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

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

                                   FORM 10-K

<Table>
        
(Mark One)
   [X]     ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
           SECURITIES EXCHANGE ACT OF 1934

           FOR THE FISCAL YEAR ENDED DECEMBER 31, 2003

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

           FOR THE TRANSITION PERIOD FROM          TO
</Table>

                         COMMISSION FILE NUMBER 1-14760
                             ---------------------
                             RAIT INVESTMENT TRUST
             (Exact name of registrant as specified in its charter)

<Table>
                                              
                    MARYLAND                                        23-2919819
        (State or other jurisdiction of                           (IRS Employer
         incorporation or organization)                        Identification No.)

           C/O RAIT PARTNERSHIP, L.P.                                 19103
         1818 MARKET STREET, 28TH FLOOR                             (Zip Code)
                PHILADELPHIA, PA
    (Address of principal executive offices)
</Table>

              REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE:
                                 (215) 861-7900

          SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

<Table>
<Caption>
              TITLE OF EACH CLASS                   NAME OF EACH EXCHANGE ON WHICH REGISTERED
              -------------------                   -----------------------------------------
                                              
      Common Shares of Beneficial Interest                   New York Stock Exchange
</Table>

          SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:
                                      NONE

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

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

     Indicate  by check mark whether the  registrant is an accelerated filer (as
defined in Rule 12b-2 of the Securities Exchange Act of 1934).  Yes [X]     No [
]

     The aggregate market value of the  common shares of the registrant held  by
non-affiliates of the registrant, based upon the closing price of such shares on
June 30, 2003 of $26.50, was approximately $530.1 million.

     As  of March 1, 2004, 23,210,256  common shares of beneficial interest, par
value $0.01 per share, of the registrant were outstanding.

                      DOCUMENTS INCORPORATED BY REFERENCE

     Portions of the  proxy statement  for registrant's 2004  Annual Meeting  of
Shareholders are incorporated by reference in Part III of this Form 10-K.


                               TABLE OF CONTENTS

<Table>
                                                            
FORWARD LOOKING STATEMENTS..................................     1
PART I......................................................     1
  ITEM 1.  BUSINESS.........................................     1
  ITEM 2.  PROPERTIES.......................................    12
  ITEM 3.  LEGAL PROCEEDINGS................................    12
  ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY
     HOLDERS................................................    12
PART II.....................................................    13
  ITEM 5.  MARKET FOR OUR COMMON EQUITY AND RELATED
     SHAREHOLDER MATTERS....................................    13
  ITEM 6.  SELECTED FINANCIAL DATA..........................    14
  ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
     CONDITION AND RESULTS OF OPERATION.....................    14
  ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
     MARKET RISK............................................    22
  ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA......    23
  ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
     ACCOUNTING AND FINANCIAL DISCLOSURE....................    49
  ITEM 9A.  CONTROLS AND PROCEDURES.........................    49
PART III....................................................    49
  ITEM 10.  TRUSTEES AND EXECUTIVE OFFICERS OF THE
     REGISTRANT.............................................    49
  ITEM 11.  EXECUTIVE COMPENSATION..........................    49
  ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
     AND MANAGEMENT.........................................    49
  ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED
     TRANSACTIONS...........................................    50
  ITEM 14.  PRINCIPAL ACCOUNTING FEES AND SERVICES..........    50
PART IV.....................................................    50
  ITEM 15.  EXHIBITS, FINANCIAL STATEMENTS SCHEDULES AND
     REPORTS ON FORM 8-K....................................    50
  SIGNATURES................................................    52
  EXHIBIT INDEX.............................................    53
</Table>


                           FORWARD LOOKING STATEMENTS

     Statements  we make in  written or oral form  to various persons, including
statements made in this report and in other filings with the U.S. Securities and
Exchange Commission, or the  SEC, that are not  historical in nature,  including
those  using the words "anticipate,"  "estimate," "should," "expect," "believe,"
"intend,"  and  similar  expressions,  are  forward-looking  statements.   These
forward-looking  statements  are  subject to  certain  risks  and uncertainties,
including, among other things:

     - business conditions and  the general economy,  especially as they  affect
       interest rates;

     - defaults  by borrowers in paying debt  service on our loans, particularly
       our subordinated and discounted loans;

     - illiquidity of our portfolio of investments in real estate;

     - our possible inability to originate or acquire investments in real estate
       on favorable terms;

     - our possible inability to obtain capital resources and maintain liquidity
       through offerings of our securities, lines of credit or other means; and

     - our possible  inability  to maintain  our  real estate  investment  trust
       qualification  or our  exemption from  registration under  the Investment
       Company Act.

     These risks and  uncertainties and other  risks, uncertainties and  factors
that  could cause actual  results to differ materially  from those projected are
discussed below in Part I -- Item 1 "Business -- Investment Activity Risks"  and
elsewhere  in  this report.  We undertake  no obligation  to publicly  update or
revise any forward-looking statements, whether  as a result of new  information,
future  events or otherwise, except as required by law. In light of these risks,
uncertainties, and  assumptions,  the  forward-looking events  discussed  in  or
incorporated by reference into this report might not occur.

                                     PART I

ITEM 1.  BUSINESS

GENERAL

     RAIT  Investment Trust is  a real estate investment  trust, or REIT, formed
under Maryland law. We were formed in August 1997. We commenced operations  upon
completion  of  our initial  public  offering in  January  1998. We  conduct our
operations through  RAIT  Partnership, L.P.,  a  limited partnership  that  owns
substantially  all of our  assets. Our wholly  owned subsidiaries, RAIT General,
Inc. and  RAIT Limited,  Inc., are  the sole  general partner  and sole  limited
partner,   respectively,  of  RAIT  Partnership.  We  sometimes  refer  to  RAIT
Investment Trust and RAIT Partnership, along with RAIT General and RAIT Limited,
using the words "we," "our" and "us."

     We make investments in real estate primarily by:

     - making real estate loans;

     - acquiring real estate loans; and

     - acquiring interests in real estate.

     We seek to  generate income  for distribution  to our  shareholders from  a
combination  of interest  and fees  on loans,  rents and  other income  from our
interests in real estate and proceeds from the sale of our investments.

     We file annual, quarterly and  current reports, proxy statements and  other
information with the SEC. Our internet address is
http://www.raitinvestmenttrust.com.  We make  our SEC filings  available free of
charge on or  through our  internet website  as soon  as reasonably  practicable
after we electronically file such material with, or furnish it to, the SEC.

                                        1


REAL ESTATE LOANS

     One  of the primary  means by which we  invest in real  estate is by making
real estate loans  to borrowers whose  financing requirements cannot  be met  by
traditional  institutional lenders and  lenders that securitize  loans. We offer
junior lien or other  forms of subordinated,  or "mezzanine," financing,  senior
short-term  bridge financing and first-lien conduit  loans. We seek to structure
the financing package we offer to a borrower using one or more of these types of
loans to  meet their  particular needs.  We believe  that our  ability to  offer
structured  financing that works with other financing sources and our ability to
respond quickly to our  borrower's needs makes us  an attractive alternative  to
equity  financing. As  a result,  we believe  we are  able to  take advantage of
opportunities that will  generate higher  returns than  traditional real  estate
loans.

     We emphasize mezzanine and bridge financing which makes up most of our loan
portfolio.  Our bridge loans  are generally short-term,  first mortgages that we
anticipate will be  refinanced by  our borrower  with traditional  institutional
lenders  and lenders that securitize loans in order to repay us. In general, our
mezzanine loans generate a higher rate of return to us than our bridge loans due
to the additional risk we assume  resulting from their subordinated status.  The
principal amounts of our mezzanine and bridge loans generally range between $2.0
million  and $40.0 million. We  may provide financing in  excess of our targeted
size range where the borrower has  a committed source of take-out financing,  or
we  believe that it can arrange take-out  financing, to reduce our investment to
an amount  within  our targeted  size  range.  Our financing  is  usually  "non-
recourse." Non-recourse financing means financing where the lender may look only
to  the assets  securing the  payment of the  loan, subject  to certain standard
exceptions including  liabilities relating  to environmental  issues, fraud  and
non-payment  of  real  estate taxes.  We  may  engage in  recourse  financing by
requiring personal guarantees from controlling persons of our borrowers where we
feel it is necessary to further protect the return on our investment.

     We often provide mezzanine or  other forms of subordinated financing  where
the  senior lien on a property prohibits  the imposition of additional liens. We
typically include one or more of  the following provisions in these loans  which
we believe serve to mitigate our risks in these circumstances:

     - Direct  deposit  of  rents  and  other  cash  flow  from  the  underlying
       properties to a bank account controlled by us;

     - Delivery to us of a deed-in-lieu of foreclosure or nominal cost  purchase
       option  that may enable  us to enforce our  rights against the underlying
       property in an expedited fashion;

     - Recorded or perfected liens on other real estate owned by the controlling
       persons of our borrower;

     - Pledge to us of  the equity interest in  the borrower by its  controlling
       persons; and

     - Personal guarantees from the borrower's controlling persons.

     Although  we seek  to incorporate  some or all  of these  provisions in our
subordinated financings, we may not be able to negotiate the inclusion of any or
all of them. Moreover, none  of these factors will  assure that these loans  are
collected. See "Investment Activity Risks" below.

     We  often provide bridge  financing where our borrower  is unable to obtain
financing from  traditional institutional  lenders and  lenders that  securitize
loans  within our  borrower's time  constraints or  because our  borrower or the
related real  estate  does not  fall  within  the lending  guidelines  of  these
lenders.  Our bridge loans are structured as senior loans that may have a stated
term of several years but that we anticipate will be refinanced by our  borrower
with  these lenders within  a shorter term.  There can be  no assurance that our
bridge loans will be refinanced  and so we analyze  these loans assuming we  may
hold them to maturity.

     While  we emphasize  providing mezzanine and  bridge financing,  we have no
limitations in our  organizational documents on  the types of  financing we  may
provide.  Through our wholly owned subsidiary, RAIT Capital Corp. d/b/a Pinnacle
Capital Group,  we can  provide, or  arrange for  another lender  to provide,  a
first-lien  conduit loan to our borrowers. We  usually do this where the conduit
loan assists us in offering the borrower a complete financing package, including
our   mezzanine    or    bridge    financing.   Where    we    have    made    a

                                        2


bridge  loan to a borrower,  we may be able to  assist our borrower to refinance
our bridge loan for which we will earn related fee income through Pinnacle.

     In addition to an agreed upon interest rate, we seek to enhance our  return
on investment on our real estate loans by obtaining origination fees, exit fees,
cash  flow  and  appreciation interests,  or  a  combination of  these  fees and
interests, from our borrowers.  Cash flow and  appreciation interests require  a
borrower  to pay  us additional  amounts based  upon a  property's generation of
positive cash flow or increase in value. We may also provide additional services
to a borrower for which we may obtain consulting fees.

     We may  also  seek  to enhance  our  return  by "leveraging"  our  loan  in
appropriate  circumstances  by selling  a senior  participation  in the  loan to
another lender or  by assigning our  loan under one  of our lines  of credit  to
collateralize  an advance under the  line of credit. In  either case, we do this
only where interest  payable under the  participation or the  line of credit  is
less  than the  interest we receive  from our loan  so that we  benefit from the
portion of the interest we retain and  the opportunity to seek to re-invest  the
proceeds of the participation or advance at a higher return.

LOAN ACQUISITION

     We  also invest in real estate by acquiring existing real estate loans held
by banks, other institutional lenders or third-party investors. When we  acquire
existing  loans, we generally buy  them at a discount  from both the outstanding
balances of the loans and the  appraised value of the properties underlying  the
loans.  Typically, discounted loans are in default under the original loan terms
or other requirements and are  subject to forbearance agreements. A  forbearance
agreement  typically requires a borrower to pay to the lender all revenue from a
property after payment of  the property's operating expenses  in return for  the
lender's  agreement to withhold exercising its  rights under the loan documents.
We will not  acquire any loan,  however, unless material  steps have been  taken
toward  resolving problems with the loan, or its underlying property. We seek to
acquire loans for which  completion of the resolution  process will enhance  our
total  return through increased yields or realization  of some portion or all of
the discount at which they were acquired.

ACQUISITION OF INTERESTS IN REAL ESTATE

     Another way we invest in real  estate is by acquiring equity interests.  We
make  these  investments  either through  our  wholly owned  subsidiaries  or by
acquiring controlling or  non-controlling interests  in entities  that own  real
estate.  These  non-controlling interests  usually  take the  form  of preferred
equity investments.  These  preferred  equity  interests  generally  give  us  a
preferred  position as to distributions and  upon liquidation over common equity
interests, provide for distributions to us and a mandatory redemption date. They
may have conversion or exchange features  and may have voting rights in  certain
circumstances.  Although we seek to incorporate  some or all of these provisions
in our  preferred  equity  financings, we  may  not  be able  to  negotiate  the
inclusion of any or all of them. Moreover, none of these factors will assure the
return on our investment. See "Investment Activity Risks" below. We believe that
acquiring interests in real estate is advantageous for the following reasons:

     - It  provides  flexibility  in  addressing  the  financial  needs  and tax
       situations of borrowers  in situations  where debt financing  may not  be
       appropriate  while providing us with rights  we believe are sufficient to
       protect our return on our investment;

     - It assists us in our tax planning.  Many of our loans have features  that
       may result in timing differences between the actual receipt of income and
       the  inclusion of that income in arriving at our REIT taxable income. For
       example, when a loan  provides for interest  at a rate  in excess of  the
       minimum  monthly required payment,  there is a  timing difference between
       the cash collection  of income  and the  accrual of  taxable income.  The
       recognition  of non-cash  income would increase  the amount  that we must
       distribute to our  shareholders (to  avoid corporate income  tax in  such
       year),  although we  may not  receive contemporaneous  corresponding cash
       payments. Depreciation deductions associated  with our interests in  real
       estate and other non-cash expenses, however, help offset such adverse tax
       effects; and

     - It   provides  us  with   the  opportunity  to   participate  in  capital
       appreciation in addition to current income.

                                        3


     We generate a return on our interests  in real estate through our share  of
rents and other sources of income from the operations of the real estate. We may
also seek to enhance our return on our investment in interests in real estate by
"leveraging"  our investment  in appropriate circumstances  by borrowing against
the real estate underlying our investment.

SOURCES OF POTENTIAL REAL ESTATE INVESTMENTS

     To  generate  loan  originations,  loan  acquisitions  and  investments  in
interests  in real estate, we rely primarily upon the relationships developed by
our senior  management in  the mortgage  lending, real  estate and  real  estate
finance  industries with  developers, commercial  real estate  brokers, mortgage
bankers, real estate investors and  other direct borrowers or referral  sources.
With  respect  to loan  acquisition,  we also  rely  on our  senior management's
existing knowledge of and relationships with institutional lenders who may  wish
to  dispose of under-performing loans in their existing portfolios that meet our
financing criteria.  These  institutional lenders  may  also refer  to  us  loan
opportunities presented to them that they do not wish to underwrite. In 2003, we
initiated  several  programs intended  to increase  our sources  for originating
investments in real estate.  In our "seamless  mezzanine program", we  initiated
intercreditor  arrangements with several first-lien conduit lenders establishing
the terms on which  we would provide mezzanine  loans in conjunction with  first
lien  loans made  by these  lenders. Our  "acceleRAIT program"  uses proprietary
methods to seek  to identify  borrowers who may  be seeking  to refinance  their
loans.   We  also  started  a   "correspondent  program"  seeking  to  establish
arrangements with  potential  referral  sources.  There  can  be  no  assurance,
however,  that  these programs  will result  in  increased originations  of real
estate investments. We do not have  a specific financial guideline with  respect
to  the percentage  of our portfolio  generated from any  particular source, but
monitor this factor regularly.

CERTAIN FINANCIAL GUIDELINES

     We have established  financial guidelines for  use in evaluating  potential
investments  in real estate. We may depart from one or more of the guidelines in
underwriting any particular investment depending on the overall  characteristics
of  that  investment. The  general  guidelines with  regard  to the  real estate
underlying a potential  investment in  a real estate  loan or  interest in  real
estate include the following:

     - the  ratio of current cash flow to debt service on senior lien loans will
       be at least 1.25 to 1;

     - the ratio of current cash flow to debt service and other payments due  on
       both senior loans and our investment will be at least 1.1 to 1;

     - the  aggregate of all outstanding  senior debt may not  exceed 80% of the
       appraised value of the property, and

     - the  aggregate  of  outstanding  senior  debt  plus  the  amount  of  our
       investment may not exceed 90% of the appraised value of the property.

     The "appraised value" of a property, for purposes of the guidelines, is the
estimate by an independent real estate appraiser of the fair market value of the
property, taking into account standard valuation methodologies.

     In  departing from a particular guideline  for any investment, we typically
consider factors that would  cause the underlying property  to be in  compliance
with  the guidelines within  a reasonable time following  initial funding of our
investment. For example, we may depart  from the cash flow guidelines where  the
borrower can demonstrate that historical cash flow is not representative of cash
flow  during  the term  of  our investment,  and  may depart  from loan-to-value
guidelines where  the  borrower can  demonstrate  that the  application  of  the
financing  proceeds will result in an  increase in property value. In situations
where we  make  a  particular  investment  that does  not  meet  our  cash  flow
guidelines,  we  typically require  that  the developers  and  their controlling
persons personally  guarantee our  investment, and  that some  or all  of  these
persons,  individually or in  the aggregate, have net  worth sufficient to repay
our investment in the event of default. We may also require that the real estate
relating  to  our  investment  satisfy  certain  property  income  or  occupancy
criteria. Notwithstanding the foregoing, these guidelines may be changed without
notice to or approval by the shareholders.

                                        4


INVESTMENT PROCEDURES

     Prior to making any investment, we engage in a set of review procedures. We
estimate  the value of  the underlying property based  upon a recent independent
appraisal or valuation information obtained by us and thereafter confirmed by an
independent appraisal. We make an on-site inspection of the property and,  where
appropriate, we require further inspections by engineers, architects or property
management  consultants. We may also  retain environmental consultants to review
potential environmental issues. We obtain and review available rental,  expense,
maintenance and other operational information regarding the property and prepare
cash  flow and debt service  analyses. We also evaluate  the overall real estate
market relative to  the investment.  For acquired  loans, we  also evaluate  the
adequacy  of the loan documentation as,  for example, the existence and adequacy
of notes,  mortgages, collateral  assignments  of rents  and leases,  and  title
policies  insuring  lien positions,  and  other available  information,  such as
credit and collateral files, and evaluate the status and efficacy of programs to
resolve problems to  which the  loan or its  underlying property  may have  been
subject. We also analyze the amount of revenue we derive from, and the amount of
our  assets composed  of, other investments  with the proposed  borrower and its
affiliates in order to manage the risk of our exposure to the failure to perform
of any  borrower  and  its affiliates.  We  do  not have  a  specific  financial
guideline  with  respect to  the  amount of  investments  we may  make  with any
particular  borrower  and  its  affiliates,   but  analyze  this  factor  on   a
case-by-case  basis. In  addition, we  analyze the  potential treatment  of each
investment for purposes of reporting on our financial statements and  compliance
with  REIT and other legal requirements. With regard to investments in interests
in real estate, we also require satisfactory evidence, generally in the form  of
title  insurance, that we, or the entity owning the property in which we acquire
an interest, has  or will  acquire good and  marketable title  to the  property,
subject  only to such encumbrances as we  find acceptable. We base the amount of
our investment upon the foregoing evaluations and analyses. We may modify  these
procedures as appropriate in particular situations.

     After  making an investment, we follow  specified procedures to monitor its
performance and  compliance. We  generally require  that all  revenues from  the
underlying  property be deposited into an operating  account of which we are the
sole signatories. On a  monthly basis, we pay  the senior debt service,  collect
our  debt service  or other payments  due us,  and all reserves  required by the
terms of any senior debt or our investment, and then transfer the balance of the
funds to the borrower. In some  situations, the borrower pays property  expenses
from  an account that is subject to  our review and approval before payment. The
borrower  must  supply  monthly   operating  statements  and  annual   financial
statements  and tax  returns for  the property and/or  the entity  that owns the
property. We  may also  require a  borrower to  obtain our  approval before  any
material  contract or commercial lease with  respect to the property is executed
and that the borrower prepare a budget for the property which we must review and
approve.

LOCATION OF PROPERTIES RELATING TO INVESTMENTS

     We generally invest in  properties located in mature  markets in the  East,
Mid-Atlantic,  Southeast and Mid-West regions of  the United States. Although we
anticipate that we will continue to  focus on these regions for the  foreseeable
future, we have no geographic limitations within our organizational documents on
where we may invest and, accordingly, we may invest in other areas.

TYPES OF PROPERTIES RELATING TO INVESTMENTS

     We  focus  our investing  activities  on multi-family  residential, office,
retail and other  commercial properties with  property values generally  between
$2.2  million  and  $45.0  million.  We  may,  in  appropriate  circumstances as
determined by the Board  of Trustees, invest in  properties with values  outside
this  range.  We  do  not  normally  invest  in  undeveloped  property,  or make
investments in  situations involving  construction except  where the  underlying
property,  and any additional real estate collateral we may require as security,
as it exists at the  time of investment, meets  our loan-to-value and cash  flow
guidelines.  We have no  limitations within our  organizational documents on the
amount or percentage of our loans or investments we may make in any category  of
property.

                                        5


LOAN PORTFOLIO

     The  following  table  sets forth  information  regarding our  loans  as of
December 31, 2003:

<Table>
<Caption>
                        BOOK VALUE     NUMBER    AVERAGE LOAN      RANGE OF          RANGE OF
TYPE OF LOAN             OF LOANS     OF LOANS   TO VALUE(1)    LOAN YIELDS(2)      MATURITIES
- ------------           ------------   --------   ------------   --------------   -----------------
                                                                  
First mortgages......  $201,492,314      19          74%         6.2% - 12.5%    1/30/04 - 9/30/18
Mezzanine loans......   142,717,826      31          86%        10.0% - 29.6%    1/29/04 - 4/30/21
</Table>

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

(1) Calculated as the sum of the outstanding balance of our loan and senior loan
    (if  any)  divided  by  the  current  appraised  value  of  the   underlying
    collateral.

(2) All  of our loans are at fixed rates. Our calculation of loan yield includes
    points charged and costs deferred.

INTERESTS IN REAL ESTATE

     As of December 31,  2003, we owned the  following interests in real  estate
either  through our wholly  owned subsidiaries or by  ownership of a controlling
interest in an entity owning the  real estate. We accounted for these  interests
on a consolidated basis:

     - 89%  general partnership  interest in a  limited partnership  that owns a
       building in  Philadelphia,  Pennsylvania  with  456,000  square  feet  of
       office/retail  space.  We acquired  our interest  for $750,000.  In March
       2001, we  also  acquired two  subordinated  loans with  respect  to  this
       property  for $20.2 million.  The aggregate original  principal amount of
       the two loans  was $23.2  million. In addition  to these  two loans,  the
       property  is subject  to non-recourse  financing of  $44.0 million ($41.4
       million at December 31, 2003), which bears interest at an annual rate  of
       6.85% and is due on August 1, 2008.

     - 100%   limited  and  sole  general  partnership  interest  in  a  limited
       partnership that  owns an  office building  in Rohrerstown,  Pennsylvania
       with  12,630  square feet  on  2.93 acres  used  as a  diagnostic imaging
       center. We acquired this interest for $1.7 million. After acquisition, we
       obtained non-recourse financing of $1.1 million ($1.0 million at December
       31, 2003), which bears interest at 7.33% and is due on August 1, 2008.

     - 49% limited and 1% general partnership interest in a limited  partnership
       that  owns 88 units in a  multi-family condominium complex, 56,000 square
       feet of adjacent commercial space  and a parking garage in  Philadelphia,
       Pennsylvania.  We acquired our interest for $5.6 million. The property is
       subject to non-recourse financing in the original amount of $11.6 million
       ($11.2 million at December 31, 2003),  which bears interest at 8.37%  and
       is due on March 11, 2028.

     - 100%  membership  interest in  a limited  liability  company that  owns a
       216-unit apartment  complex and  clubhouse in  Watervliet, New  York.  We
       acquired  this property in January 2002  for $8.7 million, which included
       the assumption of non-recourse financing in the original principal amount
       of $5.5 million ($5.3 million at December 31, 2003). The loan we  assumed
       bears interest at an annual rate of 7.27% and matures in January 2008.

     - 84.6%  membership interest  in a  limited liability  company that  owns a
       44,517 square foot  office building  in Rockville,  Maryland. In  October
       2002, we acquired 100% of the limited liability company for $10.7 million
       and  simultaneously obtained non-recourse financing of $7.6 million ($7.5
       million at December 31, 2003). The loan bears interest at an annual  rate
       of  5.73% and is due  November 1, 2012. In December  2002 we sold a 15.4%
       interest in the limited liability company to a partnership whose  general
       partner  is a son of our chairman  and chief executive officer. The buyer
       paid $513,000, which approximated  the book value  of the interest  being
       purchased. No gain or loss was recognized on the sale.

     - 100%  membership  interest in  a limited  liability  company that  owns a
       110,421 square foot  shopping center  in Norcross, Georgia.  In 1998,  we
       made loans in the aggregate amount of $2.8 million to the former owner of
       the  property.  In  July  2003, we  negotiated  our  acquisition  of this
       property from this

                                        6


former owner. At that time we assumed the existing senior, non-recourse mortgage
financing on the property ($9.3 million outstanding at December 31, 2003), which
bears  interest at an annual rate of 7.55%  and is due on December 1, 2008. This
      property currently  generates a  level  of net  operating income  that  is
      sufficient  to service the  senior loan and  to provide us  with a current
      return on our real  estate investment that is  comparable to our  original
      loan terms.

     As  of December 31, 2003,  we owned the following  interests in real estate
through our unconsolidated equity investments in entities owning real estate:

     - 11% limited partnership  interest in  a limited partnership  that owns  a
       500-unit  multi-family apartment building  in Philadelphia, Pennsylvania.
       We owned 100% of  the limited partnership (cost  of $19.8 million)  until
       December  30,  2002, at  which  time we  sold  a 49%  limited partnership
       interest (book value of $1.2 million) to a third party for $4.1  million,
       thus recognizing a gain of $2.8 million. On March 31, 2003, we sold a 40%
       limited  partnership  interest  and  sole  general  partnership  interest
       (negative book  value  of $1.4  million)  to  the same  third  party  for
       $914,000,  thus  recognizing  a gain  of  $2.4 million.  The  property is
       subject to non-recourse financing of $19.7 million at December 31,  2003,
       which is comprised of:

      - $14.4  million, which bears interest  at an annual rate  of 7.73% and is
        due on December 1, 2009

      - $2.2 million, which bears interest at an annual rate of 7.17% and is due
        on March 1, 2012

      - $1.8 million, which bears interest at an annual rate of 5.8% and is  due
        on December 1, 2009 and

      - $1.3  million, which we  provided to the purchaser  of our 89% interests
        which bears interest at an  annual rate of 4.74% and  is due on June  1,
        2010.  This loan is included in  "Investments in real estate loans, net"
        on our balance sheet.

     - 20% beneficial interest in a trust that owns a 58-unit apartment building
       in Philadelphia, Pennsylvania and a 20% partnership interest in a general
       partnership that  owns an  office  building with  31,507 square  feet  in
       Alexandria,  Virginia. In  September 2002,  we acquired  these interests,
       together with a cash payment of $2.5 million, in repayment of two of  our
       loans  with a combined net book value  of $2.3 million. We recorded these
       interests at their current  fair value based  upon discounted cash  flows
       and  recognized  income  from loan  satisfaction  in the  amount  of $3.2
       million. As of December 31, 2003, the Pennsylvania property is subject to
       non-recourse financing  of $3.0  million bearing  interest at  6.04%  and
       maturing  on  February  1,  2013. The  Virginia  property  is  subject to
       non-recourse financing  of $3.5  million bearing  interest at  6.75%  and
       maturing on March 1, 2013.

     - 5%  membership interest in  a limited liability company  that is the sole
       member of a  limited liability  company which owns  a 265-unit  apartment
       complex  in Germantown,  Maryland. We  acquired our  interest in December
       2002 for $6.1 million. In October  2003, we received a partial  repayment
       of  our investment in the amount of $1.4 million. The property is subject
       to non-recourse financing of  $25.9 million at  December 31, 2003,  which
       bears interest at 5.78% and is due on January 1, 2013.

     - Class B limited partnership interest in a limited partnership that owns a
       240,000 square foot office building in Boston, Massachusetts. We acquired
       our  interest in June 2003  for $6.6 million. The  property is subject to
       non-recourse financing of $37.7 million at December 31, 2003 which  bears
       interest at 4.89% and is due on June 11, 2010.

     - 0.1%  membership  interest in  a limited  liability  company that  owns a
       44,411 square foot shopping center  in Cincinnati, Ohio. We acquired  our
       interest  in  September 2003  for $850,000.  The  property is  subject to
       non-recourse financing of $4.5 million at December 31, 2003, which  bears
       interest at 7.58% and is due on January 1, 2009.

     - Class B limited partnership interest in a limited partnership that owns a
       363-unit  multifamily apartment complex in  Pasadena (Houston), Texas. We
       acquired our interest in September 2003 for $1.9 million. The property is
       subject to non-recourse financing of  $8.0 million at December 31,  2003,
       which  bears interest  at the 30-day  London interbank  offered rates, or
       LIBOR, plus 3.0% (5.0% at

                                        7


       December  31, 2003) with  a LIBOR floor of  2.0% and a  total rate cap of
       6.0%, and is due in October 2005.

     - Class B membership interest  in a limited liability  company that owns  a
       280,830  square  feet of  a total  777,537 square  foot enclosed  mall in
       Springfield, Massachusetts. We acquired our interest in December 2003 for
       $4.2 million. The property is subject to non-recourse financing of  $24.5
       million at December 31, 2003, which bears interest at 3.37% and is due in
       December 2006.

INVESTMENT ACTIVITY RISKS

     The value of our investments depends on conditions beyond our control.  Our
investments  are primarily loans secured directly  or indirectly by real estate,
interests in entities whose principal or  sole assets are real estate or  direct
ownership  of real  estate. As  a result, the  value of  our investments depends
principally upon the value of the real estate underlying our investments,  which
is  affected by numerous factors beyond  our control including general and local
economic conditions,  neighborhood  values, competitive  overbuilding,  weather,
casualty losses, occupancy rates and other factors beyond our control. The value
of this underlying real estate may also be affected by factors such as the costs
of  compliance with use, occupancy and  similar regulations, potential or actual
liabilities under applicable environmental laws,  changes in interest rates  and
the availability of financing. Income from a property will be adversely affected
if  a significant number of tenants are unable to pay rent or if available space
cannot be  rented on  favorable  terms. Operating  and  other expenses  of  this
underlying  real  estate,  particularly significant  expenses  such  as mortgage
payments, insurance, real estate taxes  and maintenance costs, generally do  not
decrease  when income  decreases and, even  if revenues  increase, operating and
other expenses may increase faster than revenues.

     Any investments may also be affected by a borrower's failure to perform the
terms of a loan or borrower's bankruptcy  or insolvency which may require us  to
become  involved in  expensive and time-consuming  bankruptcy, reorganization or
foreclosure proceedings. Where the structure of our loan defers payment of  some
portion  of  accruing  interest  or defers  repayment  of  principal  until loan
maturity, the borrower's ability to satisfy this obligation may depend upon  its
ability  to obtain suitable refinancing or otherwise to raise a substantial cash
amount, which  we  do  not  control  and  which  may  be  subject  to  the  same
considerations  we  describe in  this  "Investment Activity  Risks"  section. In
addition, mortgage  lenders  can  lose  lien  priority  in  many  jurisdictions,
including  those  in  which real  estate  securing  or underlying  our  loans is
located, to persons who supply labor and materials to a property. For these  and
other reasons, the total amount that we may recover from one of our loans may be
less than the total amount of that loan or our cost of an acquisition.

     Longer  term,  subordinate and  non-traditional loans  may be  illiquid and
their value may decrease.  Our  loans generally have maturities between two  and
five  years, are subordinated  and typically do not  conform to traditional loan
underwriting  criteria.  As  a  result,   our  loans  are  relatively   illiquid
investments.  We may  be unable  to vary our  portfolio promptly  in response to
changing economic, financial and  investment conditions. As  a result, the  fair
market value of our portfolio may decrease in the future.

     Investment  in subordinate  loans may involve  increased risk of  loss.  We
emphasize junior lien loans and  other forms of subordinated financing.  Because
of  their subordinate  position, junior lien  loans carry a  greater credit risk
than  senior  lien  financing,  including   a  substantially  greater  risk   of
non-payment  of interest or principal. Where,  as part of a financing structure,
we take  an  equity  or other  unsecured  position,  our risk  of  loss  may  be
materially increased. A decline in the real estate market could adversely affect
the  value of the property so that  the aggregate outstanding balances of senior
liens may exceed the value of the underlying property. In the event of a default
on a senior loan, we may elect to make payments, if we have the right to do  so,
in  order  to  prevent  foreclosure  on  the  senior  loans.  In  the  event  of
foreclosure, as a  junior lienor  we will be  entitled to  share in  foreclosure
proceeds only after satisfaction of the amounts due to senior lienors, which may
result  in  our  being  unable  to  recover the  full  amount,  or  any,  of our
investment. It is  also possible that,  in some  cases, a "due  on sale"  clause
included in a senior mortgage, which accelerates the amount due under the senior
mortgage  in case  of the sale  of the  property, may apply  to the  sale of the
property if we foreclose, increasing our risk of loss.

                                        8


     When we originate or acquire  a junior loan, we may  not have the right  to
service  senior loans. The servicers of the  senior loans are responsible to the
holders of those  loans, whose  interests will  likely not  coincide with  ours,
particularly in the event of a default. Accordingly, the senior loans may not be
serviced in a manner advantageous to us.

     We  currently  have  loans  that  are  not  collateralized  by  recorded or
perfected liens.  Some of  the loans  not collateralized  by liens  are  secured
instead  by  deeds-in-lieu  of  foreclosure, also  known  as  "pocket  deeds." A
deed-in-lieu of  foreclosure is  a deed  executed in  blank that  the holder  is
entitled  to record immediately upon  a default in the  loan. Loans that are not
collateralized by  recorded  or perfected  liens  are subordinate  not  only  to
existing  liens encumbering the underlying property, but also to future judgment
or other liens that may arise as well  as to the claims of general creditors  of
the  borrower. Moreover,  filing a deed-in-lieu  of foreclosure  with respect to
these loans will usually constitute an event of default under any related senior
debt. Any such default would require us to acquire or pay off the senior debt in
order to protect  our investment.  Furthermore, in  a bankruptcy,  we will  have
materially  fewer rights than secured  creditors and, if our  loan is secured by
equity interests in  the borrower,  than the borrower's  general creditors.  Our
rights  also  will be  subordinate  to the  lien-like  rights of  the bankruptcy
trustee. Moreover, enforcement  of our loans  against the underlying  properties
will  involve a longer,  more complex, and likely,  more expensive legal process
than enforcement of a mortgage loan.

     Loans secured  by  equity interests  in  entities owning  real  estate  may
involve  increased risk of loss.   We may originate  or acquire loans secured by
interests in  entities owning  real  estate rather  than  by a  direct  security
interest  in the underlying properties. These loans may be illiquid or otherwise
have features  that may  make it  difficult for  us to  obtain a  return of  our
investment  in the event of a default.  Loans secured by these interests will be
subordinate not only to existing  liens encumbering the underlying property  but
also  to future  judgment or  other liens that  may arise  and to  the claims of
general creditors of the borrower.

     Acquisitions of loans may involve increased risk of loss.  When we  acquire
existing  loans, we  generally do  so at  a discount  from both  the outstanding
balances of the loans and the  appraised value of the properties underlying  the
loans.  Typically, discounted loans are in default under the original loan terms
or other requirements and are  subject to forbearance agreements. A  forbearance
agreement  typically requires a borrower to pay to the lender all revenue from a
property after payment of  the property's operating expenses  in return for  the
lender's  agreement to withhold exercising its  rights under the loan documents.
Acquiring loans at a discount involves a substantially higher degree of risk  of
non-collection  than loans that conform  to institutional underwriting criteria.
We do not acquire a loan unless material steps have been taken toward  resolving
problems with the loan, or its underlying property. However, previously existing
problems may recur or other problems may arise.

     Financing  with  high loan-to-value  ratios may  involve increased  risk of
loss.  A loan-to-value ratio is the  ratio of the amount of our financing,  plus
the  amount of any senior  indebtedness, to the appraised  value of the property
underlying the loan. Most of our financings have loan-to-value ratios in  excess
of  80%  and many  have  loan-to-value ratios  in excess  of  90%. We  expect to
continue making loans  with high  loan-to-value ratios. By  reducing the  margin
available  to cover fluctuations  in property value,  a high loan-to-value ratio
increases the risk that,  upon default, the amount  obtainable from the sale  of
the underlying property may be insufficient to repay the financing.

     Interest  rate changes  may adversely affect  our investments.   Changes in
interest rates affect the  market value of our  loan portfolio. In general,  the
market  value of  a loan  will change  in inverse  relation to  an interest rate
change where a  loan has a  fixed interest  rate or only  limited interest  rate
adjustments. Accordingly, in a period of rising interest rates, the market value
of such a loan will decrease. Moreover, in a period of declining interest rates,
real estate loans with rates that are fixed or variable only to a limited extent
may  have  less value  than other  income-producing  securities due  to possible
prepayments. Interest rate changes will also affect the return we obtain on  new
loans.  In particular, during  a period of declining  rates, our reinvestment of
loan repayments may be at lower rates  than we obtained in prior investments  or
on  the repaid loans. Also, increases in interest rates on debt we incur may not
be reflected in increased rates of return on the investments funded through such
debt, which would adversely affect our return on those investments. Accordingly,
interest rate

                                        9


changes may  materially affect  the total  return on  our investment  portfolio,
which,   in  turn,  will  affect  the   amount  available  for  distribution  to
shareholders.

     We may not obtain appreciation interests at the rate we seek, or at all and
we may not benefit from appreciation interests we do obtain.  In addition to  an
agreed  upon interest  rate, we seek  to obtain appreciation  interests from our
borrowers. Appreciation  interests  require  a borrower  to  pay  us  additional
amounts  based upon  a property's  increase in  value, increase  in revenues, or
both. While we seek appreciation interests at rates of at least 25%, we may  not
be  able  to obtain  these  rates. Moreover,  we may  not  be able  to negotiate
appreciation interest provisions in any of our loans. In addition, while we have
sought to structure  the interest rates  on our existing  loans to maximize  our
current  yield, we may in  the future accept a lower  interest rate to obtain an
appreciation interest. The  value of  any appreciation interest  depends on  the
performance  and value of the property underlying the loan and, thus, is subject
to real estate investment  risks. Accordingly, we may  not realize any  benefits
from  our  appreciation interests.  We do  not anticipate  receiving significant
amounts from our appreciation interests in the early years of our loans.

     Appreciation interests may  cause us to  lose our lien  priority.   Because
appreciation  interests allow us to participate  in the increase in a property's
value or  revenue, courts,  including a  court in  a bankruptcy  arrangement  or
similar  proceeding, may determine that we should be treated as a partner of, or
joint venturer with, the borrower. If a court makes that determination, we could
lose our lien priority in the property or lose any benefit of our lien.

     The competition for making investments in real estate may limit our ability
to achieve our objectives. We may encounter significant competition from  banks,
insurance  companies, savings  and loan associations,  mortgage bankers, pension
funds, investment bankers and  others, including public  or private REITs.  This
competition  could  reduce  our yields  and  make  it more  difficult  to obtain
appreciation interests.  It  may  also  increase  the  price,  and  thus  reduce
potential  yields, on discounted loans we  acquire. Most of our competitors have
substantially greater assets than we do. As such, they have the ability to  make
larger  loans and to reduce the risk of loss  from any one loan by having a more
diversified loan portfolio. An increase in the general availability of funds  to
lenders,  or  a  decrease in  the  amount  of borrowing  activity,  may increase
competition for making loans  and may reduce obtainable  yields or increase  the
credit risk inherent in the available loans.

     Usury  statutes may impose interest  ceilings and substantial penalties for
violations.  Interest we charge on our loans, which may include amounts received
from appreciation interests, may be subject to state usury laws. These laws  set
maximum  interest rates that  may be charged  on loans and  impose penalties for
violation, including repayment of excess interest and unenforceability of  debt.
We  seek to structure our loans so that we do not violate applicable usury laws,
but uncertainties  in  determining the  legality  of interest  rates  and  other
borrowing charges under some statutes may result in inadvertent violations.

     Our   interests  in   real  estate  are   illiquid  and   their  value  may
decrease.  Real estate  investments are relatively  illiquid. Therefore, we  may
have  only a limited ability  to vary our portfolio  of interests in real estate
quickly  in  response  to  changes  in  economic  or  other  conditions.  As   a
consequence,  the fair  market value  of some  or all  of our  interests in real
estate may  decrease in  the future.  In addition,  provisions in  the  Internal
Revenue  Code and related regulations  impose a 100% tax  on gains realized by a
REIT, like us, from property held as a dealer primarily for sale to customers in
the ordinary course of business.  These provisions may materially and  adversely
affect our ability to sell our interests in real estate.

     Uninsured  and underinsured losses  may affect the value  of, or our return
from,  our  interests  in  real  estate.  Our  properties,  and  the  properties
underlying  our loans,  have comprehensive insurance  in amounts  we believe are
sufficient to permit the replacement of the  properties in the event of a  total
loss,  subject to applicable  deductibles. There are,  however, certain types of
losses, such  as  earthquakes, floods,  hurricanes  and terrorism  that  may  be
uninsurable  or not economically insurable. Also, inflation, changes in building
codes and ordinances, environmental considerations and other factors might  make
it  impractical  to use  insurance proceeds  to replace  a damaged  or destroyed
property. If any of  these or similar  events occurs, it  may reduce our  return
from an affected property and the value of our investment.

                                        10


     We  may have less control  of our investment when we  own less than 100% of
the  equity  interests  in  joint  ventures,  partnerships,  limited   liability
companies  or other entities that own real  estate, especially when we hold less
than a controlling  equity interest.   Our  acquisition of  equity interests  in
joint ventures, partnerships, limited liability companies or other entities that
own  real  estate,  especially  when  we hold  less  than  a  controlling equity
interest, may expose us to greater risk than situations where we own real estate
through our wholly owned subsidiaries. For  example, the other equity owners  in
the  entity holding  the property might  have economic or  business interests or
goals which are inconsistent with our business interests or goals and may be  in
a  position to take action  contrary to our instructions  or to our policies and
objectives. Moreover, if we are a  limited partner in a limited partnership  and
have  rights allowing us control over the partnership or its property, we may be
deemed to be  a general  partner and  liable for  the debts  of the  partnership
beyond the amount of our investment.

     Real  estate with environmental problems may  create liability for us.  The
existence of hazardous or toxic substances  on a property will adversely  affect
its  value and our ability to sell or borrow against the property. Contamination
of real estate by hazardous substances or toxic wastes not only may give rise to
a lien on that property to assure  payment of the cost of remediation, but  also
can  result in liability to us as owner,  operator or lender for that cost. Many
environmental laws can impose liability whether  we know of, or are  responsible
for, the contamination. In addition, if we arrange for the disposal of hazardous
or  toxic substances at another site, we may be liable for the costs of cleaning
up and removing  those substances  from the  site, even  if we  neither own  nor
operate   the  disposal  site.  Environmental  laws  may  require  us  to  incur
substantial expenses, and may materially limit our use of our properties and may
adversely affect  our ability  to  make distributions  to our  shareholders.  In
addition,   future  or  amended  laws,  or  more  stringent  interpretations  or
enforcement policies with  respect to existing  environmental requirements,  may
increase  our exposure to environmental liability. We are not currently aware of
any environmental issues that could materially affect us.

     Compliance with Americans  with Disabilities Act  may adversely affect  our
financial  condition.   Under the Americans  with Disabilities Act  of 1990, all
public accommodations  must meet  federal  requirements for  access and  use  by
disabled  persons.  A determination  that  real estate  relating  to one  of our
investments does  not comply  with  the Americans  with Disabilities  Act  could
result  in liability for both governmental fines and damages to private parties.
This could reduce  the revenues from  that real estate  that otherwise would  be
available  to our borrower to pay interest on  our loans or reduce the income to
us from our interest in  that real estate. As a  result, if we or our  borrowers
were  required  to make  unanticipated major  modifications  to comply  with the
Americans with Disabilities  Act, the resulting  expense could adversely  affect
our ability to make distributions to our shareholders.

     Lack of geographic diversification exposes our investments to a higher risk
of  loss from  regional economic  factors.  We  generally invest  in real estate
located in the East, Mid-Atlantic, Southeast and Mid-West regions of the  United
States.  Although we anticipate that we will  continue to focus on these regions
for the foreseeable  future, we are  not subject to  any geographic  limitations
within   our  organizational  documents  regarding  where  we  may  invest  and,
accordingly,  we  may   make  investments   in  other   areas,  as   appropriate
opportunities  are identified. This lack  of geographic diversification may make
our investment  portfolio  more  sensitive to  economic  developments  within  a
regional  area, which may result  in reduced rates of  return or higher rates of
default than might  be incurred  with a more  geographically diverse  investment
portfolio.

     Leverage   can  reduce   income  available   for  distribution   and  cause
losses.  Our organizational documents do not limit the amount of indebtedness we
may incur. Using leverage,  whether with recourse to  us generally or only  with
respect  to a particular property, to acquire investments creates an opportunity
for increased  net income,  but at  the same  time creates  risks. For  example,
leverage  can reduce the net income  available for distributions to shareholders
in periods of rising  interest rates where interest  rate increases are  greater
than  increases in the  rates of return  on our investments.  We use leverage to
acquire investments only when we believe  it will enhance our returns.  However,
we  cannot  be  sure that  our  use of  leverage  will prove  to  be beneficial.
Moreover, when our assets secure our debt, we can lose some or all of our assets
through foreclosure if we do not meet our debt service obligations.

                                        11


     Concentration of  our investments  increases our  dependence on  individual
investments.    Although  we generally  invest  between $2.0  million  and $40.0
million in a loan  or interest in real  estate, our organizational documents  do
not  limit  the size  of our  investments.  If we  make larger  investments, our
portfolio will be  concentrated in a  smaller number of  assets, increasing  the
risk  of loss to shareholders if a  default or other problem arises with respect
to any one investment. If we make material investments in any single borrower or
group of affiliated borrowers, the failure of that borrower or group to  perform
their obligations to us could increase the risk of loss to our shareholders.

     Quarterly  results  may  fluctuate  and may  not  be  indicative  of future
quarterly  performance.    Our  quarterly  operating  results  could  fluctuate;
therefore, you should not rely on past quarterly results to be indicative of our
performance  in future  quarters. Factors  that could  cause quarterly operating
results to  fluctuate  include,  among  others,  variations  in  our  investment
origination  volume, variations in the timing  of prepayments, variations in the
amount of time between our receipt of the proceeds of a securities offering  and
our  investment of  those proceeds  in loans  or interests  in real  estate, the
degree to which  we encounter competition  in our markets  and general  economic
conditions.

EMPLOYEES

     As of March 1, 2004, we had 24 employees and believe our relationships with
our  employees to  be good.  Our employees are  not represented  by a collective
bargaining agreement.

ITEM 2.  PROPERTIES

     Our principal executive office is located in Philadelphia, Pennsylvania. We
sublease this office pursuant  to two operating leases  that provide for  annual
rentals based upon the amount of square footage we occupy. The sub-leases expire
in  August 2010 and both contain two five-year renewal options. One sub-lease is
with The  Bancorp, Inc.  We  paid rent  to  Bancorp of  approximately  $244,000,
$183,000  and $137,000  for the  years ended December  31, 2003,  2002 and 2001,
respectively.  The  other  sublease,  which  commenced  in  2002,  is  with  The
Richardson  Group, Inc. We paid rent  to Richardson of approximately $42,500 and
$53,000 for the years ended December 31, 2003 and 2002, respectively. Certain of
our executive officers have other relationships with Bancorp and Richardson. See
Item 7 "Management's Discussion and Analysis of Financial Condition and  Results
of  Operations" below. We also sublease suburban  office space at an annual rent
of $10,000.  This sublease  currently  terminates in  February 2005  but  renews
automatically  each year  for a  one-year term  unless either  party sends prior
notice of termination of the sublease.

     For  a  description  of   our  interests  in  real   estate,  see  Item   1
"Business -- Interests in Real Estate" above.

ITEM 3.  LEGAL PROCEEDINGS

     Not applicable.

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

     Not applicable.

                                        12


                                    PART II

ITEM 5.  MARKET FOR OUR COMMON EQUITY AND RELATED SHAREHOLDER MATTERS

     Our  common shares trade  on the New  York Stock Exchange  under the symbol
"RAS." We have adopted a  Code of Business Conduct  and Ethics (the "Code")  for
our trustees, officers and employees intended to satisfy New York Stock Exchange
listing standards and the definition of a "code of ethics" set forth in Item 406
of Regulation S-K. We also have adopted Trust Governance Guidelines and charters
for  the audit, compensation, investment and  nominating committees of the board
of trustees intended to satisfy New  York Stock Exchange listing standards.  The
Code,  these  guidelines and  these  charters are  available  on our  website at
http://www.raitinvestmenttrust.com and are available in print to any shareholder
who requests it.  Please make  any such request  in writing  to RAIT  Investment
Trust, c/o RAIT Partnership, L.P., 1818 Market Street, 28th Floor, Philadelphia,
PA  19103, Attention: Investor Relations. Any information relating to amendments
to the Code  or waivers  of a  provision of the  Code required  to be  disclosed
pursuant to Item 10 of Form 8-K will be disclosed through our website.

     We   have  filed  the  certifications  required   by  Section  302  of  the
Sarbanes-Oxley Act of 2002 for our  chief executive officer and chief  financial
officer as exhibits to this report.

     The  following table sets forth the high  and low sale prices of our common
shares and distributions declared on our common shares on a quarterly basis  for
our last two fiscal years.

<Table>
<Caption>
                                                                       CASH DISTRIBUTIONS
                                                      HIGH     LOW     DECLARED PER SHARE
                                                     ------   ------   ------------------
                                                              
FISCAL 2003
Fourth quarter.....................................  $26.59   $22.75          0.60
Third quarter......................................   26.50    21.25          0.62
Second quarter.....................................   26.70    21.65          0.62
First quarter......................................   22.70    20.51          0.62
FISCAL 2002
Fourth quarter.....................................  $22.10   $17.19          0.62
Third quarter......................................   23.94    14.41          0.60
Second quarter.....................................   24.19    19.51          0.59
First quarter......................................   20.35    16.20          0.58
</Table>

     As  of March 1, 2004, there  were 23,210,256 common shares outstanding held
by 542 persons of record and 20,226 beneficial owners.

                                        13


ITEM 6.  SELECTED FINANCIAL DATA

     The following selected financial and  operating information should be  read
in  conjunction with Item 7, "Management's  Discussion and Analysis of Financial
Condition and Results of Operation," and our financial statements, including the
notes thereto, included elsewhere herein.

<Table>
<Caption>
                                       AS OF AND FOR THE YEAR ENDED DECEMBER 31,
                                  ----------------------------------------------------
                                    2003       2002       2001       2000       1999
                                  --------   --------   --------   --------   --------
                                      (DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
                                                               
OPERATING DATA:
Total revenues(1)...............  $ 78,563   $ 73,694   $ 57,064   $ 38,549   $ 34,122
Total costs and expenses........    31,433     30,131     30,191     26,419     21,178
Net income......................    47,164     43,505     26,914     12,055     12,962
Net income per share -- basic:
Net income......................      2.24       2.50       2.68       1.93       2.10
Net income per share -- diluted:
Net income......................      2.23       2.48       2.65       1.92       2.09
BALANCE SHEET DATA:
Total assets....................   534,555    438,851    333,166    270,120    269,829
Indebtedness secured by real
  estate........................   131,082    114,592    108,935    148,434    161,164
Secured lines of credit.........    23,904     30,243      2,000     20,000     14,000
Shareholders' equity............   363,401    277,595    211,025     86,675     86,238
Book value per share............     15.66      14.76      14.12      13.74      13.91
Other data:
Dividends per share.............      2.46       2.39       2.12       2.04       2.04
</Table>

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

(1) We adopted  SFAS No.  145, "Rescission  of  FASB Statements  4, 44  and  64,
    Amendment  of  FASB Statement  13, and  Technical  Correction." In  2001, we
    recorded an  extraordinary  gain  on  the extinguishment  of  debt  of  $4.6
    million, which was reclassified into revenues as a result of the adoption of
    SFAS No. 145.

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

OVERVIEW

     We  began  investment operations  in  January 1998.  We  are a  real estate
investment trust, or  REIT, formed under  Maryland law. We  make investments  in
real  estate primarily by making real  estate loans, acquiring real estate loans
and acquiring interests in real estate.  Our principal business objective is  to
generate  income for distribution  to our shareholders  from investments in real
estate generating a combination of interest  and fees on loans, rents and  other
income  from  our  interests in  real  estate,  and proceeds  from  the  sale of
portfolio investments.

     During the past three fiscal years, we have achieved significant growth  in
our  revenues, net income and total assets. Our revenues have grown 38% to $78.6
million in fiscal 2003 as compared to  $57.1 million for fiscal 2001, while  our
net  income has  increased 75% to  $47.2 million  in fiscal 2003  as compared to
$26.9 million in fiscal 2001. Total assets have similarly grown 60% in the three
year period,  to $534.6  million at  December  31, 2003  as compared  to  $333.2
million at December 31, 2001.

     We attribute this growth to three principal factors:

     - our  ability to generate attractive  real estate investment opportunities
       in a national environment of low interest rates;

                                        14


     - our ability to obtain additional capital through offerings of our  common
       shares,  a total of $273.5 million  in eight offerings during fiscal 2001
       through 2003; and

     - our ability to contain administrative costs and expenses within or  below
       the growth parameters of our assets and revenues.

LIQUIDITY AND CAPITAL RESOURCES

     The  principal  sources of  our liquidity  and  capital resources  from our
commencement through  December 31,  2003  were our  public offerings  of  common
shares.  After offering costs and  underwriting discounts and commissions, these
offerings have allowed us to obtain net offering proceeds of $357.2 million.  In
March  2003, we  filed a shelf  registration statement  to allow us  to sell any
combination of our  common or preferred  shares, warrants for  our preferred  or
common  shares or one or more series of  debt securities up to a total amount of
$300.0 million, of which $247.7 million remains available.

     We also maintain liquidity through the lines of credit we have  established
with four different lending institutions, as described below:

     At  December 31, 2003, we had $19.9 million of availability under our $30.0
million line of  credit. This  line of credit  bears interest  at either  30-day
London  interbank  offered  rate, or  LIBOR,  plus  2.5% or  the  prime  rate as
published in  the "Money  Rates" section  of  The Wall  Street Journal,  at  our
election.  The minimum interest rate is 4.0%. The current interest rate is 4.0%.
Absent any renewal, the line  of credit will terminate  in October 2005 and  any
principal then outstanding must be repaid by October 2006.

     At  December 31, 2003, we had $9.6  million of availability under our $20.0
million line of credit. This line of credit bears interest at the prime rate  as
described  above. The current interest rate is  4.00%. This line of credit has a
current term running through April  2004 with annual one-year extension  options
at   the  lender's  option  and  an  11-month  non-renewal  notice  requirement.
Approximately $442,000 of availability under this line of credit is reserved  in
the  event  we  are required  to  make any  payments  under a  letter  of credit
described in Note 10 to our financial  statements, Item 8 of this annual  report
on Form 10-K.

     At  December 31, 2003, we had $6.1  million of availability under our $10.0
million line of credit. This line of credit bears interest either at three month
LIBOR plus 3.0% or at  the prime rate as described  above, at our election.  The
current  interest rate is 4.14%. Absent any renewal, this line will terminate in
July 2004 and any principal then outstanding must be repaid by July 2009.

     On February 23, 2004, we entered into a $25.0 million line of credit.  This
line  of credit bears interest at either, at our election, (a) one, two or three
month LIBOR, plus 2.25% or (b) a daily base rate equal to the higher of (i)  the
bank's announced prime rate plus 1% or (ii) the federal funds rate, as published
by  the Federal Reserve Bank of New York, plus 2%. Absent any renewal, this line
of credit will  terminate in February  2006 and any  principal then  outstanding
must  be  repaid  at  that time.  On  March  1,  2004, we  had  $6.0  million of
availability under this line of credit and the interest rate was 3.35%.

     Our other  sources of  liquidity and  capital resources  include  principal
payments on, refinancings of, and sales of senior participations in loans in our
portfolio  as  well  as  refinancings  and  the  proceeds  of  sales  and  other
dispositions of our interests in real estate. These resources aggregated  $200.1
million  and $184.1  million for  the years  ended December  31, 2003  and 2002,
respectively.

     We use our  capital resources  principally for  originating and  purchasing
loans  and acquiring interests in  real estate. For the  year ended December 31,
2003, we originated or purchased  23 loans in the  amount of $227.7 million,  as
compared to 34 loans in the amount of $203.7 million for the year ended December
31,  2002.  For the  year ended  December  31, 2003,  we acquired  five property
interests for $16.1 million  (and one property interest  in satisfaction of  our
loan  in the amount of $12.6 million). For  the year ended December 31, 2002, we
acquired seven property  interests for  $39.5 million  (net of  $5.4 million  of
long-term debt assumed as part of a property acquisition).

     We also receive funds from a combination of interest and fees on our loans,
rents  and income  from our  interests in  real estate  and consulting  fees. As
required  by   the   Internal   Revenue   Code,   we   use   this   income,   to

                                        15


the  extent of not less than 90% of  our taxable income, to pay distributions to
our shareholders.  For the  years ended  December  31, 2003  and 2002,  we  paid
distributions  of $52.7 million and $43.0  million, respectively, of which $52.4
million and $42.8 million, respectively, was in cash and $296,000 and  $183,000,
respectively,  was  in  additional  common shares  issued  through  our dividend
reinvestment plan. We expect to continue to use funds from these sources to meet
these needs.

     In order to maintain our liquidity,  we pursue borrower refinancing of,  or
sell  senior participations  in, our senior  lien bridge loans,  while we retain
junior interests. We do not currently experience material difficulties in  these
strategies  to refinance our senior lien  loans on acceptable terms. However, we
could encounter difficulties in  the future, depending  upon the development  of
conditions in the credit markets.

     At  December 31, 2003, we  had approximately $22.8 million  of cash on hand
(including a deposit in the amount of $8.0 million held by a third-party) which,
when combined  with  $37.4  million  of loan  repayments  we  received  and  net
borrowings  of $4.0  million in  January and  February 2004,  provided for $60.9
million of new loan originations as of March 1, 2004. We anticipate that we will
use the $51.6  million of funds  available to be  drawn on our  lines of  credit
(including  $25.0 million from our new line of credit described above) primarily
to originate additional investments for the first six months of 2004.

     We believe that our existing sources of funds will be adequate for purposes
of meeting our liquidity and  capital needs. We may  also seek to develop  other
sources   of  capital,  including,  without  limitation,  long-term  borrowings,
offerings of our preferred shares and warrants, issuances of our debt securities
and securitization and  sale of  pools of  our loans.  Our ability  to meet  our
long-term  (i.e., beyond one year)  liquidity and capital resources requirements
is subject to obtaining  additional debt and equity  financing. Any decision  by
our  lenders and investors to  enter into such transactions  with us will depend
upon a number of factors, such as our financial performance, compliance with the
terms of  our  existing credit  arrangements,  industry or  market  trends,  the
general  availability of  and rates  applicable to  financing transactions, such
lenders' and investors' resources and policies concerning the terms under  which
they   make  such  capital  commitments   and  the  relative  attractiveness  of
alternative investment or lending  opportunities. Our financial performance  and
the  value of  our securities  are subject  to a  number of  risks. See  Item 1,
"Business-Investment Activity Risks,"  above. In  addition, as a  REIT, we  must
distribute at least 90% of our annual taxable income, which limits the amount of
cash  we have available  for other business purposes,  including amounts to fund
our capital needs.

     The following  schedule summarizes  our currently  anticipated  contractual
obligations and commercial commitments as of December 31, 2003:

<Table>
<Caption>
                        LESS THAN    ONE TO THREE   FOUR TO FIVE   AFTER FIVE
                        ONE YEAR        YEARS          YEARS          YEARS         TOTAL
                       -----------   ------------   ------------   -----------   ------------
                                                                  
Operating leases.....  $   316,778   $   633,885    $   646,986    $   539,156   $  2,136,805
Secured lines of
  credit.............           --    20,053,760      3,850,000             --     23,903,760
Indebtedness secured
  by real estate(1)..   19,241,465    29,935,123     12,964,610     68,940,805    131,082,003
Deferred
  compensation.......      243,170       530,470             --             --        773,640
                       -----------   -----------    -----------    -----------   ------------
  Total..............  $19,801,413   $51,153,238    $17,461,596    $69,479,961   $157,896,208
                       ===========   ===========    ===========    ===========   ============
</Table>

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

(1) Indebtedness  secured  by real  estate consists  of our  non-recourse senior
    indebtedness relating to  loans and  long-term debt secured  by real  estate
    underlying our investments in real estate.

RESULTS OF OPERATIONS

     Interest  Income.  Our interest income was $40.1 million, $33.8 million and
$23.7  million  for  the  years  ended   December  31,  2003,  2002  and   2001,
respectively. The $6.3 million increase in interest income from 2002 to 2003 was
due  to an additional  $21.2 million of  interest accruing on  46 loans totaling
$325.1 million originated in the period  from the beginning of 2002 through  the
end of 2003, partially offset by a $15.1 million

                                        16


reduction  of interest due to the repayment  of 35 loans totaling $213.6 million
during the same period. The $10.1 million increase in interest income from  2001
to  2002 was due to an additional $19.0 million of interest accruing on 47 loans
totaling $279.3 million  originated in  the period  from the  beginning of  2001
through  the  end of  2002,  partially offset  by  a $9.3  million  reduction of
interest due to  the repayment of  27 loans totaling  $114.6 million during  the
same  period. Certain of our loans have  expected future cash flows in excess of
the scheduled, contractual interest and principal payments reflected in the loan
documents. We recognize this  excess, or "accretable  yield" over the  remaining
life of the loan, such that the return yielded by the loan remains at a constant
level  for  its remaining  life.  Included in  our  mortgage interest  income is
accretable yield of $5.4 million, $39,000, and $1.3 million for the years  ended
December 31, 2003, 2002, and 2001, respectively. The significant increase in the
accretable  yield from the years  ending December 31, 2001  and 2002 to the year
ending December 31, 2003 is due to the purchase, in June 2003, of a loan with  a
face  value in excess of  $40.0 million secured by  a property with an appraised
value also in excess of $40.0 million for a cost of approximately $26.8 million.
The loan matures  in September  2004, thus the  large accretable  yield must  be
recognized over the 15-month period between loan purchase and loan maturity.

     Rental  Income.  At December 31, 2003 we had eight consolidated investments
in real estate (eight and six at December 31, 2002 and 2001, respectively)  that
generated rental income that is included in our financial statements. Our rental
income was $24.4 million for the year ended December 31, 2003, compared to $26.0
million  and  $22.2 million  for the  years  ended December  31, 2002  and 2001,
respectively. The increase in rental income from 2001 to 2002 resulted from  the
acquisition  of two of these investments in  2002. The decrease in rental income
from 2002 to 2003 resulted  from the sale of a  real estate investment early  in
2003,  partially offset by rents generated from an acquisition in mid-2003 and a
full year of rents from the 2002 acquisitions.

     Fee Income and Other.  We earned  fee and other income of $4.9 million  for
the  year ended December 31, 2003, as compared to $5.0 million for 2002 and $5.6
million in 2001. Included in fee and other income for 2003 were revenues of $2.5
million from  RAIT Capital  Corp., consulting  fees of  $2.0 million,  forfeited
borrower  application deposits of $105,000 and other miscellaneous fees totaling
$224,000. Also included in 2003 fee and  other income was a facilitation fee  of
$100,000  paid to us by Resource  America, Inc. for facilitating an acquisition,
by  an  unrelated  third  party  financial  institution,  of  a  $10.0   million
participation  in a loan owned by Resource  America. We had previously owned the
participation from March 1999 until June 2002 and, in order for another party to
acquire it, we had to reacquire it and then sell it to them. The transaction was
completed in  January  2004, at  which  time  we earned  an  additional  $23,000
representing  interest for the eight days  that we had funded the participation.
For  a  description  of  our  relationship  with  Resource  America,  see  "Item
8  -- Financial Statements  and Supplementary Data --  Note 11 Transactions with
Affiliates." Included in the 2002 fee and other income were revenues of $937,000
from RAIT Capital Corp., financial consulting fees of $3.9 million, exit fees of
$100,000 and other miscellaneous  fees totaling $141,000.  Included in the  2001
fee  and other  income were  revenues of  $1.6 million  from RAIT  Capital Corp,
financial consulting fees of $2.4 million,  exit fees of $1.2 million and  other
miscellaneous fees totaling $226,000. Fee and other income is usually negotiated
on  a transaction by  transaction basis and  is non-recurring. As  a result, the
sources and amounts for  any particular period are  not generally indicative  of
future sources and amounts.

     Investment  Income.   Our investment income  was $6.8 million  for the year
ended December 31,  2003, compared to  $1.9 million and  $506,000 for the  years
ended  December 31,  2002 and 2001,  respectively. Investment  income is derived
from three primary sources:

     - return on unconsolidated investments in real estate,

     - appreciation interests in the cash  flow, assets or both, underlying  our
       loans, and

     - interest earned on cash held in bank accounts.

     At  December 31, 2003, we had five (three  and one at December 31, 2002 and
2001, respectively)  unconsolidated investments  in real  estate that  generated
$1.6  million of investment  income for the  year ended December  31, 2003 ($1.4
million and $154,000 of investment income for the years ended December 31,  2002

                                        17


and  2001, respectively.)  For the year  ended December 31,  2003, we recognized
investment income of $4.8 million relating to our appreciation interests in  six
of our investments. We did not recognize any income relating to our appreciation
interests  in the  years ended  December 31,  2002 and  2001. Cash  held in bank
accounts generated investment income of $421,000, $401,000 and $352,000 for  the
years ended December 31, 2003, 2002 and 2001, respectively.

     Gain  on Early Extinguishment  of Debt.   In March 2001,  we purchased from
Resource America two  subordinate loans  (in the original  principal amounts  of
$18.3  million and $4.9 million) underlying one of our interests in real estate.
The purchase price for the loans  was $20.2 million. The difference between  the
purchase  price and the underlying face value of the loans resulted in a gain of
$4.6 million  resulting from  the  consolidated extinguishment  of  indebtedness
underlying  an investment in real estate. We did not recognize any gain on early
extinguishment of debt in 2002 or 2003.

     Gain on Sale of Loans.  In March  2002, we sold our entire interest in  one
loan with a book value of $1.2 million to a partnership whose general partner is
a  son of our chairman and chief  executive officer. The buyer paid $2.2 million
in cash and  we recognized  a gain  on the  sale of  approximately $948,000.  In
December  2001, we sold our interests in  three loans totaling $2.8 million to a
partnership whose general partner is a  son of our chairman and chief  executive
officer.  The buyer  paid $3.3  million, which  included the  assumption of debt
totaling $646,000. We recognized  a gain on sale  of approximately $535,000.  In
2001,  we sold loan participations totaling $1.5 million to Bancorp, whose chief
executive officer is,  and whose  vice-chairman is a  son of,  our chairman  and
chief executive officer. The loan participations were sold at their current book
value;  accordingly no gain was  recorded on the sale.  We did not recognize any
gain on sale of loans in 2003.

     Gain on Sale of  Interests in Real Estate.   In March 2003,  we sold a  40%
limited and sole general partnership interest in a limited partnership that owns
a  property  to  an unrelated  party.  We  retained an  11%  limited partnership
interest. The limited partnership interest we sold had a book value of  negative
$1.4  million. The buyer paid $914,000 and we recognized a gain of $2.4 million.
In December 2002, we sold a 49% limited partnership interest in the same limited
partnership to the same unrelated party. At that time, we retained a 51% limited
and sole general partnership interest. The limited partnership interest we  sold
had  a book value of $1.2 million. The buyer paid $4.1 million and we recognized
a gain of $2.9  million. We did not  generate any gain on  sale of interests  in
real estate in 2001.

     In  December 2002, we  sold a 15.4%  membership interest in  a wholly owned
limited liability company that  owns a property to  a partnership whose  general
partner  is a son  of our chairman  and chief executive  officer. We retained an
84.6% membership  interest in  this limited  liability company.  The buyer  paid
$513,000,  which approximated the book  value of the interests.  No gain or loss
was recognized on the sale.

     Income from  Loan  Satisfaction.   In  September 2002,  we  generated  $3.2
million  in income from loan satisfaction. This  related to the repayment of two
loans (total net  book value  of $2.3  million) with  cash of  $2.5 million  and
equity  interests in the entities that own the real estate underlying the loans.
We recorded the two interests in real  estate at their current fair value  based
upon discounted cash flows.

     Interest  Expense.   Interest expense was  $8.7 million for  the year ended
December 31, 2003, as  compared to $9.3  million and $10.6  million in 2002  and
2001,  respectively.  Interest expense  consists  of interest  payments  made on
senior indebtedness on  properties underlying  our loans and  interests in  real
estate, and interest payments made on our lines of credit. The $600,000 decrease
in  interest expense from the year ended  December 31, 2002 to the corresponding
period in 2003 was comprised of a  $1.2 million decrease resulting from a  lower
average  interest rate charged on the  mortgages underlying our investments (the
average outstanding balances did  not change significantly  from 2002 to  2003),
partially  offset by  a $600,000  increase in interest  expense on  our lines of
credit due to establishing  new lines, increasing the  limits on existing  lines
and  having amounts drawn for  longer periods of time.  The decrease in interest
expense from the  year ended December  31, 2001 to  the corresponding period  in
2002  resulted from a decrease  in the interest rate on  our credit line from an
average of 6.9% in the year ended December 31, 2001 to an average of 4.7% in the
year ended December 31, 2002 as general market rates of interest decreased.

                                        18


     Property Operating  Expenses;  Depreciation  and  Amortization.    Property
operating  expenses were  $12.7 million  for the  year ended  December 31, 2003,
compared to $13.0  million and $12.2  million for 2002  and 2001,  respectively.
Depreciation  and amortization was $3.6 million  for the year ended December 31,
2003, compared to $3.7 million and $3.3 million for 2002 and 2001, respectively.
The decreases in property operating expenses, depreciation and amortization from
the year ended December 31, 2002 to the corresponding period in 2003 were due to
the sale  of  one  property interest  in  March  2003 partially  offset  by  the
acquisition of two property interests, one in October 2002 and one in July 2003.
The increases in property operating expenses, depreciation and amortization from
the year ended December 31, 2001 to the corresponding period in 2002 were due to
the  acquisition  of  two  property  interests  in  2002.  Included  in property
operating expenses  are  management  fees  paid  to  Brandywine  Construction  &
Management, Inc., an affiliate of the spouse of our chairman and chief executive
officer,  for  providing real  estate management  services  for the  real estate
underlying six, five and  two of our  interests in real  estate at December  31,
2003, 2002 and 2001, respectively. We paid management fees of $1.2 million, $1.1
million  and $978,000 to Brandywine for the  years ended December 31, 2003, 2002
and 2001, respectively. We anticipate that we will continue to use Brandywine to
provide real estate management services.

     Salaries and Related Benefits; General and Administrative Expense.
Salaries and related benefits were $3.5 million for the year ended December 31,
2003, as  compared to $2.4  million and $2.7  million for 2002 and 2001,
respectively. General  and administrative expenses  were $2.8 million  for the
year ended December 31, 2003, as  compared to $1.7 million and $1.3 million for
2002 and 2001, respectively. The increases in salaries and related  benefits and
in general and administrative expenses from the year ended December 31, 2002 to
the  corresponding  period  in  2003   and  the  increase  in  general  and
administrative  expenses  from  the  year   ended  December  31,  2001  to   the
corresponding  period in 2002, were due to (i) increased personnel and occupancy
expenses which reflect the expansion of our staff to support the increased  size
of  our portfolio due to the significant  infusion of new capital primarily from
our public offerings, (ii) increased compliance costs relating to new regulatory
requirements and (iii)  increased costs for  directors' and officers'  liability
insurance. We experienced the same increases in salary and related benefits from
the  year ended December 31,  2001 to the corresponding  period in 2002, however
they were offset by deferral of loans costs related to increased loan volume.

     Included in general and administrative  expense is rental expense  relating
to our downtown Philadelphia office space. We sublease these offices pursuant to
two  operating leases that provide  for annual rentals based  upon the amount of
square footage we occupy. The sub-leases expire in August 2010 and both  contain
two  five-year  renewal options.  One sub-lease  is with  Bancorp; rent  paid to
Bancorp was approximately $244,000,  $183,000 and $137,000  for the years  ended
December 31, 2003, 2002 and 2001, respectively. Our relationship with Bancorp is
described  above. The  other sublease is  with The Richardson  Group, Inc. whose
chairman is our vice-chairman, a member of our board of trustees and  secretary,
and  is also a son of our chairman  and chief executive officer. The senior vice
president and  chief  operating officer  of  Richardson  is the  spouse  of  our
executive  vice president and  chief financial officer.  Rent paid to Richardson
was approximately $55,000 and $53,000 for the years ended December 31, 2003  and
2002, respectively. The increase in the amount of rent we paid from 2001 through
2003  was  due to  the increase  in the  square footage  we occupied  over those
periods. Also included in general and administrative expenses is $60,000 that we
paid in  the  years ended  December  31, 2003,  2002  and 2001  to  Bancorp  for
technical support services provided to us.

INFLATION

     In  our three most recent fiscal  years, inflation and changing prices have
not had a material effect on our net income and revenue.

OFF-BALANCE SHEET ARRANGEMENTS

     On February  20,  2003, a  $1.0  million letter  of  credit was  posted  in
connection  with our sale of a property  interest to support our guaranteed rate
of return to the buyer of up to  a maximum of $800,000 over a three-year  period
and  capital improvements of $200,000. In November 2003 the letter of credit was
reduced to  approximately $442,000  when we  funded $489,000  of the  guaranteed
return and $69,000 of capital

                                        19


improvements.  $442,000 of availability  under our $20.0  million line of credit
described above is  reserved in  the event we  are required  to make  additional
payments under this letter of credit.

     On  March 31,  2003, on behalf  of a  borrower, we extended  a $2.0 million
letter of  credit  as  a guarantee  of  a  portion of  the  senior  indebtedness
underlying  one of our loans.  This letter of credit  expires in March 2005, but
automatically extends for an additional year unless we give prior notice that we
elect not to  extend the expiration  date. The principals  of the borrower  have
guaranteed repayment of any amounts we pay under this letter of credit. Based on
these guarantees and our credit analysis of the borrower and the underlying real
estate,  we believe  that it is  unlikely that we  will be required  to make any
payments under this letter of credit.

CRITICAL ACCOUNTING POLICIES, JUDGMENTS AND ESTIMATES

     Our accounting and  reporting policies conform  with accounting  principles
generally  accepted  in the  United States  of America.  The preparation  of our
financial statements requires that we make estimates and assumptions in  certain
circumstances  that  affect  amounts  reported  in  our  consolidated  financial
statements. We have  made our best  estimates and judgments  of certain  amounts
included  in the financial statements,  giving due consideration to materiality.
We base our estimates on historical experience and on various other  assumptions
that  we believe  to be reasonable  under the circumstances.  Actual results may
differ from those estimates under different assumptions or conditions.

     Basis of  Financial Statement  Presentation --  The consolidated  financial
statements  include  our  accounts  and  the  accounts  of  our  qualified  REIT
subsidiaries,  our   wholly   owned   subsidiary,  RAIT   Capital   Corp.,   our
majority-owned  and  controlled partnerships,  OSEB  Associates L.P.  and Stobba
Associates, L.P.,  and  our  majority-owned  and  controlled  limited  liability
companies,  RAIT  Executive Boulevard,  LLC and  RAIT Carter  Oak, LLC.  We have
eliminated  all   significant  intercompany   balances  and   transactions.   We
consolidate  any corporation in which  we own securities having  over 50% of the
voting power of such corporation.  We also consolidate any limited  partnerships
and limited liability companies where:

     - we have either the general partnership or managing membership interest,

     - we  hold a majority of the limited partnership or non-managing membership
       interests and

     - the other partners  or members do  not have important  rights that  would
       preclude consolidation.

Further,  we  account  for all  of  our membership  interests  in unconsolidated
limited liability companies under the equity method of accounting.

     Revenue Recognition --  For loans  that we  originate or  purchase at  face
value  we recognize interest income using  the effective interest method applied
on a  loan-by-loan  basis.  In  some instances,  the  borrower  pays  additional
interest,  or points, at the  time the loan is closed.  These points, as well as
any direct loan origination costs incurred, are deferred and recognized over the
life of the related loan  as a yield adjustment. Many  of our loans provide  for
accrual of interest at specified rates which differ from current payments terms.
Interest  is  recognized  on such  loans  at  the accrual  rate  subject  to our
determination that  accrued interest  and outstanding  principal are  ultimately
collectible,  based on the underlying collateral and operations of the borrower.
If we  cannot make  this determination  regarding collectibility,  we place  the
loans  on  non-accrual status  and recognize  interest  income only  upon actual
receipt. When we acquire  loans at a  discount from both the  face value of  the
loan  and the appraised value of the property underlying the loan, the excess of
the loan's expected future cash flows over the amount received is accreted  into
interest  income over the remaining life of  that particular loan. The excess of
the individual loan's scheduled contractual principal and interest payments over
its expected future cash flows is  recognized as a nonaccretable difference  for
that  particular loan.  Projected future  cash flows  are reviewed  on a regular
basis and any decrease  in the loan's  actual or expected  future cash flows  is
recorded  as a loss contingency  for that particular loan.  The present value of
any increase in the loan's actual or expected future cash flows is first applied
to any  previously  recorded loss  contingency  for that  particular  loan.  Any
remaining  increase  is  accounted for  by  reclassifying that  amount  from the
nonaccretable difference,  thereby adjusting  the amount  of periodic  accretion
over  that particular  loan's remaining  life. Certain  of our  loan investments
provide for additional interest based on the borrower's

                                        20


operating cash flow or  appreciation of the  underlying collateral. We  consider
such  amounts to be  contingent interests and  we recognize them  as income only
when we are certain of their collection.

     Provision for  Loan  Losses --  Our  accounting policies  require  that  an
allowance  for estimated loan losses  be maintained at a  level that we consider
adequate to  provide for  loan losses,  based upon  an evaluation  of known  and
inherent  risks in the portfolio. We establish specific valuation allowances for
impaired loans in the amount by  which the carrying value, before allowance  for
estimated  losses, exceeds  the fair value  of collateral on  an individual loan
basis, with a corresponding charge to the provision for loan losses. Charge-offs
occur when we consider a loan, or a portion thereof, to be uncollectible and  of
such  little value that further pursuit of  collection is not warranted. We also
provide a loan portfolio reserve based upon our periodic evaluation and analysis
of the portfolio, historical and  industry loss experience, economic  conditions
and trends, collateral values and quality, and other relevant factors. We have a
reserve  for loan losses of $226,000 as of  December 31, 2003. This reserve is a
general reserve and is not related to  any individual loan or to an  anticipated
loss.  We do not currently have any specific valuation allowances. In accordance
with our policy, we determined that this reserve was adequate as of December 31,
2003 and  2002  based on  our  credit  analysis of  each  of the  loans  in  our
portfolio.  If that analysis were to change,  we may be required to increase our
reserve, and  such an  increase, depending  upon the  particular  circumstances,
could  be substantial. Any increase in reserves will constitute a charge against
income. We will continue to analyze the adequacy of this reserve on a  quarterly
basis.  During the  year ended  December 31,  2003, the  loans in  our portfolio
performed in accordance with their terms and were current as to payments.

     Federal Income Taxes --  We qualify and  we have elected to  be taxed as  a
real  estate investment trust,  or REIT, under  Sections 856 through  860 of the
Internal Revenue Code  of 1986,  as amended,  commencing with  our taxable  year
ending  December 31, 1999.  If we qualify  for taxation as  a REIT, we generally
will not be subject to federal corporate  income tax on our taxable income  that
we  distribute to  our shareholders. As  a REIT, we  are subject to  a number of
organizational and  operational requirements,  including a  requirement that  we
annually distribute at least 90% of our annual taxable income.

NEW ACCOUNTING PRONOUNCEMENTS

     In  January  2003,  the  FASB  issued  FASB  Interpretation  46  (FIN  46),
"Consolidation of Variable Interest Entities". FIN 46 clarifies the  application
of  Accounting  Research Bulletin  51,  "Consolidated Financial  Statements", to
certain entities in  which voting rights  are not effective  in identifying  the
investor  with  the  controlling financial  interest.  An entity  is  subject to
consolidation under FIN  46 if the  investors do not  have sufficient equity  at
risk  for the entity  to finance its  activities without additional subordinated
financial support,  are unable  to direct  the entity's  activities or  are  not
exposed  to the entity's  losses or entitled to  its residual returns ("variable
interest entities"). Variable interest entities within the scope of FIN 46  will
be  required  to  be  consolidated by  their  primary  beneficiary.  The primary
beneficiary of a  variable interest entity  is determined to  be the party  that
absorbs  a majority of the entity's expected  losses, receives a majority of its
expected returns, or both.

     Subsequent  to  the  issuance  of  FIN  46,  the  FASB  issued  a   revised
interpretation,  FIN 46(R), the  provisions of which must  be applied to certain
variable interest entities by  March 31, 2004. We  plan to adopt the  provisions
under the revised interpretation in the first quarter of 2004.

     Some of the financing structures that we offer to our borrowers involve the
creation  of entities that could be deemed to be variable interest entities and,
therefore, could be  subject to  FIN 46.  These entities  would include  certain
majority-owned  subsidiaries reported in  our consolidated financial statements.
We are  continuing to  assess the  impact of  FIN 46  on all  variable  interest
entities  with which we are  involved to determine whether  or not such entities
would be required to be consolidated in our financial statements. The complexity
of the new consolidation rules and their evolving clarification make forecasting
their effect difficult.

                                        21


ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The  following  table contains  information about  our  cash held  in money
market accounts, principal amounts outstanding  on loans held in our  portfolio,
principal  amounts payable on long-term debt  underlying our loans and interests
in real estate and the principal amount outstanding on our lines of credit as of
December 31, 2003. The presentation, for each category of information,  includes
the  assets and liabilities by their  maturity dates for maturities occurring in
each of the years 2004 through 2008 and the aggregate of each category  maturing
thereafter.
<Table>
<Caption>
                           2004          2005          2006          2007          2008      THEREAFTER       TOTAL
                       ------------   -----------   -----------   -----------   ----------   -----------   ------------
                                                                                      
Interest earning
 assets:
Money market
 accounts............  $ 14,758,876            --            --            --           --            --   $ 14,758,876
Average interest
 rate................           1.1%           --            --            --           --            --            1.1%
First mortgages......   106,633,081    11,479,233    71,300,000            --           --    12,080,000    201,492,314
Average interest
 rate................           9.8%          7.9%          8.4%           --           --           8.0%           9.1%
Mezzanine loans......    33,248,709     4,618,066    36,157,500    19,082,723           --    49,610,028    142,717,826
Average interest
 rate................          15.7%         17.3%         15.2%         12.7%          --          13.1%          14.3%
Interest bearing
 liabilities:
Senior indebtedness
 related to loans....    18,071,160     9,626,622    17,703,481     9,975,018           --            --     55,376,280
Average interest
 rate................           4.1%          3.9%          4.9%          8.7%          --            --            5.1%
Long-term debt
 secured by real
 estate owned........     1,170,305     1,256,747     1,348,273     1,446,510    1,543,083    68,940,805     75,705,723
Average interest
 rate................           7.0%          7.0%          7.0%          7.0%         7.0           7.0%           7.0%
Secured lines of
 credit..............  $ 23,903,760            --            --            --           --            --   $ 23,903,760
Average interest
 rate................           4.0%           --            --            --           --            --            4.0%

<Caption>
                        FAIR VALUE
                       ------------
                    
Interest earning
 assets:
Money market
 accounts............  $ 14,758,876
Average interest
 rate................
First mortgages......   203,868,611
Average interest
 rate................
Mezzanine loans......   145,704,688
Average interest
 rate................
Interest bearing
 liabilities:
Senior indebtedness
 related to loans....    57,489,382
Average interest
 rate................
Long-term debt
 secured by real
 estate owned........    76,606,549
Average interest
 rate................
Secured lines of
 credit..............  $ 23,903,760
Average interest
 rate................
</Table>

MARKET RISK

     Market  risk is  the exposure  to loss  resulting from  changes in interest
rates, foreign currency exchange  rates, equity prices  and real estate  values.
All of our interest-earning assets are at fixed rates. At December 31, 2003, our
credit  lines  and $23.9  million of  the borrowings  underlying our  loans were
subject to  floating  interest rates.  As  a  result, our  primary  market  risk
exposure  is the  effect of changes  in interest  rates on the  interest cost of
outstanding draws on our lines of credit and floating-rate borrowings. From time
to time, we may enter into interest  rate swap agreements for our floating  rate
debt to manage our interest rate risk.

     Changes  in interest rates may also affect the value of our investments and
the rates at which we reinvest funds obtained from loan repayments. As  interest
rates increase, although the interest rates we obtain from reinvested funds will
generally  increase,  the  value  of  our existing  loans  at  fixed  rates will
generally tend to decrease. As interest rates decrease, the amounts available to
us for investment from repayment of our loans may be re-invested at lower  rates
than  we had obtained on the repaid loans.  However, the value of our fixed rate
investments will generally increase as interest rates decrease.

                                        22


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                     RAIT INVESTMENT TRUST AND SUBSIDIARIES

                         INDEX TO FINANCIAL STATEMENTS

<Table>
<Caption>
                                                               PAGE
                                                               ----
                                                            
REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS..........    24
CONSOLIDATED BALANCE SHEETS AT DECEMBER 31, 2003 AND 2002...    25
CONSOLIDATED STATEMENTS OF INCOME FOR THE THREE YEARS ENDED
  DECEMBER 31, 2003.........................................    26
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
  FOR THE THREE YEARS ENDED DECEMBER 31, 2003...............    27
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THREE YEARS
  ENDED DECEMBER 31, 2003...................................    28
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS..................    29
SCHEDULE IV -- MORTGAGE LOANS ON REAL ESTATE................    48
</Table>

All other  schedules are  not applicable  or are  omitted since  either (i)  the
required  information  is  not  material or  (ii)  the  information  required is
included in the consolidated financial statements and notes thereto.

                                        23


                                                     [GRANT THORNTON LETTERHEAD]

               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

Board of Trustees
RAIT Investment Trust

We  have audited the accompanying consolidated balance sheets of RAIT Investment
Trust and  Subsidiaries  as of  December  31, 2003  and  2002, and  the  related
consolidated  statements  of income,  changes in  shareholders' equity  and cash
flows for each of the three years  in the period ended December 31, 2003.  These
financial  statements are  the responsibility  of the  Company's management. Our
responsibility is to express an opinion  on these financial statements based  on
our audits.

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

In our opinion, the  financial statements referred to  above present fairly,  in
all  material respects, the  consolidated financial position  of RAIT Investment
Trust and Subsidiaries as  of December 31, 2003  and 2002, and the  consolidated
results  of their operations and their cash flows for each of the three years in
the period ended  December 31,  2003, in conformity  with accounting  principles
generally accepted in the United States of America.

We  have  also  audited  Schedule  IV Mortgage  Loans  on  Real  Estate  of RAIT
Investment Trust and subsidiaries as of December 31, 2003. In our opinion,  this
schedule  presents fairly, in all material respects, the information required to
be set forth therein.

      /s/ Grant Thornton LLP

Philadelphia, Pennsylvania
January 21, 2004 (except for Note 16, as to which the date is February 23, 2004)

                                        24


                     RAIT INVESTMENT TRUST AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS

<Table>
<Caption>
                                                                     DECEMBER 31,
                                                              ---------------------------
                                                                  2003           2002
                                                              ------------   ------------
                                                                       
                                         ASSETS
  Cash and cash equivalents.................................  $ 14,758,876   $ 19,666,189
  Restricted cash...........................................     7,660,835      5,484,342
  Tenant escrows............................................       204,772        428,346
  Accrued interest receivable...............................    12,731,283      7,421,907
  Investments in real estate loans, net.....................   344,499,320    258,921,926
  Investments in real estate, net...........................   137,540,199    139,518,051
  Furniture, fixtures and equipment, net....................       621,501        611,224
  Prepaid expenses and other assets.........................    15,650,821      5,911,495
  Goodwill, net.............................................       887,143        887,143
                                                              ------------   ------------
     Total assets...........................................  $534,554,750   $438,850,623
                                                              ============   ============

                          LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
  Accounts payable and accrued liabilities..................  $    875,712   $    421,149
  Accrued interest payable..................................       518,527        677,309
  Tenant security deposits..................................       446,248        657,921
  Borrowers' escrows........................................    11,118,564     10,150,938
  Senior indebtedness relating to loans.....................    55,376,280     30,430,916
  Long-term debt secured by real estate owned...............    75,705,723     84,160,993
  Secured lines of credit...................................    23,903,760     30,243,155
                                                              ------------   ------------
     Total liabilities......................................  $167,944,814   $156,742,381
Minority interest...........................................     3,208,436      4,513,579
Shareholders' equity:
  Preferred shares, $.01 par value; 25,000,000 authorized
     shares.................................................            --             --
  Common shares, $.01 par value; 200,000,000 authorized
     shares; issued and outstanding 23,207,138 and
     18,803,471 shares......................................       232,072        188,035
  Additional paid-in-capital................................   365,349,647    274,606,899
  (Accumulated deficit)/retained earnings...................      (453,000)     5,079,319
  Loans for stock options exercised.........................      (776,349)    (1,068,972)
  Deferred compensation.....................................      (950,870)    (1,210,618)
                                                              ------------   ------------
     Total shareholders' equity.............................   363,401,500    277,594,663
                                                              ------------   ------------
     Total liabilities and shareholders' equity.............  $534,554,750   $438,850,623
                                                              ============   ============
</Table>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                        25


                     RAIT INVESTMENT TRUST AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF INCOME

<Table>
<Caption>
                                                            FOR THE YEAR ENDED DECEMBER 31,
                                                        ---------------------------------------
                                                           2003          2002          2001
                                                        -----------   -----------   -----------
                                                                           
REVENUES
Interest income.......................................  $40,078,101   $33,785,368   $23,663,358
Rental income.........................................   24,375,905    26,010,905    22,151,409
Fee income and other..................................    4,938,158     5,037,875     5,574,598
Investment income.....................................    6,798,849     1,879,474       506,173
Gain on early extinguishment of debt..................           --            --     4,633,454
Gain on sale of loans.................................           --       947,974       534,958
Gain on sale of property interests....................    2,372,220     2,850,645            --
Income from loan satisfaction.........................           --     3,181,670            --
                                                        -----------   -----------   -----------
  Total revenues......................................   78,563,233    73,693,911    57,063,950
                                                        -----------   -----------   -----------
COSTS AND EXPENSES
Interest..............................................    8,711,251     9,302,458    10,627,540
Property operating expenses...........................   12,737,017    13,018,607    12,179,242
Salaries and related benefits.........................    3,511,943     2,404,149     2,711,606
General and administrative............................    2,844,322     1,695,667     1,324,003
Depreciation and amortization.........................    3,628,815     3,710,246     3,348,347
                                                        -----------   -----------   -----------
  Total costs and expenses............................   31,433,348    30,131,127    30,190,738
                                                        -----------   -----------   -----------
Net income before minority interest...................  $47,129,885   $43,562,784   $26,873,212
Minority interest.....................................       34,542       (58,118)       40,968
                                                        -----------   -----------   -----------
Net income............................................  $47,164,427   $43,504,666   $26,914,180
                                                        ===========   ===========   ===========
Net income per common share -- basic..................  $      2.24   $      2.50   $      2.68
                                                        ===========   ===========   ===========
Net income per common share -- diluted................  $      2.23   $      2.48   $      2.65
                                                        ===========   ===========   ===========
</Table>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                        26


                     RAIT INVESTMENT TRUST AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                  FOR THE THREE YEARS ENDED DECEMBER 31, 2003

<Table>
<Caption>
                                                                                     RETAINED
                                                      LOANS FOR                      EARNINGS         TOTAL
                        COMMON      ADDITIONAL      STOCK OPTIONS     DEFERRED     (ACCUMULATED   SHAREHOLDERS'
                        STOCK     PAID-IN CAPITAL     EXERCISED     COMPENSATION     DEFICIT)         EQUITY
                       --------   ---------------   -------------   ------------   ------------   --------------
                                                                                
Balance, January 1,
  2001...............  $ 63,102    $ 87,316,637      $        --    $        --    $   (704,625)   $ 86,675,114
Net income...........        --              --               --             --      26,914,180      26,914,180
Dividends............        30          39,510               --             --     (21,678,725)    (21,639,185)
Stock options
  exercised..........       250         212,250               --             --              --         212,500
Common shares issued,
  net................    86,090     118,776,265               --             --              --     118,862,355
                       --------    ------------      -----------    -----------    ------------    ------------
Balance, December 31,
  2001...............  $149,472    $206,344,662      $        --    $        --    $  4,530,830    $211,024,964
                       ========    ============      ===========    ===========    ============    ============
Net income...........        --              --               --             --      43,504,666      43,504,666
Dividends............        90         183,221               --             --     (42,956,176)    (42,772,865)
Stock options
  exercised..........     2,056       2,509,959       (1,068,972)            --              --       1,443,043
Warrants exercised...     1,108       1,661,177               --             --              --       1,662,285
Deferred
  compensation.......       589       1,248,934               --     (1,249,523)             --              --
Compensation
  expense............        --              --               --         38,905              --          38,905
Common shares issued,
  net................    34,720      62,658,946               --             --              --      62,693,666
                       --------    ------------      -----------    -----------    ------------    ------------
Balance, December 31,
  2002...............  $188,035    $274,606,899      $(1,068,972)   $(1,210,618)   $  5,079,319    $277,594,663
                       ========    ============      ===========    ===========    ============    ============
Net income...........                                                                47,164,427      47,164,427
Dividends............       125         295,840               --             --     (52,696,746)    (52,400,781)
Stock options
  exercised..........       373         423,050          292,623             --              --         716,046
Warrants exercised...       188         281,722               --             --              --         281,910
Compensation
  expense............                        --               --        259,748              --         259,748
Common shares issued,
  net................    43,351      89,742,136               --             --              --      89,785,487
                       --------    ------------      -----------    -----------    ------------    ------------
Balance, December 31,
  2003...............  $232,072    $365,349,647      $  (776,349)   $  (950,870)   $   (453,000)   $363,401,500
                       ========    ============      ===========    ===========    ============    ============
</Table>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                        27


                     RAIT INVESTMENT TRUST AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<Table>
<Caption>
                                                         FOR THE YEAR ENDED DECEMBER 31,
                                                   --------------------------------------------
                                                       2003            2002            2001
                                                   -------------   -------------   ------------
                                                                          
Cash flows from operating activities
  Net Income.....................................  $  47,164,427   $  43,504,666   $ 26,914,180
     Adjustments to reconcile net income to net
       cash provided by operating activities:
     Minority interest...........................        (34,542)         58,118        (40,968)
     Depreciation and amortization...............      3,628,815       3,710,246      3,348,347
     Accretion of loan discounts.................     (8,259,300)        (39,230)    (1,272,989)
     Deferred compensation.......................        259,748          38,905             --
     Gain on sale of loans.......................                       (947,974)      (534,958)
     Gain on sale of property interests..........     (2,372,220)     (2,850,645)            --
     Income from loan satisfaction...............             --      (3,181,670)            --
     Gain on consolidated extinguishment of
       debt......................................             --              --     (4,633,454)
     Decrease (increase) in tenant escrows.......        223,574        (138,911)       (67,064)
     Increase in accrued interest receivable.....     (5,309,376)     (3,009,078)    (1,401,333)
     Increase in prepaid expenses and other
       assets....................................    (11,243,664)     (2,288,632)    (2,163,605)
     Increase (decrease) in accounts payable and
       accrued liabilities.......................        454,563        (711,950)       446,544
     (Decrease) increase in accrued interest
       payable...................................       (158,782)         93,264       (622,593)
     (Decrease) increase in tenant security
       deposits..................................       (211,673)       (154,396)       319,221
     (Decrease) increase in borrowers' escrows...     (1,208,867)      3,423,567      1,104,618
                                                   -------------   -------------   ------------
       Net cash provided by operating
          activities.............................     22,932,703      37,506,280     21,395,946
                                                   -------------   -------------   ------------
Cash flows from investing activities
  Purchase of furniture, fixtures and
     equipment...................................       (107,390)       (653,838)        (6,511)
  Real estate loans purchased....................    (34,844,298)     (4,128,200)            --
  Real estate loans originated...................   (192,860,481)   (199,598,473)  (144,415,693)
  Principal repayments from real estate loans....    139,014,125     134,215,133     87,335,350
  Proceeds from disposition of real estate
     interests...................................     11,508,758      14,646,133             --
  Investment in real estate and improvements.....    (16,111,276)    (39,507,223)      (182,084)
  Proceeds from sale of loan.....................             --       2,200,000      2,654,021
                                                   -------------   -------------   ------------
       Net cash used in investing activities.....    (93,400,562)    (92,826,137)   (54,614,917)
                                                   -------------   -------------   ------------
Cash flows from financing activities.............
  Principal repayments on senior indebtedness....    (15,110,817)    (26,546,306)   (23,749,435)
  Principal repayments on long-term debt.........       (921,903)       (923,720)      (786,907)
  Proceeds of senior indebtedness................     49,550,000      25,350,000      6,950,000
  Proceeds of long-term debt.....................             --       7,588,570      2,275,000
  (Repayments) advances on secured line of
     credit......................................     (6,339,395)     28,243,155    (18,000,000)
  Cash paid to acquire debt......................             --              --    (20,248,435)
  Issuance of common shares, net.................     90,786,784      65,982,305    119,074,855
  Payment of cash dividends......................    (52,696,746)    (42,772,866)   (21,639,185)
  Principal payments on loans for stock options
     exercised...................................        292,623              --             --
                                                   -------------   -------------   ------------
       Net cash provided by financing
          activities.............................     65,560,546      56,921,138     43,875,893
                                                   -------------   -------------   ------------
Net change in cash and cash equivalents..........     (4,907,313)      1,601,280     10,656,921
                                                   -------------   -------------   ------------
Cash and cash equivalents, beginning of year.....  $  19,666,189   $  18,064,909   $  7,407,988
                                                   -------------   -------------   ------------
Cash and cash equivalents, end of year...........  $  14,758,876   $  19,666,189   $ 18,064,909
                                                   =============   =============   ============
</Table>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                        28


NOTE 1 -- FORMATION AND BUSINESS ACTIVITY

     RAIT  Investment Trust (the "Company" or  "RAIT"), together with its wholly
owned subsidiaries, RAIT Partnership,  L.P. (the "Operating Partnership"),  RAIT
General,  Inc. (the  "General Partner"),  the General  Partner of  the Operating
Partnership, and RAIT Limited, Inc. (the "Initial Limited Partner"), the Initial
Limited Partner of the Operating Partnership (together the "Company"), were each
formed in August 1997. RAIT, the General Partner and the Initial Limited Partner
were organized in  Maryland, and the  Operating Partnership was  organized as  a
Delaware limited partnership.

     The  Company's principal business  activity is to  make investments in real
estate primarily by making  real estate loans, acquiring  real estate loans  and
acquiring  interests  in real  estate. The  Company  acquires interests  in real
estate through  its wholly  owned subsidiaries  or by  acquiring controlling  or
non-controlling  equity interests in entities that  own real estate. The Company
makes  investments  in  situations  that,  generally,  do  not  conform  to  the
underwriting   standards  of  institutional  lenders  or  sources  that  provide
financing  through  securitization.  The  Company  emphasizes  subordinated  (or
"mezzanine")  financing, with  principal amounts generally  between $2.0 million
and $40.0  million. The  Company also  provides short-term  bridge financing  in
excess  of the targeted  size range where  the borrower has  committed to obtain
take-out financing (or the Company believes that it can arrange such  financing)
to  reduce the Company's investment to an amount within the targeted size range.
The  Company  also  arranges  for  conduit  loans.  The  Operating   Partnership
undertakes   the  business  of  the   Company,  including  the  origination  and
acquisition of financing and the acquisition of interests in real estate.

     The Company  may encounter  significant competition  from banks,  insurance
companies,  savings  and  loan associations,  mortgage  bankers,  pension funds,
investment bankers, and other  public or private  real estate investment  trusts
for making investments in real estate.

     The  Company  generally  invests  in  real  estate  located  in  the  East,
Mid-Atlantic, Southeast and Mid-West regions of the United States.

NOTE 2 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF FINANCIAL STATEMENT PRESENTATION

     The accompanying consolidated  financial statements have  been prepared  in
conformity with accounting principles generally accepted in the United States of
America.  The  consolidated financial  statements  include the  accounts  of the
Company, its  qualified REIT  subsidiaries, its  wholly owned  subsidiary,  RAIT
Capital  Corp., its majority-owned and  controlled partnerships, OSEB Associates
L.P. and Stobba Associates, L.P., and its majority-owned and controlled  limited
liability companies, RAIT Executive Boulevard, LLC and RAIT Carter Oak, LLC. All
significant intercompany balances and transactions have been eliminated.

     The Company consolidates any corporation in which it owns securities having
over  50% of the voting power of such corporation. The Company also consolidates
any limited  partnerships  and limited  liability  companies where  all  of  the
following circumstances exist:

     - the  Company holds either the  general partnership or managing membership
       interest,

     - the Company holds a majority  of the limited partnership or  non-managing
       membership interests, and

     - the  other partners  or members do  not have important  rights that would
       preclude consolidation.

Further, the Company accounts for all its membership interests in unconsolidated
limited liability companies under the equity method of accounting.

     In  preparing  the  consolidated  financial  statements,  management  makes
estimates  and  assumptions  that  affect the  reported  amounts  of  assets and
liabilities, disclosure of contingent assets  and liabilities, and the  reported
amounts  of  revenue  and  expenses.  Actual  results  could  differ  from those
estimates.  Certain  reclassifications  have  been  made  to  the   consolidated
financial  statements as of December  31, 2002 and for  the years ended December
31, 2002 and 2001 to conform  to the presentation of the consolidated  financial
statements as of and for the year ended December 31, 2003.

                                        29


INVESTMENTS IN REAL ESTATE LOANS

     Investments  in real estate  loans consist of loans  that are originated at
par or acquired  at face  value ("Par Loans")  and certain  mortgage loans,  for
which  the  borrower is  not current  as to  original contractual  principal and
interest payments, that are acquired at a  discount from both the face value  of
the   loan  and  the  appraised  value  of  the  property  underlying  the  loan
("Discounted Loans").  For  each  Discounted  Loan, the  excess  of  the  loan's
expected  future cash flows  over the amount received  is accreted into interest
income over  the remaining  life of  that  particular loan.  The excess  of  the
individual loan's scheduled contractual principal and interest payments over its
expected  future cash flows is recognized as a nonaccretable difference for that
particular loan. Projected future cash flows are reviewed on a regular basis and
any decrease in the loan's actual or expected future cash flows is recorded as a
loss contingency for that particular loan. The present value of any increase  in
the  loan's  actual  or expected  future  cash  flows is  first  applied  to any
previously recorded loss  contingency for  that particular  loan. Any  remaining
increase  is accounted for  by reclassifying that  amount from the nonaccretable
difference, thereby  adjusting  the  amount  of  periodic  accretion  over  that
particular loan's remaining life.

     Par  Loans are  originated or  purchased at  face value  and are  stated at
amortized cost, less any provision for loan losses, because the Company has  the
ability and the intent to hold them for the foreseeable future or until maturity
or  payoff. Interest  income is recognized  using the  effective interest method
applied on a loan-by-loan basis. In some instances, the borrower pays additional
interest at the time the loan is closed. The additional interest, as well as any
direct loan origination  costs incurred,  are deferred and  recognized over  the
life  of the  related loan as  a yield  adjustment. Many of  the Company's loans
provide for accrual of  interest at specified rates,  which differ from  current
payments terms. Interest is recognized on such loans at the accrual rate subject
to  management's determination  that accrued interest  and outstanding principal
are ultimately collectible, based on the underlying collateral and operations of
the  borrower.   If  management   cannot  make   this  determination   regarding
collectibility,  the loans are placed on  non-accrual status and interest income
is recognized only upon actual receipt.

     The Company's accounting policies require  that an allowance for  estimated
loan  losses be maintained at a level  that management, based upon an evaluation
of known and inherent risks in the portfolio, considers adequate to provide  for
loan losses. Specific valuation allowances are established for impaired loans in
the  amount by which the carrying  value, before allowance for estimated losses,
exceeds the  fair  value of  collateral  on an  individual  loan basis,  with  a
corresponding  charge to the  provision for loan  losses. Charge-offs occur when
management considers a loan,  or a portion thereof,  to be uncollectible and  of
such  little  value  that  further  pursuit  of  collection  is  not  warranted.
Management also  provides  a loan  portfolio  reserve based  upon  its  periodic
evaluation   and  analysis  of  the  portfolio,  historical  and  industry  loss
experience, economic conditions and trends,  collateral values and quality,  and
other relevant factors.

INVESTMENTS IN REAL ESTATE

     Investments   in  real  estate   are  carried  at   cost  less  accumulated
depreciation. Depreciation is  computed using the  straight-line method over  an
estimated  useful  life  of up  to  39  years (non-residential)  and  27.5 years
(residential). On January 1, 2002, the Company adopted SFAS No. 144, "Accounting
for the Impairment or Disposal of Long-Lived Assets" ("SFAS No. 144"). SFAS  No.
144 retains the existing requirements to recognize and measure the impairment of
long-lived  assets to be  held and used or  to be disposed  of by sale. However,
SFAS No. 144 makes changes to the scope and certain measurement requirements  of
existing  accounting  guidance.  SFAS  No.  144  also  changes  the requirements
relating to reporting the effects of a disposal or discontinuation of a  segment
of  a business. The adoption of this statement did not have a material effect on
the  Company's  consolidated  financial  position  or  consolidated  results  of
operation.

     The  Company leases space  to tenants under  agreements with varying terms.
Leases are accounted for as operating  leases with minimum rent recognized on  a
straight-line  basis over the term of the  lease regardless of when payments are
due. Deferred rent is included in prepaid expenses and other assets.

                                        30


RESTRICTED CASH AND BORROWERS' ESCROWS

     Restricted  cash and borrowers' escrows  represent borrowers' funds held by
the Company to  fund certain  expenditures or to  be released  at the  Company's
discretion  upon the occurrence of certain pre-specified events, and to serve as
additional collateral for borrowers' loans.

PREPAID EXPENSES AND OTHER ASSETS

     Included in prepaid  expenses and other  assets at December  31, 2003 is  a
deposit  in the amount of $8.0 million held  by a third party relating to a loan
that closed in January 2004.

DEPRECIATION AND AMORTIZATION

     Furniture, fixtures  and equipment  are carried  at cost  less  accumulated
depreciation.  Furniture and  equipment are depreciated  using the straight-line
method over an estimated useful life  of five years. Leasehold improvements  are
amortized using the straight-line method over the life of the related lease.

GOODWILL

     In  August 2000, the Company formed a wholly owned subsidiary, RAIT Capital
Corp., d/b/a Pinnacle Capital Group, which  acquired the net assets of  Pinnacle
Capital  Group,  a first  mortgage conduit  lender.  The Company  acquired these
assets for consideration of $980,000, which  included the issuance of 12,500  of
the  Company's common shares and paid cash of approximately $800,000. The excess
of consideration paid over net assets  acquired of $979,000 is reflected on  the
Company's consolidated balance sheet as goodwill.

     On  January 1, 2002  the Company adopted  Statement of Financial Accounting
Standards No. 142, "Goodwill and Intangible  Assets" ("SFAS No. 142"). SFAS  No.
142 modifies the accounting for all purchased goodwill and intangible assets and
includes  requirements to test goodwill  and indefinite lived intangibles assets
for impairment rather than amortize  them. At the time  of adoption of SFAS  No.
142, the unamortized balance of goodwill was approximately $887,000. The Company
no longer amortizes goodwill, thereby eliminating annual amortization expense of
approximately  $65,000.  The Company  has completed  transitional testing  as of
December 31, 2003. No impairment was recognized.

STOCK BASED COMPENSATION

     The Company accounts for  its stock option grants  under the provisions  of
FASB  No. 123, "Accounting for Stock-Based  Compensation," which contains a fair
value-based method for valuing stock-based  compensation that entities may  use,
and  measures compensation cost at the grant date based on the fair value of the
award. Compensation is then recognized over the service period, which is usually
the vesting period.  Alternatively, the  standard permits  entities to  continue
accounting  for employee stock options  and similar instruments under Accounting
Principles Board  ("APB")  Opinion  No.  25, "Accounting  for  Stock  Issued  to
Employees."

     At  December 31, 2003, the Company  had a stock-based employee compensation
plan, which is more  fully described in  Note 9. The  Company accounts for  that
plan under the recognition and measurement principles of APB No. 25, "Accounting
for  Stock  Issued  to  Employees,"  and  related  interpretations.  Stock-based
employee compensation costs  are not  reflected in  net income,  as all  options
granted  under the plan had  an exercise price equal to  the market value of the
underlying common stock on  the date of grant.  The following table  illustrates
the  effect on net income and earnings per  share if the Company had applied the
fair

                                        31


value  recognition  provisions  of  SFAS No.  123,  "Accounting  for Stock-Based
Compensation," to stock-based employee compensation.

<Table>
<Caption>
                                                   FOR THE YEARS ENDED DECEMBER 31,
                                                ---------------------------------------
                                                   2003          2002          2001
                                                -----------   -----------   -----------
                                                                   
Net income, as reported.......................  $47,164,000   $43,505,000   $26,914,000
Less: stocks based compensation determined
  under fair value based method for all
  awards......................................       79,000        90,000       376,000
                                                -----------   -----------   -----------
Pro forma net income..........................  $47,085,000   $40,415,000   $26,538,000
                                                ===========   ===========   ===========
Net income per share -- basic.................  $      2.24   $      2.50   $      2.68
  as reported pro forma.......................  $      2.24   $      2.49   $      2.64
Net income per share -- diluted...............  $      2.23   $      2.48   $      2.65
  as reported pro forma.......................  $      2.22   $      2.48   $      2.62
</Table>

     The fair value of each option grant is estimated on the date of grant using
the Black-Scholes  options-pricing model  with  the following  weighted  average
assumptions used for grants in 2003, 2002 and 2001, respectively: dividend yield
of  9.6%, 11.0% and  11.3%; expected volatility  of 17%, 22%  and 14%; risk-free
interest rate of 4.9%, 4.8% and 5.1%; and expected lives of 9.5, 5 and 5 years.

FEDERAL INCOME TAXES

     The Company  qualifies  and  has elected  to  be  taxed as  a  real  estate
investment trust ("REIT") under Sections 856 through 860 of the Internal Revenue
Code  of 1986, as amended, commencing with  its taxable year ending December 31,
1999. If the Company qualifies for taxation as a REIT, it generally will not  be
subject  to  federal  corporate  income  tax  on  its  taxable  income  that  is
distributed to its shareholders. A REIT is subject to a number of organizational
and  operational  requirements,  including  a  requirement  that  it   currently
distribute at least 90% of its annual taxable income.

EARNINGS PER SHARE

     The  Company follows the provisions of  SFAS No. 128, "Earnings per Share."
Basic earnings per share  excludes dilution and is  computed by dividing  income
available  to common  shares by the  weighted average  common shares outstanding
during the period. Diluted earnings per  share takes into account the  potential
dilution that could occur if securities or other contracts to issue common stock
were  exercised and converted  into common stock.  EPS is computed  based on the
weighted average number of shares of common stock outstanding.

CONSOLIDATED STATEMENT OF CASH FLOWS

     For purposes of  reporting cash  flows, cash and  cash equivalents  include
non-interest  earning  deposits and  interest  earning deposits.  Cash  paid for
interest was $8.9 million,  $9.2 million and $11.3  million for the years  ended
December  31,  2003,  2002 and  2001,  respectively. Long-term  debt  assumed in
conjunction with the acquisition  of an investment in  real estate was $0,  $5.4
million  and  $0  for  the  years  ended  December  31,  2003,  2002  and  2001,
respectively. In  July  2003,  the  Company  acquired  a  property  interest  in
satisfaction of its loan in the amount of $12.6 million.

     During  2002,  the  Company  generated $3.2  million  in  income  from loan
satisfaction. This related to the repayment  of two loans (total net book  value
of  $2.3  million) with  cash of  $2.5  million and  preferred interests  in the
entities, which own the real estate  underlying the loans. The Company  recorded
the  two  interests  in real  estate  at  their current  fair  value  based upon
discounted cash flows.

                                        32


VARIABLE INTEREST ENTITIES

     In  January  2003,  the  FASB  issued  FASB  Interpretation  46  (FIN  46),
"Consolidation of Variable Interest Entities". FIN 46 clarifies the  application
of  Accounting  Research Bulletin  51,  "Consolidated Financial  Statements", to
certain entities in  which voting rights  are not effective  in identifying  the
investor  with  the  controlling financial  interest.  An entity  is  subject to
consolidation under FIN 46 if the investors either do not have sufficient equity
at risk for the entity to finance its activities without additional subordinated
financial support, are  unable to  direct the  entity's activities,  or are  not
exposed  to the entity's  losses or entitled to  its residual returns ("variable
interest entities"). Variable interest entities within the scope of FIN 46  will
be  required  to  be  consolidated by  their  primary  beneficiary.  The primary
beneficiary of a  variable interest entity  is determined to  be the party  that
absorbs  a majority of the entity's expected  losses, receives a majority of its
expected returns, or both.

     Subsequent  to  the  issuance  of  FIN  46,  the  FASB  issued  a   revised
interpretation,  FIN 46(R), the  provisions of which must  be applied to certain
variable interest entities  by March 31,  2004. The Company  plans to adopt  the
provisions under the revised interpretation in the first quarter of 2004.

     Some  of the financing structures that  the Company offers to its borrowers
involve the creation of entities that could be deemed variable interest entities
and, therefore, could be subject to FIN 46. These entities would include certain
majority-owned subsidiaries  reported in  the Company's  consolidated  financial
statements.  The Company  is continuing to  assess the  impact of FIN  46 on all
variable interest entities  with which it  is involved and  whether or not  such
entities  would be required  to be consolidated on  the Company's balance sheet.
The complexity of the new  consolidation rules and their evolving  clarification
make forecasting their effect difficult.

DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

     The  Company adopted Statement  of Financial Accounting  Standard 149 (SFAS
No. 149),  "Amendment of  Statement 133  on Derivative  Instruments and  Hedging
Activities," on July 1, 2003. SFAS No. 149 clarifies and amends SFAS No. 133 for
implementation  issues  raised  by  constituents  and  includes  the conclusions
reached by the FASB on certain  FASB Staff Implementation Issues. Statement  149
also  amends SFAS No.  133 to require  a lender to  account for loan commitments
related to mortgage loans that  will be held for  sale as derivatives. SFAS  No.
149  is effective for contracts entered into or modified after June 30, 2003. As
of December 31, 2003, the Company has not entered into loan commitments that  it
intends to sell in the future.

ACCOUNTING FOR FINANCIAL INSTRUMENTS

     The FASB issued SFAS No. 150, "Accounting for Certain Financial Instruments
with  Characteristics of Both Liabilities and Equity," on May 15, 2003. SFAS No.
150 changes the classification in the statement of financial position of certain
common financial instruments  from either  equity or  mezzanine presentation  to
liabilities  and requires an  issuer of those  financial statements to recognize
changes in fair value or redemption amount, as applicable, in earnings. SFAS No.
150 is effective for public companies for financial instruments entered into  or
modified  after  May 31,  2003  and was  effective July  1,  2003. Based  on the
Company's current  business  activities,  Management  has  determined  that  the
provisions  of SFAS  No. 150  did not  have a  material impact  on the Company's
financial position, results of operations, or disclosures.

                                        33


NOTE 3 -- INVESTMENTS IN REAL ESTATE LOANS

     The  Company's portfolio of real estate loans consisted of the following at
the dates indicated below:

<Table>
<Caption>
                                                                  DECEMBER 31,
                                                           ---------------------------
                                                               2003           2002
                                                           ------------   ------------
                                                                    
First mortgages..........................................  $201,492,314   $115,137,822
Mezzanine loans..........................................   142,717,826    143,863,441
Unearned (fees) costs....................................       515,337        146,820
Less: Allowance for loan losses..........................      (226,157)      (226,157)
                                                           ------------   ------------
  Investments in real estate loans.......................   344,499,320    258,921,926
Less: Senior indebtedness secured by real estate
  underlying the Company's loans.........................   (55,376,280)   (30,430,916)
                                                           ------------   ------------
  Net investments in real estate loans...................  $289,123,040   $228,419,010
                                                           ============   ============
</Table>

     The following  is a  summary description  of the  assets contained  in  the
Company's portfolio of investments in real estate loans as of December 31, 2003:

<Table>
<Caption>
                                           AVERAGE
                               NUMBER      LOAN TO     RANGE OF LOAN
TYPE OF LOAN                  OF LOANS    VALUE(1)       YIELDS(2)       RANGE OF MATURITIES
- ------------                  --------   -----------   -------------     -------------------
                                                             
First mortgages.............     19          74%        6.2% - 12.5%      1/30/04 - 9/30/18
Mezzanine loans.............     31          86%       10.0% - 29.6%(1)   1/29/04 - 4/30/21
</Table>

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

(1) Calculated  as the sum of the outstanding  balance of the Company's loan and
    senior loan  (if  any)  divided  by  the  current  appraised  value  of  the
    underlying collateral.

(2) All  the Company's  loans are at  fixed rates. The  Company's calculation of
    loan yield includes points charged and costs deferred.

     The property type of the Company's portfolio of real estate loans consisted
of the following at the dates indicated below:

<Table>
<Caption>
                                                         DECEMBER 31,
                                       -------------------------------------------------
                                                2003                      2002
                                       -----------------------   -----------------------
                                                                      
Multi family.........................  $101.5 million    29.5%   $106.8 million    41.2%
Office...............................   187.0 million    54.3%     94.5 million    36.5%
Retail and other.....................    55.7 million    16.2%     57.7 million    22.3%
                                       --------------   ------   --------------   ------
  Total..............................  $344.2 million   100.0%   $259.0 million   100.0%
</Table>

     As of  December 31,  2003 and  2002, $112.3  million and  $68.0 million  in
principal  amount of loans, respectively, were pledged as collateral for amounts
outstanding on the Company's lines of credit and senior indebtedness.

                                        34


     As  of  December 31,  2003 and  2002, senior  indebtedness relating  to the
Company's loans consisted of the following:

<Table>
<Caption>
                                                                2003          2002
                                                             -----------   -----------
                                                                     
Loan payable, secured by real estate, monthly installments
  of $28,090, including interest at 6.82%, remaining
  principal due November 1, 2008. This loan was repaid on
  April 11, 2003. .........................................  $        --   $ 4,093,838
Loan payable, secured by real estate, monthly installments
  of $72,005, including interest at 7.55%, remaining
  principal due December 1, 2008. In July 2003, the Company
  acquired the property underlying this loan. Accordingly
  the liability is now included in the Company's schedule
  of long-term debt secured by real estate underlying the
  Company's investments in real estate. See Note
  4-Investments in Real Estate. ...........................           --     9,493,819
Loan payable, secured by real estate, monthly installments
  of principal and interest based on an amortization
  schedule of 25 years, including interest at a specified
  London interbank offered rates ("LIBOR") plus 135 basis
  points (2.47% at December 31, 2003), remaining principal
  due September 15, 2007; the interest rate is subject to
  an interest rate swap agreement entered into by the
  borrower which provides for a fixed rate of 8.68%........   10,536,280    10,693,259
Senior loan participation, secured by Company's interest in
  a first mortgage loan with a principal balance of
  $6,440,000, payable interest only at 5.25% due monthly,
  principal balance due February 14, 2004..................    2,900,000            --
Senior loan participation, secured by Company's interest in
  a first mortgage loan with a book value of $8,000,000,
  payable interest only at LIBOR plus 250 basis points
  (3.62% at December 31, 2003) due monthly, principal
  balance due October 1, 2004..............................    5,000,000            --
Senior loan participation, secured by Company's interest in
  a first mortgage loan with a principal balance of
  $5,560,000, payable interest only at LIBOR plus 250 basis
  points (3.62% at December 31, 2003) due monthly,
  principal balance due May 9, 2005........................    5,000,000            --
Senior loan participation, secured by Company's interest in
  a first mortgage loan with a principal balance of
  $2,550,000, payable interest only at 5.0% due monthly,
  principal balance due July 29, 2005......................    1,800,000            --
Senior loan participation, secured by Company's interest in
  first mortgage loan with a principal balance of
  $4,750,000, payable interest only at a specified LIBOR
  plus 275 basis points (4.13% at December 31, 2002) due
  monthly. This loan was repaid on February 4, 2003........           --     3,510,000
Senior loan participation, secured by Company's interest in
  first mortgage loan with a principal balance of
  $3,369,233, payable interest only at LIBOR plus 275 basis
  points (3.87% at December 31, 2003) due monthly,
  principal balance due March 29, 2005.....................    2,640,000     2,640,000
Term loan payable, secured by Company's interest in a first
  mortgage loan with a principal balance of $7,500,000,
  payable interest only at 4.5% due monthly, principal
  balance due June 23, 2006................................    6,500,000            --
</Table>

                                        35


<Table>
<Caption>
                                                                2003          2002
                                                             -----------   -----------
                                                                     
Senior loan participation, secured by Company's interest in
  a first mortgage loan with a principal balance of
  $6,000,000, payable interest only at LIBOR plus 275 basis
  points (3.87% at December 31, 2003) due monthly,
  principal balance due June 26, 2004......................    5,000,000            --
Senior loan participation, secured by Company's interest in
  a first mortgage loan with a principal balance of
  $10,434,217, payable interest only at LIBOR plus 275
  basis points (3.87% at December 31, 2003) due monthly,
  principal balance due September 30, 2004.................    5,000,000            --
Senior loan participation, secured by Company's interest in
  a first mortgage loan with a principal balance of
  $15,500,000, payable interest only at 5.0% due monthly,
  principal balance due October 15, 2006...................   11,000,000            --
                                                             -----------   -----------
                                                             $55,376,280   $30,430,916
                                                             ===========   ===========
</Table>

     As  of December 31, 2003, the senior indebtedness relating to the Company's
loans maturing over the next five years and the aggregate indebtedness  maturing
thereafter, is as follows:

<Table>
<Caption>

                                                            
2004........................................................   $18,071,160
2005........................................................     9,626,622
2006........................................................    17,703,481
2007........................................................     9,975,017
2008........................................................            --
Thereafter..................................................            --
                                                               -----------
                                                               $55,376,280
                                                               ===========
</Table>

NOTE 4 -- INVESTMENTS IN REAL ESTATE

     The  Company's investments in real estate are comprised of real estate that
the  Company  owns  through  consolidated  subsidiaries,  the  Company's  equity
investments  in unconsolidated entities owning  real estate and related escrows.
Investments in real estate are comprised of the following at the dates indicated
below:

<Table>
<Caption>
                                                                  DECEMBER 31,
                                                           ---------------------------
                                                               2003           2002
                                                           ------------   ------------
                                                                    
Multi-family(1)..........................................  $ 39,757,752   $ 66,327,670
Office(2)................................................    92,029,800     84,394,747
Retail and Other(3)......................................    18,712,012        613,519
                                                           ------------   ------------
  Subtotal...............................................   150,499,564    151,335,936
Less: Accumulated depreciation...........................   (12,959,365)   (11,817,885)
                                                           ------------   ------------
Investment in real estate, net...........................  $137,540,199   $139,518,051
                                                           ============   ============
</Table>

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

(1) Includes $4.9 million invested in a  limited liability company that owns  an
    apartment  building, $3.7 million invested  in two limited partnerships that
    each own apartment buildings, and $1.8 million invested in a trust that owns
    an apartment building. Also includes  escrows totaling $524,000 at  December
    31,  2003,  which  are held  for  payment  of real  estate  taxes, insurance
    premiums and repair and replacement costs.

(2) Includes $1.5 million invested in a general partnership that owns an  office
    building  and $6.6  million invested in  a limited partnership  that owns an
    office   building.   Also   includes    escrows   totaling   $1.8    million

                                        36


    at December  31, 2003,  which are  held for  payment of  real estate  taxes,
    insurance  premiums, repair  and replacement costs,  tenant improvements and
    leasing commissions.

(3) Includes $18.1 million  invested in three  limited liability companies  that
    each own retail centers. Also includes escrows totaling $164,000 at December
    31,  2003,  which  are held  for  payment  of real  estate  taxes, insurance
    premiums, repair  and replacement  costs,  tenant improvements  and  leasing
    commissions.

     As  of December 31,  2003 and 2002,  long-term debt secured  by real estate
underlying the Company's investments in real estate consisted of the following:

<Table>
<Caption>
                                                                2003          2002
                                                             -----------   -----------
                                                                     
Loan payable, secured by real estate, monthly installments
  of $8,008, including interest at 7.33%, remaining
  principal due August 1, 2008.............................    1,006,857     1,027,294
Loan payable, secured by real estate, monthly installments
  of $288,314, including interest at 6.85%, remaining
  principal due August 1, 2008.............................   41,415,575    41,977,745
Loan payable, secured by real estate, monthly installments
  of $107,255, including interest at 7.73%, remaining
  principal due December 1, 2009. On March 31, 2003, the
  Company's sold its general partnership and 40% limited
  partnership interests in the limited partnership that
  owns the property underlying this loan. At that time,
  this loan was no longer included in the Company's
  consolidated financial statements. ......................           --    14,570,873
Loan payable, secured by real estate, monthly installments
  of $15,396, including interest at 7.17%, remaining
  principal due March 1, 2012. On March 31, 2003, the
  Company's sold its general partnership and 40% limited
  partnership interests in the limited partnership that
  owns the property underlying this loan. At that time,
  this loan was no longer included in the Company's
  consolidated financial statements. ......................           --     2,234,784
Loan payable, secured by real estate, monthly installments
  of $87,960, including interest at 8.36%, remaining
  principal due March 11, 2028; as an inducement to pay
  interest at 8.36% from April 11, 1998 onward, rather than
  7.89%, the Company received a buy-up premium of $418,482
  (balance of $230,074 million and $262,589 at December 31,
  2003 and 2002, respectively) which is amortized over the
  term of the underlying debt..............................   11,280,684    11,418,529
Loan payable, secured by real estate, monthly installments
  of $37,697, including interest at 7.27%, remaining
  principal due January 1, 2010............................    5,277,113     5,343,198
Loan payable, secured by real estate, monthly installments
  of $47,720, including interest at 5.73%, remaining
  principal due November 1, 2012...........................    7,453,204     7,588,570
Loan payable, secured by real estate, monthly installments
  of $72,005, including interest at 7.55%, remaining
  principal due December 1, 2008...........................    9,272,290            --
                                                             -----------   -----------
                                                             $75,705,723   $84,160,993
                                                             ===========   ===========
</Table>

                                        37


     As  of  December 31,  2003, the  amount  of long-term  debt secured  by the
Company's investments in real estate that matures over the next five years,  and
the aggregate indebtedness maturing thereafter, is as follows:

<Table>
<Caption>

                                                           
2004........................................................  $ 1,170,305
2005........................................................    1,256,747
2006........................................................    1,348,273
2007........................................................    1,446,510
2008........................................................    1,543,083
Thereafter..................................................   68,940,805
                                                              -----------
                                                              $75,705,723
                                                              ===========
</Table>

     Expenditures  for  repairs and  maintenance  are charged  to  operations as
incurred. Significant renovations  are capitalized. Fees  and costs incurred  in
the   successful  negotiation  of  leases  are   deferred  and  amortized  on  a
straight-line basis over the terms of the respective leases. Unamortized fees as
of December 31, 2003 and 2002  were $591,000 and $700,000, respectively.  Rental
revenue  is reported on a  straight-line basis over the  terms of the respective
leases. Depreciation expense relating to  the Company's real estate  investments
for  the years  ended December 31,  2003, 2002  and 2001 was  $3.4 million, $3.4
million, and $3.1 million, respectively.

NOTE 5 -- LINES OF CREDIT

     The following is a description of the Company's secured lines of credit  at
December 31, 2003:

     At  December 31, 2003, the Company  had $10.0 million outstanding under its
$30.0 million  line of  credit. This  line of  credit bears  interest at  either
30-day  LIBOR plus  2.5% or  the prime  rate as  published in  the "Money Rates"
section of  The Wall  Street Journal,  at the  Company's election.  The  minimum
interest  rate is 4.0%. Absent any renewal, the line of credit will terminate in
October 2005 and any principal then outstanding must be paid by October 2006.

     At December 31, 2003, the Company  had $10.0 million outstanding under  its
$20.0  million line of credit.  This line of credit  bears interest at the prime
rate as described above. This line of credit has a current term running  through
April  2004 with annual one-year extension options at the lender's option and an
11-month non-renewal notice requirement. Approximately $442,000 of  availability
under  this line of credit  is reserved in the event  the Company is required to
make any payments under a letter of credit described in Note 10 below.

     At December 31, 2003,  the Company had $3.9  million outstanding under  its
$10.0 million line of credit. This line of credit bears interest either at three
month  LIBOR plus 3.0% or at the prime rate as described above, at the Company's
election. Absent any  renewal, this  line will terminate  in July  2004 and  any
principal then outstanding must be repaid by July 2009.

NOTE 6 -- SHAREHOLDERS' EQUITY

     On  October 22,  2003, the  Company issued 2.0  million common  shares in a
public offering at an offering price of $22.75 per share. After offering  costs,
including  the  underwriter's  discount,  and  expenses  of  approximately  $2.1
million, the Company received  approximately $43.4 million  of net proceeds.  On
October  31,  2003,  the  Company issued  an  additional  300,000  common shares
pursuant to  the  underwriter's  exercise  of  its  over-allotment  option.  The
exercise  price was $22.75 per share, resulting in receipt by the Company of net
proceeds of approximately $6.5 million.

     On February 10, 2003,  the Company issued 1.75  million common shares in  a
public  offering at an offering price of $20.75 per share. After offering costs,
including  the  underwriter's  discount,  and  expenses  of  approximately  $1.7
million,  the Company received  approximately $34.6 million  of net proceeds. On
March 4, 2003, the Company issued  an additional 262,500 common shares  pursuant
to  the underwriter's exercise of its  over-allotment option. The exercise price
was $20.75 per share,  resulting in receipt  by the Company  of net proceeds  of
approximately $5.2 million.

                                        38


     In January 2003,  Friedman Billings Ramsey  ("FBR") acquired 18,794  common
shares  pursuant to  partial exercises of  its warrant (the  "FBR Warrant"). The
Company received proceeds of $281,910 from  these exercises. The FBR Warrant  to
purchase an additional 12,054 common shares expired on January 14, 2003.

     In  November 2002,  the Company  issued 550,000  common shares  in a public
offering at  a  offering  price  of $20.70  per  share.  After  offering  costs,
including  underwriters'  commissions,  of approximately  $561,500,  the Company
received approximately $10.8 million of net proceeds.

     In May  2002, the  Company issued  1.0 million  common shares  in a  public
offering  at  an  offering price  of  $20.50  per share.  After  offering costs,
including underwriters' commissions, of approximately $1.0 million, the  Company
received approximately $19.5 million of net proceeds. On May 8, 2002 the Company
issued  an  additional  150,000  common  shares  pursuant  to  the underwriter's
exercise of its over-allotment option. The exercise price was $20.50 per  share,
resulting  in receipt by the Company,  after discounts and commissions, of total
net proceeds of $2.8 million.

     In March 2002,  the Company issued  1.2 million common  shares in a  public
offering  at  an  offering price  of  $18.05  per share.  After  offering costs,
including underwriters' commissions, of approximately $1.1 million, the  Company
received  approximately $20.6  million of  net proceeds.  On March  18, 2002 the
Company issued an additional 180,000 common shares pursuant to the underwriter's
exercise of its over-allotment option. The exercise price was $18.05 per  share,
resulting  in receipt by the Company,  after discounts and commissions, of total
net proceeds of $3.1 million.

     In January 2002 the  Company issued 375,000 common  shares pursuant to  the
exercise of an over-allotment option granted by the Company relating to a public
offering  of common shares by  the Company that commenced  in December 2001. The
exercise price was $16.00 per share, resulting in receipt by the Company,  after
discounts and commissions, of total net proceeds of $5.7 million.

     In  2002, FBR acquired 110,819 common  shares pursuant to partial exercises
of the FBR  Warrant. The Company  received proceeds of  $1.7 million from  these
exercises.

NOTE 7 -- BENEFIT PLANS

401(K) PROFIT SHARING PLAN

     The Company has a 401(k) savings plan covering substantially all employees.
Under  the  plan, the  Company  matches 75%  of  employee contributions  for all
participants. Contributions  made by  the Company  were approximately  $134,500,
$99,700  and  $67,500 for  the years  ended  December 31,  2003, 2002  and 2001,
respectively.

DEFERRED COMPENSATION

     In January 2002 the Company established a supplemental executive retirement
plan, or SERP, providing for retirement benefits to Betsy Z. Cohen, its Chairman
and Chief Executive Officer,  as required by her  employment agreement with  the
Company.  The normal retirement benefit is equal  to 60% of Mrs. Cohen's average
base plus incentive compensation for  the three years preceding the  termination
of  employment, less social security benefits, increasing by .05% for each month
of employment after Mrs. Cohen reaches age  65. Mrs. Cohen's rights in the  SERP
benefit  vest 25% for each  year of service after  October 31, 2002. The Company
established a trust to  serve as the  funding vehicle for  the SERP benefit  and
deposited  58,912 of the Company's common shares and $345,000 in this trust. The
Company has recorded deferred compensation of  $1.25 million for the fair  value
of  the  common shares.  For the  years ended  December 31,  2003 and  2002, the
Company recognized $586,000 and $96,000 of compensation expenses,  respectively,
with regard to this commitment.

                                        39


NOTE 8 -- EARNINGS PER SHARE

     The Company's calculation of earnings per share in accordance with SFAS No.
128 is as follows:

<Table>
<Caption>
                                                       YEAR ENDED DECEMBER 31, 2003
                                                  ---------------------------------------
                                                    INCOME         SHARES       PER SHARE
                                                  (NUMERATOR)   (DENOMINATOR)    AMOUNT
                                                  -----------   -------------   ---------
                                                                       
BASIC EARNINGS PER SHARE:
Net income available to common shareholders.....  $47,164,427    21,043,308       $2.24
Effect of dilutive securities:
  Options.......................................           --       146,895        (.01)
                                                  -----------    ----------       -----
Net income available to common shareholders plus
  assumed conversions...........................  $47,167,427    21,190,203       $2.23
                                                  ===========    ==========       =====
</Table>

<Table>
<Caption>
                                                       YEAR ENDED DECEMBER 31, 2002
                                                  ---------------------------------------
                                                    INCOME         SHARES       PER SHARE
                                                  (NUMERATOR)   (DENOMINATOR)    AMOUNT
                                                  -----------   -------------   ---------
                                                                       
BASIC EARNINGS PER SHARE:
Net income available to common shareholders.....  $43,504,666    17,433,260       $2.50
Effect of dilutive securities:
  Options.......................................           --        97,226        (.02)
  Warrants......................................           --         7,850          --
                                                  -----------    ----------       -----
Net income available to common shareholders plus
  assumed conversions...........................  $43,504,666    17,538,336       $2.48
                                                  ===========    ==========       =====
</Table>

<Table>
<Caption>
                                                       YEAR ENDED DECEMBER 31, 2001
                                                  ---------------------------------------
                                                    INCOME         SHARES       PER SHARE
                                                  (NUMERATOR)   (DENOMINATOR)    AMOUNT
                                                  -----------   -------------   ---------
                                                                       
BASIC EARNINGS PER SHARE:
Net income available to common shareholders.....  $26,914,180    10,039,788       $2.68
Effect of dilutive securities:
  Options.......................................           --        95,461        (.02)
  Warrants......................................           --         7,682        (.01)
                                                  -----------    ----------       -----
Net income available to common shareholders plus
  assumed conversions...........................  $26,914,180    10,142,931       $2.65
                                                  ===========    ==========       =====
</Table>

NOTE 9 -- STOCK BASED COMPENSATION

     The  Company maintains a non-qualified and incentive share option plan (the
"Option Plan"). The maximum aggregate number of common shares that may be issued
pursuant to options granted under the  Option Plan is 1,600,000. The purpose  of
the   Option  Plan  is  to  provide   a  means  of  performance-based  incentive
compensation for the Company's key employees.

     In February and April 2002, the Company granted to its employees, executive
officers and  trustees options  to purchase  61,100 common  shares at  the  fair
market  value on the date of grant. These options, which were exercised in March
through May 2002, had  exercise prices of $16.92  and $19.85, respectively,  per
common  share. The common shares issued  pursuant to these exercises are subject
to restrictions that lapse with respect  to 25% of these common shares  annually
on  the anniversary date of the  grants for each of the  next four years. At the
time of  exercise, the  Company provided  loans  to each  person in  the  amount
necessary  to  exercise  such  options. Each  of  these  promissory  notes bears
interest at a rate of 6% per annum. The aggregate principal amount of all  these
promissory   notes  was  $776,000   at  December  31,   2003.  Interest  on  the

                                        40


outstanding  principal  amount  is payable  quarterly  and 25%  of  the original
principal amount of each promissory  note is payable on  each of the first  four
anniversaries.

     The common shares acquired pursuant to the option exercise secure each note
and  the maker  of such  note is  personally liable  for 25%  of the outstanding
balance due. Any payments of principal are deemed to first reduce the amount  of
the  maker's  personal  liability  and  the Company  agrees  to  accept  as full
satisfaction of amount due under the note for which the maker is not  personally
liable  the return of all common shares  purchased by maker with the proceeds of
the note.

     The Company has granted to its officers, trustees and employees options  to
acquire  common shares.  The vesting  period is  determined by  the Compensation
Committee and the option term is generally ten years after the date of grant. At
December 31, 2003 there were 518,282 options outstanding.

     A summary of the activity of the Option Plan is presented below.

<Table>
<Caption>
                                    2003                 2002                  2001
                             ------------------   -------------------   ------------------
                                       WEIGHTED              WEIGHTED             WEIGHTED
                                       AVERAGE               AVERAGE              AVERAGE
                                       EXERCISE              EXERCISE             EXERCISE
                             SHARES     PRICE      SHARES     PRICE     SHARES     PRICE
                             -------   --------   --------   --------   -------   --------
                                                                
Outstanding, January 1,....  427,682   $ 14.52     560,825    $13.16    586,825    $12.99
Granted....................  129,850     22.84      87,100     18.12     10,000     13.65
Exercised..................  (39,250)    11.65    (220,243)    12.41    (36,000)    10.39
                             -------              --------              -------
Outstanding, December
  31,......................  518,282     16.82     427,682     14.52    560,825     13.16
                             =======              ========              =======
Options exercisable at
  December 31,.............  374,682               378,932              508,244
                             =======              ========              =======
Weighted average fair value
  of options granted during
  the year.................            $  0.68                $ 0.95               $ 0.24
                                       =======                ======               ======
</Table>

<Table>
<Caption>
                                   OPTIONS OUTSTANDING                           OPTIONS EXERCISABLE
                  -----------------------------------------------------   ----------------------------------
                       NUMBER         WEIGHTED AVERAGE      WEIGHTED           NUMBER            WEIGHTED
RANGE OF           OUTSTANDING AT        REMAINING          AVERAGE        OUTSTANDING AT        AVERAGE
EXERCISE PRICES   DECEMBER 31, 2003   CONTRACTUAL LIFE   EXERCISE PRICE   DECEMBER 31, 2003   EXERCISE PRICE
- ---------------   -----------------   ----------------   --------------   -----------------   --------------
                                                                               
$ 9.00 - 11.65          41,432           5.80 years          $10.63             41,432            $10.63
$13.65 - 15.00         321,000           4.10 years          $14.96            321,000            $14.96
$19.21 - 19.85          26,000           8.35 years          $19.58             12,250            $19.67
$21.51 - 23.15         129,850           9.61 years          $22.84                 --                --
                       -------                                                 -------
                       518,282                                                 374,682
                       =======                                                 =======
</Table>

NOTE 10 -- COMMITMENTS AND CONTINGENCIES

LETTERS OF CREDIT

     At December 31,  2003, the Company  had outstanding two  letters of  credit
totaling $3.0 million as follows:

     On  February  20, 2003,  a  $1.0 million  letter  of credit  was  posted in
connection with  the  Company's sale  of  a  property interest  to  support  the
Company's  guaranteed rate of return to the buyer of up to a maximum of $800,000
over a three-year period and capital improvements of $200,000. In November  2003
the  letter of  credit was  reduced to  approximately $442,000  when the Company
funded $489,000 of the  guaranteed return and  $69,000 of capital  improvements.
$442,000  of  availability  under the  Company's  $20.0 million  line  of credit
described in Note 5 above  is reserved in the event  the Company is required  to
make additional payments under this letter of credit.

                                        41


     On  March 31, 2003,  on behalf of  a borrower, the  Company extended a $2.0
million letter of credit as a guarantee of a portion of the senior  indebtedness
underlying  one of the Company's  loans. This letter of  credit expires in March
2005, but automatically extends for an additional year unless the Company  gives
prior notice that it elects not to extend the expiration date. The principals of
the  borrower have  guaranteed repayment of  any amounts the  Company pays under
this letter of credit.

LEASE OBLIGATIONS

     The Company sub-leases both its  downtown and suburban Philadelphia  office
locations.  The annual minimum rent pursuant to the subleases is estimated to be
as follows:

<Table>
                                                           
2004........................................................  $  316,778
2005........................................................     314,621
2006........................................................     319,264
2007........................................................     323,493
2008........................................................     323,493
Thereafter..................................................     539,156
                                                              ----------
  Total.....................................................  $2,136,805
                                                              ==========
</Table>

     The Company sub-leases a portion of its downtown Philadelphia office  space
under  an  operating  lease  with The  Bancorp,  Inc.,  ("Bancorp")  whose Chief
Executive Officer is,  and whose  Vice-Chairman is a  son of,  the Chairman  and
Chief  Executive Officer  of the  Company, at  an annual  rental based  upon the
amount of square footage the Company  occupies. The sub-lease expires in  August
2010  with two five-year renewal options. Rent paid to Bancorp was approximately
$244,000, $183,000 and $137,000 for the years ended December 31, 2003, 2002  and
2001, respectively.

     Commencing  in 2002  the Company sub-leases  the remainder  of its downtown
Philadelphia office space under  an operating lease  with The Richardson  Group,
Inc.  ("Richardson") whose Chairman is Vice-Chairman, a trustee and Secretary of
the Company,  and a  son of  the Chairman  and Chief  Executive Officer  of  the
Company.  The Senior Vice President and Chief Operating Officer of Richardson is
the spouse of the  Executive Vice President and  Chief Financial Officer of  the
Company.  The  annual rental  is based  upon  the amount  of square  footage the
Company occupies.  The  sub-lease expires  in  August 2010  with  two  five-year
renewal  options. Rent paid to Richardson  was approximately $42,500 and $53,000
for the years ended December 31, 2003 and 2002, respectively.

     The Company  sub-leases  suburban  office  space at  an  annual  rental  of
$10,000.  This  sublease  currently  terminates  in  February  2005  but  renews
automatically each year for a one  year term unless prior notice of  termination
of  the sublease  is sent  by either party  to the  sublease to  the other party
thereto.

     Total rental  expense was  $298,000, $253,000  and $147,000  for the  years
ended December 31, 2003, 2002 and 2001, respectively.

EMPLOYMENT AGREEMENTS

     The  Company is party to employment agreements with certain executives that
provide for compensation and certain other benefits. The agreements also provide
for severance payments under certain circumstances.

NOTE 11 -- TRANSACTIONS WITH AFFILIATES

     Resource America, Inc. ("Resource America") was the sponsor of the Company.
Resource America  held  approximately  1.9%,  2.9% and  6.8%  of  the  Company's
outstanding  common shares  at February  29, 2004,  December 31,  2003 and 2002,
respectively. Resource America had the right to nominate one person for election
to the Board of  Trustees of the  Company until its  ownership of the  Company's
outstanding  common shares fell  below 5% in  June 2003. The  Chairman and Chief
Executive Officer of the Company, Betsy Z. Cohen, is (i) the spouse of Edward E.
Cohen,   the    Chairman   and    Chief    Executive   Officer    of    Resource

                                        42


America, (ii)  the  parent of  Daniel  Cohen, who  was,  until October  2002,  a
director  of Resource  America and  (iii) the parent  of Jonathan  Z. Cohen, the
President, Chief Operating Officer and a director of Resource America.  Jonathan
Cohen  is also the Vice-Chairman, a Trustee and the Secretary of the Company and
served as Resource America's  nominee to the Board  of Trustees of the  Company.
The  President and Chief  Operating Officer of the  Company, Scott F. Schaeffer,
was, until October 2002, a director of Resource America.

     During 2003, the Company engaged in the following transaction with Resource
America:

     In December  2003,  the  Company  was paid  $100,000  for  facilitating  an
acquisition by an unrelated third party financial institution of a $10.0 million
participation  in a loan  owned by Resource America.  The Company had previously
owned the participation from March 1999 until June 2002 and in order for another
party to acquire it, the Company had to  reacquire it and then sell it to  them.
The  transaction was completed in January 2004, at which time the Company earned
an additional $23,000 representing interest for  the eight days the Company  had
funded the participation.

     During  2002,  the  Company  engaged  in  the  following  transactions with
Resource America:

     In June 2002, the  Company purchased from Resource  America a loan with  an
outstanding  balance (including accrued interest)  of approximately $2.0 million
for a  purchase price  of approximately  $1.8 million.  The loan  relates to  an
apartment complex in Bensalem, Pennsylvania.

     In March 2002, the Company provided, as part of a single transaction, three
mortgage  loans aggregating  $18.6 million to  finance the  acquisition of three
commercial properties in  Philadelphia, Pennsylvania.  Each loan was  made to  a
separate  borrower to  finance the  purchase of  a separate  property. All three
borrowers were limited partnerships in which Resource Properties, Inc., a wholly
owned subsidiary of Resource  America, was the general  partner. As of  December
31, 2002, these loans have been fully repaid.

     During 2001 the Company engaged in the following transactions with Resource
America:

     In  June 2001, the Company provided $1.6 million of financing in connection
with the borrower's acquisition of a loan from Resource America with respect  to
an  81-unit apartment complex in Middletown, Connecticut. The loan is secured by
a collateral assignment of all of  the underlying documents evidencing the  loan
acquired  from  Resource America,  including  assignment of  the  first mortgage
encumbering the property. The loan was repaid in July 2001.

     In March 2001, the Company purchased from Resource America two  subordinate
loans  (in the  original principal  amounts of  $18.3 million  and $4.9 million)
underlying one of the Company's interests in real estate. The purchase price for
the loans was $20.2 million. The  difference between the purchase price and  the
underlying  face value of the loans resulted in a gain of $4.6 million resulting
from the extinguishment of indebtedness underlying an investment in real estate.

     Also in March 2001, the  Company sold its entire  interest in two loans  to
Resource America for an aggregate purchase price of $21.6 million, which was the
book value of the interests.

     The Company anticipates that it will purchase and sell additional loans and
lien interests in loans to and from Resource America, and participate with it in
other transactions.

TRANSACTIONS WITH OTHER AFFILIATES

     Brandywine  Construction & Management, Inc. ("Brandywine"), is an affiliate
of the spouse of Betsy Z. Cohen, the Chairman and Chief Executive Officer of the
Company. Brandywine  provided  real estate  management  services to  16  and  10
properties  underlying the Company's investments in  real estate at December 31,
2003, and 2002,  respectively. Management fees  in the amount  of $1.2  million,
$1.1  million and $978,000 were paid to  Brandywine for the years ended December
31, 2003, 2002 and 2001, respectively,  relating to the properties owned by  the
Company. The Company believes that the management fees charged by Brandywine are
comparable  to those that could be obtained from unaffiliated third parties. The
Company continues to use Brandywine  to provide real estate management  services
to properties underlying the Company's investments.

                                        43


     Betsy  Z.  Cohen is  the  Chief Executive  Officer  and a  director  of The
Bancorp, Inc. ("Bancorp"), the holding company  for The Bancorp Bank. Daniel  G.
Cohen,  Mrs. Cohen's son, is  the Chairman of the  Board of Bancorp. The Company
maintains most of  its checking and  demand deposit accounts  at Bancorp. As  of
December  31, 2003 and  2002, the Company  had $11.7 million  and $12.6 million,
respectively, on  deposit,  of  which  approximately  $11.6  million  and  $12.1
million,  respectively, is over the FDIC insurance limit. The Company pays a fee
of $5,000  per  month  to  Bancorp  for  information  system  technical  support
services. The Company paid $60,000 for each of the years ended December 31, 2003
and  2002. The Company  subleases a portion of  its downtown Philadelphia office
space from Bancorp. See Note 10.

     Daniel G. Cohen  is the principal  owner of the  corporate parent of  Cohen
Brothers  &  Company ("Cohen  Brothers"), a  registered broker-dealer.  In March
2003, Jonathan Z. Cohen sold his 50% equity interest in this corporate parent to
Daniel G. Cohen. Cohen Brothers  has acted as a  dealer in the public  offerings
the  Company made of its common shares in February 2003 and October 2003. In the
February 2003 offering, Cohen  Brothers was allocated  150,000 common shares  at
the  public  offering price  less a  standard dealer's  concession of  $0.48 per
share. In the October 2003 offering, Cohen Brothers was allocated 125,000 common
shares at the public offering price less a standard dealer's concession of $0.61
per share.

     The Company sub-leases a portion of its downtown Philadelphia office  space
under an operating lease with Richardson. See Note 10.

     In  December 2002, the  Company sold a  15.367% interest in  a wholly owned
limited liability company that  owns a property to  a partnership whose  general
partner is a son of the Chairman and Chief Executive Officer of the Company. The
buyer  paid $513,000, which approximated the book value of the interests in real
estate. No gain or loss was recognized on the sale.

     In March 2002, the Company sold its interest in one loan with a book  value
of  $1.2 million  for a  price of  $2.2 million  to a  partnership whose general
partner is a son of the Chairman and Chief Executive Officer of the Company. The
Company recognized a gain on sale of approximately $948,000.

     In December 2001, the  Company sold its interests  in three loans  totaling
$2.8 million to a partnership whose general partner is a son of the Chairman and
Chief  Executive  Officer of  the Company.  The buyer  paid $3.3  million, which
included the assumption of debt totaling $646,000. The Company recognized a gain
on sale of approximately $535,000.

NOTE 12 -- CONCENTRATIONS OF CREDIT RISK

     The Company believes  that it does  not concentrate its  assets in any  way
that  exposes  it to  a material  loss from  any single  occurrence or  group of
occurrences. The Company has no loans  or investments with cross default and  or
cross collateral provisions with other loans or investments in its portfolio.

NOTE 13 -- FAIR VALUE OF FINANCIAL INSTRUMENTS

     SFAS No. 107 requires disclosure of the estimated fair value of an entity's
assets  and liabilities considered to be financial instruments. For the Company,
the majority of its assets and liabilities are considered financial  instruments
as  defined in SFAS  No. 107. However,  many such instruments  lack an available
trading market, as characterized  by a willing buyer  and seller engaging in  an
exchange  transaction. Also, it is the  Company's general practice and intent to
hold its financial instruments to maturity and not to engage in trading or sales
activities,  except  for  certain  loans.   Therefore,  the  Company  has   used
significant assumptions and present value calculations in estimating fair value.
Changes  in the  assumptions or methodologies  used to estimate  fair values may
materially affect  the estimated  amounts.  Also, there  may not  be  reasonable
comparability   between  institutions  due  to   the  wide  range  of  permitted
assumptions and methodologies  in the absence  of active markets.  This lack  of
uniformity  gives rise to a high  degree of subjectivity in estimating financial
instrument fair values.

     Estimated fair values have  been determined by the  Company using the  best
available  data  and an  estimation methodology  suitable  for each  category of
financial instrument.  The estimation  methodologies  used, the  estimated  fair
values,  and recorded  book values  at December 31,  2003 and  2002 are outlined
below.
                                        44


     For cash and cash equivalents, the recorded book value of $14.8 million and
$19.7 million as of December 31, 2003 and 2002, respectively, approximated  fair
value.  The  book value  of restricted  cash  of $7.7  million and  $5.5 million
approximated fair  value  at  December  31, 2003  and  2002,  respectively.  The
recorded  book value of the  secured lines of credit  totaling $23.9 million and
$30.2 million at December 31, 2003 and 2002, respectively, approximated the fair
value of the amounts outstanding.

     The  net  loan  portfolio,  senior  indebtedness  secured  by  real  estate
underlying  the Company's loans, and long term debt secured by real estate owned
at December 31, 2003 and 2002 have been valued using a present value of expected
future cash flows. The discount rate used in these calculations is the estimated
current market rate  adjusted for  credit risk.  The carrying  value of  accrued
interest approximates fair value.

     The following tables describe the carrying amounts and fair value estimates
of  the Company's investments in real estate loans and long-term debt underlying
the Company's loans and interests in real estate:

<Table>
<Caption>
                                                           AT DECEMBER 31, 2003
                                                  --------------------------------------
                                                    CARRYING      ESTIMATED     DISCOUNT
                                                     AMOUNT       FAIR VALUE      RATE
                                                  ------------   ------------   --------
                                                                       
First mortgages and senior loan
  participations................................  $201,492,000   $203,869,000      8.0%
Mezzanine loans.................................   142,718,000    145,705,000     13.0%
Senior indebtedness secured by real estate
  underlying the Company's loans................    55,376,000     57,489,000      4.0%
Long-term debt secured by real estate underlying
  equity interest...............................    75,706,000     76,607,000     6.75%
</Table>

<Table>
<Caption>
                                                           AT DECEMBER 31, 2002
                                                  --------------------------------------
                                                    CARRYING      ESTIMATED     DISCOUNT
                                                     AMOUNT       FAIR VALUE      RATE
                                                  ------------   ------------   --------
                                                                       
First mortgages and senior loan
  participations................................  $115,138,000   $117,342,000      7.5%
Mezzanine loans.................................   143,863,000    153,703,000     11.5%
Senior indebtedness secured by real estate
  underlying the Company's loans................    30,431,000     31,063,000      7.0%
Long-term debt secured by real estate underlying
  equity interest...............................    84,161,000     88,757,000      6.0%
</Table>

NOTE 14 -- SEGMENT REPORTING

     The Company has identified that  it has one operating segment;  accordingly
it  has determined that it has one reportable segment. As a group, the executive
officers of the Company act as the Chief Operating Decision Maker ("CODM").  The
CODM  reviews  operating results  to make  decisions  about all  investments and
resources and  to  assess performance  for  the entire  company.  The  Company's
portfolio consists of one reportable segment, investments in real estate through
the  mechanism of  lending and/or  ownership. The  CODM manages  and reviews the
Company's operations as one unit. Resources are allocated without regard to  the
underlying  structure  of  any  investment,  but  rather  after  evaluating such
economic characteristics  as returns  on  investment, leverage  ratios,  current
portfolio  mix, degrees of  risk, income tax  consequences and opportunities for
growth. The Company  has no single  customer that  accounts for 10%  or more  of
revenues.

                                        45


NOTE 15 -- QUARTERLY FINANCIAL DATA (UNAUDITED)

     The following represents summarized quarterly financial data of the Company
which,  in the opinion of management,  reflects all adjustments, consisting only
of normal  recurring  adjustments, necessary  for  a fair  presentation  of  the
Company's results of operations:

<Table>
<Caption>
                                                  FOR THE THREE MONTHS ENDED
                                    -------------------------------------------------------
2003                                DECEMBER 31,   SEPTEMBER 30,    JUNE 30,     MARCH 31,
- ----                                ------------   -------------   ----------   -----------
                                                                    
Mortgage interest income..........  $12,254,943     $10,608,732    $8,479,137   $ 8,540,657
Rental income.....................    5,989,174       6,114,316     5,426,080     6,846,335
Fee income and other..............    1,569,648       1,892,902       943,428       532,180
Investment income.................    1,617,630       2,570,296       448,684     2,356,871
Gain on sale of loans.............           --              --            --            --
Gain on sale of interests in real
  estate..........................           --              --            --     2,372,220
Interest expense..................    2,358,022       2,442,796     1,692,437     2,217,996
Property operating expenses.......    2,807,459       3,340,562     2,787,652     3,801,344
Other operating expenses..........    2,791,506       2,439,113     2,523,152     2,231,309
                                    -----------     -----------    ----------   -----------
Net income before minority
  interest........................   13,474,408      12,963,775     8,294,088    12,397,614
Minority interest.................        6,422         (28,586)       32,994        23,712
                                    -----------     -----------    ----------   -----------
Net income........................  $13,480,830     $12,935,189    $8,327,082   $12,421,326
                                    ===========     ===========    ==========   ===========
Basic earnings per share:
  Net income......................  $      0.60     $      0.62    $     0.40   $      0.62
Diluted earnings per share
  Net income......................  $      0.60     $      0.62    $     0.40   $      0.62
</Table>

<Table>
<Caption>
                                                  FOR THE THREE MONTHS ENDED
                                    -------------------------------------------------------
2002                                DECEMBER 31,   SEPTEMBER 30,    JUNE 30,     MARCH 31,
- ----                                ------------   -------------   -----------   ----------
                                                                     
Mortgage interest income..........  $ 9,099,691     $ 8,369,948    $ 8,037,385   $8,278,344
Rental income.....................    6,705,848       6,175,076      6,466,737    6,663,244
Fee income and other..............      461,196         910,754      3,318,310      347,615
Investment income.................      637,792         681,589        463,541       96,552
Gain on sale of loans.............           --              --             --      947,974
Gain on sale of interests in real
  estate..........................    2,850,645              --             --           --
Income from loan satisfaction.....           --       3,181,670             --           --
Interest expense..................    2,514,734       2,570,182      2,070,940    2,146,602
Property operating expenses.......    3,592,573       3,291,188      3,255,602    2,879,244
Other operating expenses..........    1,886,420       2,152,674      1,963,312    1,807,657
                                    -----------     -----------    -----------   ----------
Net income before minority
  interest........................   11,761,445      11,304,993     10,996,119    9,500,226
Minority interest.................      (76,717)        128,553        (38,971)     (70,983)
                                    -----------     -----------    -----------   ----------
Net income........................  $11,684,728     $11,433,546    $10,957,148   $9,429,243
                                    ===========     ===========    ===========   ==========
Basic earnings per share:
  Net income......................  $      0.63     $      0.63    $      0.62   $     0.61
Diluted earnings per share
  Net income......................  $      0.63     $      0.63    $      0.62   $     0.60
</Table>

                                        46


NOTE 16 -- SUBSEQUENT EVENTS

     On  January  29,  2003,  the  Company  adopted  a  Phantom  Share  Plan for
Non-Employee Trustees and granted 482 phantom shares to each of two non-employee
trustees, or  964 phantom  shares  in the  aggregate. Under  current  accounting
rules,  grants under  this Plan will  result in variable  accounting, which will
result in continuing compensation  expenses from the date  of grant to the  date
the phantom shares are actually paid to the participant.

     On  February 23,  2004, the  Company entered into  a $25.0  million line of
credit. This line of credit bears interest at either, at the Company's election,
(a) one, two or three month LIBOR, plus 2.25% or (b) a daily base rate equal  to
the  higher of (i) the  bank's announced prime rate plus  1% or (ii) the Federal
Funds Rate plus 2%. Absent  any renewal, this line  of credit will terminate  in
February  2006 and any principal  then outstanding must be  repaid at that time.
Subsequent to February 23, 2004, the Company had $19.0 million outstanding under
this line of credit and the interest rate was 3.35%.

                                        47


                                  SCHEDULE IV

                     RAIT INVESTMENT TRUST AND SUBSIDIARIES
                         MORTGAGE LOANS ON REAL ESTATE
                               DECEMBER 31, 2003

<Table>
<Caption>
                                             MATURITY       PERIODIC                     FACE AMOUNT     BOOK VALUE
LOAN TYPE/PROPERTY TYPE     INTEREST RATE      DATE       PAYMENT TERMS   PRIOR LIENS      OF LOANS       OF LOANS
- -------------------------   -------------   -----------   -------------   ------------   ------------   ------------
                                                                                      
FIRST MORTGAGES:
Multi-family.............       8.00%           9/30/18   interest only   $         --   $ 12,080,000   $ 12,080,000
Office...................       7.00%           6/30/04   interest only      5,000,000     10,434,217     10,434,217
Office...................       9.00%          10/15/06   interest only     11,000,000     15,500,000     15,500,000
Office...................           %           9/30/04   interest only             --     39,385,640     31,726,164
Office...................       8.50%          12/31/06   interest only             --     37,400,000     37,400,000
Office...................       9.50%           1/30/04   interest only                    39,180,999     39,180,999
All other multi-family...                     5/30/04 -
                                                9/30/04                      7,640,000     20,210,739     19,897,884
All other office.........                     7/29/05 -
                                                3/31/06                      6,800,000     13,450,000     13,450,000
All other retail and
  other..................                     2/14/04 -
                                                6/22/06                     14,400,000     21,823,050     21,823,050
                                                                          ------------   ------------   ------------
Total first mortgages....                                                 $ 44,840,000   $209,464,645   $201,492,314
                                                                          ------------   ------------   ------------
MEZZANINE LOANS:
Multi-family.............      11.43%            9/8/07   interest only     10,536,280     14,982,723     14,982,723
Retail and other.........       16.8%            3/9/06   interest only             --     13,500,000     13,500,000
All other multi-family...                    11/24/04 -
                                                9/30/18                    102,859,043     54,528,877     54,528,877
All office...............                     3/11/03 -
                                                 5/2/21                    105,331,580     39,331,026     39,331,026
All other retail and
  other..................                                                   63,399,552     20,375,200     20,375,200
                                                                          ------------   ------------   ------------
Total mezzanine loans....                                                 $282,126,455   $142,717,826   $142,717,826
                                                                          ------------   ------------   ------------
Grand total..............                                                 $326,966,455   $352,182,471   $344,210,140
                                                                          ============   ============   ============
</Table>

                                        48


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

     None.

ITEM 9A.  CONTROLS AND PROCEDURES

     We maintain disclosure controls and procedures that are designed to  ensure
that  information required to  be disclosed in our  reports under the Securities
Exchange Act of 1934, as amended  (the "Exchange Act"), is recorded,  processed,
summarized,  and reported within  the time periods specified  in the SEC's rules
and forms, and  that such  information is  accumulated and  communicated to  our
chief  executive officer  and our  chief financial  officer, as  appropriate, to
allow timely decisions regarding required disclosure. We necessarily applied our
judgment in assessing the  costs and benefits of  such controls and  procedures,
which  by  their  nature can  provide  only reasonable  assurance  regarding our
control objectives.

     We carried  out  an evaluation  of  the  effectiveness of  the  design  and
operation  of our  disclosure controls and  procedures pursuant  to Exchange Act
Rule 13a-15  as of  the end  of the  period covered  by this  report. Our  chief
executive  officer and chief  financial officer participated  and provided input
into this process.  Based upon  the foregoing, these  senior officers  concluded
that  our disclosure  controls and procedures  are effective  in timely alerting
them to  material information  relating to  us required  to be  included in  our
Exchange Act reports.

     There  has been no change in  our internal control over financial reporting
that occurred during the fourth fiscal quarter of our fiscal year ended December
31, 2003 that  has materially affected,  or is reasonably  likely to  materially
affect, our internal control over financial reporting.

                                    PART III

ITEM 10.  TRUSTEES AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The  information required by this item will  be set forth in our definitive
proxy statement with respect to our  2004 annual meeting of shareholders, to  be
filed on or before April 29, 2004 and is incorporated herein by reference.

ITEM 11.  EXECUTIVE COMPENSATION

     The  information required by this item will  be set forth in our definitive
proxy statement with respect to our 2004 annual meeting of shareholders, and  is
incorporated herein by reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The information required by this item, other than the information following
this  sentence in this Item, will be set forth in our definitive proxy statement
with respect to  our 2004 annual  meeting of shareholders,  and is  incorporated
herein by reference.

                                        49


EQUITY COMPENSATION PLAN INFORMATION

     The  following table  sets forth  certain information  regarding our equity
compensation plans as of December 31, 2003.

<Table>
<Caption>
                                  (A)                   (B)                         (C)
                          NUMBER OF SECURITIES    WEIGHTED AVERAGE    NUMBER OF SECURITIES REMAINING
                           TO BE ISSUED UPON       EXERCISE PRICE      AVAILABLE FOR FUTURE ISSUANCE
                              EXERCISE OF          OF OUTSTANDING     UNDER EQUITY COMPENSATION PLANS
                          OUTSTANDING OPTIONS,   OPTIONS, WARRANTS,        (EXCLUDING SECURITIES
PLAN CATEGORY             WARRANTS, AND RIGHTS       AND RIGHTS          REFLECTED IN COLUMN (A))
- -------------             --------------------   ------------------   -------------------------------
                                                             
Equity compensation
  plans approved by
  security holders......        518,282                $16.82                     734,050
Equity compensation
  plans not approved by
  security holders(1)...         58,912                $21.21                          --
</Table>

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

(1) Relates to a  supplemental executive retirement  plan, or SERP,  established
    for our chief executive officer as required by her employment agreement. Our
    board  of trustees and  the compensation committee of  the board of trustees
    approved this SERP and the issuance of these shares to the trust established
    to fund the  SERP. Shareholder approval  of this compensation  plan was  not
    required.  See Note  7, "Benefit Plans,"  to our financial  statements for a
    description of the SERP.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The information required by this item  will be set forth in our  definitive
proxy  statement with respect to our 2004 annual meeting of shareholders, and is
incorporated herein by reference.

ITEM 14.  PRINCIPAL ACCOUNTING FEES AND SERVICES

     The information required by this item  will be set forth in our  definitive
proxy  statement with respect to our 2004 annual meeting of shareholders, and is
incorporated herein by reference.

                                    PART IV

ITEM 15.  EXHIBITS, FINANCIAL STATEMENTS SCHEDULES AND REPORTS ON FORM 8-K

     (a)  Listed  below  are  all  financial  statements,  financial   statement
schedules, and exhibits filed as part of this 10-K and herein included.

          (1) Financial Statements

       Consolidated Balance Sheets at December 31, 2003 and 2002

       Consolidated  Statements of Income for the three years ended December 31,
       2003

       Consolidated Statements of Changes in Shareholders' Equity for the  three
       years ended December 31, 2003

       Consolidated  Statements of Cash Flows for the three years ended December
       31, 2003

       Notes to Consolidated Financial Statements

          (2) Financial Statement Schedules

          Schedule IV -- Mortgage Loans on Real Estate

        All other schedules are not applicable  or are omitted since either  (i)
        the  required  information  is  not  material  or  (ii)  the information
        required is included in the consolidated financial statements and  notes
        thereto.

                                        50


          (3) Exhibits

        The  Exhibits furnished as part  of this annual report  on Form 10-K are
        identified in  the Exhibit  Index  immediately following  the  signature
        pages  of this annual report. Such  Exhibit Index is incorporated herein
        by reference.

     (b) Reports on Form 8-K

     We filed two  reports on Form  8-K during the  quarter ending December  31,
2003:

     - A  report on Form 8-K was dated October 20, 2003 and was filed on October
       21, 2003.  Pursuant  to Item  12  "Results of  Operations  and  Financial
       Condition,"  we reported  that we  issued a  press release  regarding our
       earnings for the third quarter of fiscal 2003.

     - A report on Form 8-K was dated October 22, 2003 and was filed on  October
       28,  2003. Pursuant to Item 5  "Other Events and Required FD Disclosure,"
       we reported that we entered  into an underwriting agreement with  certain
       underwriters  and  filed a  prospectus  supplement relating  to  a public
       offering of our common shares of beneficial interest.

                                        51


                                   SIGNATURES

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

                                          RAIT INVESTMENT TRUST

                                          By:      /s/ BETSY Z. COHEN
                                            ------------------------------------
                                                       Betsy Z. Cohen
                                             Chairman, Chief Executive Officer
                                                         and Trustee

March 4, 2004

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

<Table>
                                                                                 

 By:                /s/ BETSY Z. COHEN               Chairman, Chief Executive Officer    March 4, 2004
        ------------------------------------------    and Trustee (Principal Executive
                      Betsy Z. Cohen                              Officer)


 By:              /s/ SCOTT F. SCHAEFFER               President and Chief Operating      March 4, 2004
        ------------------------------------------                Officer
                    Scott F. Schaeffer


 By:              /s/ ELLEN J. DISTEFANO                Executive Vice President and      March 4, 2004
        ------------------------------------------        Chief Financial Officer
                    Ellen J. DiStefano                (Principal Financial Officer and
                                                       Principal Accounting Officer)


 By:              /s/ JONATHAN Z. COHEN                 Secretary, Vice-Chairman and      March 4, 2004
        ------------------------------------------                Trustee
                    Jonathan Z. Cohen


 By:               /s/ EDWARD S. BROWN                            Trustee                 March 4, 2004
        ------------------------------------------
                     Edward S. Brown


 By:                /s/ S. KRISTIN KIM                            Trustee                 March 4, 2004
        ------------------------------------------
                      S. Kristin Kim


 By:                /s/ ARTHUR MAKADON                            Trustee                 March 4, 2004
        ------------------------------------------
                      Arthur Makadon


 By:               /s/ JOEL R. MESZNIK                            Trustee                 March 4, 2004
        ------------------------------------------
                     Joel R. Mesznik


 By:               /s/ DANIEL PROMISLO                            Trustee                 March 4, 2004
        ------------------------------------------
                     Daniel Promislo
</Table>

                                        52


                                 EXHIBIT INDEX

<Table>
<Caption>
  EXHIBIT
   NUMBER                        DESCRIPTION OF DOCUMENTS
  -------                        ------------------------
            
    3.1        Amended and Restated Declaration of Trust of RAIT Investment
               Trust(1)
    3.1.1      Articles of Amendment of Amended and Restated Declaration of
               Trust of RAIT Investment Trust(2)
    3.1.2      Articles of Amendment of Amended and Restated Declaration of
               Trust of RAIT Investment Trust(3)
    3.1.3      Certificate of Correction to the Amended and Restated
               Declaration of Trust of RAIT Investment Trust(4)
    3.2        By-laws of RAIT Investment Trust, as amended(1)
    3.3        Articles of Incorporation of RAIT General, Inc.(1)
    3.4        By-laws of RAIT General, Inc.(1)
    3.5        Articles of Incorporation of RAIT Limited, Inc.(1)
    3.6        By-laws of RAIT Limited, Inc.(1)
    4          Form of Certificate for common shares of RAIT Investment
               Trust(3)
   10.1        Form of Indemnification Agreement(1)
   10.1        Employment Agreement dated January 23, 2002 between Betsy Z.
               Cohen and RAIT Investment Trust(5)
   10.2        Employment Agreement dated January 23, 2002 between Scott F.
               Schaeffer and RAIT Investment Trust(6)
   10.3        Amended and Restated RAIT Investment Trust 1997 Stock Option
               Plan (as amended through July 16, 2002)(7)
   10.4        RAIT Investment Trust Phantom Share Plan for Non-Employee
               Trustees
   21          List of Subsidiaries
   23          Consent of Grant Thornton LLP
   31.1        Rule 13a-14(a) Certification by the Chief Executive Office
               of RAIT Investment Trust.
   31.2        Rule 13a-14(a) Certification by the Chief Financial Officer
               of RAIT Investment Trust.
   32.1        Section 1350 Certification by the Chief Executive Officer of
               RAIT Investment Trust.
   32.2        Section 1350 Certification by the Chief Financial Officer of
               RAIT Investment Trust.
</Table>

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

(1) Incorporated  by reference to RAIT Investment Trust's Registration Statement
    on Form S-11 (Registration No. 333-35077).

(2) Incorporated by reference to RAIT Investment Trust's Registration  Statement
    on Form S-11 (Registration No. 333-53067).

(3) Incorporated  by reference to RAIT Investment Trust's Registration Statement
    on Form S-2 (Registration No. 333-55518).

(4) Incorporated by  reference to  RAIT  Investment Trust's  Form 10-Q  for  the
    Quarterly Period ended March 31, 2002 (File No. 1-14760).

(5) Incorporated  by reference to RAIT Investment  Trust's Annual Report on Form
    10-K for its fiscal year ended December 31, 2002 (File No. 1-14760).

(6) Incorporated by reference to RAIT  Investment Trust's Annual Report on  Form
    10-K/A for its fiscal year ended December 31, 2001 (File No. 1-14760).

(7) Incorporated  by reference to RAIT Investment Trust's Registration Statement
    on Form S-8 (Registration No. 333-100766).

                                        53