SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-Q

(Mark One)

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

For the quarterly period ended June 30, 2000

                                       OR

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

For the transition period from __________ to _________

                         Commission file number: 1-12110

                              CAMDEN PROPERTY TRUST
             (Exact Name of Registrant as Specified in Its Charter)

                     TEXAS                                  76-6088377
      (State or Other Jurisdiction of           (I.R.S. Employer Identification
       Incorporation or Organization)                         Number)

               3 Greenway Plaza, Suite 1300, Houston, Texas 77046
               (Address of Principal Executive Offices) (Zip Code)

                                 (713) 354-2500
              (Registrant's Telephone Number, Including Area Code)

                                       N/A
              (Former Name, Former Address and Former Fiscal Year,
                         If Changed Since Last Report)

Indicate  by check  mark  whether  the  registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                                    YES X NO

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date:

As of July 31, 2000, there were 38,234,795 shares of Common Shares of Beneficial
Interest, $0.01 par value per share, outstanding.

  1


PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements

                                              CAMDEN PROPERTY TRUST
                                           CONSOLIDATED BALANCE SHEETS
(In thousands)



                                                     ASSETS
                                                                   June 30,        December 31,
                                                                     2000              1999
                                                                ----------------  ---------------
                                                                (Unaudited)
                                                                            
Real estate assets, at cost:
   Land                                                         $      362,735    $     354,833
   Buildings and improvements                                        2,192,795        2,122,793
                                                                ---------------   --------------
                                                                     2,555,530        2,477,626
   Less: accumulated depreciation                                     (301,384)        (253,545)
                                                                ---------------   --------------
         Net operating real estate assets                            2,254,146        2,224,081
   Properties under development, including land                        154,133          178,539
   Investment in joint ventures                                         21,090           21,869
                                                                ---------------   --------------
         Total real estate assets                                    2,429,369        2,424,489
Accounts receivable - affiliates                                         2,508            2,228
Notes receivable:
   Affiliates                                                            1,800            1,800
   Other                                                                40,742           34,442
Other assets, net                                                       24,883           14,744
Cash and cash equivalents                                                3,012            5,517
Restricted cash                                                          5,183            4,712
                                                                ---------------   --------------
         Total assets                                           $    2,507,497    $   2,487,932
                                                                ===============   ==============

                                      LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
   Notes payable:
     Unsecured                                                  $      872,821    $     820,623
     Secured                                                           341,960          344,467
   Accounts payable                                                     20,474           20,323
   Accrued real estate taxes                                            20,738           24,485
   Accrued expenses and other liabilities                               34,482           33,987
   Distributions payable                                                28,970           27,114
                                                                ---------------   --------------
         Total liabilities                                           1,319,445        1,270,999

Minority Interests:
   Units convertible into perpetual preferred shares                   149,815          132,679
   Units convertible into common shares                                 61,971           64,173
                                                                ---------------    -------------
         Total minority interests                                      211,786          196,852

7.33% Convertible Subordinated Debentures                                2,547            3,406

Shareholders' Equity:
   Convertible preferred shares of beneficial interest                      42               42
   Common shares of beneficial interest                                    449              448
   Additional paid-in capital                                        1,310,938        1,303,645
   Distributions in excess of net income                              (152,489)        (132,198)
   Unearned restricted share awards                                    (12,138)          (8,485)
   Less: treasury shares, at cost                                     (173,083)        (146,777)
                                                                ---------------   --------------
                  Total shareholders' equity                           973,719        1,016,675
                                                                ---------------   --------------
                  Total liabilities and shareholders' equity    $    2,507,497    $   2,487,932
                                                                ===============   ==============


                 See Notes to Consolidated Financial Statements.

  2

                              CAMDEN PROPERTY TRUST
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)

(In thousands, except per share amounts)



                                                                           Three Months                 Six Months
                                                                          Ended June 30,              Ended June 30,
                                                                     --------------------------  -------------------------
                                                                         2000           1999         2000         1999
                                                                     ------------   -----------  -----------  ------------
                                                                                                  
Revenues
   Rental income                                                     $    91,660    $  83,695    $  181,178    $  165,829
   Other property income                                                   6,613        5,420        12,976        10,579
                                                                     ------------   ----------   -----------   -----------
      Total property income                                               98,273       89,115       194,154       176,408
   Equity in income of joint ventures                                        223          428           480           944
   Fee and asset management                                                1,217        1,273         2,926         2,223
   Other income                                                            1,614          596         2,481           672
                                                                     ------------   ----------   -----------   -----------
      Total revenues                                                     101,327       91,412       200,041       180,247
                                                                     ------------   ----------   -----------   -----------
Expenses
   Property operating and maintenance                                     28,274       26,563        55,980        52,139
   Real estate taxes                                                      10,044        9,303        20,034        18,504
   General and administrative                                              3,626        2,376         6,765         4,799
   Interest                                                               17,605       14,044        34,189        27,518
   Depreciation and amortization                                          25,244       21,486        49,843        42,838
                                                                     ------------   ----------   -----------   -----------
      Total expenses                                                      84,793       73,772       166,811       145,798
                                                                     ------------   ----------   -----------   -----------

Income before gain on sales of properties and minority interests          16,534       17,640        33,230        34,449
Gain on sales of properties                                                                           1,933           720
                                                                     ------------   ----------   -----------   -----------
Income before minority interests                                          16,534       17,640        35,163        35,169
Minority interests
   Distributions on units convertible into perpetual preferred shares     (3,190)      (2,119)       (6,408)       (2,981)
   Income allocated to units convertible into common shares                 (407)        (340)         (799)         (958)
                                                                     ------------   ----------   -----------   -----------
      Total minority interests                                            (3,597)      (2,459)       (7,207)       (3,939)
                                                                     ------------   ----------   -----------   -----------
Net income                                                                12,937       15,181        27,956        31,230
Preferred share dividends                                                 (2,343)      (2,343)       (4,686)       (4,686)
                                                                     ------------   ----------   -----------   -----------
Net income to common shareholders                                    $    10,594    $  12,838    $   23,270    $   26,544
                                                                     ============   ==========   ===========   ===========

Basic earnings per share                                             $      0.28    $    0.31    $     0.61    $     0.63
Diluted earnings per share                                           $      0.27    $    0.30    $     0.58    $     0.61

Distributions declared per common share                              $    0.5625    $   0.520    $    1.125    $    1.040

Weighted average number of common shares outstanding                      37,927       41,243        38,210        42,038
Weighted average number of common and common dilutive                     41,146       44,320        41,361        45,093
  equivalent shares outstanding



                 See Notes to Consolidated Financial Statements.


  3


                                                CAMDEN PROPERTY TRUST
                                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                     (Unaudited)
(In thousands)



                                                                                       Six Months
                                                                                     Ended June 30,
                                                                             ----------------------------
                                                                                 2000            1999
                                                                             ------------    ------------
                                                                                       
CASH FLOW FROM OPERATING ACTIVITIES
   Net income                                                                $    27,956      $   31,230
   Adjustments to reconcile net income to net cash provided
     by operating activities:
       Depreciation and amortization                                              49,843          42,838
       Equity in income of joint ventures, net of cash received                      779             711
       Gain on sale of properties                                                 (1,933)           (720)
       Income allocated to units convertible into common shares                      799             958
       Accretion of discount on unsecured notes payable                              198             128
       Net change in operating accounts                                           (5,088)        (13,062)
                                                                             ------------    ------------
       Net cash provided by operating activities                                  72,554          62,083

CASH FLOW FROM INVESTING ACTIVITIES
   Increase in real estate assets                                                (73,536)       (101,681)
   Net proceeds from sale of properties                                           20,056           4,825
   Increase in investment in joint ventures                                                       (1,336)
   Increase in notes receivable                                                   (6,300)
   Other                                                                            (783)         (1,110)
                                                                             ------------    ------------
       Net cash used in investing activities                                     (60,563)        (99,302)

CASH FLOW FROM FINANCING ACTIVITIES
   Net increase (decrease) in unsecured lines of credit and short-term
     borrowings                                                                   52,000        (182,000)
   Proceeds from notes payable                                                                   253,380
   Proceeds from issuance of preferred units, net                                 17,136          97,926
   Repayment of notes payable                                                     (2,507)        (12,825)
   Distributions to shareholders and minority interests                          (55,605)        (52,311)
   Repurchase of common shares and units convertible into common shares          (26,306)        (63,270)
   Other                                                                             786             408
                                                                             ------------    ------------
       Net cash (used in) provided by financing activities                       (14,496)         41,308
                                                                             ------------    ------------
       Net (decrease) increase in cash and cash equivalents                       (2,505)          4,089
Cash and cash equivalents, beginning of period                                     5,517           5,647
                                                                             ------------    ------------
Cash and cash equivalents, end of period                                     $     3,012     $     9,736
                                                                             ============    ============

SUPPLEMENTAL INFORMATION
   Cash paid for interest, net of interest capitalized                       $    34,070     $    23,414
   Interest capitalized                                                            8,067           8,182

SUPPLEMENTAL SCHEDULE OF NONCASH
   INVESTING AND FINANCING ACTIVITIES
   Fair value adjustment from the acquisition of Oasis:
      Fair value of assets acquired                                                          $      835
      Liabilities assumed                                                                           835
   Conversion of 7.33% subordinated debentures to common shares, net         $       859             40
   Value of shares issued under benefit plans, net                                 6,125          3,478
   Conversion of operating partnership units to common shares                                       292



                 See Notes to Consolidated Financial Statements.

  4

                              CAMDEN PROPERTY TRUST
                   Notes to Consolidated Financial Statements
                                   (Unaudited)

1.   Interim Unaudited Financial Information

     The accompanying interim unaudited financial  information has been prepared
according  to  the  rules  and   regulations  of  the  Securities  and  Exchange
Commission.  Certain information and footnote  disclosures  normally included in
financial  statements  prepared in accordance with generally accepted accounting
principles  have  been  condensed  or  omitted   according  to  such  rules  and
regulations,  although  management believes that the disclosures are adequate to
make the information presented not misleading. In the opinion of management, all
adjustments and eliminations,  consisting only of normal recurring  adjustments,
necessary to present fairly the financial  position of Camden  Property Trust as
of June 30, 2000 and the results of operations  and cash flows for the three and
six  months  ended June 30,  2000 and 1999 have been  included.  The  results of
operations  for such  interim  periods  are not  necessarily  indicative  of the
results for the full year.

Business

     Camden Property Trust is a real estate  investment trust which reports as a
single business segment with activities  related to the ownership,  development,
construction  and  management  of  multifamily   apartment  communities  in  the
Southwest,  Southeast, Midwest and Western regions of the United States. At June
30, 2000, we owned  interests in,  operated or were  developing 158  multifamily
properties  containing  55,935 apartment homes located in nine states.  Three of
our  multifamily  properties,  including the expansion of an existing  operating
property,  containing  1,151 apartment homes were under  development at June 30,
2000.  Five of our  newly  developed  multifamily  properties  containing  2,560
apartment homes were in lease-up at June 30, 2000. Additionally, we have several
sites which we intend to develop into multifamily apartment communities.

Property Update

     During  the first six months of 2000,  we  completed  construction  on four
properties totaling 1,474 apartment homes: The Park at Caley in Denver, The Park
at Lee  Vista in  Orlando,  The Park at Oxmoor  in  Louisville,  and The Park at
Arizona  Center in Phoenix.  The Park at Caley in Denver  stabilized  during the
second  quarter,  and  stabilization  is  expected  to  occur  at the  remaining
properties over the next three quarters. Additionally, construction continued at
two properties  totaling 1,000  apartment  homes:  The Park at Farmers Market in
Dallas and The Park at Crown Valley in Mission Viejo, California.  We also began
constructing  Miramar  Phase IV which  will add an  additional  151  units to an
existing operating property located in Corpus Christi,  Texas. Initial occupancy
has begun in Dallas  and is  expected  to begin in the third  quarter of 2000 in
Mission Viejo and Corpus Christi.

     During  the  first  six  months of 2000,  we sold a  mini-storage  facility
located in Las Vegas and several  parcels of  undeveloped  land.  The land sales
consisted  of 2.9 acres  located in  downtown  Dallas and 38.5 acres  located in
Houston which were sold for commercial and retail development.  These parcels of
land are  adjacent  to our urban  land  development  projects  located  in those
cities.  Additionally,  we sold a 19.5 acre  tract of land  located in Las Vegas
which we acquired in our merger with Oasis  Residential,  Inc. Net proceeds from
these sales were  approximately  $20.1  million.  We used the proceeds to reduce
indebtedness outstanding under our unsecured line of credit.

     Subsequent  to June 30,  2000,  due  diligence  ended  on sales  agreements
totaling  $134.5  million  for  eleven  properties  containing  a total of 3,599
apartment homes.  Three properties are located in each of Houston,  Dallas,  and

  5

Las  Vegas,  and one  property  is  located  in each of St.  Louis  and El Paso.
Although no assurance can be made that we will complete the sales,  we currently
expect  to close  these  sales in the  third  and  fourth  quarters  of 2000 and
anticipate  using the proceeds from these sales to reduce  balances  outstanding
under the unsecured line of credit.

Real Estate Assets at Cost

     We capitalized $13.7 million and $14.7 million in the six months ended June
30, 2000 and 1999,  respectively,  of renovation and improvement  costs which we
believe  should  extend the  economic  lives and  enhanced  the  earnings of our
multifamily properties.

Property Operating and Maintenance Expenses

     Property  operating and  maintenance  expenses  included normal repairs and
maintenance totaling $7.2 million and $14.3 million for the three and six months
ended June 30, 2000,  compared to $6.9  million and $13.4  million for the three
and six months ended June 30, 1999.

Common Share Dividend Declaration

     In June 2000, we announced  that our Board of Trust Managers had declared a
dividend  on our common  shares of $0.5625  per share for the second  quarter of
2000 which was paid on July 17, 2000 to all common  shareholders of record as of
June 30,  2000.  We paid an  equivalent  amount  per unit to  holders  of common
operating  partnership  units.  This  distribution  to common  shareholders  and
holders of common operating  partnership units equates to an annualized dividend
rate of $2.25 per share or unit.

Preferred Share Dividend Declaration

     In June 2000, we announced  that our Board of Trust Managers had declared a
quarterly  dividend on our preferred  shares of $0.5625 per share payable August
15, 2000 to all preferred shareholders of record as of June 30, 2000.

Recent Accounting Pronouncements

     In June 1998, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting  Standards  ("SFAS") No. 133,  Accounting for
Derivative Instruments and Hedging Activities, which requires recognition of all
derivatives  as either assets or  liabilities  in the financial  statements  and
measurement of those  instruments at fair value.  The initial  effective date of
SFAS No. 133 was delayed,  and is now  effective  for all quarters of all fiscal
beginning after June 15, 2000. Management believes that the adoption of SFAS No.
133 will not have a material impact on our consolidated financial statements.

  6

Earnings Per Share

        The following  table presents  information  necessary to calculate basic
and diluted  earnings per share for the three and six months ended June 30, 2000
and 1999:



                                                                     Three Months                Six Months
                                                                    Ended June 30,             Ended June 30,
                                                                ------------------------  -------------------------
                                                                   2000         1999         2000          1999
                                                                -----------  -----------  -----------   -----------
                                                                                            
Basic earnings per share:
   Weighted average common shares outstanding                       37,927       41,243       38,210        42,038
                                                                ===========  ===========  ===========   ===========
      Basic earnings per share                                  $     0.28   $     0.31   $     0.61    $     0.63
                                                                ===========  ===========  ===========   ===========

Diluted earnings per share:
   Weighted average common shares outstanding                       37,927       41,243       38,210        42,038
   Shares issuable from assumed conversion of:
      Common share options and awards granted                          670          419          602           394
      Common minority interest units                                 2,549        2,658        2,549         2,661
                                                                -----------  -----------  -----------   -----------
   Weighted average common shares outstanding, as adjusted          41,146       44,320       41,361        45,093
                                                                ===========  ===========  ===========   ===========
      Diluted earnings per share                                $     0.27   $     0.30   $     0.58    $     0.61
                                                                ===========  ===========  ===========   ===========

Earnings for basic and diluted computation:
   Net income                                                   $   12,937   $   15,181   $   27,956    $   31,230
   Less: Preferred share dividends                                  (2,343)      (2,343)      (4,686)       (4,686)
                                                                -----------  -----------  -----------   -----------
   Net income to common shareholders
      (Basic earnings per share computation)                        10,594       12,838       23,270        26,544
   Income allocated to operating partnership units                     407          340          799           958
                                                                -----------  -----------  -----------   -----------
   Net income to common shareholders, as adjusted
      (Diluted earnings per share computation)                  $   11,001   $   13,178   $   24,069    $   27,502
                                                                ===========  ===========  ===========   ===========


Reclassifications

     Certain  reclassifications  have  been  made to  amounts  in  prior  period
financial statements to conform with current year presentations.

2.   Notes Receivable

     We have entered into agreements with unaffiliated third parties to develop,
construct,  and manage five  multifamily  projects  containing  a total of 1,517
apartment homes. We are providing financing for a portion of each project in the
form of notes receivable which mature through 2005. These notes earn interest at
10%  annually  and are  secured  by  second  liens  on the  assets  and  partial
guarantees  by the third party  owners.  We expect these notes to be repaid from
operating cash flow or proceeds from the sale of the individual  properties.  At
June 30, 2000,  these notes had principal  balances  totaling $38.3 million.  We
anticipate  funding up to an aggregate of $53 million in  connection  with these
projects.  We earn fees for managing the development,  construction and eventual
operations of these  properties.  We have begun  construction on these projects,
and initial  occupancy  has begun during the second  quarter  2000.  We have the
option to purchase  these  properties  in the future at a price to be determined
based upon the property's performance and an agreed valuation model.

     Additionally,  we have a $2.4 million note receivable  which bears interest
at 15% and matures in June 2001.

  7

3.   Notes Payable

     The following is a summary of our indebtedness:

(In millions)


                                                                              June 30,       December 31,
                                                                                2000             1999
                                                                        ----------------- ----------------
                                                                                    
Senior Unsecured Notes:
   6.73% - 7.28% Notes, due 2001-2006                                   $        523.3    $       523.1
   6.68% - 7.63% Medium Term Notes, due 2000 - 2009                              181.5            181.5
   Unsecured Lines of Credit and Short-Term Borrowings                           168.0            116.0
                                                                        ----------------- ----------------
                                                                                 872.8            820.6

Secured Notes - Mortgage loans (5.75% - 8.63%), due 2001 - 2028                  342.0            344.5
                                                                        ----------------- ----------------
          Total notes payable                                           $      1,214.8    $     1,165.1
                                                                        ================= ================


     In August 1999,  we entered into a line of credit with 14 banks for a total
commitment  of $375  million,  which is scheduled to mature in August 2002.  The
scheduled interest rate on the line of credit is based on a spread over LIBOR or
Prime. The scheduled  interest rates are subject to change as our credit ratings
change.  Advances under the line of credit may be priced at the scheduled rates,
or we may enter into bid rate loans with participating  banks at rates below the
scheduled  rates.  These bid rate loans have terms of six months or less and may
not exceed the lesser of $187.5 million or the remaining  amount available under
the line of  credit.  The line of  credit  is  subject  to  customary  financial
covenants and limitations.  Subsequent to June 30, 2000, the scheduled  maturity
on the line of credit was in the process of being extended to August 2003.

     During  September  1999, we executed  three  interest rate swap  agreements
totaling $70 million which are scheduled to mature in October 2000.  These swaps
are  being  used  as a hedge  of  interest  rate  exposure  on our  $90  million
medium-term  notes  issued  in  October  1998  which  mature  in  October  2000.
Currently,  the  interest  rate on the medium term notes is fixed at 7.23%.  The
interest rates on the swaps are reset monthly based on the one-month  LIBOR rate
plus a spread which resulted in a weighted  average  effective  interest rate on
the swaps of 7.49% for the six months ended June 30, 2000.

     At June 30, 2000, the weighted  average interest rate on floating rate debt
was 7.33%.

  8

4.   Net Change in Operating Accounts

     The  effect  of  changes  in the  operating  accounts  on cash  flows  from
operating activities is as follows:

(In thousands)

                                                          Six Months Ended
                                                              June 30,
                                                     --------------------------
                                                         2000           1999
                                                     -----------    -----------
Decrease (increase) in assets:
   Accounts receivable - affiliates                  $      183     $     (372)
   Other assets, net                                     (7,987)        (8,576)
   Restricted cash                                         (471)        (1,064)

Increase (decrease) in liabilities:
   Accounts payable                                         152         (6,191)
   Accrued real estate taxes                             (3,747)        (2,632)
   Accrued expenses and other liabilities                 6,782          5,773
                                                     -----------    -----------
       Net change in operating accounts              $   (5,088)    $  (13,062)
                                                     ===========    ===========

5.   Preferred Units

     In January 2000,  our operating  partnership  issued $17.5 million of 8.25%
Series C Cumulative  Redeemable Perpetual Preferred Units.  Distributions on the
preferred  units are payable  quarterly  in  arrears.  The  preferred  units are
redeemable  for  cash  by  the  operating  partnership  on or  after  the  fifth
anniversary  of  issuance at par plus the amount of any  accumulated  and unpaid
distributions.  The preferred units are convertible after 10 years by the holder
into our 8.25% Series C Cumulative  Redeemable  Perpetual  Preferred Shares. The
preferred units are subordinate to present and future debt.

6.   Restricted Share and Option Awards

     During the first six months of 2000, we granted 252,640  restricted  shares
in lieu of cash  compensation  to certain key employees and  non-employee  trust
managers.  The  restricted  shares were issued  based on the market value of our
common shares at the date of grant and have vesting periods of up to five years.
We also granted  14,000 options with an exercise price equal to the market value
of our common shares on the date of grant.  The options  become  exercisable  in
equal  increments  over three years,  beginning on the first  anniversary of the
grant.  During the six month  period  ended June 30,  2000,  previously  granted
options to purchase  704,341 shares became  exercisable  and 118,174  restricted
shares vested.

7.   Common Share Repurchase Program

     In 1998 and 1999, the Board of Trust  Managers  authorized us to repurchase
or redeem up to $200 million of our common equity securities through open market
purchases  and private  transactions.  As of June 30, 2000,  we had  repurchased
6,687,626  common shares and redeemed  105,814 units that were  convertible into
common shares for a total cost of $173.1 million and $2.9 million, respectively.

8.   Convertible Preferred Shares

     The  4,165,000  preferred  shares pay a  cumulative  dividend  quarterly in
arrears in an amount equal to $2.25 per share per annum.  The  preferred  shares
generally  have no voting  rights and have a  liquidation  preference of $25 per
share  plus  accrued  and  unpaid   distributions.   The  preferred  shares  are
convertible  at the  option of the  holder at any time into  common  shares at a
conversion rate of 0.7701 of a common share for each preferred share, subject to
adjustment in certain  circumstances.  The preferred  shares are not  redeemable
prior to April 30, 2001.

  9

9.   Executive Loan Guaranty Agreements

     In 1999 and  2000,  our  Board  of Trust  Managers  approved  a plan  which
permitted six of our senior executive officers to complete the purchase of $23.0
million of our common shares in open market  transactions.  The  purchases  were
funded  with  unsecured  full  recourse  personal  loans  made  to  each  of the
executives  by a third  party  lender.  The  loans  mature in five  years,  bear
interest at market rates and require interest to be paid quarterly.  In order to
facilitate the employee share purchase transactions,  we entered into a guaranty
agreement with the lender for payment of all indebtedness,  fees and liabilities
of the officers to the lender.  Simultaneously,  we entered into a reimbursement
agreement with each of the executive officers whereby each executive officer has
indemnified us and absolutely and unconditionally  agreed to reimburse us should
any amounts ever be paid by us pursuant to the terms of the guaranty  agreement.
The  reimbursement  agreements  require the  executives to pay interest from the
date any amounts are paid by us until repayment by the officer.  We have not had
to perform under the guaranty agreement.

10. Contingencies

     In April 1998,  we acquired  Oasis  Residential,  Inc.  Prior to this time,
Oasis had been contacted by certain regulatory  agencies with regards to alleged
failures to comply with the Fair Housing Amendments Act (the "Fair Housing Act")
as it pertained to nine properties (seven of which we currently own) constructed
for first  occupancy  after June 30,  1991.  On  February  1, 1999,  the Justice
Department filed a lawsuit against us and several other defendants in the United
States  District  Court for the District of Nevada  alleging (1) that the design
and construction of these properties  violates the Fair Housing Act and (2) that
we, through the merger with Oasis, had  discriminated in the rental of dwellings
to  persons  because  of  handicap.  The  complaint  requests  an order that (i)
declares that the  defendants'  policies and practices  violate the Fair Housing
Act; (ii) enjoins us from (a) failing or refusing,  to the extent  possible,  to
bring the dwelling units and public use and common use areas at these properties
and  other  covered  units  that  Oasis had  designed  and/or  constructed  into
compliance  with the Fair  Housing  Act,  (b)  failing or  refusing to take such
affirmative  steps as may be  necessary to restore,  as nearly as possible,  the
alleged victims of the defendants'  alleged unlawful practices to positions they
would  have been in but for the  discriminatory  conduct  and (c)  designing  or
constructing  any  covered  multi-family  dwellings  in the  future  that do not
contain  the  accessibility  and  adaptability  features  set  forth in the Fair
Housing Act; and requires us to pay damages,  including punitive damages,  and a
civil penalty.

     With any  acquisition,  we plan for and  undertake  renovations  needed  to
correct  deferred  maintenance,  life/safety  and Fair Housing  matters.  We are
currently  engaged in  settlement  negotiations  with the Justice  Department to
resolve this lawsuit.  While the final estimate of costs and expenses associated
with the resolution of this matter has not yet been determined,  management does
not expect the amount to be material.

11. Subsequent Events

     In the  ordinary  course  of our  business,  we  issue  letters  of  intent
indicating a willingness  to negotiate  for the purchase or sale of  multifamily
properties or development  land. In accordance with the local real estate market
practice,  such  letters of intent are  non-binding,  and  neither  party to the
letter of intent is  obligated  to pursue  the  transaction  unless  and until a
definitive  contract is entered into by the  parties.  The letters of intent and
any resulting  definitive  contracts provide the purchaser with time to evaluate
the  properties and conduct due diligence and during which periods the purchaser
will have the ability to terminate the contracts  without  penalty or forfeiture
of any  deposit or earnest  money.  There can be no  assurance  that  definitive
contracts will be entered into with respect to any properties covered by letters
of intent or that we will  acquire or sell any  property as to which we may have
entered  into  a  definitive  contract.   Further,  due  diligence  periods  are
frequently  extended as needed.  An acquisition or sale becomes  probable at the
time that the due diligence  period expires and the definitive  contract has not

  10

been terminated.  We are then at risk under an acquisition contract, but only to
the extent of any earnest money deposits  associated with the contract,  and are
obligated to sell under a sales contract.

     We are currently in the due diligence  period on contracts for the purchase
of land for  development.  No  assurance  can be made that we will  complete the
purchases or will be satisfied with the outcome of the due diligence.

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

Results of Operations

Overview

     The  following  discussion  should be read in  conjunction  with all of the
financial statements and notes appearing elsewhere in this report as well as the
audited   financial   statements   appearing  in  our  1999  Annual   Report  to
Shareholders.   Where   appropriate,   comparisons   are   made  on  a   dollars
per-weighted-average-unit  basis in order to adjust for changes in the number of
apartment  homes owned  during each  period.  The  statements  contained in this
report that are not historical facts are forward-looking  statements, and actual
results  may  differ  materially  from  those  included  in the  forward-looking
statements.  These  forward-looking  statements  involve risks and uncertainties
including,  but not  limited  to, the  following:  changes  in general  economic
conditions,  changes in  financial  markets and interest  rates,  our failure to
qualify  as  a  real  estate   investment   trust  ("REIT")  and   environmental
uncertainties and natural disasters.

Business

     Camden Property Trust is a real estate  investment trust which reports as a
single business segment with activities  related to the ownership,  development,
construction  and  management  of  multifamily   apartment  communities  in  the
Southwest,  Southeast, Midwest and Western regions of the United States. At June
30, 2000, we owned  interests in,  operated or were  developing 158  multifamily
properties  containing  55,935 apartment homes located in nine states.  Three of
our  multifamily  properties,  including the expansion of an existing  operating
property,  containing  1,151 apartment homes were under  development at June 30,
2000. Five our newly developed multifamily properties containing 2,560 apartment
homes were in lease-up at June 30, 2000.  Additionally,  we have  several  sites
which we intend to develop into multifamily apartment communities.

  11

Property Portfolio

     Our  multifamily  property  portfolio,   excluding  land  held  for  future
development is summarized as follows:




                                                    June 30, 2000              December 31, 1999
                                              ---------------------------- ----------------------------
                                              Apartment                    Apartment
                                                Homes   Properties  % (a)    Homes   Properties  % (a)
                                              --------- ---------- ------- --------- ---------- -------
                                                                              
Operating Properties
Texas
   Houston                                       8,258         19      17%    8,258         19     16%
   Dallas (b)                                    9,381         26      18     9,381         26     18
   Austin                                        1,745          6       4     1,745          6      4
   Other                                         1,641          5       3     1,641          5      3
                                              --------- ---------- ------- --------- ---------- ------
      Total Texas Operating Properties          21,025         56      42    21,025         56     41
Arizona                                          2,658          8       5     2,326          7      5
California                                       1,272          3       3     1,272          3      3
Colorado (b)                                     2,529          8       4     2,312          7      4
Florida (c)                                      7,827         17      16     7,335         17     15
Kentucky                                         1,448          5       3     1,016          4      2
Missouri                                         3,327          8       7     3,327          8      7
Nevada (b)                                      11,963         41      14    11,963         41     14
North Carolina (b)                               2,735         10       4     2,735         10      4
                                              --------- ---------- ------- --------- ---------- ------
      Total Operating Properties                54,784        156      98    53,311        153     95
                                              --------- ---------- ------- --------- ---------- ------

Properties Under Development
Texas
   Dallas                                          620          1       1       620          1      1
   Other (d)                                       151
                                              --------- ---------- ------- --------- ---------- ------
      Total Texas Properties Under Development     771          1       1       620          1      1
Arizona                                                                         332          1      1
California                                         380          1       1       380          1      1
Colorado                                                                        218          1
Florida                                                                         492          1      1
Kentucky                                                                        432          1      1
                                              --------- ---------- ------- --------- ---------- ------
      Total Properties Under Development         1,151          2       2     2,474          6      5
                                              --------- ---------- ------- --------- ---------- ------
      Total Properties                          55,935        158     100%   55,785        159    100%
                                              ========= ========== ======= ========= ========== ======
Less: Joint Venture
   Apartment Homes (b)                           6,503                        6,504
                                              ---------                    ---------
Total Apartment Homes
   - Owned 100%                                 49,432                       49,281
                                              =========                    =========


  (a) Based on number of apartment homes owned 100%
  (b) The figures  include  properties  held in joint  ventures as follows:  one
      property with 708 apartment  homes in Dallas and two  properties  with 556
      apartment  homes in North  Carolina  in which we own a 44%  interest,  the
      remaining  interest  is  owned  by  unaffiliated  private  investors;  one
      property with 320  apartment  homes (321  apartment  homes at December 31,
      1999) in Colorado in which we own a 50% interest,  the remaining  interest
      is owned by an unaffiliated private investor; and 19 properties with 4,919
      apartment  homes  in  Nevada  owned  through   Sierra-Nevada   Multifamily
      Investment,  LLC which we own a 20% interest,  the  remaining  interest is
      owned by an unaffiliated private pension fund.
  (c) Includes the combination of  operations at January 1, 2000 of two adjacent
      properties.
  (d) Property under  development  is the fourth phase of an existing  operating
      property located in Corpus Christi, Texas.

  12

     At June 30,  2000,  we had five  completed  properties  under  lease-up  as
follows:



                                            Product       Number of      % Leased                       Estimated
                                             Type         Apartment     at 7/31/00       Date of         Date of
         Property and Location                              Homes                      Completion     Stabilization
- ----------------------------------------- ------------  -------------- -------------  -------------- -----------------
                                                                                      
The Park at Holly Springs
   Houston, TX                              Garden           548            89%           3Q99             4Q00
The Park at Greenway
   Houston, TX                               Urban           756            86%           4Q99             3Q00
The Park at Lee Vista
   Orlando, FL                              Garden           492            74%           1Q00             1Q01
The Park at Oxmoor
   Louisville, KY                           Garden           432            75%           1Q00             1Q01
The Park at Arizona Center
   Phoenix, AZ                               Urban           332            45%           1Q00             1Q01




     At June 30, 2000, we had three development  properties in various stages of
construction as follows:



                                                  Product      Number of      Estimated      Estimated      Estimated
                                                   Type        Apartment        Cost          Date of         Date of
Property and Location                                            Homes      ($ millions)    Completion    Stabilization
- ----------------------------------------- ------------------- ----------- --------------- -------------- ---------------
                                                                                          
In Lease-Up
The Park at Farmers Market, Phase I
   Dallas, TX                                      Urban            620      $     51.1        1Q01            4Q01
Under Construction
Miramar Phase IV
   Corpus Christi, TX                             Garden            151             3.1        3Q00            3Q00
The Park at Crown Valley
   Mission Viejo, CA                              Garden            380            44.1        1Q01            4Q01
                                                              ----------      ----------
      Total for three development properties                      1,151      $     98.3
                                                              ==========     ===========


     We stage  our  construction  to allow  leasing  and  occupancy  during  the
construction  period  which we believe  minimizes  the  duration of the lease-up
period following  completion of construction.  Our accounting  policy related to
properties in the development and leasing phase is that all operating  expenses,
excluding  depreciation,  associated with occupied  apartment homes are expensed
against revenues generated by those apartment homes as they become occupied. All
construction and carrying costsare capitalized and reported on the balance sheet
in "Properties under development, including land" until individual buildings are
completed. Upon completion of each building, the total cost of that building and
the associated  land is  transferred to "Land" and "Buildings and  improvements"
and the assets are  depreciated  over their  estimated  useful  lives  using the
straight-line method of depreciation. Upon achieving 90% occupancy, or generally
one year from opening the leasing  office (with some  allowances for larger than
average properties),  whichever occurs first, all apartment homes are considered
operating and we begin  expensing all items that were  previously  considered as
carrying costs.

     Properties  under  development  in our  consolidated  financial  statements
includes additional land held for development totaling $87.5 million at June 30,
2000.  Included in this amount is $65.3 million  related to the  development  of
three urban land projects located in Dallas, Houston and Long Beach, California.

  13

Comparison of the Quarter Ended June 30, 2000 and June 30, 1999

     Earnings before  interest,  depreciation  and  amortization  increased $6.2
million,  or 11.7%,  from $53.2  million to $59.4  million for the three  months
ended June 30,  1999 and 2000,  respectively.  The  weighted  average  number of
apartment  homes for the second  quarter of 2000  increased  by 2,194  apartment
homes, or 4.9%, from 45,178 to 47,372.  Total operating  properties were 133 and
126 at June  30,  2000 and  1999,  respectively.  The  47,372  weighted  average
apartment  homes and the 133  operating  properties  exclude  the  impact of our
ownership interest in properties owned in joint ventures.

     Our apartment  communities generate rental revenue and other income through
the leasing of apartment homes.  Revenues from our rental  operations  comprised
97% of our total  revenues  for the quarters  ended June 30, 2000 and 1999.  Our
primary  financial focus for our apartment  communities is net operating income.
Net operating income represents total property revenues less property  operating
and maintenance expenses,  including real estate taxes. Net operating income for
the  quarters  ended June 30,  2000 and 1999  totaled  $60.0  million  and $53.2
million, respectively.

     Rental income for the quarter ended June 30, 2000  increased  $8.0 million,
or 9.5%, over the quarter ended June 30, 1999.  Rental income per apartment home
per month  increased $27, or 4.4%,  from $618 to $645 for the second quarters of
1999 and 2000, respectively. The increase was primarily due to increased revenue
growth from the stabilized real estate portfolio and higher average rental rates
on the completed  development  properties.  Overall average occupancy  increased
slightly from 93.4% for the quarter ended June 30, 1999 to 93.7% for the quarter
ended June 30, 2000.

     Other  property  income  increased  $1.2  million from $5.4 million to $6.6
million for the three months ended June 30, 1999 and 2000,  respectively,  which
represents a monthly  increase of $7 per apartment  home.  The increase in other
property  income was due  primarily  to increases  from revenue  sources such as
telephone, cable and water.

     Other income  increased  $1.0  million for the quarter  ended June 30, 2000
compared to the same period in 1999. This increase was due to interest earned on
our notes receivable.

     Property operating and maintenance expenses increased $1.7 million or 6.4%,
from  $26.6  million  to $28.3  million,  but  decreased  as a percent  of total
property  income  from 29.8% to 28.8% for the  quarters  ended June 30, 1999 and
2000, respectively. The increase in operating expense was due to a larger number
of  apartment  homes  in  operation.  Our  operating  expense  ratios  decreased
primarily as a result of operating efficiencies generated by our newly developed
properties.

     Real estate taxes increased $740,000 from $9.3 million to $10.0 million for
the second quarters of 1999 and 2000,  respectively,  which represents an annual
increase of $24 per apartment  home. The increase was primarily due to increases
in the  valuations  of  renovated  and  developed  properties  and  increases in
property tax rates.

     General  and  administrative  expenses  increased  $1.3  million  from $2.4
million to $3.6  million,  and  increased as a percent of revenues  from 2.6% to
3.6% for the quarters  ended June 30, 1999 and 2000  respectively.  The increase
was  primarily  due  to  increases  in  incentive-based   compensation  expense,
including the vesting of outstanding  performance-based  compensation related to
the gain on land  development  sales,  and  expenses  related to  marketing  and
information technology functions.

     Interest  expense  increased from $14.0 million to $17.6 million  primarily
due to interest on new  development  and debt incurred to repurchase  our shares
under the common share repurchase program. Interest capitalized was $3.9 million
and $4.3 million for the quarters ended June 30, 2000 and 1999, respectively.

  14

     Depreciation  and  amortization  increased  from  $21.5  million  to  $25.2
million.   This  increase  was  due  primarily  to  increased   development  and
renovations activity.

Comparison   of  the  Six  Months   Ended  June  30,  2000  and  June  30,  1999

     Earnings before interest,  depreciation  and  amortization  increased $12.5
million,  or 11.9%,  from  $104.8  million to $117.3  million for the six months
ended June 30,  1999 and 2000,  respectively.  The  weighted  average  number of
apartment  homes for the first six months of 2000  increased by 2,184  apartment
homes, or 4.9%, from 44,960 to 47,144.  Total operating  properties were 133 and
126 at June 30, 2000 and 1999,  respectively.  The  weighted  average  apartment
homes and the number of operating properties exclude the impact of our ownership
interest in properties owned in joint ventures.

     Revenues  from our  rental  operations  comprised  97% and 98% of our total
revenues  for the six months  ended June 30,  2000 and 1999,  respectively.  Net
operating  income for the six months ended June 30, 2000 and 1999 totaled $118.1
million and $105.8 million, respectively.

     Rental  income  for the six  months  ended June 30,  2000  increased  $15.3
million,  or 9.3%,  over the six months ended June 30, 1999.  Rental  income per
apartment home per month increased $26, or 4.2%, from $615 to $641 for the first
six months of 1999 and 2000,  respectively.  The increase was  primarily  due to
increased  revenue growth from the stabilized  real estate  portfolio and higher
average rental rates on the completed development properties.

     Other  property  income  increased $2.4 million from $10.6 million to $13.0
million  for the six months  ended June 30, 1999 and 2000,  respectively,  which
represents a monthly  increase of $7 per apartment  home.  The increase in other
property  income was due  primarily  to increases  from revenue  sources such as
telephone, cable and water.

     Other income for the six months ended June 30, 2000  increased $1.8 million
over the same period in 1999. This increase was primarily due to interest earned
on our notes receivable.

     Property operating and maintenance expenses increased $3.8 million or 7.4%,
from  $52.1  million  to $56.0  million,  but  decreased  as a percent  of total
property income from 29.6% to 28.8%,  for the six months ended June 30, 1999 and
2000, respectively. The increase in operating expense was due to a larger number
of  apartment  homes  in  operation.  Our  operating  expense  ratios  decreased
primarily as a result of operating efficiencies generated by our newly developed
properties.

     Real  estate  taxes  increased  $1.5  million  from $18.5  million to $20.0
million  for  the  first  six  months  of 1999  and  2000,  respectively,  which
represents  an annual  increase of $27 per  apartment  home.  The  increase  was
primarily  due to  increases  in  the  valuations  of  renovated  and  developed
properties and increases in property tax rates.

     General  and  administrative  expenses  increased  $2.0  million  from $4.8
million to $6.8  million,  and  increased as a percent of revenues  from 2.7% to
3.4%, for the six months ended June 30, 1999 and 2000 respectively. The increase
was  primarily  due  to  increases  in  incentive-based   compensation  expense,
including the vesting of outstanding  performance-based  compensation related to
the gain on land  development  sales,  and  expenses  related to  marketing  and
information technology functions.

     Interest  expense  increased from $27.5 million to $34.2 million  primarily
due to interest on new  development  and debt incurred to repurchase  our shares
under the common share repurchase program. Interest capitalized was $8.1 million
and $8.2 million for the six months ended June 30, 2000 and 1999, respectively.

  15

     Depreciation  and  amortization  increased  from  $42.8  million  to  $49.8
million.   This  increase  was  due  primarily  to  increased   development  and
renovations activity.

     Gains on sale of properties  for the six months ended June 30, 2000 totaled
$1.9  million  due to the sale of a  mini-storage  facility in Las Vegas and the
sale of approximately 61 acres of undeveloped land located in Las Vegas,  Dallas
and Houston. Gains on sales of properties for the six months ended June 30, 1999
related to the sale of a 126 unit complex located in Louisville, KY.

Liquidity and Capital Resources

Financial Structure

     We  intend  to  continue  maintaining  what  management  believes  to  be a
conservative capital structure by:

        (i)     using what management believes is a prudent combination of debt
                and common and preferred equity;
        (ii)    extending and sequencing the maturity dates of our debt where
                possible;
        (iii)   managing interest rate exposure using fixed rate debt and
                hedging where management believes it is appropriate;
        (iv)    borrowing on an unsecured basis in order to maintain a
                substantial number of unencumbered assets; and
        (v)     maintaining conservative coverage ratios.

     The interest expense coverage ratio, net of capitalized  interest,  was 3.4
times  and 3.8  times  for  the  six  months  ended  June  30,  2000  and  1999,
respectively,  and 3.4 times and 3.8 times for the quarters  ended June 30, 2000
and  1999,   respectively.   At  June  30,  2000  and  1999,  76.3%  and  74.6%,
respectively, of our properties (based on invested capital) were unencumbered.

Liquidity

     We intend to meet our short-term liquidity  requirements through cash flows
provided by operations,  our unsecured line of credit discussed in the financial
flexibility section and other short-term borrowings.  We expect that our ability
to generate  cash will be  sufficient to meet our  short-term  liquidity  needs,
which include:

        (i)     normal operating expenses;
        (ii)    current debt service requirements;
        (iii)   recurring capital expenditures;
        (iv)    property developments;
        (v)     common share repurchases; and
        (vi)    distributions on our common and preferred equity.


     We consider our  long-term  liquidity  requirements  to be the repayment of
maturing  secured debt and  borrowings  under our  unsecured  line of credit and
funding of acquisitions.  We intend to meet our long-term liquidity requirements
through the use of common and preferred  equity capital,  senior  unsecured debt
and property dispositions.

     We intend to concentrate  our growth efforts toward  selective  development
and  acquisition   opportunities  in  our  current  markets,   and  through  the
acquisition of existing  operating  portfolios and the development of properties
in selected new markets.  We are  developing  three  properties  at an aggregate
expected  cost of  approximately  $98.3  million,  $82.2  million  of which  was

  16

incurred at June 30, 2000. We fund our developments  and acquisitions  through a
combination  of  equity   capital,   partnership   units,   medium-term   notes,
construction  loans,  other debt securities and the unsecured line of credit. We
also seek to selectively dispose of assets that management believes have a lower
projected net operating  income  growth rate than the overall  portfolio,  or no
longer  conform to our operating and investment  strategies.  We expect that any
such sales should generate  capital for acquisitions and new developments or for
debt reduction.

     Net cash provided by operating activities totaled $72.6 million for the six
months ended June 30, 2000,  an increase of $10.5  million,  or 16.9%,  over the
same period in 1999.  This  increase was  primarily  due to an increase of $12.4
million in net  operating  income  from the real  estate  portfolio  for the six
months  ended June 30, 2000 as compared to the six months  ended June 30,  1999.
Additionally,  liabilities  increased $3.2 million for the six months ended June
30, 2000, versus a decrease of $3.1 million for the same period in 1999.

     We used $60.6  million  in net cash for  investing  activities  for the six
months  ended June 30,  2000  compared  to $99.3  million for the same period in
1999. Total real estate assets, before accumulated depreciation, increased $52.7
million  and $94.1  million  for the six months  ended  June 30,  2000 and 1999,
respectively.  For the six months ended June 30,  2000,  net cash flows used for
investing  activities related to property development totaled $59.8 million, and
we spent $13.7 million for capital  improvements during that same period.  Also,
notes receivable from third parties increased $6.3 million. These cash uses were
partially  offset  by $20.1  million  in net  proceeds  received  from  property
dispositions during 2000. For the six months ended June 30, 1999, net cash spent
on property  development and capital  improvements  were $87.0 million and $14.7
million,  respectively.  Additionally,  we received $4.8 million in net proceeds
for property dispositions during the six months ended June 30, 1999.

     Net cash used in financing  activities  totaled  $14.5  million for the six
months ended June 30, 2000 compared to net cash provided by financing activities
of $41.3  million for the six months ended June 30, 1999.  During the six months
ended  June 30,  2000,  we paid  distributions  totaling  $55.6  million  and we
repurchased  $26.3  million  common  shares and units  convertible  into  common
shares. These payments were funded by the issuance of $17.5 million of preferred
units,  which are  discussed  in the  "Financial  Flexibility"  section,  and an
increase in borrowings under our line of credit of $52.0 million. During the six
months  ended  June 30,  1999,  we paid  $52.3  million  for  distributions  and
repurchased  $63.3  million  common  shares and units  convertible  into  common
shares.  Additionally,  during the six months  ended  June 30,  1999,  we issued
$100.0 million of preferred units and $254.5 million in senior  unsecured notes.
The proceeds from these  issuances  were used to pay down  borrowings  under our
line of credit, which decreased $182.0 million for the six months ended June 30,
1999.

     In 1998 and 1999, the Board of Trust  Managers  authorized us to repurchase
or redeem up to $200 million of our common equity securities through open market
purchases  and private  transactions.  As of June 30, 2000,  we had  repurchased
6,687,626  common shares and redeemed  105,814 units that were  convertible into
common shares for a total cost of $173.1 million and $2.9 million, respectively.

     Subsequent  to June 30,  2000,  due  diligence  ended  on sales  agreements
totaling  $134.5  million  for  eleven  properties  containing  a total of 3,599
apartment homes.  Three properties are located in each of Houston,  Dallas,  and
Las  Vegas,  and one  property  is  located  in each of St.  Louis  and El Paso.
Although no assurance can be made that we will complete the sales,  we currently
expect  to close  these  sales in the  third  and  fourth  quarters  of 2000 and
anticipate  using the proceeds from these sales to reduce  balances  outstanding
under the unsecured line of credit.

     In June 2000, we announced  that our Board of Trust Managers had declared a
dividend  on our common  shares of $0.5625  per share for the second  quarter of
2000 which was paid on July 17, 2000 to all common  shareholders of record as of

  17

June 30, 2000.  We paid an  equivalent  amount per unit to holders of the common
operating  partnership  units.  This  distribution  to common  shareholders  and
holders of common operating  partnership units equates to an annualized dividend
rate of $2.25 per share or unit.

     In June 2000, we declared a quarterly  dividend on our preferred  shares of
$0.5625 per share  payable  August 15,  2000 to all  preferred  shareholders  of
record as of June 30, 2000.

     As of June 30, 2000, we had senior  unsecured debt totaling  $872.8 million
and secured  mortgage loans totaling  $342.0  million.  Our  indebtedness  had a
weighted average maturity of 5.5 years as of June 30, 2000.  Scheduled principal
repayments on all notes payable  outstanding  at June 30, 2000 is as follows (in
000's):

                        Year                              Amount
                        ----                              ------
                        2000                          $    104,749
                        2001                               167,465
                        2002                               208,434
                        2003                               125,482
                        2004                               235,297
                        2005 and thereafter                373,354
                                                      -------------
                        Total                         $  1,214,781
                                                      =============

     The scheduled  principal  repayments in 2000 include  $102.0 million senior
unsecured  medium-term  notes,  which were  issued in October  1998 and which we
expect to repay from the unsecured line of credit.

Financial Flexibility

     In August 1999,  we entered into a line of credit with 14 banks for a total
commitment  of $375 million  which is  scheduled  to mature in August 2002.  The
scheduled  interest  rate on the line of credit is  currently  based on a spread
over LIBOR or Prime.  The scheduled  interest rates are subject to change as our
credit  ratings  change.  Advances under the line of credit may be priced at the
scheduled rates, or we may enter into bid rate loans with participating banks at
rates below the scheduled  rates.  These bid rate loans have terms of six months
or less and may not exceed the lesser of $187.5 million or the remaining  amount
available  under the line of credit.  The line of credit is subject to customary
financial covenants and limitations.  Subsequent to June 30, 2000, the scheduled
maturity  on the line of credit was in the  process of being  extended to August
2003.

     As an  alternative  to our unsecured  line of credit,  we from time to time
borrow using  competitively bid unsecured  short-term notes with lenders who may
or may not be a part of the unsecured line of credit bank group. Such borrowings
vary in term and pricing and are typically  priced at interest rates below those
available under the unsecured line of credit.

     As of June 30, 2000, we had $207 million available under the unsecured line
of credit and $750 million available under our universal shelf registration.  We
have significant  unencumbered real estate assets which we believe could be sold
or used as collateral for financing purposes should other sources of capital not
be available.

     In January 2000,  our operating  partnership  issued $17.5 million of 8.25%
Series C Cumulative  Redeemable Perpetual Preferred Units.  Distributions on the
preferred  units are payable  quarterly  in  arrears.  The  preferred  units are
redeemable  for  cash  by  the  operating  partnership  on or  after  the  fifth
anniversary  of  issuance at par plus the amount of any  accumulated  and unpaid
distributions.  The preferred units are convertible after 10 years by the holder
into our 8.25% Series C Cumulative  Redeemable  Perpetual  Preferred Shares. The
preferred units are subordinate to present and future debt.

  18

     During  September  1999, we executed  three  interest rate swap  agreements
totaling $70 million which are scheduled to mature in October 2000.  These swaps
are  being  used  as a hedge  of  interest  rate  exposure  on our  $90  million
medium-term  notes  issued  in  October  1998  which  mature  in  October  2000.
Currently,  the  interest  rate on the medium term notes is fixed at 7.23%.  The
interest rates on the swaps are reset monthly based on the one-month  LIBOR rate
plus a spread which resulted in a weight average effective  interest rate on the
swaps of 7.49% for the six months ended June 30, 2000.

     At June 30, 2000, the weighted  average interest rate on floating rate debt
was 7.33%.

Funds from Operations

     Management  considers FFO to be an appropriate measure of performance of an
equity REIT. The National Association of Real Estate Investment Trusts currently
defines  FFO as net income  (computed  in  accordance  with  generally  accepted
accounting principles),  excluding gains (or losses) from debt restructuring and
sales of property,  plus real estate  depreciation and  amortization,  and after
adjustments for unconsolidated  partnerships and joint ventures.  Our definition
of diluted FFO assumes conversion at the beginning of the period of all dilutive
convertible securities, including minority interests, which are convertible into
common equity.

     We  believe  that in  order  to  facilitate  a clear  understanding  of our
consolidated historical operating results, FFO should be examined in conjunction
with net income as presented in the consolidated  financial  statements and data
included  elsewhere  in this report.  FFO is not defined by  generally  accepted
accounting  principles.  FFO should not be considered as an  alternative  to net
income as an indication of our operating  performance or to net cash provided by
operating activities as a measure of our liquidity. Further, FFO as disclosed by
other REITs may not be  comparable to our  calculation.  Our diluted FFO for the
three and six months ended June 30, 2000 increased $1.2 million and $1.5 million
over the three and six months ended June 30, 1999, respectively.  On a per share
basis,  diluted FFO for the three and six months  ended June 30, 2000  increased
approximately 10.1% and 11.0%, respectively,  over the same periods in 1999. The
increase in diluted FFO was due to a $6.7 million and $12.4 million  increase in
net operating income from our real estate portfolio for the three and six months
ended June 30, 2000 compared to the same periods in 1999.  These  increases were
offset by increases in interest on debt which was used to fund  developments and
repurchase  shares under our common share repurchase  program,  and dividends on
preferred shares.

  19

The calculation of basic and diluted FFO for the three and six months ended
June 30, 2000 and 1999 follows:

(In thousands)



                                                                     Three Months               Six Months
                                                                    Ended June 30,            Ended June 30,
                                                               -------------------------  ------------------------
                                                                 2000           1999         2000         1999
                                                               ----------     ----------  -----------   ----------
                                                                                            
Funds from operations:
   Net income to common shareholders                            $ 10,594      $  12,838   $   23,270     $ 26,544
   Real estate depreciation                                       24,500         21,109       48,302       42,073
   Real estate depreciation from unconsolidated ventures             809            801        1,618        1,626
   Gain on sales of properties                                                                (1,933)        (720)
                                                               ----------     ----------  -----------   ----------
Funds from operations - basic                                     35,903         34,748       71,257       69,523
   Preferred share dividends                                       2,343          2,343        4,686        4,686
   Income allocated to units convertible into common shares          407            340          799          958
   Interest on convertible subordinated debentures                    53             66           97          132
   Amortization of deferred costs on convertible debentures            5              6           11           12
                                                               ----------     ----------  -----------   ----------
Funds from operations - diluted                                 $ 38,711      $  37,503   $   76,850     $ 75,311
                                                               ==========     ==========  ===========   ==========

Weighted average shares - basic                                   37,927         41,243       38,210       42,038
   Common share options and awards granted                           670            419          602          394
   Preferred shares                                                3,207          3,207        3,207        3,207
   Minority interest units                                         2,549          2,658        2,549        2,661
   Convertible subordinated debentures                               110            149          118          149
                                                               ----------     ----------  -----------   ----------
Weighted average shares - diluted                                 44,463         47,676       44,686       48,449
                                                               ==========     ==========  ===========   ==========



Inflation

     We  lease  apartments  under  lease  terms  generally  ranging  from six to
thirteen months. Management believes that such short-term lease contracts lessen
the impact of  inflation  due to our  ability to adjust  rental  rates to market
levels as leases expire.

Item 3.   Quantitative and Qualitative Disclosures About Market Risk

     No material  changes have occurred since our Annual Report on Form 10-K for
the year ended December 31, 1999.

PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings

          None

Item 2.   Changes in Securities and Use of Proceeds

          None

Item 3.   Defaults Upon Senior Securities

          None

  20

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

          Our Annual Meeting of Shareholders was held on May 4, 2000.

          (1) The shareholders  elected all eight of the nominees for Trust
              Manager by the following vote:



                                                                                                       Broker
                                                  Affirmative          Negative      Abstentions     Non-Voters
                                                  -----------         ---------      -----------     ----------
                                                                                         
             Richard J. Campo                      36,902,469         2,015,203           0               0
             William R. Cooper                     36,902,559         2,015,113           0               0
             George A. Hrdlicka                    36,902,311         2,015,361           0               0
             Lewis A. Levey                        36,902,136         2,015,536           0               0
             D. Keith Oden                         36,902,102         2,015,570           0               0
             F. Gardner Parker                     36,902,719         2,014,953           0               0
             Steven A. Webster                     36,902,544         2,014,128           0               0
             Scott S. Ingraham                     36,902,439         2,015,233           0               0



          (2) The shareholders approved an amendment to the Amended and Restated
              1993 Share Incentive Plan by the following vote:



                                                                                            Broker
                        Affirmative               Negative           Abstentions          Non-Voters
                        -----------               --------           -----------          ----------
                                                                                 
                         16,360,070              10,330,614            155,292                 0



          (3) The shareholders approved and adopted the Employee Share Purchase
              Plan by the following vote:


                                                                                            Broker
                        Affirmative               Negative           Abstentions          Non-Voters
                        -----------               --------           -----------          ----------
                                                                                 
                         26,363,282               377,308              105,416                 0



  21



          (4) The shareholders ratified the appointment of Deloitte and Touche
              LLP as our independent auditors for the year ending December
              31, 2000 by the following vote:




                                                                                            Broker
                        Affirmative               Negative           Abstentions          Non-Voters
                        -----------               --------           -----------          ----------
                                                                                 
                         38,813,197                43,546               60,928                 0



Item 5.   Other Information

          None

Item 6.   Exhibits and Reports on Form 8-K

          (a)   Exhibits

                27.1    Financial Data Schedule (filed only electronically with
                        the Commission)

          (b)   Reports on Form 8-K

                No reports on Form 8-K have been filed by the registrant  during
                the quarter for which this report is filed.

  22

SIGNATURES

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on our  behalf by the
undersigned thereunto duly authorized.


CAMDEN PROPERTY TRUST



        /s/ G. Steven Dawson                              August 4, 2000
- --------------------------------------------    --------------------------------
G. Steven Dawson                                      Date
Chief Financial Officer,
Sr. Vice President of Finance and Secretary





        /s/ Dennis M. Steen                               August 4, 2000
- --------------------------------------------    --------------------------------
Dennis M. Steen                                       Date
Chief Accounting Officer,
Vice President - Controller and Treasurer