrances on Properties . . . . . . . . 36
          5.18.     Insurance. . . . . . . . . . . . . . . . . 37
          5.19.     Non-foreign Status . . . . . . . . . . . . 37
          5.20.     Information. . . . . . . . . . . . . . . . 37

ARTICLE 6 - Covenants. . . . . . . . . . . . . . . . . . . . . 38
          6.1. Acquisition Proposals . . . . . . . . . . . . . 38
          6.2. Conduct of Business . . . . . . . . . . . . . . 39
          6.3. Approval of Stockholders and Acceptance by
               Interestholders . . . . . . . . . . . . . . . . 44
          6.4. Filings; Other Action.. . . . . . . . . . . . . 44
          6.5. Inspection of Records.. . . . . . . . . . . . . 45
          6.6. Publicity . . . . . . . . . . . . . . . . . . . 45
          6.7. Proxy Statement . . . . . . . . . . . . . . . . 45
          6.8. Post-Closing Conduct of Business. . . . . . . . 46
          6.9. Further Action. . . . . . . . . . . . . . . . . 46
          6.10.     Expenses . . . . . . . . . . . . . . . . . 46
          6.11.     Third Party Consents . . . . . . . . . . . 46
          6.12.     Efforts to Fulfill Conditions. . . . . . . 47
          6.13.     Representations, Warranties and
          Conditions Prior to Closing. . . . . . . . . . . . . 47
          6.15.     Other Documents. . . . . . . . . . . . . . 47
          6.16.     Cooperation of the Parties . . . . . . . . 48
                    6.17.     Stock Exchange Listing . . . . . 48
ARTICLE 7 - Conditions . . . . . . . . . . . . . . . . . . . . 48
          7.1. Conditions to the Interestholders', Walden's
               and WDOP's Obligations to Consummate the
               Exchange Offer. . . . . . . . . . . . . . . . . 48
          7.2. Conditions to Obligations of the
               Interestholders to Consummate the Exchange
               Offer . . . . . . . . . . . . . . . . . . . . . 49
          7.3. Conditions to Obligation of WDOP to Consummate
               the Exchange Offer. . . . . . . . . . . . . . . 50

ARTICLE 8 - Termination. . . . . . . . . . . . . . . . . . . . 51
          8.1. Termination by Mutual Consent . . . . . . . . . 51
          8.2. Termination by Either Drever or Walden. . . . . 51
          8.3. Termination by Drever, AOF and AOFII. . . . . . 51
          8.4. Termination by Walden . . . . . . . . . . . . . 52
          8.5. Effect of Termination and Abandonment . . . . . 52
          8.6. Extension; Waiver . . . . . . . . . . . . . . . 53

ARTICLE 9 - General Provisions . . . . . . . . . . . . . . . . 54
          9.1. Nonsurvival of Representations and Warranties . 54
          9.2. Notices . . . . . . . . . . . . . . . . . . . . 54
          9.3. Assignment; Binding Effect; Benefit . . . . . . 55
          9.4. Entire Agreement. . . . . . . . . . . . . . . . 55
          9.5. Interference. . . . . . . . . . . . . . . . . . 56
          9.6. Amendment . . . . . . . . . . . . . . . . . . . 57
          9.7. Governing Law . . . . . . . . . . . . . . . . . 57
          9.8. Counterparts. . . . . . . . . . . . . . . . . . 57
          9.9. Headings. . . . . . . . . . . . . . . . . . . . 57
          9.10.     Interpretation . . . . . . . . . . . . . . 57
          9.11.     Waivers. . . . . . . . . . . . . . . . . . 57
          9.12.     Incorporation. . . . . . . . . . . . . . . 58
          9.13.     Severability . . . . . . . . . . . . . . . 58
          9.14.     Enforcement of Agreement . . . . . . . . . 58
          9.15.     Non-Recourse . . . . . . . . . . . . . . . 58
          9.16.     Schedules. . . . . . . . . . . . . . . . . 59

                        INDEX OF SCHEDULES

Schedules

1.1  List of Drever Partnerships
1.2  List of Partnership Properties, including Partnership
Property
     Values
2.10 Cash Reserves
4.5  Partnership Interests
4.6  Litigation (Drever)
4.7  Material Changes (Drever)
4.8  Tax Matters (Drever)
4.11 Property Matters (Drever)
4.12 Compliance with Regulations (Drever)
4.14 Insurance (Drever)
4.15 Foreign Status
5.8  Walden Reports; Material Changes
5.9  Litigation (Walden)
5.11 Tax Matters (Walden)
5.13 Property Matters (Walden)
5.14 Compliance with Regulations (Walden)
5.18 Insurance (Walden)
7.2  Opinion of Winstead Sechrest & Minick P.C.
7.3a Opinion of Richard J. Kalish, Esq.
7.3b Opinion of Skadden, Arps, Slate, Meagher & Flom LLP

Exhibits

A    Form of Agreement of General Partnership
     of Walden - WDOP Partners
B    Form of Articles Supplementary
C    Form of Warrant Agreement
D    Form of WDOP Partnership Agreement


DA971180108
052197 v17
111:14199-27

                TRANSFER AND ASSIGNMENT AGREEMENT


     THE ARBORS OF AUSTIN, a Texas general partnership (hereinafter
referred to as "TRANSFEROR"), whose address is c/o First Worthing,
8144 Walnut Hill Lane, Suite 550, Dallas, Texas 75231, for and in
consideration of the delivery of certain partnership units and
other good and valuable consideration, to the undersigned in hand
paid, the receipt and legal sufficiency of which are hereby
acknowledged, has BARGAINED, TRANSFERRED and CONVEYED unto WALDEN
RESIDENTIAL OPERATING PARTNERSHIP, L.P.,  (hereinafter referred to
as "TRANSFEREE"), whose address is 5400 LBJ Freeway, Suite 400,
Dallas, Texas 75240, all of TRANSFEROR'S interest in and to all
tangible personal property owned by TRANSFEROR described in Exhibit
"A" attached hereto and incorporated herein by reference the same
as if fully copied and set forth at length (hereinafter referred to
as the "Personal Property"), and located on or attached to the real
property more particularly described in Exhibit "B" attached hereto
and incorporated herein by reference the same as if fully copied
and set forth at length (hereinafter referred to as the "Real
Property").

     TRANSFEROR HEREBY EXPRESSLY DISCLAIMS ANY WARRANTIES AS TO
MERCHANTABILITY AND/OR FITNESS FOR A PARTICULAR PURPOSE AND ANY
OTHER WARRANTIES OR REPRESENTATIONS AS TO THE PHYSICAL CONDITION OF
THE PERSONAL PROPERTY OTHER THAN THOSE CONTAINED IN THE TRANSFER
AND CONTRIBUTION AGREEMENT  DATED MARCH 24, 1997.BY ITS ACCEPTANCE
THEREOF, TRANSFEREE ACKNOWLEDGES AND AGREES THAT IT HAS INSPECTED
THE PERSONAL PROPERTY AND ACCEPTS SAME IN ITS PRESENT CONDITION "AS
IS".

     TRANSFEROR represents that the Personal Property described in
Exhibit "A" is all of the Personal Property of every kind and
character owned by TRANSFEROR and situated on or used in connection
with the Real Property described on the attached Exhibit "B".

     TO HAVE AND TO HOLD the Personal Property, together with all
and singular the rights and appurtenances thereto in any wise
belonging, unto TRANSFEREE, and TRANSFEREE'S successors and assigns
forever.


     IN WITNESS WHEREOF, TRANSFEROR has executed this Transfer
and
Assignment Agreement as of the ____ day of April 1997.

                              TRANSFEROR:

                              THE ARBORS OF AUSTIN,
                              a Texas general partnership
                              
                              By:  FS/Southwest XII,
                                   a Texas limited partnership,
                                   its general partner
                              
                                   By:  First Southwest Equity
                              Corporation,
                                        a Texas corporation,
                                        its general partner
                              
                                        By:___________________
                                             Frederick L. Albrecht,
                                             Vice President
                              

                     ACCEPTANCE OF TRANSFEREE

     The undersigned has inspected the Personal Property described
in the foregoing Transfer and Assignment Agreement, accepts the
Personal Property in its present condition and in its present
location, and the foregoing Transfer and Assignment Agreement is
accepted and approved this ____ day of April 1997.

                              TRANSFEREE:
                              
                              By:  WALDEN RESIDENTIAL OPERATING
                                   PARTNERSHIP, L.P., a Georgia
                                   limited partnership
                              
                                   By:  WALDEN OPERATING, INC.,
                                        general partner
                              
                                   By:
                                        ___________________________
                                        Mark S. Dillinger
                                        Executive Vice President
                              

C:\OFFICE\WPWIN\WPDOCS\SEC\TRANSFER.001
2 CSC

                         ACKNOWLEDGMENTS
THE STATE OF TEXAS   
                  
COUNTY OF DALLAS    

     This instrument was acknowledged before me on this the 18th
day of April, 1997, by Frederick L. Albrecht as the Vice President
of First Southwest Equity Corporation, a Texas corporation, in its
capacity as the general partner of FS/Southwest XII, a Texas
limited partnership, in its capacity as the general partner of THE
ARBORS OF AUSTIN, a Texas general partnership, on behalf of such
corporation and partnerships.


                                                                 
                              Notary Public in and for
                              the State of Texas 
                                                                 
                              Printed Name of Notary Public

                              My Commission Expires:             



THE STATE OF TEXAS       
                         
COUNTY OF DALLAS         

     This instrument was acknowledged before me on this the ____
day of April 1997 by Mark S. Dillinger, Executive Vice President of
WALDEN OPERATING, INC., General Partner of WALDEN RESIDENTIAL
OPERATING PARTNERSHIP, L.P., a Georgia limited partnership on
behalf of such limited partnership.


                                                                 
                              Notary Public in and for
                              the State of Texas

                                                                 
                              Printed Name of Notary Public

                              My Commission Expires:             


                TRANSFER AND ASSIGNMENT AGREEMENT


     ARBORS OF BEDFORD LIMITED, a Texas general partnership
(hereinafter referred to as "TRANSFEROR"), whose address is c/o
First Worthing, 8144 Walnut Hill Lane, Suite 550, Dallas, Texas
75231, for and in consideration of the delivery of certain
partnership units and other good and valuable consideration, to the
undersigned in hand paid, the receipt and legal sufficiency of
which are hereby acknowledged, has BARGAINED, TRANSFERRED and
CONVEYED unto WALDEN RESIDENTIAL OPERATING PARTNERSHIP, L.P., 
(hereinafter referred to as "TRANSFEREE"), whose address is 5400
LBJ Freeway, Suite 400, Dallas, Texas 75240, all of TRANSFEROR'S
interest in and to all tangible personal property owned by
TRANSFEROR described in Exhibit "A" attached hereto and
incorporated herein by reference the same as if fully copied and
set forth at length (hereinafter referred to as the "Personal
Property"), and located on or attached to the real property more
particularly described in Exhibit "B" attached hereto and
incorporated herein by reference the same as if fully copied and
set forth at length (hereinafter referred to as the "Real
Property").

     TRANSFEROR HEREBY EXPRESSLY DISCLAIMS ANY WARRANTIES AS TO
MERCHANTABILITY AND/OR FITNESS FOR A PARTICULAR PURPOSE AND ANY
OTHER WARRANTIES OR REPRESENTATIONS AS TO THE PHYSICAL CONDITION OF
THE PERSONAL PROPERTY OTHER THAN THOSE CONTAINED IN THE TRANSFER
AND CONTRIBUTION AGREEMENT  DATED MARCH 24, 1997.  BY ITS
ACCEPTANCE THEREOF, TRANSFEREE ACKNOWLEDGES AND AGREES THAT IT HAS
INSPECTED THE PERSONAL PROPERTY AND ACCEPTS SAME IN ITS PRESENT
CONDITION "AS IS".

     TRANSFEROR represents that the Personal Property described in
Exhibit "A" is all of the Personal Property of every kind and
character owned by TRANSFEROR and situated on or used in connection
with the Real Property described on the attached Exhibit "B".

     TO HAVE AND TO HOLD the Personal Property, together with all
and singular the rights and appurtenances thereto in any wise
belonging, unto TRANSFEREE, and TRANSFEREE'S successors and assigns
forever.


     IN WITNESS WHEREOF, TRANSFEROR has executed this Transfer and
Assignment Agreement as of the ____ day of April 1997.

                              TRANSFEROR:
                              ARBORS OF BEDFORD LIMITED,
                              a Texas limited partnership
                              
                              By:  FS/Southwest X,
                                   a Texas general partnership,
                                   its sole general partner
                              
                                   By:  First Southwest Equity
                                        Corporation,
                                        a Texas corporation,
                                        its managing partner
                              
                                        By: 
                                             ______________________
                                             Frederick L. Albrecht,
                                             Vice President
                              
                              
                              
                              
                     ACCEPTANCE OF TRANSFEREE

     The undersigned has inspected the Personal Property described in the
foregoing Transfer and Assignment Agreement, accepts the Personal
Property in its present condition and in its present location, and the
foregoing Transfer and Assignment Agreement is accepted and approved this
____ day of April 1997.

                              TRANSFEREE:
                              
                              By:  WALDEN RESIDENTIAL OPERATING
                                   PARTNERSHIP, L.P., a Georgia
                                   limited partnership
                              
                                   By:  WALDEN OPERATING, INC.,
                                        general partner
                              
                                   By:  ___________________________
                                        Mark S. Dillinger
                                        Executive Vice President
                              



                         ACKNOWLEDGMENTS


THE STATE OF TEXAS   
                    
COUNTY OF DALLAS    

     This instrument was acknowledged before me on this the 18th day of
April, 1997, by Frederick L. Albrecht as the Vice President of First
Southwest Equity Corporation, a Texas corporation, in its capacity as the
managing general partner of FS/Southwest X, a Texas general partnership,
in its capacity as the general partner of ARBORS OF BEDFORD LIMITED, a
Texas limited partnership, on behalf of such corporation and partnerships.


                                                                 
                              Notary Public in and for
                              the State of Texas 

                                                                 
                              Printed Name of Notary Public

                              My Commission Expires:             



THE STATE OF TEXAS       
                         
COUNTY OF DALLAS         

     This instrument was acknowledged before me on this the ____ day of
April 1997 by Mark S. Dillinger, Executive Vice President of WALDEN
OPERATING, INC., General Partner of WALDEN RESIDENTIAL OPERATING
PARTNERSHIP, L.P., a Georgia limited partnership on behalf of such
limited partnership.


                                                                 
                              Notary Public in and for
                              the State of             

                                                                 
                              Printed Name of Notary Public

                              My Commission Expires:             

C:\OFFICE\WPWIN\WPDOCS\SEC\TRANSFER.002
1 CSC


                TRANSFER AND ASSIGNMENT AGREEMENT


     EULESS II LIMITED, a Texas limited partnership (hereinafter
referred to as "TRANSFEROR"), whose address is c/o First Worthing,
8144 Walnut Hill Lane, Suite 550, Dallas, Texas 75231, for and in
consideration of the delivery of certain partnership units and
other good and valuable consideration, to the undersigned in hand
paid, the receipt and legal sufficiency of which are hereby
acknowledged, has BARGAINED, TRANSFERRED and CONVEYED unto WALDEN
RESIDENTIAL OPERATING PARTNERSHIP, L.P.,  (hereinafter referred to
as "TRANSFEREE"), whose address is 5400 LBJ Freeway, Suite 400,
Dallas, Texas 75240, all of TRANSFEROR'S interest in and to all
tangible personal property owned by TRANSFEROR described in Exhibit
"A" attached hereto and incorporated herein by reference the same
as if fully copied and set forth at length (hereinafter referred to
as the "Personal Property"), and located on or attached to the real
property more particularly described in Exhibit "B" attached hereto
and incorporated herein by reference the same as if fully copied
and set forth at length (hereinafter referred to as the "Real
Property").

     TRANSFEROR HEREBY EXPRESSLY DISCLAIMS ANY WARRANTIES AS TO
MERCHANTABILITY AND/OR FITNESS FOR A PARTICULAR PURPOSE AND ANY
OTHER WARRANTIES OR REPRESENTATIONS AS TO THE PHYSICAL CONDITION OF
THE PERSONAL PROPERTY OTHER THAN THOSE CONTAINED IN THE TRANSFER
AND CONTRIBUTION AGREEMENT  DATED MARCH 24, 1997.  BY ITS
ACCEPTANCE THEREOF, TRANSFEREE ACKNOWLEDGES AND AGREES THAT IT HAS
INSPECTED THE PERSONAL PROPERTY AND ACCEPTS SAME IN ITS PRESENT
CONDITION "AS IS".

     TRANSFEROR represents that the Personal Property described in
Exhibit "A" is all of the Personal Property of every kind and
character owned by TRANSFEROR and situated on or used in connection
with the Real Property described on the attached Exhibit "B".

     TO HAVE AND TO HOLD the Personal Property, together with all
and singular the rights and appurtenances thereto in any wise
belonging, unto TRANSFEREE, and TRANSFEREE'S successors and assigns
forever.


     IN WITNESS WHEREOF, TRANSFEROR has executed this Transfer and
Assignment Agreement as of the ____ day of April 1997.

                              TRANSFEROR:

                              EULESS II LIMITED,
                              a Texas limited partnership
                              
                              By:  FS/Southwest X,
                                   a Texas general partnership,
                                   its sole general partner
                              
                                   By:  First Southwest Equity
                                        Corporation,
                                        a Texas corporation,
                                        its managing general
                                        partner
                              
                                   By:  ____________________________
                                        Frederick L. Albrecht,
                                        Vice President
                              

                     ACCEPTANCE OF TRANSFEREE

     The undersigned has inspected the Personal Property described
in the foregoing Transfer and Assignment Agreement, accepts the
Personal Property in its present condition and in its present
location, and the foregoing Transfer and Assignment Agreement is
accepted and approved this ____ day of April 1997.

                              TRANSFEREE:
                              
                              By:  WALDEN RESIDENTIAL OPERATING
                                   PARTNERSHIP, L.P., a Georgia
                                   limited partnership
                              
                                   By:  WALDEN OPERATING, INC.,
                                        general partner
                              
                                   By:  ___________________________
                                        Mark S. Dillinger
                                        Executive Vice President
                              

C:\OFFICE\WPWIN\WPDOCS\SEC\TRANSFER.004
2 CSC

                         ACKNOWLEDGMENTS


THE STATE OF TEXAS   
                    
COUNTY OF DALLAS    

     This instrument was acknowledged before me on this the 18th
day of April, 1997, by Frederick L. Albrecht as the Vice President
of First Southwest Equity Corporation, a Texas corporation, in its
capacity as the general partner of FS/Southwest X, a Texas general
partnership, in its capacity as the general partner of EULESS II
LIMITED, a Texas limited partnership, on behalf of such corporation
and partnerships.

                                                                 
                              Notary Public in and for
                              the State of Texas

                                                                 
                              Printed Name of Notary Public

                              My Commission Expires:             


THE STATE OF TEXAS       
                         
COUNTY OF DALLAS         

     This instrument was acknowledged before me on this the ____ day of
April 1997 by Mark S. Dillinger, Executive Vice President of WALDEN
OPERATING, INC., General Partner of WALDEN RESIDENTIAL OPERATING
PARTNERSHIP, L.P., a Georgia limited partnership on behalf of such
limited partnership.


                                                                 
                              Notary Public in and for
                              the State of             

                                                                 
                              Printed Name of Notary Public

                              My Commission Expires:             



                TRANSFER AND ASSIGNMENT AGREEMENT


     THE ARBORS ON FOREST LANE LIMITED, a Texas limited partnership
(hereinafter referred to as "TRANSFEROR"), whose address is c/o
First Worthing, 8144 Walnut Hill Lane, Suite 550, Dallas, Texas
75231, for and in consideration of the delivery of certain
partnership units and other good and valuable consideration, to the
undersigned in hand paid, the receipt and legal sufficiency of
which are hereby acknowledged, has BARGAINED, TRANSFERRED and
CONVEYED unto WALDEN RESIDENTIAL OPERATING PARTNERSHIP, L.P., 
(hereinafter referred to as "TRANSFEREE"), whose address is 5400
LBJ Freeway, Suite 400, Dallas, Texas 75240, all of TRANSFEROR'S
interest in and to all tangible personal property owned by
TRANSFEROR described in Exhibit "A" attached hereto and
incorporated herein by reference the same as if fully copied and
set forth at length (hereinafter referred to as the "Personal
Property"), and located on or attached to the real property more
particularly described in Exhibit "B" attached hereto and
incorporated herein by reference the same as if fully copied and
set forth at length (hereinafter referred to as the "Real
Property").

     TRANSFEROR HEREBY EXPRESSLY DISCLAIMS ANY WARRANTIES AS TO
MERCHANTABILITY AND/OR FITNESS FOR A PARTICULAR PURPOSE AND ANY
OTHER WARRANTIES OR REPRESENTATIONS AS TO THE PHYSICAL CONDITION OF
THE PERSONAL PROPERTY OTHER THAN THOSE CONTAINED IN THE TRANSFER
AND CONTRIBUTION AGREEMENT  DATED MARCH 24, 1997.  BY ITS
ACCEPTANCE THEREOF, TRANSFEREE ACKNOWLEDGES AND AGREES THAT IT HAS
INSPECTED THE PERSONAL PROPERTY AND ACCEPTS SAME IN ITS PRESENT
CONDITION "AS IS".

     TRANSFEROR represents that the Personal Property described in
Exhibit "A" is all of the Personal Property of every kind and
character owned by TRANSFEROR and situated on or used in connection
with the Real Property described on the attached Exhibit "B".

     TO HAVE AND TO HOLD the Personal Property, together with all
and singular the rights and appurtenances thereto in any wise
belonging, unto TRANSFEREE, and TRANSFEREE'S successors and assigns
forever.


     IN WITNESS WHEREOF, TRANSFEROR has executed this Transfer and
Assignment Agreement as of the ____ day of April 1997.

                              TRANSFEROR:

                              THE ARBORS ON FOREST LANE LIMITED,
                              a Texas limited partnership
                              
                              By:  FS/Southwest VIII Limited,
                                   a Texas limited partnership,
                                   its sole general partner
                              
                                   By:  First Southwest Equity
                                        Corporation,
                                        a Texas corporation,
                                        its sole general partner
                              
                                        By: 
                                             ______________________
                                             Frederick L. Albrecht,
                                             Vice President
                              
                              
                              
                     ACCEPTANCE OF TRANSFEREE

     The undersigned has inspected the Personal Property described
in the foregoing Transfer and Assignment Agreement, accepts the
Personal Property in its present condition and in its present
location, and the foregoing Transfer and Assignment Agreement is
accepted and approved this ____ day of April 1997.

                              TRANSFEREE:
                              
                              By:  WALDEN RESIDENTIAL OPERATING
                                   PARTNERSHIP, L.P., a Georgia
                                   limited partnership
                              
                                   By:  WALDEN OPERATING, INC.,
                                        general partner
                              
                                   By:  _________________________
                                        Mark S. Dillinger
                                        Executive Vice President
                              

C:\OFFICE\WPWIN\WPDOCS\SEC\TRANSFER.005
2 CSC


                         ACKNOWLEDGMENTS


THE STATE OF TEXAS   
                    
COUNTY OF DALLAS    

     This instrument was acknowledged before me on this the 18th
day of April, 1997, by Frederick L. Albrecht as the Vice President
of First Southwest Equity Corporation, a Texas corporation, in its
capacity as the general partner of FS/Southwest VIII Limited, a
Texas limited partnership, in its capacity as the general partner
of THE ARBORS ON FOREST LAND LIMITED, a Texas limited partnership,
on behalf of such corporation and partnerships.


                                                                 
                              Notary Public in and for
                              the State of Texas

                                                                 
                              Printed Name of Notary Public

                              My Commission Expires:             



THE STATE OF TEXAS       
                         
COUNTY OF DALLAS         

     This instrument was acknowledged before me on this the ____
day of April 1997 by Mark S. Dillinger, Executive Vice President of
WALDEN OPERATING, INC., General Partner of WALDEN RESIDENTIAL
OPERATING PARTNERSHIP, L.P., a Georgia limited partnership on
behalf of such limited partnership.


                                                                 
                              Notary Public in and for
                              the State of             

                                                                 
                              Printed Name of Notary Public

                              My Commission Expires:             




                TRANSFER AND ASSIGNMENT AGREEMENT


     ARBOR MILL LIMITED, a Texas limited partnership (hereinafter
referred to as "TRANSFEROR"), whose address is c/o First Worthing,
8144 Walnut Hill Lane, Suite 550, Dallas, Texas 75231, for and in
consideration of the delivery of certain partnership units and
other good and valuable consideration, to the undersigned in hand
paid, the receipt and legal sufficiency of which are hereby
acknowledged, has BARGAINED, TRANSFERRED and CONVEYED unto WALDEN
RESIDENTIAL OPERATING PARTNERSHIP, L.P.,  (hereinafter referred to
as "TRANSFEREE"), whose address is 5400 LBJ Freeway, Suite 400,
Dallas, Texas 75240, all of TRANSFEROR'S interest in and to all
tangible personal property owned by TRANSFEROR described in Exhibit
"A" attached hereto and incorporated herein by reference the same
as if fully copied and set forth at length (hereinafter referred to
as the "Personal Property"), and located on or attached to the real
property more particularly described in Exhibit "B" attached hereto
and incorporated herein by reference the same as if fully copied
and set forth at length (hereinafter referred to as the "Real
Property").

     TRANSFEROR HEREBY EXPRESSLY DISCLAIMS ANY WARRANTIES AS TO
MERCHANTABILITY AND/OR FITNESS FOR A PARTICULAR PURPOSE AND ANY
OTHER WARRANTIES OR REPRESENTATIONS AS TO THE PHYSICAL CONDITION OF
THE PERSONAL PROPERTY OTHER THAN THOSE CONTAINED IN THE TRANSFER
AND CONTRIBUTION AGREEMENT  DATED MARCH 24, 1997.  BY ITS
ACCEPTANCE THEREOF, TRANSFEREE ACKNOWLEDGES AND AGREES THAT IT HAS
INSPECTED THE PERSONAL PROPERTY AND ACCEPTS SAME IN ITS PRESENT
CONDITION "AS IS".

     TRANSFEROR represents that the Personal Property described in
Exhibit "A" is all of the Personal Property of every kind and
character owned by TRANSFEROR and situated on or used in connection
with the Real Property described on the attached Exhibit "B".

     TO HAVE AND TO HOLD the Personal Property, together with all
and singular the rights and appurtenances thereto in any wise
belonging, unto TRANSFEREE, and TRANSFEREE'S successors and assigns
forever.


     IN WITNESS WHEREOF, TRANSFEROR has executed this Transfer and
Assignment Agreement as of the ____ day of April 1997.

                              TRANSFEROR:
                              
                              ARBOR MILL LIMITED,
                              a Texas limited partnership
                              
                              By:  FS/Southwest XI,
                                   a Texas general partnership,
                                   its sole general partner
                              
                                   By:  First Southwest Equity
                                        Corporation,
                                        a Texas corporation,
                                        its managing partner
                              
                                       
                                        By:  ________________________
                                             Frederick L. Albrecht,
                                             Vice President
                              
                              
                              
                     ACCEPTANCE OF TRANSFEREE

     The undersigned has inspected the Personal Property described
in the foregoing Transfer and Assignment Agreement, accepts the
Personal Property in its present condition and in its present
location, and the foregoing Transfer and Assignment Agreement is
accepted and approved this ____ day of April 1997.

                              TRANSFEREE:
                              
                              By:  WALDEN RESIDENTIAL OPERATING
                                   PARTNERSHIP, L.P., a Georgia
                                   limited partnership
                              
                                   By:  WALDEN OPERATING, INC.,
                                        general partner
                              
                                   By:  ___________________________
                                        Mark S. Dillinger
                                        Executive Vice President
                              



                         ACKNOWLEDGMENTS

THE STATE OF TEXAS       
                         
COUNTY OF DALLAS         

     This instrument was acknowledged before me on this the ____ day of
April 1997 by Mark S. Dillinger, Executive Vice President of WALDEN
OPERATING, INC., General Partner of WALDEN RESIDENTIAL OPERATING
PARTNERSHIP, L.P., a Georgia limited partnership on behalf of such
limited partnership.


                                                                 
                              Notary Public in and for
                              the State of             

                                                                 
                              Printed Name of Notary Public

                              My Commission Expires:             

THE STATE OF TEXAS   
                    
COUNTY OF DALLAS    

     This instrument was acknowledged before me on this the 18th
day of April, 1997, by Frederick L. Albrecht as the Vice President
of First Southwest Equity Corporation, a Texas corporation, in its
capacity as the general partner of FS/Southwest XI, a Texas general
partnership, in its capacity as the general partner of ARBOR MILL
LIMITED, a Texas limited partnership, on behalf of such corporation
and partnerships.


                                                                 
                              Notary Public in and for
                              the State of Texas

                                                                 
                              Printed Name of Notary Public

                              My Commission Expires:             

C:\OFFICE\WPWIN\WPDOCS\SEC\TRANSFER.003
3 CSC:dmc


                TRANSFER AND ASSIGNMENT AGREEMENT


     ARBOR PARK LIMITED, a Texas limited partnership (hereinafter
referred to as "TRANSFEROR"), whose address is c/o First Worthing,
8144 Walnut Hill Lane, Suite 550, Dallas, Texas 75231, for and in
consideration of the delivery of certain partnership units and
other good and valuable consideration, to the undersigned in hand
paid, the receipt and legal sufficiency of which are hereby
acknowledged, has BARGAINED, TRANSFERRED and CONVEYED unto WALDEN
RESIDENTIAL OPERATING PARTNERSHIP, L.P.,  (hereinafter referred to
as "TRANSFEREE"), whose address is 5400 LBJ Freeway, Suite 400,
Dallas, Texas 75240, all of TRANSFEROR'S interest in and to all
tangible personal property owned by TRANSFEROR described in Exhibit
"A" attached hereto and incorporated herein by reference the same
as if fully copied and set forth at length (hereinafter referred to
as the "Personal Property"), and located on or attached to the real
property more particularly described in Exhibit "B" attached hereto
and incorporated herein by reference the same as if fully copied
and set forth at length (hereinafter referred to as the "Real
Property").

     TRANSFEROR HEREBY EXPRESSLY DISCLAIMS ANY WARRANTIES AS TO
MERCHANTABILITY AND/OR FITNESS FOR A PARTICULAR PURPOSE AND ANY
OTHER WARRANTIES OR REPRESENTATIONS AS TO THE PHYSICAL CONDITION OF
THE PERSONAL PROPERTY OTHER THAN THOSE CONTAINED IN THE TRANSFER
AND CONTRIBUTION AGREEMENT  DATED MARCH 24, 1997 BY ITS ACCEPTANCE
THEREOF, TRANSFEREE ACKNOWLEDGES AND AGREES THAT IT HAS INSPECTED
THE PERSONAL PROPERTY AND ACCEPTS SAME IN ITS PRESENT CONDITION "AS
IS".

     TRANSFEROR represents that the Personal Property described in
Exhibit "A" is all of the Personal Property of every kind and
character owned by TRANSFEROR and situated on or used in connection
with the Real Property described on the attached Exhibit "B".

     TO HAVE AND TO HOLD the Personal Property, together with all
and singular the rights and appurtenances thereto in any wise
belonging, unto TRANSFEREE, and TRANSFEREE'S successors and
assigns forever.


     IN WITNESS WHEREOF, TRANSFEROR has executed this Transfer and
Assignment Agreement as of the ____ day of April 1997.

                              TRANSFEROR:

                              ARBOR PARK LIMITED,
                              a Texas limited partnership
                              
                              By:  FS/Southwest IX,
                                   a Texas general partnership,
                                   its sole general partner
                              
                                   By:  First Southwest Equity
                                        Corporation,
                                        a Texas corporation,
                                        its managing partner
                              
                                        By: ______________________
                                            Frederick L. Albrecht,
                                            Vice President
                              
                              
                              
                              
                     ACCEPTANCE OF TRANSFEREE

     The undersigned has inspected the Personal Property described in the
foregoing Transfer and Assignment Agreement, accepts the Personal
Property in its present condition and in its present location, and the
foregoing Transfer and Assignment Agreement is accepted and approved this
____ day of April 1997.

                              TRANSFEREE:
                              
                              By:  WALDEN RESIDENTIAL OPERATING
                                   PARTNERSHIP, L.P., a Georgia
                                   limited partnership
                              
                                   By:  WALDEN OPERATING, INC.,
                                        general partner
                              
                                   By:  ___________________________
                                        Mark S. Dillinger
                                        Executive Vice President
                              
C:\OFFICE\WPWIN\WPDOCS\SEC\TRANSFER.006
2 CSC


                         ACKNOWLEDGMENTS


THE STATE OF TEXAS   
                    
COUNTY OF DALLAS    

     This instrument was acknowledged before me on this the 18th
day of April, 1997, by Frederick L. Albrecht as the Vice President
of First Southwest Equity Corporation, a Texas corporation, in its
capacity as the managing general partner of FS/Southwest IX, a
Texas general partnership, in its capacity as the general partner
of ARBOR PARK LIMITED, a Texas limited partnership, on behalf of
such corporation and partnerships.


                                                                 
                              Notary Public in and for
                              the State of Texas

                                                                 
                              Printed Name of Notary Public

                              My Commission Expires:             



THE STATE OF TEXAS       
                         
COUNTY OF DALLAS         

     This instrument was acknowledged before me on this the ____ day of
April 1997 by Mark S. Dillinger, Executive Vice President of WALDEN
OPERATING, INC., General Partner of WALDEN RESIDENTIAL OPERATING
PARTNERSHIP, L.P., a Georgia limited partnership on behalf of such
limited partnership.


                                                                 
                              Notary Public in and for
                              the State of             

                                                                 
                              Printed Name of Notary Public

                              My Commission Expires:             


                    REAL ESTATE SALES CONTRACT


     THIS REAL ESTATE SALES CONTRACT (hereinafter referred to as
the "Contract") is entered into by and between VILLAGE/HILLCREST
LIMITED PARTNERSHIP, a Texas limited partnership (hereinafter
referred to as "Seller") and WALDEN RESIDENTIAL PROPERTIES, INC.,
a Maryland corporation (hereinafter referred to as "Purchaser").

     FOR AND IN CONSIDERATION OF the premises and the respective
covenants, agreements and obligations hereinafter set forth, Seller
and Purchaser do hereby agree as follows:

                                1  
                        SALE AND PURCHASE

     1.1  Upon and subject to the terms and conditions hereinafter
set forth, Purchaser agrees to purchase from Seller, and Seller
agrees to sell to Purchaser, the following (hereinafter
collectively referred to as the "Property"):

          (a)  The real property being approximately 12.939 acres
     out of the John W. Farrens Survey, Abstract No. 1710 and
     Abstract No. 545, in the City of Grand Prairie, Dallas and
     Tarrant Counties, Texas which real property is more
     particularly described on Exhibit "A" attached hereto, and
     incorporated herein, together with all rights, ways,
     privileges and appurtenances pertaining thereto, including any
     right, title and interest of Seller in and to any streets,
     alleys or rights-of-way adjoining said real property
     (hereinafter collectively referred to as the "Real Property");

          (b)  All improvements and fixtures located on the Real
     Property, including, without limitation, the buildings located
     thereon, which are more commonly referred to as Hillcrest
     Apartments located at 1960 W. Tarrant, Grand Prairie, Dallas
     and Tarrant Counties, Texas (hereinafter referred to as the
     "Improvements");

          (c)  All personal property of every kind and character
     owned by Seller and situated on or used in connection with the
     Real Property and Improvements (hereinafter collectively
     referred to as the "Personal Property");

          (d)  All leases and rental agreements with tenants of the
     Improvements (hereinafter collectively referred to as the
     "Tenant Leases"), and all security deposits paid by the
     Tenants in connection with the Tenant Leases (hereinafter
     collectively referred to as the "Tenant Deposits");

          (e)  All management, employment, maintenance, service,
     equipment, garbage disposal, guard, security, pest control,
     and all other agreements, contacts, and leases (except Tenant
     Leases) concerning the operation, use, management, maintenance
     or lease of the Real Property, Improvements, and/or Personal
     Property, or any portion thereof (hereinafter collectively
     referred to as the "Collateral Agreements").

                                2  

                          PURCHASE PRICE

     2.1  The Purchase Price for the Property (hereinafter referred
to as the "Purchase Price") shall be Seven Million Eight Hundred
Fifty Thousand and 00/100 Dollars ($7,850,000.00), payable all in
cash at Closing.

                                3  

                          EARNEST MONEY

     3.1  Upon execution of this Contract, Purchaser shall deposit
with American Title Company located at 4949 Westgrove, Suite 200,
Dallas, Texas 75248, to the attention of Ann Sutton (hereinafter
referred to as the "Title Company"), cash in the amount of
Twenty-Five Thousand Dollars ($25,000.00) (the"Initial Deposit") to assure
prompt observance of this Contract by Purchaser.

     3.2  On the date of the expiration of the Inspection Period
(as that term is defined in Paragraph 6. 1 herein) and if Purchaser
has not terminated this Contract pursuant to Paragraph 6. 1 herein,
then Purchaser shall deposit an additional Twenty-Five Thousand
Dollars ($25,000.00) as earnest money with the Title Company (the
"Additional Deposit").  The Additional Deposit together With the
Initial Deposit shall be collectively referred to herein as the
"Earnest Money Deposit".

     3.3  The Earnest Money Deposit shall be deposited by the Title
Company and placed in an interest bearing account.  All interest
accruing thereon shall be for the benefit of Purchaser.

     3.4  The Earnest Money Deposit shall apply to the Purchase
Price at Closing.

                                4  

                           TITLE STATUS

     4.1  Within ten (10) days after the Effective Date (as
hereinafter defined in Paragraph 14.11), Seller shall deliver to
Purchaser a Commitment for Title Insurance, Texas standard form
(hereinafter referred to as the "Commitment"), together with copies
of all instruments and documents referred to therein as exceptions
to title covering the Property, in the amount of the Purchase
Price, in favor of Purchaser, pursuant to which the Title Company
agrees, subject to the provisions thereof, to issue at Closing an
Owner Policy of Title Insurance (hereinafter referred to as the
"Owner Policy") to Purchaser.

     4.2  Purchaser shall have fifteen (15) days after the latest
to be received of the Commitment, legible copies of all exception
matters referenced in the Commitment and the survey (as hereinafter
defined in Paragraph 5.1), to provide to Seller written objections
to the status of title to the Property.  If such written objections
have not been received by Seller prior to the end of the said
fifteen (15) day period, Purchaser shall be deemed to have
conclusively accepted and approved the status of title to the
Property, as shown by the Commitment.  If Purchaser does timely
deliver to Seller such written objections, Seller shall have ten
(10) days from the receipt of the objections to attempt to cure
such objections.  If Seller is unable or unwilling to cure such
objections within such ten (10) day period, Purchaser may either
(i) waive such objections in writing and purchase the Property
notwithstanding such objections, (ii) extend Seller additional
time, not later than the date of Closing, to cure such objections
or (iii) terminate this Contract by written notice to Seller, in
which event the Earnest Money Deposit shall be returned to
Purchaser on demand, and neither Seller nor Purchaser shall have
any further obligations hereunder.

     4.3  Seller shall deliver to Purchaser, at Closing, a Special
Warranty Deed (hereinafter referred to as the "Deed") conveying fee
simple title to the Property to Purchaser, subject to the
exceptions to title contained in the Commitment approved, or
waived, by Purchaser pursuant to Paragraph 4.2 hereof.

                                5  

                              SURVEY

     5.1  Seller shall provide to Purchaser, within five (5) days
after the Effective Date, Seller's most recent survey (hereinafter
referred to as the "Survey") of the Property prepared by a licensed
surveyor or professional engineer.  Upon the expiration of the
Inspection Period, if Purchaser has not terminated this Contract,
Seller will provide Purchaser with an updated and recertified
survey, which survey shall be in form and content sufficient to
delete the standard survey exception from the Owner Policy. 
Notwithstanding the foregoing, if Purchaser desires to have a
current survey prior to the expiration of the Inspection Period,
Purchaser shall notify Seller of said desire and Seller will order
the updated Survey for Purchaser, however, Purchaser will pay for
the cost of the updated Survey if Purchaser does not close this
transaction.

     5.2  Purchaser shall provide to Seller, in writing, within
fifteen (15) days after receipt of the latest to be received of the
Commitment, legible copies of all exception matters referenced in
the Commitment and the Survey, any objections to the Survey
referred to in Paragraph 5.1 hereof.  If such written notice has
not been received by Seller prior to the end of said fifteen (15)
day period, Purchaser shall be deemed to have conclusively accepted
and approved the Survey.  If Purchaser does timely deliver to
Seller such written objections, Seller shall have ten (10) days
from receipt of the objections to attempt to cure such objections. 
If Seller is unable or unwilling to cure such objections within
such ten (10) day period, Purchaser may either: (i) waive such
objections in writing and purchase the Property notwithstanding
such objections, or (ii) terminate this Contract by written notice
to Seller, in which event the Earnest Money Deposit shall be
returned to Purchaser and neither Seller nor Purchaser shall have
any further obligations hereunder.  Upon receipt of the updated and
recertified Survey, Purchaser shall have five (5) days to object in
writing to any material items which appear on the Survey for the
first time.  If Purchaser so objects, Seller shall have until
Closing to cure the objections or notify Purchaser of Seller's
unwillingness to cure.  If Seller is unable or unwilling to cure
such material objections, Purchaser shall either: (i) waive such
objections in writing and purchase the Property notwithstanding
such objections, or (ii) terminate this Contract by written notice
to Seller, in which event the Earnest Money Deposit shall be
returned to Purchaser and neither Seller nor Purchaser shall have
any further obligations hereunder.

                                6  

                    INSPECTION AND EXAMINATION

     6.1  Purchaser shall have until the expiration of the
forty-fifth (45th) day after the Effective Date (hereinafter referred to
as the "Inspection Period"), during which time, Purchaser, or
Purchaser's authorized agent or representative, shall be entitled
to enter upon the Property for the purpose of inspecting, examining
and making tests upon the Property.  If Purchaser, in Purchaser's
sole discretion, is dissatisfied with the results of Purchaser's
inspection of the Property, Purchaser may, by written notice
delivered to Seller prior to the expiration of the Inspection
Period, terminate this Contract in which event the Earnest Money
Deposit shall be returned to Purchaser on demand, and neither
Seller nor Purchaser shall have any further obligations hereunder. 
If Purchaser does not terminate this Contract by delivery of such
written notice prior to the expiration of the Inspection Period,
Purchaser shall be conclusively deemed to have accepted the
Property in its present condition.

     6.2  Purchaser shall have the right to obtain an updated
Environmental Report.  In the event such Environmental Report is
not acceptable to Purchaser, in Purchaser's reasonable discretion,
Purchaser shall have the right to terminate the Contract prior to
the expiration of the Inspection Period and receive a full refund
of the Earnest Money Deposit.  Purchaser agrees to commission this
study within fifteen (15) days from the Effective Date.

     6.3  To facilitate Purchaser's inspection of the Property,
Seller shall provide to Purchaser, at Seller's sole expense, within
five (5) days from the Effective Date, the following:

          (a)  Access to obtain copies of all tenant leases, at
     Purchaser's expense, and a Rent Roll, herein so called, for
     the Property, prepared as of the first day of the month in
     which this Contract is executed.  Additionally, Seller will
     provide Purchaser access to Seller's records regarding expense
     and income in order to enable Purchaser to complete an audit
     of such records;

          (b)  True copies of the most recent tax statements (both
     real estate and personal property taxes) on the Property;

          (c)  An accurate schedule (the "Operating Schedule" )
     reflecting, with respect to the Property for the twelve (12)
     month period preceding the month of execution of this Contract
     (i) all operating expenses and capital expenditures of the
     Property (ii) the aggregate rent collected from tenants of the
     Property during such period;

          (d)  A true and complete inventory of all furnishings,
     fixtures, equipment and other personal property located upon
     and/or comprising the tangible items used in connection with
     the Property;

          (e)  A true and complete list of all service and other
     agreements (the "Third Party Agreements") pertaining to the
     Property on which Seller is obligated showing: (i) the names
     of the parties to each agreement, (ii) the service rendered or
     to be rendered under each agreement, (iii) the compensation
     payable by Seller under each agreement, and (iv) the term and
     expiration date of each agreement;

          (f)  Copies of all certificates of occupancy, licenses
     and permits required by law and issued by all governmental
     authorities having jurisdiction, if any, which may be in
     Seller's possession;

          (g)  All environmental, engineering, pest control and
     other professional reports in the possession of Seller;

          (h)  A copy of a tenant rent roll for the Property,
     showing actual occupancies, rentals, security deposits,
     assigned parking spaces (if any), free rent, rent concessions,
     tenant incentives, lease terms, unit numbers, and unit types. 
     A current schedule of rental rates for each type of unit
     within the Property, and such other pertinent information
     regarding the tenant leases and rental units as is reasonably
     available to Seller;

          (i)  A copy of the standard form of tenant lease;

          (j)  A copy of all utility bills for the Property for the
     previous twelve (12) months, excluding individually metered
     tenant utility bills; and a letter from each of the utility
     providers stating that the utilities are available to the
     Property; and
 
          (k)  Copies of any pertinent litigation of safety related
     issues with respect to the Property.

     6.4  Purchaser agrees that if for any reason the Closing is
not consummated, Purchaser will promptly return to Seller all
materials furnished to Purchaser pursuant to Paragraph 6.2.

     6.5  Purchaser shall have the right to approve or disapprove
during the Inspection Period any of the Third Party Agreements
described in Paragraph 6.2(e) above existing on the Effective Date. 
Seller will not enter into any Third Party Agreements after the
Effective Date that do not contain a clause that grants to Seller
the right to terminate such agreement upon thirty (30) days notice. 
Any Third Party Agreement not acceptable to Purchaser must have a
thirty (30) day cancellation clause and Seller will notify such
third party of Purchaser's desire to terminate such agreement.  If
such Third Party Agreement cannot be terminated within thirty (30)
days, Purchaser must purchase the Property subject to the terms of
such Third Party Agreement or terminate the Contract.

                                7  

                             CLOSING

     7.1  The date of closing (hereinafter referred to as the
"Closing Date") shall be, and the event of closing (hereinafter
referred to as the "Closing"), shall occur on or before the
fifteenth (15th) day following the expiration of the Inspection
Period, in the offices of the Title Company, at such hour as Seller
and Purchaser may mutually agree, but otherwise at 10:00 a.m.,
local time.

     7.2  All recordation fees and closing costs shall be borne by
Seller and Purchaser in accordance with custom in the area in which
the Property is situated.  Provided, however, Seller shall pay for
the Owner Policy and Purchaser shall pay the extra premium for the
survey deletion in connection with the Title Policy.

     7.3  Real and personal property taxes for the then current tax
year shall be prorated to the Closing Date.  The proration shall be
based on the taxes paid for the tax year 1996.  No future
adjustments for real and personal property taxes shall be made
between the parties.

     7.4  In addition to the taxes, all rents paid under the tenant
leases, expenses pursuant to the Third Party Agreements and
municipal utilities shall be prorated as of the Closing Date. 
Provided, however, Seller shall be entitled to the full amount of
any deposits then held by any utility companies and the amount
thereof shall be an addition to the Purchase Price unless Seller
elects, at its sole option, to obtain a refund of any deposit
directly from any utility company holding same, in which event
Purchaser shall be required to replace any such deposit if
requested or required by the respective utility company.  Any
delinquent rents for the current month collected after Closing
shall be delivered to Seller, in Seller's pro rata share.  All
tenant deposits paid to Seller under the Tenant Leases as reflected
on the Rent Roll shall be paid to Purchaser at Closing.

     7.5  At Closing, Seller shall deliver to Purchaser the
following documents which shall be duly executed and, where
appropriate, acknowledged, together with any and all items or
instruments necessary or appropriate thereto:

          (a)  The Deed;

          (b)  The Owner Policy, containing no exception to title
     other than (i) the standard printed exceptions in Schedule B
     to the Commitment, the tax exception shall refer prior to
     taxes for the year 1997 and subsequent years, and subsequent
     assessments for years due to change in land usage or ownership
     and (ii) those exceptions to title contained in Schedule B to
     the Commitment which are approved by Purchaser or waived by
     Purchaser pursuant to Paragraph 4.2 hereof;

          (c)  An Affidavit required pursuant to Section 1445 of
     the Internal Revenue Code stating, under penalties of perjury,
     that Seller nor any other party so swearing, is a foreign
     person within the meaning of Section 1445 of the Internal
     Revenue Code;

          (d)  A Bill of Sale transferring to Purchaser all of the
     Personal Property including but not limited to, tangible
     personal property and Third Party Agreements;

          (e)  An Assignment of Tenant Leases and Deposits
     assigning all of Seller's right, title and interest in and to
     all Tenant Leases and security deposits, and other leases
     covering the Property.  Seller shall also deliver to Purchaser
     the original leases, security deposit agreements, insurance
     policies and Third Party Agreements to Purchaser; and

          (f)  A Tenant Notification Agreement, dated the date of
     Closing, executed by Seller, notifying the tenants of the
     Property that the Property has been sold to Purchaser.

     7.6  At Closing, Purchaser shall deliver to Seller the cash
funds referred to in Paragraph 2.1 hereof and the statutory notice
to tenants as required by Section 92.105 (b) of the Texas Property
Code.

     7.7  Possession of the Property shall be delivered to
Purchaser at Closing.

                                8  

        SELLER'S REPRESENTATIONS, WARRANTIES AND COVENANTS

     8.1  Seller's Representations and Warranties.  Seller
represents and warrants to Purchaser the following:

          (a)  Seller has or will have at Closing good,
     indefeasible, and fee simple title to the Property, free and
     clear of all mortgages, liens, encumbrances, leases,
     tenancies, security interest, covenants, conditions
     restrictions, rights-of-way, easements, judgments or other
     matters affecting title other than those shown on Schedule B
     of the Commitment and otherwise permitted herein.

          (b)  This Contract has been duly authorized and executed
     by Seller and is a valid and binding obligation of, and is
     enforceable, in accordance with its terms, against Seller. 
     The documents delivered to Purchaser at Closing will be duly
     authorized and executed by Seller and will be a valid and
     binding obligation of, and will be enforceable in accordance
     with their terms, against Seller.

          (c)  There is no pending or threatened condemnation or
     similar proceeding affecting the Property or any portion
     thereof, or pending public improvements, liens, or special
     assessments, in, about or outside the Property which will in
     any manner affect the Property or access to the Property, nor
     any legal action of any kind or character whatsoever affecting
     the Property which will in any manner affect Purchaser upon
     the consummation hereof, nor is any such action presently
     contemplated.

          (d)  To the best of Seller's knowledge, Seller has
     complied with all applicable laws, ordinances, regulations,
     statutes, rules and restrictions pending to and affecting the
     Property.  Performance of this Contract will not result in any
     breach of, or constitute any default under, or result in
     imposition of, any lien or encumbrance upon the Property under
     any agreement or other instrument to which Seller is a party
     or by which Seller or the Property might be bound.

          (e)  Seller will operate and manage the Property in
     substantially the same manner it has been operated and managed
     and will maintain the physical condition of the Property in
     the same or better condition as it presently exists to the
     date of Closing, reasonable wear and tear excepted.

          (f)  The rent roll delivered pursuant to Paragraph 6.2(h)
     is the Current Rent Roll.  Not earlier than five (5) days
     prior to Closing, Seller shall deliver a Revised Rent Roll to
     Purchaser, certified by Seller in writing as true and correct
     which Revised Rent Roll shall set forth the following:

               (i)  the name of each tenant;

               (ii) the lease commencement and expiration dates;

               (iii)     the amount of any security deposits;

               (iv) a list of vacant space;

               (v)  the size and type of each vacant area; and

               (vi) the amount and description of any concessions.

          (g)  Except as expressly set forth in the Rent Roll:

               (i)  To the best of Seller's knowledge, all of the
                    information contained on the Rent Roll is, and
                    will be, true, correct and complete as of its
                    date.

               (ii) No rent under any Tenant Lease has been, or
                    prior to Closing will be, prepaid for a period
                    in excess of thirty (30) days.

               (iii)     No tenant has any right of first refusal
                         or option with respect to the leasing of
                         any portion of the Property.

               (iv) No one, including any tenant, has any option
                    or right of first refusal to purchase the
                    Property or any part thereof.

               (v)  To the best of Seller's knowledge, there are
                    no oral agreements with anyone, including
                    tenants, with respect to the Property or any
                    portion thereof.

               (vi) All of the present Tenant Leases for rental
                    space in the Property are in writing, on a
                    standard form (which form has been provided to
                    Purchaser) and duly executed by all parties
                    thereto, and, to the best of Seller's
                    knowledge, are (A) in full force and effect
                    and (B) valid and binding agreements of, and
                    fully enforceable in accordance with their
                    terms against, the tenants.

               (vii)     The Tenant Leases will not be amended in
                         any way after the Effective Date, other
                         than in the ordinary course of business,
                         without the prior, written consent of
                         Purchaser, which consent shall not be
                         unreasonably withheld.  Purchaser, unless
                         it otherwise shall advise Seller in
                         writing within five (5) days following
                         Seller's request for such consent, shall
                         be deemed to have consented to any such
                         amendment.

               (viii)    Except as stated in the Rent Roll, there
                         are no uncured defaults on the part of
                         any party to any of the Tenant Leases,
                         and Seller is in full compliance with all
                         of lessor's obligations thereunder.

               (ix) None of the rentals due or to become due under
                    such leases will be assigned, encumbered, or
                    subject to any liens at the Closing other than
                    the Permitted Exceptions.

               (x)  Except as disclosed to Purchaser by Seller in
                    writing, at the time of Closing, all tenants
                    will be paying charges for electricity
                    consumed in their space, including heating and
                    air conditioning, on an individually metered
                    basis.

          (h)  The Operating Statement delivered pursuant to
     Paragraph 6.2(c) is the most recent monthly statement of
     income and expense in connection with the operation and
     maintenance of the Property.  The balance of such statements
     for the preceding months shall be made available to Purchaser
     promptly upon request.

          (i)  No action has been taken with respect to work
     performed or delivery of material which would give rise to a
     lien on the Property.  At Closing, there will be no claim in
     favor of any person or entity which is or could become a lien
     on the Real Property, the Improvements, or the Personal
     Property, arising out of the furnishing of labor or materials,
     other than claims or liens arising from acts of Purchaser;
     there will be no unpaid assessments against the Property,
     except for Property taxes assessed but not due and payable at
     the time of Closing; and there will be no claim in favor of
     any person or entity (including the present management
     company) for any unpaid commissions or fees for leasing of the
     Property.  In the event of any such claims at Closing, Seller,
     at its option and in lieu of the foregoing, either may: (i)
     establish with the Title Company an escrow of funds in an
     amount and upon conditions reasonably acceptable to Seller and
     Purchaser, or (ii) provide a bond in favor of Purchaser or
     Title Company (or Title Company's underwriter) in such amount,
     upon such conditions and for such purposes as may be
     satisfactory to Purchaser, Seller and Title Company, in either
     case for the purpose of providing for such claims and/or
     inducing the Title Company to insure Purchaser's title to the
     Property free and clear of such claims.

          (j)  Seller agrees that benefits or compensations accrued
     prior to Closing, and due or claimed to be due either before
     or after Closing, to employees or former employees of Seller
     shall constitute obligations of Seller only, and Seller agrees
     to indemnify and hold Purchaser harmless from all such
     obligations and claims.

          (k)  Seller will not borrow any money or do, or fail to
     do, any other act or thing which would cause the Real
     Property, the Improvements or any Personal Property to become
     pledged or otherwise utilized as collateral or in any way
     stand as security for any indebtedness or obligation.

          (l)  All ad valorem taxes and personal property taxes,
     together with all assessments or other charges for utilities,
     roads or the widening of such roads, or any other fees imposed
     by any governmental authority with respect to the Property,
     have been paid in full.  The ad valorem taxes, personal
     property taxes and special assessments pertaining to the
     Property for calendar year 1996 were in the aggregate amount
     of $145,047.00. Seller has received a Notice of Assessed
     Valuation ("NOAV") establishing the ad valorem taxes for the
     Property for 1997 to be $165,327.08. In the event Seller
     receives any further invoices, notices or assessments that
     should be included in the figure listed in this Subparagraph
     (1), Seller will provide copies of same to Purchaser on or
     prior to the Closing Date.

          (m)  The representations, warranties and covenants of the
     Seller contained in this Agreement or in any document
     delivered to Purchaser pursuant to the terms of this Agreement
     (whether in this Section 8 or elsewhere): (i) shall be true
     and correct in all material respects and not in default at the
     time of Closing, just as though they were made at such time,
     and Seller shall deliver to Purchaser, at Closing, an
     affidavit to that effect.  However, it is expressly agreed and
     understood that the representations, warranties, and covenants
     will merge with the Deed and will not survive the Closing of
     this transaction.

          (n)  All rental units shall be in "market ready",
     rentable condition as of the date of Closing.  Provided,
     however, Seller and Purchaser acknowledge that rental units
     that are vacated within five (5) business days prior to the
     date of Closing, will be in varying conditions of "make-ready"
     for leasing, as is ordinary in Seller's course of business. 
     As to any units that are not in "market ready", rentable
     condition as of the date of Closing, Purchaser and Seller
     understand and agree that Purchaser shall be entitled to a
     credit against the Purchase Price at Closing an amount equal
     to the amount agreed upon at Closing by Purchaser and Seller
     as being required to put in "market ready", rentable condition
     any units that are not in such condition as of the date of the
     Closing.  Notwithstanding the foregoing, Seller will not be
     required to pay an amount in excess of $500.00 per unit not in
     "market ready", rentable condition.  Purchaser shall have the
     right to re-inspect the Property during the period commencing
     not earlier than five (5) days prior to the Closing and ending
     on the Closing solely for purposes of verifying the
     maintenance of the Property in accordance with this Contract.

          (o)  To the best of Seller's knowledge, no Hazardous
     Materials are located on or about the Property.  For purposes
     of this Paragraph the phrase, "To the best of Seller's
     knowledge", is strictly limited to the information contained
     in an environmental report prepared in connection with
     Seller's acquisition of the Property.  Seller agrees to
     provide Purchaser with a copy of such environmental report.

          (p)  To the best of Seller's knowledge, the Improvements
     and Personal Property are in good working order and are
     structurally sound.  For purposes of this Paragraph, the
     phrase, "To the best of Seller's knowledge', is strictly
     limited to the information contained in an engineer's report
     prepared in connection with Seller's acquisition of the
     Property.  Seller agrees to provide Purchaser with a copy of
     such engineer's report.

          (q)  Except as otherwise specifically stated in this
     Contract, Seller shall disclose to Purchaser any and all
     information Seller may have in its possession regarding the
     following, but Seller hereby specifically disclaims any
     warranty, guaranty or representation, oral or written, past,
     present or future, of, as to, or concerning: (i) the nature
     and condition of the Property, including, "without limitation,
     the water, soil and geology, and the suitability thereof and
     of the Property for any and all activities and uses which
     Purchaser may elect to conduct thereon, and the existence of
     any environmental hazards or conditions thereon (including the
     presence of asbestos) or compliance with all applicable laws,
     rules or regulations; (ii) except for any warranties contained
     in the Deed to be delivered by Seller at the Closing, the
     nature and extent of any right-of-way, lease, possession,
     lien, encumbrance, license, reservation, condition or
     otherwise; and (iii) the compliance of the Property or its
     operation with any laws, ordinances or regulations of any
     government or other body.  Purchaser acknowledges that it will
     inspect the Property and, except for the specific
     representations, warranties and covenants contained herein,
     Purchaser will rely solely on its own investigation of the
     Property and not on any information provided or to be provided
     by Seller.  Purchaser further acknowledges that the
     information provided and to be provided with respect to the
     Property was obtained from a variety of sources and Seller:
     (i) has not made any independent investigation or verification
     of such information; and (ii) does not make any
     representations as to the accuracy or completeness of such
     information, except for the specific representations,
     warranties and covenants contained herein.  THE SALE OF THE
     PROPERTY AS PROVIDED FOR HEREIN IS MADE ON AN "AS IS" BASIS,
     AND PURCHASER EXPRESSLY ACKNOWLEDGES THAT, IN CONSIDERATION OF
     THE AGREEMENTS OF SELLER HEREIN, EXCEPT AS OTHERWISE SPECIFIED
     HEREIN, SELLER MAKES NO WARRANTY OR REPRESENTATION, EXPRESS OR
     IMPLIED, OR ARISING BY OPERATION OF LAW, INCLUDING, BUT NOT
     LIMITED TO, ANY WARRANTY OF CONDITION, HABITABILITY,
     MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE, IN
     RESPECT OF THE PROPERTY.  NOTHING IN THIS PARAGRAPH SHALL BE
     CONSTRUED OR DEEMED TO CONSTITUTE OR CREATE AN AFFIRMATIVE
     OBLIGATION OF SELLER TO UNDERTAKE ANY ACTION OR TO INCUR ANY
     EXPENSE IN PROCURING ANY INFORMATION OR REPORT RELATING TO
     SELLER'S OBLIGATIONS HEREUNDER.

     8.2  Notwithstanding the provisions of Paragraph 8. 1, if,
within ten (10) days from the date this Contract is fully executed,
Seller gives written notice that any representation or warranty
contained in this Paragraph 8. 1 is incorrect, Seller will not be
bound by such representation or warranty.  However, within ten (10)
days after Seller's delivery of such notice to Purchaser, Purchaser
may terminate this Contract (in which event the Earnest Money
Deposit shall be immediately returned to Purchaser).

                                9  

                             DEFAULT

     9.1  In the event that Purchaser shall fail to purchase the
Property in accordance with the terms and conditions of this
Contract, or otherwise default in the performance of Purchaser's
obligations pursuant to this Contract, for any reason whatsoever
other than Seller's default or as otherwise permitted hereunder,
Seller shall be paid and shall retain the Earnest Money Deposit as
liquidated damages as Seller's sole remedy hereunder.

     9.2  In the event that Seller shall default in the performance
of Seller's obligations hereunder, for any reason whatsoever other
than Purchaser's default or as otherwise permitted hereunder, as
Purchaser's only remedies hereunder, Purchaser may, at Purchaser's
option: (i) purchase the Property notwithstanding such default
pursuant to the remaining terms and provisions of this Contract, in
which event such default shall be deemed waived, (ii) terminate
this Contract, in which event Purchaser shall be entitled to return
of Purchaser's Earnest Money Deposit, and neither Seller nor
Purchaser shall have any further obligation hereunder, or (iii)
seek specific performance of this Contract.

                                10 

                          CASUALTY LOSS

     10.1 If, prior to the date of the Closing, all or any material
portion of the Property is either destroyed, damaged by fire or
other casualty, Purchaser shall have the right to cancel this
Contract by written notice to Seller and the Title Company within
ten (10) days after delivery to Purchaser of notice of the
occurrence of any such event (and the Closing shall be extended
such additional time as is necessary to make such election). 
Provided, however, failure to so elect shall be deemed an election
by Purchaser to complete Purchaser's purchase obligations
hereunder.  If, upon any such occurrence, Purchaser elects or is
deemed to have elected to complete Purchaser's purchase obligations
hereunder, Purchaser shall be entitled to receive all insurance
proceeds, as compensation for such loss and Seller shall, in this
regard, execute all documents and perform such acts as shall be
necessary or proper for Purchaser to receive such proceeds.  In the
event Purchaser elects to complete the purchase of the Property and
accept an assignment of the insurance proceeds, Seller agrees to
pay to Purchaser an amount equal to the insurance policy
deductible.

                                11 

                   BROKER FEES AND COMMISSIONS

     11.1 Seller and Purchaser each hereby warrant and represent to
the other that all claims for brokerage fees, commissions or
finders' or other similar fees in connection with the transactions
contemplated in this Contract, insofar as such claims shall be
based on agreements made by either of the parties, shall be paid by
the party making such agreements, and the party hereto making such
agreement does hereby indemnify and hold the party hereto which
does not make such agreement harmless from and against all
liability, loss, cost, damage or expense (including but not limited
to reasonable attorney's fees and costs of litigation) which the
party hereto which does not make such agreement shall suffer or
incur because of any claim by any broker, agent or finder claiming
any compensation pursuant to such agreement with respect to the
sale and purchase of the Property or the execution of this
Contract.  The provision of this Paragraph 11.1 shall survive
Closing.

     11.2 Seller shall pay to Windsor Advisors, L.C. d/b/a Windsor
Realty Advisors (R. J. Hall) (hereinafter referred to as
"Realtor"), a commission in cash equal to four percent (4%) of the
Purchase Price.  Provided, however, such commission shall be
payable only in the event that the sale of the Property as
contemplated in this Contract is consummated.

                                12 

                              NOTICE

     12.1 All notices, objections and approvals referred to in this
Contract must be given in writing and will be effective on the day
the notice is: (i) actually received by the addressee thereof after
being sent by overnight delivery (such as Federal Express) or
having been personally hand delivered by the sender or (ii)
deposited in the United States Mail, postage prepaid, registered or
certified mail, return receipt requested, and properly addressed to
the party to receive said notice, or (iii) sent to the addressee by
telecopier, facsimile or similar transmitting machine.  The notice
addresses of the parties shall be those specified below unless
modified in writing by the appropriate party:

          SELLER:
          
          Village/Hillcrest Limited Partnership
          4002 Beltline Road, Suite I 1 0
          Addison, Texas 75244
          (972) 980-6836
          (972) 980-0384 (Facsimile)
          
          With a copy to:
          
          Mr. R. Steven Jones
          Hesse & Jones, P.C.
          4949 Westgrove, Suite 200
          Dallas, Texas 75248
          (972) 733-3117
          (972)733-3119 (Facsimile)
          
          PURCHASER:
          
          Walden Residential Properties, Inc.
          5400 LBJ Freeway
          Suite 400, L.B. 45
          Dallas, Texas 75240
          (214) 788-0510
          (214) 788-1550 (Facsimile)
          
          With a copy to:
          
          Ms. Robin Minick
          Munsch, Hardt, Kopf, Harr & Dinan
          4000 Fountain Place
          1445 Ross Avenue
          Dallas, Texas 75202-2790
          (214) 855-7500
          (214)855-7584 (Facsimile)
          
                                13 

                           CONTINGENCY

     13.1 Seller's obligation to close this Contract is expressly
contingent upon Seller using Seller's best efforts to obtain the
approval and consent of any lienholder and/or partner of Seller to
the herein proposed sale and the agreement of such lienholder to
release any and all liens or security interests it holds with
regard to the Property or with respect to a partner to grant
consent to such Sale on or before ten (10) days from the Effective
Date.  In the event Seller is unable to obtain the approval within
the above described time period, this Contract shall terminate and
the Earnest Money Deposit shall be returned to Purchaser and
neither Purchaser nor Seller shall have any further obligations to
the other.

                                14 

                          MISCELLANEOUS

     14.1 The execution of this Contract by the first party
constitutes an offer to buy or sell the Property.  Unless this
Contract is accepted by the other party within five (5) working
days from the execution of this Contract by the first party, and a
fully executed copy is delivered to the Title Company, the offer of
this Contract shall be automatically revoked and terminated.

     14.2 This Contract and all of the terms, provisions and
covenants contained herein shall apply to, be binding upon and
inure to the benefit of the parties hereto, their respective
successors and assigns.

     14.3 The captions employed in this Contract are for
convenience only and are not intended in any way to limit or
amplify the terms and provisions of this Contract.

     14.4 Time is of the essence of this Contract.

     14.5 This Contract shall be construed in accordance with the
laws of the State of Texas, and venue for any cause of action
arising hereunder shall lie in Dallas County, Texas.

     14.6 This Contract contains the entire agreement of the
parties with respect to the subject matter hereof, and shall not be
varied, amended, or superseded except by written agreement between
the parties hereto.

     14.7 This Contract may be executed in counterparts, each of
which shall constitute an original and all which taken together
shall constitute an original and all which taken together shall
constitute a single agreement.

     14.8 The Purchaser hereby acknowledges that, at the time of
the execution of this Contract, the undersigned Realtor advised the
Purchaser by this writing that the Purchaser should have the
abstract covering the real estate which is the subject of this
Contract examined by an attorney of the Purchaser's own selection
or that the Purchaser should be furnished with or obtain a policy
of title insurance.

     14.9 The Realtor, its agents and/or employee's may act in the
dual capacity of broker and undisclosed principal in the
transaction described hereunder.

     14.10     If any date of significance hereunder falls upon a
Saturday, Sunday or recognized Federal holiday, such date will be
deemed moved forward to the next day which is not a Saturday,
Sunday or recognized Federal holiday.  The terms "working day"
shall mean days elapsed exclusive of Saturday, Sunday or recognized
Federal holidays.

     14.11     This Contract (or a counterpart hereof) must be
executed by Purchaser and Seller and a fully executed copy hereof
(or executed counterparts) deposited with the Title Company not
later than five (5) days after execution hereof by the latter of
Purchaser or Seller (the actual date of deposit being herein
referred to as the "Effective Date"), or this Contract shall become
null, void and of no effect whatsoever.

                                   SELLER:
                                   
                                   VILLAGE/HILLCREST LIMITED
                                   PARTNERSHIP,
                                   a Texas limited partnership
                                                            
Date Executed by Seller


                                   By:                           
                                        Ron E. Collins, General Partner


                                   PURCHASER:
                                   
                                   WALDEN RESIDENTIAL PROPERTIES,
                                   INC., a Maryland corporation
                                                            
Date Executed by Purchaser

                                   By:                           
                                   Printed Name:                 
                                   Title:                        


REALTOR:

WINDSOR REALTY ADVISORS, INC.


By:                           
     R. J. Hall


                   ACCEPTANCE BY TITLE COMPANY

     The undersigned title company, AMERICAN TITLE COMPANY,
referred to in the foregoing Contract as the "Title Company",
hereby acknowledges receipt of a fully executed copy (or executed
counterparts) of the foregoing Contract and $25,000.00 of the
Earnest Money Deposit referred to therein, and accepts the
obligations of the Title Company as set forth therein.


                                   By:                           

                                   Date:                         
                                        "Effective Date"





C:\OFFICE\WPWIN\WPDOCS\SEC\TRANSFER.007
2      scp      6/9/97




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