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

      FOR QUARTER ENDED March 31, 1997        COMMISSION FILE NO. 1-6622
                        ---------------                          ------- 

                    WASHINGTON REAL ESTATE INVESTMENT TRUST
- -----------------------------------------------------------------------------
            (Exact name of registrant as specified in its charter)


         MARYLAND                                      53-0261100
- --------------------------------          -----------------------------------
(State or other jurisdiction of           (IRS Employer Identification Number)
incorporation or organization)


            10400 CONNECTICUT AVENUE, KENSINGTON, MARYLAND  20895
- -----------------------------------------------------------------------------
            (Address of principal executive office)     (Zip code)


       Registrant's telephone number, including area code (301) 929-5900
                                                         ---------------

- -----------------------------------------------------------------------------
        (Former name, former address and former fiscal year,
                  if changed since last report)


Indicate the number of shares outstanding of each of the registrant's classes 
of common stock, as of the close of the period covered by this report.

                SHARES OF BENEFICIAL INTEREST  31,827,844
- -----------------------------------------------------------------------------

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 twelve (12) months (or such shorter period that the 
Registrant was required to file such report) and (2) has been subject to such 
filing requirements for the past ninety (90) days.

                          YES   X           NO 
                              -----            -----

                                   1



                     WASHINGTON REAL ESTATE INVESTMENT TRUST

                                    INDEX

                                                                         Page
                                                                         -----

Part I:  Financial Information

         Item l.  Financial Statements 
                  Balance Sheets                                            3
                  Statements of Income                                      4
                  Statements of Cash Flows                                  5
                  Statement of Changes in Shareholders' Equity              6
                  Notes to Financial Statements                             7

         Item 2.  Management's Discussion and Analysis                     11


Part II: Other Information

         Item l.  Legal Proceedings                                        14

         Item 2.  Changes in Securities                                    14

         Item 3.  Defaults upon Senior Securities                          14

         Item 4.  Submission of Matters to a Vote of Security Holders      14

         Item 5.  Other Information                                        14

         Item 6.  Exhibits and Reports on Form 8-K                         14

         Signatures                                                         15


                                       Part I

                                FINANCIAL INFORMATION 

The information furnished in the accompanying Balance Sheets, Statements of 
Income, Statements of Cash Flows and Statement of Changes in Shareholders' 
Equity reflect all adjustments, consisting of normal recurring items, which 
are, in the opinion of management, necessary for a fair presentation of the 
financial position, results of operations and of cash flows for the  interim 
periods.  The accompanying financial statements and notes thereto should be 
read in conjunction with the financial statements and notes for the three 
years ended December 31, 1996 included in the Trust's 1996 Form 10-K Report 
filed with the Securities and Exchange Commission.

                                    2




                                    Part I
                         Item I. Financial Statements

                    WASHINGTON REAL ESTATE INVESTMENT TRUST

                         CONSOLIDATED BALANCE SHEETS
                                (In Thousands)



                                                                    (UNAUDITED)
                                                                      MARCH 31,  DECEMBER 31,
                                                                        1997        1996
                                                                    -----------  ------------
                                                                           
Assets
  Real estate at cost...............................................   $370,260     $352,579
  Accumulated depreciation..........................................    (48,935)     (46,639)
                                                                       ---------    --------
                                                                        321,325      305,940
  Mortgage note receivable..........................................        799          799
                                                                       --------     --------
       Total investment in real estate..............................    322,124      306,739
  Cash and temporary investments....................................      1,042        1,676
  Rents and other receivables, net of allowance for doubtful
    accounts of $709 and $534, respectively.........................      3,827        3,429
  Prepaid expenses and other assets.................................      6,530        6,644
                                                                       --------     --------
                                                                       $333,523     $318,488
                                                                       --------     --------
                                                                       --------     --------
Liabilities
  Accounts payable and other liabilities............................   $  4,774     $  5,954
  Tenant security deposits..........................................      2,636        2,523
  Advance rents.....................................................      1,806        1,798
  Mortgage note payable.............................................      7,559        7,590
  Lines of credit payable...........................................     22,000        5,000
  Senior notes payable..............................................    100,000      100,000
                                                                       --------     --------
                                                                        138,775      122,865
                                                                       --------     --------
Shareholders' Equity
  Shares of beneficial interest; $.01 par value; 100,000 shares
    authorized: 31,828 shares issued and outstanding................        318          318
  Additional paid-in capital........................................    194,430      195,305
                                                                       --------     --------
                                                                        194,478      195,623
                                                                       --------     --------
                                                                       $333,523     $318,488
                                                                       --------     --------
                                                                       --------     --------


               See accompanying notes to financial statements

                                     3



                 WASHINGTON REAL ESTATE INVESTMENT TRUST

                   CONSOLIDATED STATEMENTS OF INCOME 
                (In Thousands, except per share amounts)



                                                                              (UNAUDITED)
                                                                           THREE MONTHS ENDED
                                                                                MARCH 31,
                                                                          ---------------------
                                                                                
                                                                             1997        1996
                                                                          ---------   ---------
Real estate rental revenue..............................................   $18,498     $14,681
Real estate expenses....................................................    (6,081)     (4,913)
                                                                           -------     -------
                                                                            12,417       9,768
Depreciation............................................................    (2,295)     (1,528)
                                                                           --------    -------
Income from real estate.................................................    10,122       8,240

Other income............................................................        70         121
Interest expense........................................................    (2,207)       (654)
General and administrative..............................................      (957)       (755)
                                                                           -------     -------
Net Income..............................................................   $ 7,028     $ 6,952
                                                                           -------     -------
                                                                           -------     -------

Per share information based on the weighted average
  number of shares outstanding

Shares.................................................................     31,822      31,752

Net income..............................................................   $  0.22     $  0.22
                                                                           -------     -------
                                                                           -------     -------
Dividends paid..........................................................   $  0.26     $  0.25
                                                                           -------     -------
                                                                           -------     -------


               See accompanying notes to financial statements

                                     4



                   WASHINGTON REAL ESTATE INVESTMENT TRUST

                    CONSOLIDATED STATEMENTS OF CASH FLOWS

                              (In Thousands)



                                                                               (UNAUDITED)
                                                                            THREE MONTHS ENDED
                                                                                MARCH 31,
                                                                           ----------------------
                                                                                  
                                                                             1997         1996
                                                                           ---------    ---------
Cash Flow From Operating Activities
  Net income.............................................................  $  7,028     $  6,952
  Adjustments to reconcile net income to net cash provided by operating
    activities
  Depreciation...........................................................     2,295        1,528
  Changes in other assets................................................      (284)        (409)
  Changes in other liabilities...........................................    (1,059)         150
                                                                           --------     --------
     Net cash provided by operating activities...........................     7,980        8,221
                                                                           ---------    --------
Cash Flow From Investing Activities
  Capital improvements to real estate....................................    (3,948)      (1,405)
  Real estate acquisitions, net..........................................   (13,732)     (10,783)
                                                                           --------     --------
     Net cash used in investing activities...............................   (17,680)     (12,188)
                                                                           ---------    --------
Cash Flow From Financing Activities
  Dividends paid.........................................................    (8,275)      (7,938)
  Borrowings--Line of credit.............................................    17,000       11,000
  Principal payments--Mortgage note payable..............................       (31)         (28)
  Share options exercised................................................       372        --
                                                                           --------     --------
     Net cash provided by financing activities...........................     9,066        3,034
                                                                           --------     --------
Net decrease in cash and temporary investments...........................      (634)        (933)
Cash and temporary investments at beginning of year......................     1,676        3,532
                                                                           --------     --------
Cash and temporary investments at end of period..........................  $  1,042     $  2,599
                                                                           --------     --------
                                                                           --------     --------
Supplemental disclosure of cash flow information:
Cash paid during the first three months for interest.....................     3,876     $    615
                                                                           --------     --------
                                                                           --------     --------


               See accompanying notes to financial statements

                                    5



                    WASHINGTON REAL ESTATE INVESTMENT TRUST

                  STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
                   FOR THE THREE MONTHS ENDED MARCH 31, 1997
                                 (Unaudited)
                               (In Thousands)



                                                                                        ADDITIONAL     SHAREHOLDERS'
                                                               SHARES     PAR VALUE   PAID IN CAPITAL     EQUITY
                                                             ----------  -----------  ---------------  -------------
                                                                                           
Balance, December 31, 1996.................................    31,803       $318         $195,305        $195,623
Net income.................................................                                 7,028           7,028
Dividends..................................................                                (8,275)         (8,275)
Share options exercised....................................        25          0              372             372
                                                               ------       ----         --------         -------
Balance, March 31, 1997....................................    31,828       $318         $194,430         $194,748
                                                               ------       ----         --------         --------
                                                               ------       ----         --------         --------


                 See accompanying notes to financial statements

                                       6




                   WASHINGTON REAL ESTATE INVESTMENT TRUST
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          March 31, 1997 (Unaudited) 


NOTE A: NATURE OF BUSINESS

Washington Real Estate Investment Trust ("WRIT" or the "Trust")  is a 
self-administered qualified equity real estate investment trust successor to 
a trust organized in 1960.  The Trust's business consists of the ownership of 
income-producing real estate properties in the Mid-Atlantic Region.

WRIT operates in a manner intended to enable it to qualify as a real estate 
investment trust under the Internal Revenue Code (the "Code").  In accordance 
with the Code, a trust which distributes its capital gains and at least 95% 
of its taxable income to its shareholders each year, and which meets certain 
other conditions, will not be taxed on that portion of its taxable income 
which is distributed to its shareholders.  Accordingly, no provision for 
Federal income taxes is required.

In June 1996, WRIT changed its domicile from the District of Columbia to the 
State of Maryland.  Issued and outstanding shares were assigned a par value 
of $.01 per share.

NOTE B: ACCOUNTING POLICIES

Basis of Presentation

The following unaudited financial statements have been prepared pursuant to 
the rules and regulations of the Securities and Exchange Commission.  Certain 
information and note disclosures normally included in annual financial 
statements prepared in accordance with generally accepted accounting 
principles have been condensed or omitted pursuant to those rules and 
regulations, although the company believes that the disclosures made are 
adequate to make the information presented not misleading.

Accounting Pronouncements

In February 1997, FASB issued SFAS No. 128 "Earnings per Share" ("FAS 128"). 
FAS 128 changes the requirements for calculation and disclosure of earnings 
per share.  This statement eliminates the calculation of primary earnings per 
share and requires the disclosure of basic earnings per share and diluted 
earnings per share.  WRIT will adopt this statement's required disclosures in 
connection with the financial statements issued for the reporting period 
ended December 31, 1997. The adoption of this statement will have an 
immaterial impact to WRIT's current disclosures.

During 1997, FASB issued SFAS No. 129 "Disclosure of Information about 
Capital Structure" ("FAS 129").  FAS 129 continues the existing requirements 
to disclose the pertinent rights and privileges of all securities other than 
ordinary common stock but expands the number of companies subject to portions 
of its requirements.  The adoption of this statement will have no impact to 
WRIT's current disclosures.

In 1995 WRIT formed a subsidiary partnership, WRIT Limited Partnership, a 
Maryland limited partnership, in which WRIT currently owns 99.9% of the 
partnership interest.  WRIT Limited Partnership's financial statements are 
being consolidated with WRIT's financial statements.  All significant 
intercompany balances and transactions have been eliminated.  Minority 
Interests are included in other income (expense) and accounts payable and 
other liabilities on the accompanying consolidated statements.

                                    7



                  WASHINGTON REAL ESTATE INVESTMENT TRUST
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          March 31, 1997 (Unaudited) 


Revenue Recognition

Residential properties are leased under operating leases with terms of 
generally one year or less, and commercial properties are leased under 
operating leases with average terms of three years.  WRIT recognizes rental 
income from its residential and commercial leases when earned and accounts 
for all rental abatements on a straight-line basis.

Deferred Financing Costs

Costs associated with the issuance of senior subordinated notes are 
capitalized and being amortized using the effective interest rate method over 
the term of the related notes. 

Real Estate and Depreciation

Buildings are depreciated on a straight-line basis over estimated useful 
lives not exceeding 50 years.   Effective January 1, 1995, WRIT revised its 
estimate of useful lives for major capital improvements to real estate.  All 
capital improvement expenditures associated with replacements, improvements, 
or major repairs to real property are depreciated using the straight-line 
method over their estimated useful lives ranging from 3 to 30 years.  All 
tenant improvements are amortized using the straight-line method over 5 years 
or the term of the lease if it differs significantly from 5 years.  Capital 
improvements placed in service prior to January 1, 1995 will continue to be 
depreciated on a straight-line basis over their previously estimated useful 
lives not exceeding 30 years.  Maintenance and repair costs are charged to 
expense as incurred.

WRIT recognizes impairment losses on long-lived assets used in operations 
when indicators of impairment are present and the net undiscounted cash flows 
estimated to be generated by those assets are less than the assets' carrying 
amount.  As of March 31, 1997, no such losses have been recorded.

Cash and Temporary Investments

Cash and temporary investments includes cash equivalents with original 
maturities of 90 days or less.

Use of Estimates in the Financial Statements 

The preparation of financial statements in conformity with generally accepted 
accounting principles requires management to make certain estimates and 
assumptions that affect the reported amounts of assets and liabilities and 
disclosure of contingent assets and liabilities at the date of the financial 
statements and the reported amounts of revenues and expenses during the 
reporting period.  Actual results could differ from those estimates.

                                    8



                     WASHINGTON REAL ESTATE INVESTMENT TRUST
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           March 31, 1997 (Unaudited) 


NOTE C: REAL ESTATE INVESTMENTS

WRIT's real estate investment portfolio, at cost, consists of properties 
located in Maryland, Washington, D.C., Virginia and Delaware as follows:      


                                                         March 31, 1997
                                                         (In Thousands) 
                                                         --------------
         Office buildings                                    $164,927
         Shopping centers                                      85,657
         Apartment buildings                                   61,108
         Industrial distribution centers                       58,568
                                                             --------
                                                             $370,260
                                                             --------
                                                             --------


Properties acquired by WRIT during the first quarter of 1997 are as follows:





Acquisition                                                     Rentable     Acquisition Cost
   Date                 Property                    Type       Square Feet    (In Thousands)
- -----------      ---------------------------      ---------    -----------   ----------------
                                                                    
 2/28/97         Ammendale Technology Park I      Industrial     167,000         $ 7,847 
 2/28/97         Ammendale Technology Park II     Industrial     108,000           5,885 
                                                                 -------         -------
                                                                 275,000         $13,732
                                                                 -------         -------
                                                                 -------         -------


NOTE D:  UNSECURED LINES OF CREDIT PAYABLE

As of March 31, 1997, WRIT had an unsecured credit commitment of $25 million, 
$4 million of which was outstanding with an interest rate of 6.83%.  Interest 
only is payable monthly, in arrears, on the unpaid principal balance.  All 
new advances and interest rate adjustments upon the expiration of WRIT's 
interest lock-in dates will bear interest at LIBOR plus a spread based on 
WRIT's credit rating on its publicly issued debt.  All unpaid interest and 
principal can be prepaid prior to the expiration of WRIT's interest rate 
lock-in periods subject to a yield maintenance obligation and all unpaid 
principal and interest are due January 31, 1999.   

The $25.0 million credit commitment  requires WRIT to pay the lender an 
unused commitment fee at the rate of .175% per annum on the amount by which 
$25.0 million exceeds the balance of outstanding advances and term loans. At 
March 31, 1997, $21 million of this commitment was unused.  This fee is 
payable monthly. This commitment also contains certain financial covenants 
related to debt, net worth, and cash flow, and non-financial covenants which 
WRIT has met as of March 31, 1997.

On July 27, 1995 WRIT renegotiated its other $25.0 million unsecured credit 
commitment and replaced it with an unsecured credit commitment of $50.0 
million from the same bank and a participating bank for the express purpose 
of purchasing income-producing property and to make capital improvements to 
real property.   

As of March 31, 1997, $21 million was outstanding on the $50.0 million credit 
commitment with rates ranging from 6.04% to 6.29%.  Interest only is payable 
monthly, in arrears, on the unpaid principal balance.  All unpaid interest 
and principal are due July 25, 1997, and can be prepaid prior to this date 
without any prepayment fee or yield maintenance obligation.  Any new advances 
shall bear interest at LIBOR plus a spread based on WRIT's  interest coverage 
ratio.

                                    9



                     WASHINGTON REAL ESTATE INVESTMENT TRUST
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           March 31, 1997 (Unaudited) 


This credit agreement provides WRIT the option to convert any advances or 
portions thereof into a term loan at any time after January 27, 1996 and 
prior to July 25, 1997.  The principal amount of each term loan, if any, 
shall be repaid on July 27, 1999.  Such term loan(s) may be prepaid subject 
to a prepayment fee.

The $50.0 million credit commitment requires WRIT to pay the lender an unused 
commitment fee at the rate of 0.15% per annum on the amount by which $50.0 
million exceeds the balance of outstanding advances and term loans.  At March 
31, 1997, $32.0 million of this commitment was unused.  This fee is payable 
quarterly in arrears.  This commitment also contains an interest coverage 
ratio covenant and certain other non-financial covenants which WRIT has met 
as of March 31, 1997.

NOTE E: SENIOR NOTES PAYABLE

On August 8, 1996 WRIT entered into an underwriting agreement to sell $50 
million of 7.125% 7-year unsecured notes due August 13, 2003, and $50 million 
of 7.25% unsecured 10-year notes due August 13, 2006.  This transaction  
closed on August 13, 1996.  The 7-year notes were sold at 99.107% of par and 
the 10-year notes were sold at 98.166% of par.  Net proceeds to the Trust 
after deducting underwriting expenses were $97.6 million.  The 7-year notes 
bear an effective interest rate of 7.46% and the 10 year notes bear an 
effective interest rate of 7.49% for a combined effective interest rate of 
7.47%.  WRIT used the proceeds of these notes to pay down its lines of credit 
and to finance acquisitions and capital improvements to its properties. These 
notes also contain certain financial and non-financial covenants which WRIT 
has met as of March 31, 1997.

                                   10



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


RESULTS OF OPERATION - Three Months Ended March 31, 1997 Compared to the 
Three Months Ended March 31, 1996

WRIT Management's Discussion and Analysis of Financial Condition and Results 
of Operations contains statements that may be considered forward looking.  
These statements contain a number of risks and uncertainties as discussed 
herein and in the company's reports filed with the Securities and Exchange 
Commission that could cause actual results to differ materially.

REAL ESTATE RENTAL REVENUE:

Total revenues for the three months ended March 31, 1997 increased 26% ($3.8 
million) to $18.5 million from $14.7 million in the first three months of 
1996.

For the first three months of 1997, WRIT's office building had increases of 
33.6% in revenues and operating income, over the first three months of 1996. 
These increases were due primarily to the acquisitions of the Maryland Trade 
Center I and II office buildings in May 1996, the expansion of 7700 Leesburg 
Pike in December 1996 and increases in occupancy at the 1901 Pennsylvania 
Avenue and 1220 19th Street office buildings.   Comparing those office 
buildings owned by WRIT for the entire first three months of 1996 to their 
results in the first three months of 1997, revenues and operating income 
increased 6.5% and 4.8% respectively, over the first three months of 1996.  
These increases were due primarily to the expansion of 7700 Leesburg Pike in 
December 1996 and increases in occupancy at the 1901 Pennsylvania Avenue and 
1220 19th Street office buildings

For the first three months of 1997, WRIT's shopping center revenues remained 
unchanged and operating income increased 6.7% over the first three months of 
1996.  Revenues remained unchanged due to rate and occupancy gains for the 
group offset by reduced CAM recoveries for the group which resulted from 
decreased utility and snow removal expenses. Operating income increased due 
to decreased utility and snow removal expenses which were higher in the first 
quarter of 1996 due to the unusually severe weather. There were no property 
additions in WRIT's shopping center portfolio in the first three months of 
1997 compared to the first three months of 1996. 

For the first three months of 1997, WRIT's apartment revenues and operating 
income increased 46% and 47.6% respectively, over the first three months of 
1996. These increases were due primarily to the acquisition of Walker House 
Apartments in March 1996 and the Ashby in August of 1996.  Comparing those 
apartment buildings owned by WRIT for the entire first three months of 1996 
to their results in the first three months of 1997, revenue and operating 
income increased 2.9% and 7.2% respectively, over the first three months of 
1996.  The increases in revenues and operating income were due primarily to 
increased rental rates for the group and decreased utility and snow removal 
expenses which were higher in the first quarter of 1996 due to the unusually 
severe weather, offset partially by increased vacancy at Country Club Towers.

For the first three months of 1997, WRIT's industrial distribution center 
revenues and operating income increased 25.5% and 24.9% respectively, over 
the first three months of 1996  This was due primarily to the acquisition in 
October 1996 of the Alban business center and the acquisition in December 
1996 of the Earhart Building, partially  offset by increased bad debt and 
leasing commissions.  Comparing those industrial distribution centers 
owned by WRIT for the entire first three months of 1996 to their same results 
in the first three months of 1997, revenue and operating income decreased 
5.8% and 6.3% respectively, from the first three months of 1996.   These 
decreases are primarily due to increased bad debt and leasing commissions.

OPERATING EXPENSES AND OTHER RESULTS OF OPERATIONS

Depreciation expense increased $767,000 to $2.3 million as compared to $1.5 
million for the first three months of 1996.  This was primarily due to 1996 
acquisitions of $69.9 million and 1996 capital and tenant 
improvement expenditures which totaled $12 million.

                                    11



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


OPERATING EXPENSES AND OTHER RESULTS OF OPERATIONS (continued)

Other income decreased as compared to the first three months of 1996 due to 
decreased investment earnings. This decrease resulted from a lower average 
balance of cash and temporary investments in the first quarter of 1997 as 
compared to the first quarter of 1996.

Total interest expense was $2.2 million for the first three months of 1997 as 
compared to $654,000 for the first three months of 1996.  This increase is 
primarily attributed to the issuance of $100 million in debt securities in 
August 1996.  For the first three months of 1997, senior notes payable 
interest expense was $1.8 million, lines of credit interest expense was 
$167,000 attributable to advances for 1996 and 1997 acquisitions and mortgage 
interest expense was $171,000.   For the first three months of 1996, lines of 
credit interest expense was $481,000 attributable to advances for 1995 and 
1996 acquisitions and mortgage interest expense was $173,000. 

General and administrative expenses increased $125,000 to $880,000 as 
compared to $755,000 for the first three months of 1996.  The increase for 
the first three months of 1997 as compared to the first three months of 1996 
is primarily attributable to personnel additions in 1996 and incentive 
compensation charged to operations in the first quarter of 1997 but not 
charged to operations in the first quarter of 1996.  General and 
administrative expenses as a percentage of revenue decreased to 4.75% in the 
first three months of 1997 from 5.14% in the first three months of 1996.

CAPITAL RESOURCES AND LIQUIDITY

WRIT has utilized the proceeds of share offerings, medium and long-term fixed 
interest rate debt, bank lines of credit and cash flow from operations for 
its capital needs.  External sources of capital will continue to be available 
to WRIT from its existing unsecured credit commitments and management 
believes that additional sources of capital are available from selling 
additional shares and/or the sale of medium or long-term notes.  The funds 
raised would be used to pay off any outstanding advances on our lines of 
credit and for new acquisitions and capital improvements.

On March 12, 1997, WRIT filed a shelf registration statement with the 
Securities and Exchange Commission which registers up to $200 million of 
securities for sale at WRIT's option.  The securities to be sold may be any 
combination of common shares, debt, preferred stock or common share warrants. 
Any issuance of preferred shares would require the prior approval of the 
Board of Trustees and a majority of the shareholders.  The shelf registration 
statement effectively pre-files a registration statement for securities 
thereby shortening the time required to get to market when a decision to 
raise capital is made.  The registration statement is effective for an 
unlimited period as long as WRIT continues to meet certain Securities and 
Exchange Commission reporting requirements.

WRIT has line of credit commitments in place from commercial banks for up to 
$75.0 million which bear interest at an adjustable spread over LIBOR based on 
the Trust's interest coverage ratio and public debt rating.  As of March 
31,1997, WRIT had outstanding under its lines of credit $22 million in 
advances with an average interest rate of 6.16%, and $53 million available 
for future advances.   These advances were used for the acquisition of the 
Ammendale Technology Park I and II and capital improvements and major 
renovations to WRIT's various properties.  The $22 million in advances have 
maturities ranging from May 25, 1997 until September 25, 1997.  WRIT intends 
to renew these advances at the then current market rate.

                                   12                                           



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


CAPITAL RESOURCES AND LIQUIDITY(continued)

Cash flow from operating activities totaled $8.0 million for the first three 
months of 1997, as a result of net income of $7.0 million, depreciation of 
$2.3 million, decreases in other assets of $284,000 and decreases in 
liabilities (other than mortgage note, senior notes and lines of credit 
payable) of $1.1 million.  The majority of the decrease in cash flow from 
operating activities was due to the decrease in accounts payable resulting 
from the semi-annual interest payment on the senior notes, offset partially 
by increased depreciation resulting from a larger portfolio.  

Net cash used in investing activities for the first three months of 1997 was 
$17.6 million including property acquisitions of $13.7 million and capital 
improvements to real estate of $3.9 million

Net cash provided by financing activities for the first three months of 1997 
was $9.1 million, including line of credit borrowings of $17 million and 
proceeds from share options exercised of $372,000, offset by principal 
repayments of $31,000 on the mortgage note payable and $8.3 million in 
dividends paid.  Rental revenue has been the principal source of funds to pay 
WRIT's operating expenses, interest expense and dividends to shareholders.  

Management believes that it has the liquidity and the capital resources 
necessary to meet all of its known obligations and to make additional 
property acquisitions and capital improvements when appropriate to enhance 
long-term growth. 

Historically WRIT has acquired 100% ownership in property.  However, in 1995 
WRIT formed a subsidiary partnership, WRIT Limited Partnership, in which WRIT 
currently owns 99.9% of the partnership interest.  As of March 31, 1997, WRIT 
Limited Partnership has acquired 10 properties for cash contributed or loaned 
to the partnership by WRIT.  WRIT intends to use WRIT Limited Partnership to 
offer property owners an opportunity to contribute properties in exchange for 
WRIT Limited Partnership units.  Such a transaction will enable property 
owners to diversify their holdings and to obtain a tax deferred contribution 
for WRIT Limited Partnership units rather than make a taxable cash sale.  To 
date, no such exchange transactions have occurred.  WRIT believes that WRIT 
Limited Partnership will provide WRIT an opportunity to acquire real estate 
assets which might not otherwise have been offered to it.

                                   13



                                    PART II 

                               OTHER INFORMATION


    Item 1.             Legal Proceedings

                        None


    Item 2.             Changes in Securities 

                        None


    Item 3.             Defaults Upon Senior Securities

                        None


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

                        None


    Item 5.             Other Information
 
                        None


    Item 6.             Exhibits and Reports on Form 8-K

                        (a) Exhibits

                        None

                        (27) Financial Data Schedule

                        (b) Reports on Form 8-K

                        None  

                                   14



                                SIGNATURES

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


                             WASHINGTON REAL ESTATE INVESTMENT TRUST


                                       //Larry E. Finger//
                             ---------------------------------------
                             Larry E. Finger, 
                             Senior Vice President Finance
                             and Chief Financial Officer



                                       //Laura M. Franklin//
                             ---------------------------------------
                             Laura M. Franklin,
                             Vice President Finance
                             and Chief Accounting Officer



Date: May 15, 1997

                                   15