UNITED STATES
                       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, 2001
                                       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  August  3,  2001,  there  were  40,735,751  shares  of  Common  Shares of
Beneficial Interest, $0.01 par value outstanding.


  1

PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements

                                              CAMDEN PROPERTY TRUST
                                           CONSOLIDATED BALANCE SHEETS


(In thousands)
                                                     ASSETS
                                                                June 30,        December 31,
                                                                  2001              2000
                                                             ----------------  ---------------
                                                                (Unaudited)
                                                                         
Real estate assets, at cost:
   Land                                                      $      359,150    $     350,248
   Buildings and improvements                                     2,190,177        2,124,740
                                                             ---------------   --------------
                                                                  2,549,327        2,474,988
   Less: accumulated depreciation                                  (374,696)        (326,723)
                                                             ---------------   --------------
        Net operating real estate assets                          2,174,631        2,148,265
   Properties under development, including land                     128,610          148,741
   Investment in joint ventures                                      20,380           22,612
                                                             ---------------   --------------
        Total real estate assets                                  2,323,621        2,319,618
Accounts receivable - affiliates                                      3,733            3,236
Notes receivable:
   Affiliates                                                         1,800            1,800
   Other                                                             79,323           72,893
Other assets, net                                                    30,990           23,923
Cash and cash equivalents                                             2,576            4,936
Restricted cash                                                       4,538            4,475
                                                             ---------------   --------------
        Total assets                                         $    2,446,581    $   2,430,881
                                                             ===============   ==============

                      LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
   Notes payable:
      Unsecured                                              $      871,079    $     799,026
      Secured                                                       324,386          339,091
   Accounts payable                                                  14,309           13,592
   Accrued real estate taxes                                         20,967           26,781
   Accrued expenses and other liabilities                            39,553           36,981
   Distributions payable                                             30,262           28,900
                                                             ---------------   --------------
      Total liabilities                                           1,300,556        1,244,371

Minority Interests:
   Units convertible into perpetual preferred shares                149,815          149,815
   Units convertible into common shares                              57,849           60,562
                                                             ---------------    -------------
      Total minority interests                                      207,664          210,377

7.33% Convertible Subordinated Debentures                                              1,950

Shareholders' Equity:
   Convertible preferred shares of beneficial interest                                    42
   Common shares of beneficial interest                                 475              450
   Additional paid-in capital                                     1,294,534        1,312,323
   Distributions in excess of net income                           (169,787)        (153,972)
   Unearned restricted share awards                                 (10,434)          (6,680)
   Less: treasury shares, at cost                                  (176,427)        (177,980)
                                                             ---------------   --------------
      Total shareholders' equity                                    938,361          974,183
                                                             ---------------   --------------
         Total liabilities and shareholders' equity          $    2,446,581    $   2,430,881
                                                             ===============   ==============


  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,
                                                                --------------------------  -------------------------
                                                                   2001           2000          2001         2000
                                                                -----------   ------------  ------------  -----------
                                                                                              
Revenues
   Rental income                                                 $   93,116    $   91,660   $  185,326    $  181,178
   Other property income                                              7,372         6,613       14,323        12,976
                                                                 -----------   -----------  -----------   -----------
      Total property income                                         100,488        98,273      199,649       194,154
   Equity in income of joint ventures                                   228           223        2,924           480
   Fee and asset management                                           1,720         1,217        3,263         2,926
   Other income                                                       2,124         1,614        4,078         2,481
                                                                  -----------   -----------  -----------   -----------
      Total revenues                                                104,560       101,327      209,914       200,041
                                                                  -----------   -----------  -----------   -----------

Expenses
   Property operating and maintenance                                28,205        28,274       56,364        55,980
   Real estate taxes                                                 10,448        10,044       20,514        20,034
   General and administrative                                         3,109         3,626        6,392         6,765
   Impairment provision for technology investments                                               1,090
   Interest                                                          17,774        17,605       34,917        34,189
   Depreciation and amortization                                     24,848        25,244       49,344        49,843
                                                                 -----------   -----------  -----------   -----------
      Total expenses                                                 84,384        84,793      168,621       166,811
                                                                 -----------   -----------  -----------   -----------

Income before gain on sales of properties and minority interests     20,176        16,534       41,293        33,230
Gain on sales of properties                                             656                      2,372         1,933
                                                                 -----------   -----------  -----------   -----------
Income before minority interests                                     20,832        16,534       43,665        35,163
Income allocated to minority interests
   Distributions on units convertible into perpetual
      preferred shares                                               (3,218)       (3,190)      (6,436)       (6,408)
   Income allocated to units convertible into common shares            (478)         (407)      (1,549)         (799)
                                                                 -----------   -----------  -----------   -----------
           Total income allocated to minority interests              (3,696)       (3,597)      (7,985)       (7,207)
                                                                 -----------   -----------  -----------   -----------
Net income                                                           17,136        12,937       35,680        27,956
Preferred share dividends                                              (202)       (2,343)      (2,545)       (4,686)
                                                                 -----------   -----------  -----------   -----------
Net income to common shareholders                                $   16,934    $   10,594   $   33,135    $   23,270
                                                                 ===========   ===========  ===========   ===========

Basic earnings per share                                         $     0.43    $     0.28   $     0.85    $     0.61
Diluted earnings per share                                       $     0.40    $     0.27   $     0.82    $     0.58

Distributions declared per common share                          $     0.61    $   0.5625   $     1.22    $    1.125

Weighted average number of common shares
     outstanding                                                     39,797        37,927       38,891        38,210
Weighted average number of common and
common dilutive equivalent shares outstanding                        44,525        41,146       42,512        41,361




                See Notes to Consolidated Financial Statements.
  3


                                                CAMDEN PROPERTY TRUST
                                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                     (Unaudited)


(In thousands)
                                                                                                Six Months
                                                                                              Ended June 30,
                                                                                        --------------------------
                                                                                           2001           2000
                                                                                        -----------    -----------
                                                                                                 
CASH FLOW FROM OPERATING ACTIVITIES
   Net income                                                                           $   35,680     $   27,956
   Adjustments to reconcile net income to net cash provided by operating activities:
      Depreciation and amortization                                                         49,344         49,843
      Equity in income of joint ventures, net of cash received                               3,359            779
      Gain on sale of properties                                                            (2,372)        (1,933)
      Income allocated to units convertible into common shares                               1,549            799
      Accretion of discount on unsecured notes payable                                         251            198
      Net change in operating accounts                                                         419         (5,088)
                                                                                        -----------    -----------
           Net cash provided by operating activities                                        88,230         72,554

CASH FLOW FROM INVESTING ACTIVITIES
   Increase in real estate assets                                                          (59,629)       (73,536)
   Net proceeds from sale of properties                                                      8,914         20,056
   Increase in investment in joint ventures                                                 (1,136)
   Increase in notes receivable                                                            (13,665)        (6,300)
   Decrease in notes receivable                                                              7,235
   Other                                                                                    (3,470)          (783)
                                                                                        -----------    -----------
      Net cash used in investing activities                                                (61,751)       (60,563)

CASH FLOW FROM FINANCING ACTIVITIES
   Net (decrease) increase in unsecured lines of credit and short-term borrowings          (26,000)        52,000
   Proceeds from notes payable                                                             211,227
   Proceeds from issuance of preferred units, net                                                          17,136
   Repayment of notes payable                                                             (128,130)        (2,507)
   Distributions to shareholders and minority interests                                    (59,444)       (55,605)
   Repurchase of preferred shares                                                          (26,922)
   Repurchase of common shares and units convertible into common shares                                   (26,306)
   Other                                                                                       430            786
                                                                                        -----------    -----------
      Net cash used in financing activities                                                (28,839)       (14,496)
                                                                                        -----------    -----------
      Net decrease in cash and cash equivalents                                             (2,360)        (2,505)
Cash and cash equivalents, beginning of period                                               4,936          5,517
                                                                                        -----------    -----------
Cash and cash equivalents, end of period                                                $    2,576     $    3,012
                                                                                        ===========    ===========

SUPPLEMENTAL INFORMATION
   Cash paid for interest, net of interest capitalized                                  $   31,888     $   34,070
   Interest capitalized                                                                      5,809          8,067

SUPPLEMENTAL SCHEDULE OF NONCASH
   INVESTING AND FINANCING ACTIVITIES
   Conversion of 7.33% subordinated debentures to common shares, net                    $    1,950     $      859
   Value of shares issued under benefit plans, net                                           5,475          6,125
   Conversion of operating partnership units to common shares                                1,126



                 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.  Management believes that the disclosures  included 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, 2001 and the results of operations  and cash flows for the three and
six  months  ended June 30,  2001 and 2000 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  company  engaged in the ownership,
development,  construction and management of multifamily apartment  communities.
At June 30,  2001,  we owned  interests  in,  operated  or were  developing  147
multifamily  properties containing 52,590 apartment homes located in the Sunbelt
and  Midwestern  markets  from  Florida to  California.  Two of our  multifamily
properties  containing  918 apartment  homes were under  development at June 30,
2001. Two of our newly developed multifamily properties containing 952 apartment
homes were in lease-up at June 30, 2001.  Additionally,  we have  several  sites
which we intend to develop into multifamily apartment communities.

Property Update

     During  the  first  six  months  of  2001,  stabilization  occurred  at the
following two  properties  totaling 924 apartment  homes:  The Park at Oxmoor in
Louisville  and The  Park at Lee  Vista  in  Orlando.  We  consider  a  property
stabilized once it reaches 90% occupancy, or generally one year from opening the
leasing  office,  with some  allowances for larger than average  properties.  We
completed  construction  of 620 apartment  homes at The Park at Farmers  Market,
Phase  I in  Dallas.  Construction  continued  at two  properties  totaling  918
apartment  homes:  The Park at Crown Valley in Mission Viejo and Camden  Harbour
View in Long Beach. We have begun leasing at the Mission Viejo property, and are
expected to begin  leasing  during the third  quarter of 2002 at the property in
Long Beach.

     During the second  quarter of 2001, we acquired  Camden Pecos Ranch,  a 272
apartment home property  located in Phoenix,  Arizona for $20.6 million.  Camden
Pecos Ranch was  developed  under our third party  development  pipeline and was
completed during the fourth quarter 2000. It stabilized during the first quarter
2001.

     Dispositions  during the first six months of 2001  included  two parcels of
land totaling 22.7 acres located in Houston and two operating  properties with a
total of 556 apartment  homes located in North  Carolina.  The proceeds from the
land sales totaled $8.6 million and were used to reduce indebtedness outstanding
under our unsecured line of credit. The operating properties were held through a
joint venture and the gains from these dispositions,  totaling $2.6 million, are
included in "Equity in income of joint ventures".

  5


Real Estate Assets at Cost

     We capitalized $12.7 million and $13.7 million in the six months ended June
30, 2001 and 2000,  respectively,  of renovation and improvement  costs which we
believe extended 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 $6.7 million and $13.7 million for the three and six months
ended June 30, 2001,  compared to $7.2  million and $14.3  million for the three
and six months ended June 30, 2000.

Common Share Dividend Declaration

     In June 2001, we announced  that our Board of Trust Managers had declared a
dividend  of $0.61 per share for the  second  quarter  of 2001 which was paid on
July 17, 2001 to all common  shareholders of record as of June 29, 2001. 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 $2.44 per share or
unit.

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 is  effective  for all
fiscal  years  beginning  after  June  15,  2000.  SFAS  No.  133,  as  amended,
establishes  accounting  and  reporting  standards for  derivative  instruments,
including  certain  derivative  instruments  embedded in other contracts and for
hedging activities. Under SFAS No. 133, certain contracts that were not formerly
considered  derivatives  may now meet the  definition of a  derivative.  We have
adopted SFAS No. 133 effective January 1, 2001. The adoption of SFAS No. 133 did
not have a material impact on our financial position,  results of operations, or
cash flows.

     In July 2001, FASB issued SFAS No. 141, "Business  Combinations",  which is
effective for business combinations  initiated after June 30, 2001. SFAS No. 141
requires all business combinations to be accounted for under the purchase method
and that the  pooling-of-interest  method is no longer allowed.  The adoption of
SFAS No. 141 will not have a material impact on our financial position,  results
of operations, or cash flows.

     In July 2001,  FASB  issued SFAS No. 142,  "Goodwill  and Other  Intangible
Assets",  which is effective for fiscal years beginning after December 15, 2001.
SFAS No. 142 requires  that  goodwill no longer be  amortized  to earnings,  but
instead be reviewed for impairment. The adoption of SFAS No. 142 will not have a
material impact on our financial position, results of operations, or cash flows.

  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, 2001 and
2000:




                                                                    Three Months              Six Months
                                                                   Ended June 30,           Ended June 30,
                                                               ------------------------ ------------------------
                                                                 2001         2000         2001         2000
                                                               ----------  -----------  -----------   ----------
                                                                                          
Basic earnings per share:
   Weighted average common shares outstanding                     39,797       37,927       38,891       38,210
                                                               ==========  ===========  ===========   ==========
      Basic earnings per share                                 $    0.43    $    0.28    $    0.85    $    0.61
                                                               ==========  ===========  ===========   ==========

Diluted earnings per share:
   Weighted average common shares outstanding                     39,797       37,927       38,891       38,210
   Shares issuable from assumed conversion of:
      Common share options and awards granted                      1,169          670        1,096          602
      Convertible preferred shares (a)                             1,047
      Units convertible into common shares                         2,512        2,549        2,525        2,549
                                                               ----------  -----------  -----------   ----------
   Weighted average common shares outstanding, as adjusted        44,525       41,146       42,512       41,361
                                                               ==========  ===========  ===========   ==========
      Diluted earnings per share                               $    0.40    $    0.27    $    0.82    $    0.58
                                                               ==========  ===========  ===========   ==========

Earnings for basic and diluted computation:
   Net income                                                   $  17,136    $  12,937    $  35,680    $  27,956
   Less: Preferred share dividends                                   (202)      (2,343)      (2,545)      (4,686)
                                                                ----------  -----------  -----------   ----------
   Net income to common shareholders
      (Basic diluted earnings per share computation)               16,934       10,594       33,135       23,270
   Preferred share dividends (a)                                      202
   Income allocated to operating partnership units                    478          407        1,549          799
                                                                ----------  -----------  -----------   ----------
   Net income to common shareholders, as adjusted
      (Diluted earnings per share computation)                  $  17,614   $   11,001   $   34,684    $  24,069
                                                                ==========  ===========  ===========   ==========


(a)  The convertible  preferred shares were  anti-dilutive for the three and six
     months ended June 30, 2000 and for the six months ended June 30, 2001

2.   Notes Receivable

     We have entered into agreements with unaffiliated third parties to develop,
construct,  and manage eight  multifamily  projects  containing a total of 2,840
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,  2001 and 2000,  these  notes had  principal  balances  totaling  $76.2
million and $38.3  million,  respectively,  and we  anticipate  funding up to an
aggregate of $103 million in connection with these projects.

     We earn  fees for  managing  the  development,  construction  and  eventual
operations of these  properties.  The related fees we earned for these  projects
totaled  $462,000  and $1.3  million for the six months  ended June 30, 2001 and
2000,  respectively.  We have begun construction on four of these projects,  and
initial  occupancy  has begun on three of the  projects.  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.

  7

     During the second quarter of 2001, we acquired Camden Pecos Ranch which was
developed under our third party development  pipeline for $20.6 million.  Camden
Pecos Ranch contains 272 apartment homes and is located in Phoenix, Arizona. The
note  receivable  relating to Camden Pecos Ranch at time of acquisition was $7.2
million.

     The following is a detail of our third party construction  subject to notes
receivable.




                                       Number of     Estimated       Estimated/        Estimated/
                                       Apartment        Cost       Actual Date of    Actual Date of
Property and Location                    Homes      ($ millions)     Completion       Stabilization
- ------------------------------------- ------------- -------------  ----------------  ----------------
                                                                         
In lease-up
Marina Pointe II
     Tampa, FL                              352     $       30              1Q01              3Q01
Creekside
     Denver, CO                             279             32              3Q01              4Q01
Ybor City
     Tampa, FL                              454             40              4Q01              3Q02
Under Construction
Little Italy
     San Diego, CA                          160             36              4Q02              3Q03
Pre-Development
Otay Ranch
     San Diego, CA                          422             57
California Oaks
     Murietta, CA                           264             35
Lee Vista II
     Orlando, FL                            366             31
Midtown West
     Houston, TX                            543             54
                                      ------------- -------------
Total Third Party Development             2,840     $      315
                                      ============= =============



3.   Technology Investments

     During  2000,  our  Board of Trust  Managers  authorized  us to  invest  in
non-real estate  initiatives,  including  investments in e-commerce  initiatives
with other  multi-family  real estate owners.  These  investments may be made in
companies  that we believe will provide our residents with a broad range of real
estate technology  services  including  high-speed data, video and entertainment
services,  as well  as  resident  portals.  These  portals  should  provide  our
residents with a variety of online  services,  including  online rental payments
and  maintenance  requests,  which we believe will improve their overall  living
experience.  Additionally,  we have  invested in companies  that we believe will
improve the efficiency of our internal  operations  through revenue  management,
credit scoring and purchasing.

     As of June 30, 2001, we had $5.0 million  invested into various  e-commerce
companies.  These  investments are being accounted for under the cost method and
are  included  in other  assets in our  consolidated  financial  statements.  In
addition to our investments,  we have $3.1 million in notes receivable  relating
to our  e-commerce  investments.  We  have  commitments  outstanding  to fund an
additional $3.3 million on current e-commerce investments.

     During the first six months of 2001, we expensed $1.1 million of e-commerce
investments  relating to BroadBand  Residential Inc. The $1.1 million included a
note receivable of approximately $600,000, and represented our total investment,
including  notes  receivable,  in  BroadBand  Residential  at  the  time  of the
write-off.

  8

4.   Notes Payable

The following is a summary of our indebtedness:



(In millions)
                                                                           June 30,       December 31,
                                                                             2001             2000
                                                                     ----------------- ----------------
                                                                                 
Unsecured Line of Credit and Short Term Borrowings                   $       170.0      $     196.0

Senior Unsecured Notes
   6.73% - 6.76% Notes, due 2001                                              50.0            150.0
   7.03% Notes, due 2003                                                      50.0             50.0
   7.14% Notes, due 2004                                                     199.3            199.2
   7.16% - 7.28% Notes, due 2006                                             173.9            124.3
   7.78% Notes, due 2011                                                     148.4
                                                                     ---------------    -------------
                                                                             621.6            523.5
Medium Term Notes
   6.68% - 6.74% Notes, due 2002                                              34.5             34.5
   6.88% - 7.17% Notes, due 2004                                              30.0             30.0
   7.63% Notes, due 2009                                                      15.0             15.0
                                                                     ---------------    -------------
                                                                              79.5             79.5

Secured Notes
   7.00% - 8.50% Conventional Mortgage Notes, due 2003 - 2009                223.3            237.6
   4.37% - 7.29 Tax-exempt Mortgage Notes, due 2023 - 2031                   101.1            101.5
                                                                     ---------------    -------------
                                                                             324.4            339.1

                                                                     ---------------    -------------
Total Notes Payable                                                  $     1,195.5      $   1,138.1
                                                                     ===============    =============




     We have a $400  million  line of  credit  with a group  of 14  banks  which
matures August 2003. The scheduled  interest rate 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 $200  million or the  remaining  amount
available  under the line of credit.  The line of credit is subject to customary
financial covenants and limitations.  At quarter end, we were in compliance with
all covenants and limitations.

     On February 7, 2001, we issued from our $750 million shelf  registration an
aggregate principal amount of $50 million of 7% five-year senior unsecured notes
maturing  on  February  15,  2006 and $150  million  of 7.625%  ten-year  senior
unsecured notes maturing on February 15, 2011.  Interest on the notes is payable
semiannually on February 15 and August 15, commencing on August 15, 2001. We may
redeem the notes at any time at a redemption price equal to the principal amount
and accrued interest, plus a make-whole provision.  The notes are direct, senior
unsecured   obligations   and  rank  equally  with  all  other   unsecured   and
unsubordinated indebtedness. The proceeds from the sale of the notes were $197.8
million,  net of issuance costs. We used the net proceeds to reduce indebtedness
outstanding under the unsecured line of credit.

     At June 30, 2001, the weighted  average interest rate on floating rate debt
was 4.91%.

  9

5.   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,
                                                    --------------------------
                                                       2001           2000
                                                    -----------    -----------
Decrease (increase) in assets:
     Accounts receivable - affiliates               $     (100)    $      183
     Other assets, net                                  (3,004)        (7,987)
     Restricted cash                                       (63)          (471)

Increase (decrease) in liabilities:
     Accounts payable                                      711            152
     Accrued real estate taxes                          (5,606)        (3,747)
     Accrued expenses and other liabilities              8,481          6,782
                                                    -----------    -----------
          Net change in operating accounts          $      419     $   (5,088)
                                                    ===========    ===========

6.   Convertible Subordinated Debentures

     In April 1994, we issued $86.3 million aggregate  principal amount of 7.33%
Convertible  Subordinated  Debentures  which  matured  on  April  1,  2001.  The
debentures  were  convertible  at any time  prior to  maturity  into our  common
shares.  Prior to maturity,  $86.2 million in principal amount of the debentures
were  converted into 3.6 million  common  shares.  In addition,  $3.2 million of
unamortized    debenture   issue   costs   were   reclassified   to   additional
paid-in-capital.

7.   Preferred Units

     In 1999,  our  operating  partnership  issued $100 million of 8.5% Series B
Cumulative  Redeemable Perpetual Preferred Units. Also during 1999 and 2000, our
operating partnership issued $53 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  corresponding   Cumulative
Redeemable  Perpetual  Preferred Shares.  The preferred units are subordinate to
present and future debt.

8.   Restricted Share and Option Awards

     During the first six months of 2001, we granted 263,068  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 granted no options during the six months ended June 30, 2001.  During the six
month period ended June 30, 2001, previously granted options to purchase 582,131
shares became exercisable and 89,478 restricted shares vested.

9.   Securities Repurchase Program

     In 1998 and 1999, the Board of Trust  Managers  authorized us to repurchase
or redeem up to $200 million of our securities through open market purchases and
private  transactions.  As of June 30, 2001, we had repurchased 6,857,726 common
shares and redeemed  105,814 units  convertible  in to common shares for a total
cost of $178.0 million and $2.9 million, respectively.

  10

10.  Convertible Preferred Shares

     The  4,165,000  preferred  shares paid a cumulative  dividend  quarterly in
arrears in an amount equal to $2.25 per share per annum.  The  preferred  shares
generally had no voting rights and had a liquidation preference of $25 per share
plus accrued and unpaid distributions.  The preferred shares were convertible at
the option of the holder at any time into common shares at a conversion price of
$32.4638 per common share  (equivalent to a conversion rate of 0.7701 per common
share for each preferred share), subject to adjustment in certain circumstances.
The preferred shares were not redeemable prior to April 30, 2001.

     In April  2001,  we  announced  that our issued and  outstanding  preferred
shares  would be  redeemed  effective  April 30, 2001 at a  redemption  price of
$25.00 per share plus an amount  equal to all  accumulated,  accrued  and unpaid
dividends  as of April 30,  2001.  Prior to  redemption,  3.1 million  preferred
shares were converted into 2.4 million  common shares.  The remaining  preferred
shares  were  redeemed  for an  aggregate  of $27.1  million,  including  unpaid
dividends, using funds available under our unsecured line of credit.

11.  Contingencies

     Prior to our merger with Oasis  Residential,  Inc. in April 1998, 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  March 31,  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  defendant's  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 has  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. On January
30,  2001,  a consent  decree was  ordered  and  executed  in the above  Justice
Department  action.  Under  the terms of the  decree,  we were  ordered  to make
certain  retrofits and implement certain  educational  programs and fair housing
advertising.  These  changes  are to take  place  over the next five  years.  In
management's  opinion,  the costs  associated with complying with the decree are
not expected to have a material impact on our financial statements.

     We are subject to various  legal  proceedings  and claims that arise in the
ordinary course of business.  These matters are generally  covered by insurance.
While the  resolution  of these  matters  cannot be  predicted  with  certainty,
management  believes  that the final  outcome  of such  matters  will not have a
material adverse effect on our consolidated financial statements.

  11

12.  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
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.

  12

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  2000  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.  At June 30, 2001, we owned interests in, operated or
were developing 147 multifamily  properties  containing  52,590  apartment homes
located in the Sunbelt and Midwestern markets from Florida to California. Two of
our multifamily properties containing 918 apartment homes were under development
at June 30, 2001. Two of our newly developed  multifamily  properties containing
952  apartment  homes were in lease-up at June 30, 2001.  Additionally,  we have
several sites which we intend to develop into multifamily apartment communities.

Property Update

     During  the  first  six  months  of  2001,  stabilization  occurred  at the
following two  properties  totaling 924 apartment  homes:  The Park at Oxmoor in
Louisville  and The  Park at Lee  Vista  in  Orlando.  We  consider  a  property
stabilized once it reaches 90% occupancy, or generally one year from opening the
leasing  office,  with some  allowances for larger than average  properties.  We
completed  construction  of 620 apartment  homes at The Park at Farmers  Market,
Phase  I in  Dallas.  Construction  continued  at two  properties  totaling  918
apartment  homes:  The Park at Crown Valley in Mission Viejo and Camden  Harbour
View in Long Beach. We have begun leasing at the Mission Viejo property, and are
expected to begin  leasing  during the third  quarter of 2002 at the property in
Long Beach.

     During the second  quarter of 2001, we acquired  Camden Pecos Ranch,  a 272
apartment home property  located in Phoenix,  Arizona for $20.6 million.  Camden
Pecos Ranch was  developed  under our third party  development  pipeline and was
completed during the fourth quarter 2000. It stabilized during the first quarter
2001.

     Dispositions  during the first six months of 2001  included  two parcels of
land totaling 22.7 acres located in Houston and two operating  properties with a
total of 556 apartment  homes located in North  Carolina.  The proceeds from the
land sale totaled $8.6 million and were used to reduce indebtedness  outstanding
under our unsecured line of credit. The operating properties were held through a
joint venture and the gains from these dispositions,  totaling $2.6 million, are
included in "Equity in income of joint ventures".

  13

Property Portfolio

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



                                                        June 30, 2001        December 31, 2000
                                                  -------------------------------------------------
                                                   Apartment               Apartment
                                                     Homes     Properties    Homes      Properties
                                                  ------------ ----------- ----------- ------------
                                                                           
Operating Properties
  West
    Las Vegas, Nevada (a)                              10,653        37        10,653       37
    Denver, Colorado (a)                                2,529         8         2,529        8
    Phoenix, Arizona                                    2,109         7         1,837        6
    Southern California                                 1,272         3         1,272        3
    Tucson, Arizona                                       821         2           821        2
    Reno, Nevada                                          450         1           450        1
  Central
    Dallas, Texas (a)                                   9,067        24         8,447       23
    Houston, Texas                                      7,190        16         7,190       16
    St. Louis, Missouri                                 2,123         6         2,123        6
    Austin, Texas                                       1,745         6         1,745        6
    Corpus Christi, Texas                               1,663         4         1,663        4
    Kansas City, Missouri                                 596         1           596        1
  East
    Tampa, Florida                                      5,023        11         5,023       11
    Orlando, Florida                                    2,804         6         2,804        6
    Charlotte, North Carolina (a)                       1,659         6         1,879        7
    Louisville, Kentucky                                1,448         5         1,448        5
    Greensboro, North Carolina (a)                        520         2           856        3
                                                  ------------ ----------- ----------- ------------
            Total Operating Properties                 51,672       145        51,336      145
                                                  ------------ ----------- ----------- ------------

Properties Under Development
  West
    Southern California                                   918         2           918        2
  Central
    Dallas, Texas                                                                 620        1
                                                  ------------ ----------- ----------- ------------
       Total Properties Under Development                 918         2         1,538        3
                                                  ------------ ----------- ----------- ------------
       Total Properties                                52,590       147        52,874      148
                                                  ------------ ----------- ----------- ------------
  Less: Joint Venture Properties (a)                    5,947        21         6,503       23
                                                  ------------ ----------- ----------- ------------

Total Properties Owned 100%                            46,643       126        46,371      125
                                                  ============ =========== =========== ============



(a)  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 at December 31, 2000) in which we own a
     44%  interest,  the  remaining  interest is owned by  unaffiliated  private
     investors;  one property with 320  apartment  homes 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 in
     which  we  own a 20%  interest,  the  remaining  interest  is  owned  by an
     unaffiliated private pension fund.

  14

     At June  30,  2001,  we had two  completed  properties  under  lease-up  as
follows:




                                                          Number of                                     Estimated
                                             Product      Apartment      % Leased        Date of         Date of
         Property and Location                Type          Homes       at 7/25/01     Completion     Stabilization
- ----------------------------------------  ------------  -------------  ------------  -------------- -----------------
                                                                                      
The Park at Arizona Center
   Phoenix, AZ                               Urban           332              91%         1Q00             3Q01
The Park at Farmers Market, Phase I
   Dallas, TX                                Urban           620              79%         2Q01             4Q01



     At June 30, 2001, we had two  development  properties in various  stages of
construction as follows:



                                                           Number of      Estimated      Estimated      Estimated
                                             Product       Apartment        Cost          Date of         Date of
Property and Location                         Type           Homes      ($ millions)    Completion    Stabilization
- ----------------------------------------  ------------  -------------  --------------  ------------- ---------------
                                                                                      
In Lease-Up
The Park at Crown Valley
   Mission Viejo, CA                        Garden            380      $     58.5        3Q01            4Q01
Under Construction
Camden Harbour View
   Long Beach, CA                           Urban             538           120.0        2Q03            2Q04
                                                        -------------- -----------
      Total for two development properties                    918      $    178.5
                                                        ============== ===========


     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.

     Our consolidated  financial  statements  includes $137.1 million related to
the development of three urban land projects located in Dallas, Houston and Long
Beach,  California.  Of this amount, $83.5 million relates to two of our current
development  projects - The Park at Farmers  Market in Dallas and Camden Harbour
View in Long Beach.  We have an  additional  $25.4  million  invested in Dallas,
which we may use for the future development of Farmers Market,  Phase II, and we
are also in the construction  phase of for-sale  townhomes in this area. We have
$28.2 million invested in additional land under  development in Houston and Long
Beach.  We are currently in the planning phase with respect to these  properties
to determine  whether to further develop  apartment homes in these areas. We may
also  sell  certain  parcels  of all  three  properties  to  third  parties  for
commercial and retail development.

  15

Comparison of the Quarter Ended June 30, 2001 and June 30, 2000

     Earnings before  interest,  depreciation  and  amortization  increased $3.4
million, or 5.8%, from $59.4 million to $62.8 million for the three months ended
June 30, 2000 and 2001,  respectively.  The weighted average number of apartment
homes for the second  quarter of 2001  decreased by 2,005  apartment  homes,  or
4.2%,  from 47,372 to 45,367.  The  decrease in the weighted  average  number of
apartment  homes is due to the disposition of 3,599 apartment homes in the third
quarter of 2000, offset by property development and acquisition. Total operating
properties were 124 and 133 at June 30, 2001 and 2000, respectively.  The 45,367
weighted average  apartment homes and the 124 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
96% and 97% of our total revenues for the quarters ended June 30, 2001 and 2000,
respectively.  The decrease in rental  revenue as a percent of total  revenue is
due to the increase in fee and asset management  income and interest income from
our third party development  pipeline and related notes receivable.  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
increased  $1.9  million,  or 3.1%,  from $60.0 million to $61.8 million for the
quarters ended June 30, 2000 and 2001, respectively.

     Rental income for the quarter ended June 30, 2001  increased  $1.5 million,
or 1.6%, over the quarter ended June 30, 2000.  Rental income per apartment home
per month  increased $39 or 6.1%,  from $645 to $684 for the second  quarters of
2000 and 2001, 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.  Additionally,  properties sold in 2000
had average  rental  rates  which were  significantly  lower than the  portfolio
average.  Overall average  occupancy  increased from 93.7% for the quarter ended
June 30, 2000 to 94.4% for the quarter ended June 30, 2001.

     Other property income increased  $759,000 from $6.6 million to $7.4 million
for the  three  months  ended  June  30,  2000  and  2001,  respectively,  which
represents a monthly  increase of $8 per apartment  home.  The increase in other
property  income was due  primarily  to increases  from revenue  sources such as
telephone, cable, water and other miscellaneous property fees.

     Property operating and maintenance  expenses decreased $69,000,  from $28.3
million  for the quarter  ended June 30,  2000 to $28.2  million for the quarter
ended June 30, 2001. On an annualized basis,  property operating and maintenance
expenses  increased  $99 per unit,  or 4.2%.  This  increase is primarily due to
significant  increases  in property  insurance  costs,  as well as  increases in
salary  and  benefit  expenses  per unit.  Property  operating  and  maintenance
expenses as a percent of total property income decreased from 28.8% to 28.1% for
the quarters ended June 30, 2000 and 2001,  respectively.  Our operating expense
ratios decreased  primarily as a result of operating  efficiencies  generated by
our newly  developed  properties.  Also,  the operating  expense  ratios for the
properties sold in 2000 were higher than the portfolio average.

Real estate taxes increased $404,000 from $10.0 million to $10.4 million for the
second  quarters  of 2000 and 2001,  respectively,  which  represents  an annual
increase of $73 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 decreased $517,000 from $3.6 million to
$3.1  million,  and decreased as a percent of revenues from 3.6% to 3.0% for the
quarters ended June 30, 2000 and 2001  respectively.  The decrease was primarily
due to the  vesting of  outstanding  performance-based  compensation  during the
second quarter of 2000.

  16

     Interest expense, before capitalized interest, decreased from $21.5 million
for the quarter  ended June 30, 2000 to $20.5 million for the quarter ended June
30, 2001.  This decrease is primarily due to lower debt balances in 2001 arising
from proceeds  received from the  dispositions  in the third quarter of 2000 and
lower interest rates on variable debt. Interest capitalized was $2.7 million and
$3.9 million for the quarters ended June 30, 2001 and 2000, respectively.

     Depreciation  and  amortization  decreased  from  $25.2  million  to  $24.8
million. This decrease was due primarily to the sale of eleven properties in the
third quarter of 2000, offset by new development and capital improvements.

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

     Earnings before  interest,  depreciation  and  amortization  increased $8.3
million, or 7.1%, from $117.3 million to $125.6 million for the six months ended
June 30, 2000 and 2001,  respectively.  The weighted average number of apartment
homes for the first six months of 2001 decreased by 1,941  apartment  homes,  or
4.1%,  from 47,144 to 45,203.  The  decrease in the weighted  average  number of
apartment  homes is due to the disposition of 3,599 apartment homes in the third
quarter of 2000, offset by property development and acquisition. Total operating
properties  were  124 and 133 at June  30,  2001  and  2000,  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  95% and 97% of our total
revenues  for the six months  ended June 30,  2001 and 2000,  respectively.  The
decrease in rental  revenue as a percent of total revenue is due to the increase
in fee and asset  management  income and  interest  income  from our third party
development and related notes  receivable.  Net operating  income increased $4.6
million, or 3.9%, from $118.1 million to $122.8 million for the six months ended
June 30, 2000 and 2001, respectively.

     Rental  income  for the six  months  ended  June 30,  2001  increased  $4.1
million,  or 2.3%,  over the six months ended June 30, 2000.  Rental  income per
apartment home per month  increased $43 or 6.7%, from $641 to $683 for the first
six months of 2000 and 2001,  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 $1.3 million from $13.0 million to $14.3
million  for the six months  ended June 30, 2000 and 2001,  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, water and other miscellaneous property fees.

     Equity in income of joint  ventures  increased  $2.4 million over the first
six months of 2000, primarily from gains recognized in one of our joint ventures
from the sale of two properties  totaling 556 apartment homes.  Other income for
the six months ended June 30, 2001  increased  $1.6 million over the same period
in  2000.  This  increase  was  due  to  interest  earned  on  our  third  party
construction notes receivable.

     Property operating and maintenance expenses increased $384,000,  from $56.0
million to $56.4 million,  but decreased as a percent of total  property  income
from  28.8%  to  28.2%  for the  six  months  ended  June  30,  2000  and  2001,
respectively.  On  an  annualized  basis,  property  operating  and  maintenance
expenses  increased  $119 per unit,  or 5.0%.  This increase is primarily due to
significant increases in property insurance costs as well as increases in salary
and benefit expenses per unit. Our operating expense ratios decreased  primarily
as  a  result  of  operating  efficiencies  generated  by  our  newly  developed
properties.  Additionally,  the operating expense ratios for the properties sold
in 2000 were higher than the portfolio average.

  17

     Real estate taxes  increased  $480,000  from $20.0 million to $20.5 million
for the first six months of 2000 and 2001,  respectively,  which  represents  an
annual  increase of $58 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 decreased $373,000 from $6.8 million to
$6.4  million,  and decreased as a percent of revenues from 3.4% to 3.0% for the
six  months  ended  June 30,  2000 and  2001,  respectively.  The  decrease  was
primarily  due to the  vesting  of  outstanding  performance-based  compensation
during the first six months of 2000.

     Interest expense, before capitalized interest, decreased from $42.3 million
for the six months ended June 30, 2000 to $40.7 million for the six months ended
June 30, 2001.  This  decrease is primarily  due to lower debt  balances in 2001
arising from  proceeds  received from the  dispositions  in the third quarter of
2000 and lower interest rates on variable debt.  Interest  capitalized  was $5.8
million  and $8.1  million  for the six  months  ended  June 30,  2001 and 2000,
respectively.

     Depreciation  and  amortization  decreased  from  $49.8  million  to  $49.3
million. This decrease was due primarily to the sale of eleven properties in the
third quarter of 2000, offset by new development and capital improvements.

     Gains on sale of properties  for the six months ended June 30, 2001 totaled
$2.4  million  due to the sale of 22.7  acres of  undeveloped  land  located  in
Houston.  Gains on sales 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.

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 3.6
and 3.4 times for the six months ended June 30, 2001 and 2000, respectively.  At
June 30, 2001 and 2000, 77.0% and 76.3%, 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

  18

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, if the  dispositions  fit our strategy of portfolio
balancing discussed below.

     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.  During the six months ended June 30, 2000, we incurred
$27.5 million in development  costs and $20.6 million in acquisition  costs.  We
are  developing  two  properties at an aggregate  cost of  approximately  $178.5
million, $81.5 million of which was incurred through June 30, 2001. We intend to
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.   Additionally,   over  the  next  three  years,  we  will  continue
rebalancing  our  portfolio  with the goal of limiting any one market to no more
than 12% of total real  estate  assets.  We expect  that any such  sales  should
generate capital for acquisitions and new developments or for debt reduction.

     During the first six months of 2001 we sold 22.7 acres of undeveloped  land
located in  Houston.  Net  proceeds  from these  sales were  approximately  $8.6
million.  We used the  proceeds  to reduce  indebtedness  outstanding  under our
unsecured line of credit.

     Net cash provided by operating activities totaled $88.2 million for the six
months ended June 30, 2001,  an increase of $15.7  million,  or 21.6%,  over the
same period in 2000. This increase was  attributable to a $4.6 million  increase
in net operating  income from the real estate portfolio for the six months ended
June 30, 2001 as compared  to the same period in 2000.  Additionally,  equity in
income of joint  ventures  increased  $2.4 million due to the sales of two joint
venture  properties and fee and asset  management  and other income  increased a
total of $1.9  million  from third  party  construction  and  interest  on notes
receivable.  Also,  other assets  increased $7.1 million during 2001,  primarily
from  increases  in  third  party   construction   receivables   and  technology
investments.

     Net cash used in investing  activities  totaled  $61.8  million for the six
months  ended June 30,  2001  compared  to $60.6  million for the same period in
2000.   Total  real  estate  assets,   before  joint  ventures  and  accumulated
depreciation,  increased  $54.2  million for the six months ended June 30, 2001,
compared to $53.5  million for the six months ended June 30,  2000.  For the six
months ended June 30,  2001,  net cash flows  provided by  investing  activities
included $8.9 million in net proceeds received from property dispositions.  This
increase  in  cash  was  offset  by  expenditures  for  acquisitions,   property
development and capital improvements  totaling $20.6 million,  $27.5 million and
$12.7 million,  respectively for the six months ended June 30, 2001. For the six
months ended June 30, 2000,  expenditures  for property  development and capital
improvements were $58.3 million and $13.7 million,  respectively.  Additionally,
we received $20.1 million in net proceeds for property  dispositions  during the
six months ended June 30, 2000.

  19

     Net cash used in financing  activities  totaled  $28.8  million for the six
months  ended June 30, 2001  compared to $14.5  million for the six months ended
June 30, 2000. During the six months ended June 30, 2001, we paid  distributions
totaling $59.4  million.  We also paid $26.9 million during the first six months
of 2001 to repurchase our unconverted  preferred  shares.  We received  proceeds
totaling $211.2 million from the issuance of senior unsecured notes and mortgage
notes.  The proceeds from these issuances were used to pay down borrowings under
our line of credit and repay notes payable,  which  decreased  $26.0 million and
$128.1 million, respectively, for the six months ended June 30, 2001. During the
six months  ended June 30, 2000,  we paid $55.6  million for  distributions  and
repurchased  $26.3  million  common  shares and units  convertible  into  common
shares. These payments were funded by the issuance of $17.5 million in preferred
units, and an increase in borrowings under our line of credit of $52.0 million.

     In 1998, we began  repurchasing  our securities under a program approved by
our Board of Trust  Managers.  The plan allows us to  repurchase or redeem up to
$200  million of our  securities  through  open  market  purchases  and  private
transactions.  Management  consummates  these repurchases and redemptions at the
time when they  believe that we can  reinvest  available  cash flow into our own
securities  at yields  which  exceed  those  currently  available on direct real
estate  investments.  These  repurchases  were  made and we expect  that  future
repurchases,  if any,  will be made without  incurring  additional  debt and, in
management's opinion,  without reducing our financial  flexibility.  At June 30,
2001, we had  repurchased  approximately  6.9 million common shares and redeemed
approximately 106,000 units at a total cost of $180.9 million.

     In June 2001, we announced  that our Board of Trust Managers had declared a
dividend  in the amount of $0.61 per share for the second  quarter of 2001 which
was paid on July 17,  2001 to all common  shareholders  of record as of June 29,
2001. 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
$2.44 per share or unit.

     In April  2001,  we  announced  that our issued and  outstanding  preferred
shares  would be  redeemed  effective  April 30, 2001 at a  redemption  price of
$25.00 per share plus an amount  equal to all  accumulated,  accrued  and unpaid
dividends  as of April 30,  2001.  Prior to  redemption,  3.1 million  preferred
shares were converted into 2.4 million  common shares.  The remaining  preferred
shares  were  redeemed  for an  aggregate  of $27.1  million,  including  unpaid
dividends, using funds available under our unsecured line of credit.

     As of June 30, 2001, we had senior  unsecured debt totaling  $871.1 million
and secured mortgage loans totaling $324.4 million. Our indebtedness,  excluding
our unsecured line of credit, has a weighted average maturity of 6.6 years as of
June 30, 2001.  Scheduled principal  repayments on all notes payable outstanding
at June 30, 2001 is as follows:

(In thousands)

                       Year                            Amount
                     ---------                     ---------------
                     2001                          $       52,526
                     2002                                  39,866
                     2003                                 294,872
                     2004                                 234,619
                     2005                                  61,227
                     2006 and thereafter                  512,355
                                                   ---------------
                     Total                         $    1,195,465
                                                   ===============

  20

     The scheduled  principal  repayments  in 2001 include $50.0 million  senior
unsecured notes due November 2001,  which were issued in November 1996 and which
we expect to repay from the unsecured line of credit.

Financial Flexibility

     We have a $400  million  line of  credit  with a group  of 14  banks  which
matures  August  2003.  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 $200
million or the remaining amount available under the line of credit.  The line of
credit is subject to customary financial covenants and limitations.

     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  comparable
to or below those available under the unsecured line of credit.

     As of June 30, 2001, we had $230 million available under the unsecured line
of credit and $550 million available under our universal shelf registration.  We
have significant  unencumbered real estate assets which could be sold or used as
collateral  for  financing  purposes  should  other  sources of  capital  not be
available.

     On February 7, 2001, we issued from our $750 million shelf  registration an
aggregate principal amount of $50 million of 7% five-year senior unsecured notes
maturing  on  February  15,  2006 and $150  million  of 7.625%  ten-year  senior
unsecured notes maturing on February 15, 2011.  Interest on the notes is payable
semiannually on February 15 and August 15, commencing on August 15, 2001. We may
redeem the notes at any time at a redemption price equal to the principal amount
and accrued interest, plus a make-whole provision.  The notes are direct, senior
unsecured   obligations   and  rank  equally  with  all  other   unsecured   and
unsubordinated indebtedness. The proceeds from the sale of the notes were $197.8
million,  net of issuance costs. We used the net proceeds to reduce indebtedness
outstanding under the unsecured line of credit.

     At June 30, 2001, the weighted  average interest rate on floating rate debt
was 4.91%.

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

  21

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, 2001 increased $3.2 million and $5.3 million
over the three and six months ended June 30, 2000, respectively.  On a per share
basis,  diluted FFO for the three and six months  ended June 30, 2001  increased
approximately  8.0% and 7.0%,  respectively  over the same periods in 2000.  The
increase in diluted FFO was  primarily  due to a $1.9  million and $4.6  million
increase in net  operating  income from our real estate  portfolio for the three
and six months ended June 30, 2001 compared to the same period in 2000.

The calculation of basic and diluted FFO for the three and six months ended June
30, 2001 and 2000 follows:

(In thousands)



                                                                     Three Months               Six Months
                                                                    Ended June 30,            Ended June 30,
                                                               -------------------------  ------------------------
                                                                 2001           2000         2001         2000
                                                               ----------     ----------  -----------   ----------
                                                                                            
Funds from operations:
   Net income to common shareholders                            $ 16,934      $  10,594   $   33,135    $  23,270
   Real estate depreciation                                       24,198         24,500       48,005       48,302
   Adjustments for unconsolidated joint ventures                     801            809         (794)       1,618
   Gain on sales of properties                                      (656)                     (2,372)      (1,933)
                                                               ----------     ----------  -----------   ----------
Funds from operations - basic                                     41,277         35,903       77,974       71,257
   Preferred share dividends                                         202          2,343        2,545        4,686
   Income allocated to operating partnership units                   478            407        1,549          799
   Interest on convertible subordinated debentures                     3             53           36           97
   Amortization of deferred costs on convertible debentures                           5            1           11
                                                               ----------     ----------  -----------   ----------
Funds from operations - diluted                                 $ 41,960      $  38,711   $   82,105    $  76,850
                                                               ==========     ==========  ===========   ==========

Weighted average shares - basic                                   39,797         37,927       38,891       38,210
   Common share options and awards granted                         1,169            670        1,096          602
   Preferred shares                                                1,047          3,207        2,121        3,207
   Minority interest units                                         2,512          2,549        2,525        2,549
   Convertible subordinated debentures                                              110           39          118
                                                               ----------     ----------  -----------   ----------
Weighted average shares - diluted                                 44,525         44,463       44,672       44,686
                                                               ==========     ==========  ===========   ==========



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.

Impact of New 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 is  effective  for all
fiscal  years  beginning  after  June  15,  2000.  SFAS  No.  133,  as  amended,
establishes  accounting  and  reporting  standards for  derivative  instruments,
including  certain  derivative  instruments  embedded in other contracts and for
hedging activities. Under SFAS No. 133, certain contracts that were not formerly
considered  derivatives  may now meet the  definition of a  derivative.  We have
adopted SFAS No. 133 effective January 1, 2001. The adoption of SFAS No. 133 did
not have a material impact on our financial position,  results of operations, or
cash flows.

     In July 2001, FASB issued SFAS No. 141, "Business  Combinations",  which is
effective for business combinations  initiated after June 30, 2001. SFAS No. 141
requires all business combinations to be accounted for under the purchase method
and that the  pooling-of-interest  method is no longer allowed.  The adoption of

  22

SFAS No. 141 will not have a material impact on our financial position,  results
of operations, or cash flows.

     In July 2001,  FASB  issued SFAS No. 142,  "Goodwill  and Other  Intangible
Assets",  which is effective for fiscal years beginning after December 15, 2001.
SFAS No. 142 requires  that  goodwill no longer be  amortized  to earnings,  but
instead be reviewed for impairment. The adoption of SFAS No. 142 will not have a
material impact on our financial position, results of operations, or cash flows.

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, 2000.


  23

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

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

           Our Annual Meeting of Shareholders was held on May 15, 2001.

           (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                      28,503,167         6,769,013           -               -
             William R. Cooper                     33,457,684         1,814,496           -               -
             George A. Hrdlicka                    33,500,310         1,778,910           -               -
             Lewis A. Levey                        33,498,949         1,773,231           -               -
             D. Keith Oden                         28,502,667         6,769,513           -               -
             F. Gardner Parker                     33,500,290         1,771,890           -               -
             Steven A. Webster                     33,500,310         1,771,870           -               -
             Scott S. Ingraham                     33,042,320         2,229,860           -               -


           (2) The shareholders ratified the appointment of Deloitte and Touche
               LLP as our independent auditors for the year ending December 31,
               by the following vote:
                                                                        Broker
                     Affirmative     Negative      Abstentions        Non-Voters
                     -----------     --------      -----------        ----------
                      35,078,731      77,718         115,731               -


Item 5.    Other Information

           None

  24

Item 6.    Exhibits and Reports on Form 8-K

           (a)   Exhibits

                 None

           (b)   Reports on Form 8-K

                 Current report on Form 8-K dated  April 3, 2001  and filed with
                 the  Commission on  April 4, 2001, contained  information under
                 Item 5  (Other Events) and  Item 7  (Financial  Statements, Pro
                 Forma Financial Information and Exhibits).

  25

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 7, 2001
- -------------------------------------------           --------------------------
G. Steven Dawson                                      Date
Sr. Vice President of Finance,
Chief Financial Officer and Treasurer



  /s/ Dennis M. Steen                                 August 7, 2001
- -------------------------------------------           --------------------------
Dennis M. Steen                                       Date
Vice President - Controller and Chief
Accounting Officer