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

                                    FORM 10-Q

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

                  For the quarterly period ended June 30, 2004
                                       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: 1-12762

                     MID-AMERICA APARTMENT COMMUNITIES, INC.
               (Exact Name of Registrant as Specified in Charter)

       TENNESSEE                                        62-1543819
(State of Incorporation)                 (I.R.S. Employer Identification Number)

                          6584 POPLAR AVENUE, SUITE 300
                            MEMPHIS, TENNESSEE 38138
                    (Address of principal executive offices)

                                 (901) 682-6600
               Registrant's telephone number, including area code


   (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.
                                                                  [X] Yes [ ] No

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Act).
                                                                  [X] Yes [ ] 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:

                                                    Number of Shares Outstanding
          Class                                           at July 23, 2004
Common Stock, $.01 par value                                  20,396,406

                                TABLE OF CONTENTS


                         PART I - FINANCIAL INFORMATION


Item 1.   Financial Statements

          Consolidated  Balance  Sheets  as of June  30,  2004  (Unaudited)  and
          December 31, 2003

          Consolidated  Statements  of  Operations  for the three and six months
          ended June 30, 2004 and 2003 (Unaudited)

          Consolidated  Statements  of Cash Flows for the six months  ended June
          30, 2004 and 2003 (Unaudited)

          Notes to Consolidated Financial Statements (Unaudited)


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

Item 3.   Quantitative and Qualitative Disclosures about Market Risk

Item 4.   Controls and Procedures

                           PART II - OTHER INFORMATION

Item 1.   Legal Proceedings

Item 2.   Changes in Securities

Item 3.   Defaults Upon Senior Securities

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

Item 5.   Other Information

Item 6.   Exhibits and Reports on Form 8-K

          Signatures



                                   Mid-America Apartment Communities, Inc.
                                         Consolidated Balance Sheets
                               June 30, 2004 (Unaudited) and December 31, 2003
                                           (Dollars in thousands)


                                                                           June 30, 2004     December 31, 2003
                                                                         -----------------  ------------------
                                                                                          
Assets:
Real estate assets:
      Land                                                                    $   147,093         $   142,416
      Buildings and improvements                                                1,537,862           1,481,854
      Furniture, fixtures and equipment                                            40,691              38,812
      Capital improvements in progress                                              5,776               7,335
- --------------------------------------------------------------------------------------------------------------
                                                                                1,731,422           1,670,417
      Less accumulated depreciation                                              (372,631)           (339,704)
- --------------------------------------------------------------------------------------------------------------
                                                                                1,358,791           1,330,713

       Land held for future development                                             1,366               1,366
       Commercial properties, net                                                   7,735               7,150
       Investment in and advances to real estate joint venture                     17,084              12,620
- --------------------------------------------------------------------------------------------------------------
        Real estate assets, net                                                 1,384,976           1,351,849

Cash and cash equivalents                                                          38,907              10,152
Restricted cash                                                                     6,565              10,728
Deferred financing costs, net                                                      15,198              13,185
Other assets                                                                        7,397              14,857
Goodwill, net                                                                       5,762               5,762
- --------------------------------------------------------------------------------------------------------------
        Total assets                                                          $ 1,458,805         $ 1,406,533
==============================================================================================================

Liabilities and Shareholders' Equity:
Liabilities:
      Notes payable                                                           $ 1,017,578         $   951,941
      Accounts payable                                                              1,658               1,696
      Accrued expenses and other liabilities                                       42,187              54,547
      Security deposits                                                             5,207               5,036
- --------------------------------------------------------------------------------------------------------------
        Total liabilities                                                       1,066,630           1,013,220

Minority interest                                                                  29,721              32,019

Shareholders' equity:
      Preferred stock, $.01 par value, 20,000,000 shares authorized,
      $176,862,500 or $25 per share liquidation preference:
        9.25% Series F Cumulative Redeemable Preferred Stock,
        3,000,000 shares authorized, 474,500 shares issued and outstanding              5                   5
        8.625% Series G Cumulative Redeemable Preferred Stock,
        400,000 shares authorized, 400,000 shares issued and outstanding                4                   4
        8.30% Series H Cumulative Redeemable Preferred Stock,
        6,200,000 shares authorized, 6,200,000 shares issued and outstanding           62                  62
      Common stock, $.01 par value per share, 50,000,000 shares authorized;
        20,385,306 and 20,031,614 shares issued and outstanding at
        June 30, 2004 and December 31, 2003, respectively                             204                 200
      Additional paid-in capital                                                  631,537             622,406
      Other                                                                        (2,976)             (3,711)
      Accumulated distributions in excess of net income                          (253,224)           (232,224)
      Accumulated other comprehensive loss                                        (13,158)            (25,448)
- --------------------------------------------------------------------------------------------------------------
        Total shareholders' equity                                                362,454             361,294
- --------------------------------------------------------------------------------------------------------------
        Total liabilities and shareholders' equity                            $ 1,458,805         $ 1,406,533
==============================================================================================================

          See accompanying notes to consolidated financial statements.


                     Mid-America Apartment Communities, Inc.
                      Consolidated Statements of Operations
                Three and six months ended June 30, 2004 and 2003

                  (Dollars in thousands, except per share data)
                                   (Unaudited)


                                                                          Three months ended             Six months ended
                                                                               June 30,                      June 30,
                                                                      ---------------------------  ---------------------------
                                                                           2004          2003           2004          2003
                                                                      ------------- -------------  ------------- -------------
                                                                                                      
Operating revenues:
      Rental revenues                                                    $ 64,136      $ 56,048       $ 127,880     $ 111,297
      Other property revenues                                               2,591         1,769           5,047         3,818
- ------------------------------------------------------------------------------------------------------------------------------
      Total property revenues                                              66,727        57,817         132,927       115,115
      Management and fee income, net                                          149           266             294           514
- ------------------------------------------------------------------------------------------------------------------------------
      Total operating revenues                                             66,876        58,083         133,221       115,629
- ------------------------------------------------------------------------------------------------------------------------------
Property operating expenses:
      Personnel                                                             7,932         6,672          15,676        13,098
      Building repairs and maintenance                                      2,369         2,131           4,507         3,903
      Real estate taxes and insurance                                       8,919         7,895          18,017        15,694
      Utilities                                                             3,359         2,728           6,964         5,572
      Landscaping                                                           1,835         1,603           3,608         3,128
      Other operating                                                       3,210         2,733           6,319         5,425
      Depreciation                                                         17,098        13,983          34,331        27,858
- ------------------------------------------------------------------------------------------------------------------------------
      Total property operating expenses                                    44,722        37,745          89,422        74,678
Property management expenses                                                3,014         2,290           5,567         4,551
General and administrative expenses                                         2,515         1,774           4,886         3,600
- ------------------------------------------------------------------------------------------------------------------------------
Income from continuing operations before non-operating items               16,625        16,274          33,346        32,800
Interest and other non-property income                                        136           234             279           463
Interest expense                                                          (12,191)      (10,772)        (24,786)      (22,407)
Loss on debt extinguishment                                                  (359)         (205)           (277)         (205)
Amortization of deferred financing costs                                     (406)         (504)           (869)       (1,128)
Minority interest in operating partnership income                            (534)         (206)           (954)         (339)
Loss from investments in unconsolidated entities                              (33)         (183)            (74)         (308)
Net gain on insurance and other settlement proceeds                         1,754           528           3,382           607
- ------------------------------------------------------------------------------------------------------------------------------
Income from continuing operations                                           4,992         5,166          10,047         9,483
Discontinued operations:
      Property operations                                                       -           (61)              -           (52)
- ------------------------------------------------------------------------------------------------------------------------------
Net income                                                                  4,992         5,105          10,047         9,431
Preferred dividend distribution                                             3,706         3,925           7,412         7,850
- ------------------------------------------------------------------------------------------------------------------------------
Net income available for common shareholders                             $  1,286      $  1,180       $   2,635     $   1,581
==============================================================================================================================

Weighted average shares outstanding (in thousands):
      Basic                                                                20,275        17,824          20,157        17,788
      Effect of dilutive stock options                                        310           223             318           196
- ------------------------------------------------------------------------------------------------------------------------------
      Diluted                                                              20,585        18,047          20,475        17,984
==============================================================================================================================

Net income available for common shareholders                             $  1,286      $  1,180       $   2,635     $   1,581
Discontinued property operations                                                -            61               -            52
- ------------------------------------------------------------------------------------------------------------------------------
Income from continuing operations available for common shareholders      $  1,286      $  1,241       $   2,635     $   1,633
==============================================================================================================================

Earnings per share (basic):
      Income from continuing operations
          available for common shareholders                              $   0.06      $   0.07       $    0.13     $    0.09
      Discontinued property operations                                          -             -               -             -
- ------------------------------------------------------------------------------------------------------------------------------
      Net income available for common shareholders                       $   0.06      $   0.07       $    0.13     $    0.09
==============================================================================================================================

Earnings per share (diluted):
      Income from continuing operations
          available for common shareholders                              $   0.06      $   0.07       $    0.13     $    0.09
      Discontinued property operations                                          -             -               -             -
- ------------------------------------------------------------------------------------------------------------------------------
      Net income available for common shareholders                       $   0.06      $   0.07       $    0.13     $    0.09
==============================================================================================================================

          See accompanying notes to consolidated financial statements.


                     MID-AMERICA APARTMENT COMMUNITIES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                     Six months ended June 30, 2004 and 2003
                             (Dollars in thousands)


                                                                                                  Six months ended
                                                                                         -----------------------------------
                                                                                          June 30, 2004       June 30, 2003
                                                                                         -----------------  ----------------
                                                                                                          
Cash flows from operating activities:
      Net income                                                                             $  10,047            $   9,431
      Adjustments to reconcile net income to net cash provided by operating activities:
             Depreciation and amortization                                                      35,200               29,066
             Amortization of unearned stock compensation                                           844                  373
             Amortization of debt premium                                                       (1,128)                   -
             Equity in loss of real estate joint venture                                            74                  308
             Minority interest in operating partnership income                                     954                  339
             Loss on debt extinguishment                                                           277                  205
             Net gain on insurance and other settlement proceeds                                (3,382)                (607)
             Changes in assets and liabilities:
                 Restricted cash                                                                 4,163                  318
                 Other assets                                                                    7,573                2,515
                 Accounts payable                                                                  (38)               2,926
                 Accrued expenses and other                                                        444                  697
                 Security deposits                                                                 171                  (61)
- ----------------------------------------------------------------------------------------------------------------------------
             Net cash provided by operating activities                                          55,199               45,510
- ----------------------------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
             Purchases of real estate and other assets                                         (47,041)             (40,627)
             Improvements to existing real estate assets                                       (16,873)              (9,785)
             Distributions from real estate joint venture                                          684                  308
             Contributions to real estate joint ventures                                        (5,222)              (4,725)
             Proceeds from disposition of real estate assets                                     4,358               20,303
- ----------------------------------------------------------------------------------------------------------------------------
             Net cash used in investing activities                                             (64,094)             (34,526)
- ----------------------------------------------------------------------------------------------------------------------------
Cash flows from financing activities:
             Net change in credit lines                                                        100,900              175,399
             Proceeds from notes payable                                                        70,804               14,728
             Principal payments on notes payable                                              (105,817)            (160,823)
             Payment of deferred financing costs                                                (2,964)              (4,002)
             Proceeds from issuances of common shares and units                                  8,520                2,848
             Distributions to unitholders                                                       (3,116)              (3,201)
             Dividends paid on common shares                                                   (23,265)             (20,910)
             Dividends paid on preferred shares                                                 (7,412)              (7,850)
- ----------------------------------------------------------------------------------------------------------------------------
             Net cash provided by (used in) financing activities                                37,650               (3,811)
- ----------------------------------------------------------------------------------------------------------------------------
             Net increase in cash and cash equivalents                                          28,755                7,173
- ----------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents, beginning of period                                                  10,152               10,594
- ----------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents, end of period                                                     $  38,907            $  17,767
============================================================================================================================

Supplemental disclosure of cash flow information:
   Interest paid                                                                             $  26,188            $  22,731
Supplemental disclosure of noncash investing and financing activities:
   Conversion of units to common shares                                                      $     121            $      31
   Issuance of restricted common shares                                                      $     109            $     282
   Marked-to-market adjustment on derivative instruments                                     $  12,290            $  (6,442)

          See accompanying notes to consolidated financial statements.


                     Mid-America Apartment Communities, Inc.
                   Notes to Consolidated Financial Statements
                       June 30, 2004 and 2003 (Unaudited)


1.   BASIS OF PRESENTATION

The accompanying  unaudited consolidated financial statements have been prepared
in accordance with the accounting policies in effect as of December 31, 2003, as
set  forth  in the  annual  consolidated  financial  statements  of  Mid-America
Apartment Communities,  Inc. (the "Company"), as of such date. In the opinion of
management,   all  adjustments   necessary  for  a  fair   presentation  of  the
consolidated  financial  statements have been included and all such  adjustments
were of a normal recurring  nature.  All significant  intercompany  accounts and
transactions  have been eliminated in  consolidation.  The results of operations
for the three and six month  periods  ended  June 30,  2004 are not  necessarily
indicative of the results to be expected for the full year.

STOCK BASED COMPENSATION

Upon  shareholder  approval at the May 24, 2004 Annual Meeting of  Shareholders,
the  Company  adopted the 2004 Stock Plan to provide  incentives  to attract and
retain independent  directors,  executive officers and key employees.  This plan
replaced the 1994 Restricted  Stock and Stock Option Plan under which no further
awards may be granted as of January 31, 2004.

The Company has adopted SFAS No. 123, "Accounting for Stock-Based Compensation",
which requires  either the (i) fair value of employee  stock-based  compensation
plans be recorded as a component  of  compensation  expense in the  statement of
operations  as of the date of grant of awards  related  to such  plans,  or (ii)
impact of such fair value on net income and earnings per share be disclosed on a
pro forma  basis in a note to  financial  statements  for awards  granted  after
December  15,  1994,  if the  accounting  for  such  awards  continues  to be in
accordance  with  Accounting  Principles  Board Opinion No. 25,  "Accounting for
Stock  Issued  to  Employees,"  ("APB  25").  The  Company  will  continue  such
accounting for employee stock options under the provisions of APB 25.

The following  table  reflects the effect on net income if the fair value method
of accounting allowed under SFAS No. 123 had been used by the Company along with
the applicable  assumptions  utilized in the Black-Scholes  option pricing model
calculation for those periods in which grants were issued (dollars and shares in
thousands, except per share data):



                                                             Three Months Ended              Six Months Ended
                                                                 June 30,                        June 30,
                                                        -----------------------------   ----------------------------
                                                                2004            2003            2004           2003
                                                        -------------   -------------   -------------   ------------
                                                                                            
Net income                                                   $ 4,992         $ 5,105         $10,047        $ 9,431
Preferred dividend distribution                                3,706           3,925           7,412          7,850
                                                        -------------   -------------   -------------   ------------
Net income available for
     common shareholders                                       1,286           1,180           2,635          1,581
Add:  Stock-based employee
     compensation expense included
     in reported net income                                        -               -               -              -
Less:  Stock-based employee
     compensation expense determined
     under fair value method of accounting                        33              55              77            115
                                                        -------------   -------------   -------------   ------------
Pro forma net income available for
     common shareholders                                     $ 1,253         $ 1,125         $ 2,558        $ 1,466
                                                        =============   =============   =============   ============

Average common shares outstanding - Basic                     20,275          17,824          20,157         17,788
Average common shares outstanding - Diluted                   20,585          18,047          20,475         17,984

Net income available per common share:
     Basic as reported                                       $  0.06         $  0.07         $  0.13        $  0.09
     Basic pro forma                                         $  0.06         $  0.06         $  0.13        $  0.08
     Diluted as reported                                     $  0.06         $  0.07         $  0.13        $  0.09
     Diluted pro forma                                       $  0.06         $  0.06         $  0.12        $  0.08

Assumptions:(1)
     Risk free interest rate                                     N/A             N/A             N/A            N/A
     Expected life - Years                                       N/A             N/A             N/A            N/A
     Expected volatility                                         N/A             N/A             N/A            N/A
     Expected dividends                                          N/A             N/A             N/A            N/A

(1)  No grants were issued in the periods shown.


RECLASSIFICATION

Certain  prior  period  amounts  have  been  reclassified  to  conform  to  2004
presentation.  The  reclassifications  had no effect on net income available for
common shareholders.

2.   REAL ESTATE ACQUISITIONS

On June 15, 2004,  the Company  acquired the  Watermark  apartments,  a 240-unit
community located in Roanoke, Texas, a Dallas/Ft. Worth metroplex sub-market.

3.   SHARE AND UNIT INFORMATION

At June 30, 2004,  20,385,306 common shares and 2,671,232 operating  partnership
units were outstanding,  a total of 23,056,538  shares and units.  Additionally,
the Company had  outstanding  options for 711,821 shares of common stock at June
30, 2004,  of which  499,582 were  anti-dilutive.  At June 30, 2003,  17,985,134
common shares and 2,734,026  operating  partnership  units were  outstanding,  a
total of 20,719,160 shares and units. Additionally,  the Company had outstanding
options  for  1,301,955  shares  of  common  stock  at June 30,  2003,  of which
1,192,019 were anti-dilutive.

4.   SEGMENT INFORMATION

At June  30,  2004,  the  Company  owned  or had an  ownership  interest  in 130
multifamily apartment communities,  including the apartment communities owned by
the Company's joint ventures,  in 12 different  states from which it derives all
significant  sources  of  earnings  and  operating  cash  flows.  The  Company's
operational  structure is organized on a  decentralized  basis,  with individual
property  managers  having overall  responsibility  and authority  regarding the
operations of their respective  properties.  Each property manager  individually
monitors  local and area  trends in rental  rates,  occupancy  percentages,  and
operating  costs.  Property  managers are given the on-site  responsibility  and
discretion  to react to such  trends in the best  interest of the  Company.  The
Company's  chief  operating  decision  maker  evaluates the  performance of each
individual  property based on its  contribution to net operating income in order
to ensure that the individual  property  continues to meet the Company's  return
criteria  and long  term  investment  goals.  The  Company  defines  each of its
multifamily  communities  as  an  individual  operating  segment.  It  has  also
determined that all of its communities have similar economic characteristics and
also meet the other criteria which permit the  communities to be aggregated into
one reportable  segment,  which is acquisition  and operation of the multifamily
communities owned.

The revenues,  profits and assets for the aggregated  communities are summarized
as follows (dollars in thousands):


                                                                          Three months                Six months
                                                                         ended June 30,             ended June 30,
                                                                   -------------------------  --------------------------
                                                                          2004         2003          2004          2003
                                                                   ------------ ------------  ------------  ------------
                                                                                                
Multifamily rental revenues                                            $67,754      $62,439     $ 135,018     $ 123,671
Other multifamily revenues                                               2,719        2,076         5,282         4,379
                                                                   ------------ ------------  ------------  ------------
    Segment revenues                                                    70,473       64,515       140,300       128,050

Reconciling items to consolidated revenues:
   Joint venture revenues                                               (3,746)      (6,698)       (7,373)      (12,935)
   Management and fee income, net                                          149          266           294           514
                                                                   ------------ ------------  ------------  ------------
       Total revenues                                                 $ 66,876     $ 58,083     $ 133,221     $ 115,629
                                                                   ============ ============  ============  ============

Multifamily net operating income                                      $ 41,103     $ 37,373     $  81,783     $  74,885
Reconciling items to net income available for common shareholders:
   Joint venture net operating income                                   (2,000)      (3,318)       (3,947)       (6,590)
   Management and fee income, net                                          149          266           294           514
   Depreciation                                                        (17,098)     (13,983)      (34,331)      (27,858)
   Property management expenses                                         (3,014)      (2,290)       (5,567)       (4,551)
   General and administrative expenses                                  (2,515)      (1,774)       (4,886)       (3,600)
   Interest and other non-property income                                  136          234           279           463
   Interest expense                                                    (12,191)     (10,772)      (24,786)      (22,407)
   Loss on debt extinguishment                                            (359)        (205)         (277)         (205)
   Amortization of deferred financing costs                               (406)        (504)         (869)       (1,128)
   Minority interest in operating partnership income                      (534)        (206)         (954)         (339)
   Loss from investments in unconsolidated entities                        (33)        (183)          (74)         (308)
   Net gain on insurance and other settlement proceeds                   1,754          528         3,382           607
   Discontinued operations:
       Property operations                                                   -          (61)            -           (52)
   Preferred dividend distribution                                      (3,706)      (3,925)       (7,412)       (7,850)
                                                                   ------------ ------------  ------------  ------------
       Net income available for common shareholders                   $  1,286     $  1,180     $   2,635     $   1,581
                                                                   ============ ============  ============  ============



                                                                          June 30, 2004        December 31, 2003
                                                                 -----------------------  -----------------------
                                                                                             
Assets:
Multifamily real estate assets                                              $ 1,853,341              $ 1,747,154
Accumulated depreciation - multifamily assets                                  (379,593)                (343,968)
                                                                 -----------------------  -----------------------
    Segment assets                                                            1,473,748                1,403,186

Reconciling items to total assets:
   Joint venture multifamily real estate assets, net                           (114,957)                 (72,473)
   Land held for future development                                               1,366                    1,366
   Commercial properties, net                                                     7,735                    7,150
   Investment in and advances to real estate joint venture                       17,084                   12,620
   Cash and restricted cash                                                      45,472                   20,880
   Other assets, net                                                             28,357                   33,804
                                                                 -----------------------  -----------------------
       Total assets                                                         $ 1,458,805              $ 1,406,533
                                                                 =======================  =======================


5.   DERIVATIVE FINANCIAL INSTRUMENTS

In the normal course of business,  the Company uses certain derivative financial
instruments  to manage,  or hedge,  the interest rate risk  associated  with the
Company's  variable  rate  debt or as  hedges in  anticipation  of  future  debt
transactions  to manage  well-defined  interest  rate risk  associated  with the
transaction.

The Company does not use derivative  financial  instruments  for  speculative or
trading purposes.  Further,  the Company has a policy of entering into contracts
with major  financial  institutions  based upon  their  credit  rating and other
factors.  When viewed in conjunction with the underlying and offsetting exposure
that the derivatives are designated to hedge,  the Company has not sustained any
material loss from those instruments nor does it anticipate any material adverse
effect on its net income or  financial  position  in the future  from the use of
derivatives.

The Company requires that derivative  financial  instruments  designated as cash
flow hedges be effective in reducing the interest  rate risk  exposure that they
are  designated to hedge.  This  effectiveness  is essential for  qualifying for
hedge  accounting.  Instruments  that meet the  hedging  criteria  are  formally
designated as hedging  instruments at the inception of the derivative  contract.
The Company formally documents all relationships between hedging instruments and
hedged  items,  as  well  as its  risk-management  objective  and  strategy  for
undertaking the hedge transaction. This process includes linking all derivatives
that are  designated as  fair-value  or cash flow hedges to specific  assets and
liabilities  on the balance sheet or to specific firm  commitments or forecasted
transactions.  The Company also formally assesses,  both at the inception of the
hedging  relationship and on an ongoing basis,  whether the derivatives used are
highly  effective in  offsetting  changes in fair values or cash flows of hedged
items.  When it is  determined  that a  derivative  has  ceased  to be a  highly
effective hedge, the Company discontinues hedge accounting prospectively.

All of the Company's derivative financial instruments are reported at fair value
and represented on the balance sheet, and are characterized as cash flow hedges.
These  transactions  hedge the future  cash flows of debt  transactions  through
interest  rate  swaps that  convert  variable  payments  to fixed  payments  and
interest  rate caps that  limit the  exposure  to  rising  interest  rates.  The
unrealized  gains/losses  in the fair  value of these  hedging  instruments  are
reported on the balance sheet with a  corresponding  adjustment  to  accumulated
other  comprehensive  income,  with  any  ineffective  portion  of  the  hedging
transactions  reclassified  to earnings.  During the three and six month periods
ended  June  30,  2004  and  2003,  the  ineffective   portion  of  the  hedging
transactions was not significant.

6.   COMPREHENSIVE INCOME

Total  comprehensive  income  and its  components  for the  three  and six month
periods ended June 30, 2004 and 2003 were as follows (dollars in thousands):



                                                    Three months                          Six months
                                                    ended June 30,                       ended June 30,
                                         ------------------------------------ ------------------------------------
                                                     2004               2003               2004              2003
                                         ----------------- ------------------ ------------------ -----------------
                                                                                            
Net income                                       $  4,992            $ 5,105           $ 10,047           $ 9,431
Marked-to-market adjustment
    on derivative instruments                      16,851             (5,015)            12,290            (6,442)
                                         ----------------- ------------------ ------------------ -----------------
Total comprehensive income                       $ 21,843            $    90           $ 22,337           $ 2,989
                                         ================= ================== ================== =================


7.   NET GAIN ON INSURANCE AND OTHER SETTLEMENT PROCEEDS

The Company had a net gain on  insurance  settlement  proceeds of  approximately
$1.8  million in the second  quarter of 2004.  Approximately  $1.3  million  was
related to insurance  settlement  proceeds  for fires at three of the  Company's
communities.  The  Company  does not expect to  receive  any  further  insurance
settlements  related to these fires. The remaining gain was the result of excess
funds received over property repair  expenditures from a class action settlement
related to Masonite.

The Company had a net gain on  insurance  settlement  proceeds of  approximately
$1.6  million in the first  quarter  of 2004  related  to  insurance  settlement
proceeds  for fires at two of the  Company's  communities.  The Company does not
expect to receive any further insurance settlements related to these fires.

Item 2.

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The  following  discussion  and analysis of financial  condition  and results of
operations are based upon the Company's consolidated  financial statements,  and
the notes  thereto,  which have been  prepared  in  accordance  with  accounting
principles  generally accepted in the United States of America.  The preparation
of these consolidated financial statements requires the Company to make a number
of estimates and assumptions that affect the reported amounts and disclosures in
the  consolidated  financial  statements.  On  an  ongoing  basis,  the  Company
evaluates its estimates and  assumptions  based upon  historical  experience and
various other factors and circumstances. The Company believes that its estimates
and assumptions are reasonable in the circumstances; however, actual results may
differ from these estimates and assumptions under different future conditions.

The Company  believes that the estimates and assumptions that are most important
to the portrayal of its financial  condition and results of operations,  in that
they  require  the  most  subjective  judgments,  form the  basis of  accounting
policies deemed to be most critical.  These critical accounting policies include
capitalization  of  expenditures  and  depreciation  of  assets,  impairment  of
long-lived assets,  including goodwill,  and fair value of derivative  financial
instruments.

Capitalization of expenditures and depreciation of assets

The  Company  carries  its  real  estate  assets  at  their   depreciated  cost.
Depreciation  is computed on a  straight-line  basis over the  estimated  useful
lives  of  the  related  assets,  which  range  from  8 to  40  years  for  land
improvements and buildings,  to 5 years for furniture,  fixtures, and equipment,
and 3 years for computers, all of which are judgmental  determinations.  Repairs
and maintenance costs are expensed as incurred while  significant  improvements,
renovations, and replacements are capitalized. The cost to complete any deferred
repairs  and  maintenance  at  properties  acquired  by the  Company in order to
elevate the condition of the property to the Company's standards are capitalized
as incurred.

Impairment of long-lived assets and goodwill

The Company accounts for long-lived  assets in accordance with the provisions of
Statement  No. 144,  Accounting  for the  Impairment  or Disposal of  Long-Lived
Assets  ("Statement  144") and  evaluates  its  goodwill  for  impairment  under
Statement No. 142, Goodwill and Other Intangible Assets  ("Statement  142"). The
Company  evaluates  its  goodwill  for  impairment  on an  annual  basis  in the
Company's fiscal fourth quarter, or sooner if a goodwill impairment indicator is
identified.  The Company periodically evaluates its long-lived assets, including
its  investments in real estate and goodwill,  for indicators that would suggest
that the carrying  amount of the assets may not be  recoverable.  The  judgments
regarding  the  existence  of such  indicators  are  based  on  factors  such as
operating performance, market conditions, and legal factors.

In accordance with Statement 144, long-lived assets, such as real estate assets,
and equipment,  and purchased intangibles subject to amortization,  are reviewed
for impairment  whenever  events or changes in  circumstances  indicate that the
carrying amount of an asset may not be recoverable.  Recoverability of assets to
be held and used is measured by a comparison of the carrying  amount of an asset
to  estimated  undiscounted  future cash flows  expected to be  generated by the
asset.  If the carrying  amount of an asset  exceeds its  estimated  future cash
flows,  an  impairment  charge is recognized by the amount by which the carrying
amount of the asset  exceeds the fair value of the asset.  Assets to be disposed
of would be separately  presented in the balance sheet and reported at the lower
of the  carrying  amount or fair  value  less  costs to sell,  and are no longer
depreciated.  The assets and liabilities of a disposed group  classified as held
for sale would be presented  separately in the  appropriate  asset and liability
sections of the balance sheet.

Goodwill is tested  annually for  impairment,  and is tested for impairment more
frequently  if  events  and  circumstances  indicate  that  the  asset  might be
impaired.  An  impairment  loss is  recognized  to the extent that the  carrying
amount  exceeds  the  asset's  fair  value.  This  determination  is made at the
reporting unit level and consists of two steps.  First,  the Company  determines
the fair value of a reporting  unit and compares it to its carrying  amount.  In
the apartment industry, the primary method used for determining fair value is to
divide annual  operating cash flows by an appropriate  capitalization  rate. The
Company  determines  the  appropriate   capitalization  rate  by  reviewing  the
prevailing rates in a property's  market or submarket.  Second,  if the carrying
amount of a  reporting  unit  exceeds  its fair  value,  an  impairment  loss is
recognized  for any  excess  of the  carrying  amount  of the  reporting  unit's
goodwill over the implied fair value of the reporting  unit in a manner  similar
to a purchase price  allocation,  in accordance with Statement No. 141, Business
Combinations.  The residual fair value after this allocation is the implied fair
value of the reporting unit goodwill.

Fair value of derivative financial instruments

The  Company  utilizes  certain  derivative  financial  instruments,   primarily
interest rate swaps and caps, during the normal course of business to manage, or
hedge,  the interest rate risk associated with the Company's  variable rate debt
or as hedges in anticipation of future debt transactions to manage  well-defined
interest  rate  risk  associated  with the  transaction.  The  valuation  of the
derivative financial instruments under SFAS No. 133 requires the Company to make
estimates and judgments that affect the fair value of the instruments.

In order for a derivative contract to be designated as a hedging instrument, the
relationship  between the hedging  instrument and the hedged item must be highly
effective.  The Company performs  ineffectiveness  tests using the change in the
variable cash flows method at the inception of the hedge and for each  reporting
period  thereafter,  through  the term of the hedging  instruments.  Any amounts
determined to be ineffective are recorded in earnings.  The change in fair value
of the hedges are recorded to accumulated other comprehensive income.

While the Company's calculation of hedge effectiveness  contains some subjective
determinations,  the  historical  correlation  of the cash flows of the  hedging
instruments  and the  underlying  hedged item are measured by the Company before
entering into the hedging relationship and have been highly related.

OVERVIEW OF THE SIX MONTHS ENDED JUNE 30, 2004

The Company's  operating results for the first six months of 2004 benefited from
improved occupancy rates experienced by the Company's same store portfolio.  The
Company also benefited from acquisitions made throughout 2003 and 2004.

The  following is a  discussion  of the  consolidated  financial  condition  and
results of operations of the Company for the three and six months ended June 30,
2004.  This  discussion  should  be  read  in  conjunction  with  the  financial
statements  appearing  elsewhere  in this  report.  These  financial  statements
include all adjustments,  which are, in the opinion of management,  necessary to
reflect a fair statement of the results for the interim periods  presented,  and
all such adjustments are of a normal recurring nature.

The  total  number of  apartment  units the  Company  owned or had an  ownership
interest in, including the properties owned by its 33.33%  unconsolidated  joint
ventures,  at June 30,  2004 was 36,952 in 130  communities  compared  to 34,815
units in 126 communities  owned at June 30, 2003. The average monthly rental per
apartment unit for the Company's 100% owned  apartment units not in lease-up was
$667 at June 30, 2004  compared to $662 at June 30,  2003.  Occupancy  for these
same  apartment   units  at  June  30,  2004  and  2003  was  93.0%  and  92.4%,
respectively.

RESULTS OF OPERATIONS

COMPARISON  OF THE THREE  MONTHS  ENDED JUNE 30, 2004 TO THE THREE  MONTHS ENDED
JUNE 30, 2003

Property  revenues  for the three  months  ended  June 30,  2004,  increased  by
approximately $8,910,000 from the three months ended June 30, 2003, due to (i) a
$4,711,000  increase in property  revenues from the  properties  acquired in the
purchase of the limited  partnership  interest  held by  Blackstone  Real Estate
Advisors in BRE/MAAC  Associates,  LLC in 2003 (the  "BreMaac  Buyout"),  (ii) a
$2,185,000  increase in property  revenues from the  acquisitions  of the Legacy
Pines,  Los  Rios  Park and  Lighthouse  Court  apartments  in 2003  (the  "2003
Acquisitions"),  (iii) a  $1,092,000  increase  in  property  revenues  from the
communities held throughout both periods, (iv) a $1,091,000 increase in property
revenues from the  acquisitions  of Monthaven  Park and Watermark  apartments in
2004 (the "2004 Acquisitions"),  and (v) a $37,000 increase in property revenues
from the communities in lease-up in the second quarter of 2003 (the "Communities
in Lease-up").  These increases were partially  offset by a decrease in property
revenues of $206,000  due to the transfer of the Seasons of Green Oaks to one of
the  Company's  joint  ventures  with Crow  Holdings  in 2003 (the  "Green  Oaks
Transfer").

Property  operating  expenses  include  costs for property  personnel,  building
repairs and maintenance, real estate taxes and insurance, utilities, landscaping
and other property  related  costs.  Property  operating  expenses for the three
months ended June 30, 2004, increased by approximately $3,862,000 from the three
months ended June 30,  2003,  due  primarily to increases of property  operating
expenses of (i) $2,224,000  from the BreMaac  Buyout,  (ii)  $1,158,000 from the
2003 Acquisitions,  (iii) $442,000 from the 2004 Acquisitions, and (iv) $240,000
from  communities  held throughout both periods.  These increases were partially
offset by decreases  in property  operating  expenses of (i)  $183,000  from the
Green Oaks Transfer, and (ii) $19,000 from the Communities in Lease-up.

Depreciation expense increased by approximately  $3,115,000 primarily due to the
increases of  depreciation  expense of (i) $1,435,000  from the BreMaac  Buyout,
(ii)  $1,230,000  from  the  2003  Acquisitions,  (iii)  $403,000  from the 2004
Acquisitions,  and  (iv)  $47,000  from the  communities  held  throughout  both
periods.

Property management expenses increased by approximately $724,000 from the second
quarter of 2003 to the second quarter of 2004 mainly due to increased  personnel
expense related to property acquisitions and incentive compensation. General and
administrative  expenses  increased  by  approximately  $741,000  over this same
period partially related to expenses  associated with the  implementation of new
property   management   software,   expenses   resulting   from  new  regulatory
requirements and incentive compensation.

Interest  expense  for the  three  months  ended  June 30,  2004,  increased  by
approximately  $1,419,000 from the same period in 2003. This increase was due to
the increase in debt balances from  approximately  $833 million at June 30, 2003
to approximately $1 billion at June 30, 2004. The weighted average interest rate
at June 30, 2004 was 4.8% compared to 5.3% at June 30, 2003.

COMPARISON  OF THE SIX MONTHS  ENDED JUNE 30, 2004 TO THE SIX MONTHS  ENDED JUNE
30, 2003

Property  revenues  for the  six  months  ended  June  30,  2004,  increased  by
approximately  $17,812,000 from the six months ended June 30, 2003, due to (i) a
$9,503,000  increase  in  property  revenues  from the  BreMaac  Buyout,  (ii) a
$4,849,000  increase in property  revenues from the 2003  Acquisitions,  (iii) a
$2,089,000  increase in property  revenues from the communities  held throughout
both  periods,  (iv) a $1,868,000  increase in property  revenues  from the 2004
Acquisitions,  and  (v)  a  $96,000  increase  in  property  revenues  from  the
Communities in Lease-up.  These increases were partially offset by a decrease in
property revenues of $593,000 due to the Green Oaks Transfer.

Property  operating  expenses  include  costs for property  personnel,  building
repairs and maintenance, real estate taxes and insurance, utilities, landscaping
and other property related costs. Property operating expenses for the six months
ended June 30, 2004,  increased by approximately  $8,271,000 from the six months
ended June 30, 2003, due primarily to increases of property  operating  expenses
of (i)  $4,448,000  from  the  BreMaac  Buyout,  (ii)  $2,462,000  from the 2003
Acquisitions,  (iii)  $1,063,000 from  communities held throughout both periods,
and (iv) $736,000 from the 2004  Acquisitions.  These  increases  were partially
offset by decreases  in property  operating  expenses of (i)  $381,000  from the
Green Oaks Transfer, and (ii) $57,000 from the Communities in Lease-up.

Depreciation expense increased by approximately  $6,473,000 primarily due to the
increases of  depreciation  expense of (i) $2,857,000  from the BreMaac  Buyout,
(ii)  $2,673,000  from  the  2003  Acquisitions,  (iii)  $650,000  from the 2004
Acquisitions,  and (iv)  $293,000  from the  communities  held  throughout  both
periods.

Property  management  expenses  increased by  approximately  $1,016,000 from the
first six months of 2003 to the first six months of 2004 mainly due to increased
personnel expense related to property  acquisitions and incentive  compensation.
General and administrative  expenses increased by approximately  $1,286,000 over
this  same   period   partially   related  to  expenses   associated   with  the
implementation of new property management software,  expenses resulting from new
regulatory  requirements,  expenses  related to the settlement of litigation and
incentive compensation.

Interest  expense  for  the  six  months  ended  June  30,  2004,  increased  by
approximately  $2,379,000 from the same period in 2003. This increase was due to
the increase in debt balances from  approximately  $833 million at June 30, 2003
to approximately $1 billion at June 30, 2004. The weighted average interest rate
at June 30, 2004 was 4.8% compared to 5.3% at June 30, 2003.

FUNDS FROM OPERATIONS AND NET INCOME

Fundsfrom  operations ("FFO") represents net income (computed in accordance with
accounting  principles  generally  accepted in the United States of America,  or
"GAAP")   excluding   extraordinary   items,   minority  interest  in  Operating
Partnership income, gain on disposition of real estate assets, plus depreciation
of real estate,  and  adjustments  for joint ventures to reflect FFO on the same
basis. This definition of FFO is in accordance with the National  Association of
Real Estate Investment Trust's ("NAREIT") recommended definition. Disposition of
real estate assets includes sales of discontinued operations as well as proceeds
received from insurance and other settlements from property damage.

The  Company's  policy  is to  expense  the  cost of  interior  painting,  vinyl
flooring,  and  blinds  as  incurred  for  stabilized  properties.   During  the
stabilization period for acquisition properties,  these items are capitalized as
part of the total repositioning program of newly acquired properties,  and, thus
are not deducted in calculating FFO.

FFO should not be considered as an  alternative  to net income or any other GAAP
measurement of  performance,  as an indicator of operating  performance or as an
alternative to cash flow from operating,  investing, and financing activities as
a  measure  of  liquidity.   The  Company   believes  that  FFO  is  helpful  in
understanding  the  Company's  operating  performance  in that such  calculation
excludes  depreciation  expense on real estate assets. The Company believes that
GAAP  historical  cost  depreciation  of real  estate  assets is  generally  not
correlated  with  changes  in the value of those  assets,  whose  value does not
diminish  predictably over time, as historical cost  depreciation  implies.  The
Company's calculation of FFO may differ from the methodology for calculating FFO
utilized by other REITs and,  accordingly,  may not be  comparable to such other
REITs.

The following table is a  reconciliation  of FFO to net income for the three and
six months ended June 30, 2004 and 2003 (dollars and shares in thousands):



                                                                  Three months                  Six months
                                                                 ended June 30,               ended June 30,
                                                           ---------------------------- ---------------------------
                                                               2004           2003          2004          2003
                                                           -------------  ------------- -------------  ------------
                                                                                            
Net income                                                     $  4,992       $  5,105      $ 10,047      $  9,431
Depreciation of real estate assets                               16,762         13,638        33,661        27,169
Net gain on insurance and other settlement proceeds              (1,754)          (528)       (3,382)         (607)
Depreciation real estate assets of discontinued
    operations                                                        -             39             -            78
Depreciation real estate assets of unconsolidated
    entities                                                        447            534           898         1,033
Preferred dividend distribution                                  (3,706)        (3,925)       (7,412)       (7,850)
Minority interest in operating partnership income                   534            206           954           339
                                                           -------------  ------------- -------------  ------------
Funds from operations                                          $ 17,275       $ 15,069      $ 34,766      $ 29,593
                                                           =============  ============= =============  ============

Weighted average shares and units:
  Basic                                                          22,946         20,558        22,832        20,523
  Diluted                                                        23,256         20,781        23,150        20,719


Net income for the three months ended June 30, 2004 was  approximately  $113,000
below the three months ended June 30,  2003.  FFO for the same period  increased
approximately $2,206,000,  mainly related to the addback of depreciation expense
related to real estate assets which was only partially offset by the increase in
net gain on insurance and other settlement proceeds.

Net income and FFO  increased  for the six months  ended June 30,  2004 from the
same period in 2003 mainly as acquisitions and favorable occupancy rates boosted
results from operations.

TRENDS

Property  performance over the past two years has been pressured by an imbalance
between supply and demand for apartment units in many of the Company's  markets.
The  economic  downturn  and the  related low  interest  rate  environment  have
combined to  contribute to a temporary  decline in demand for  apartment  units,
while allowing  delivery levels of newly  constructed  apartment units to remain
consistent with and in some cases above historical averages.

The  recent  economic  environment  has  impacted  demand in two main  ways:  1)
producing  lower job growth,  which  reduced the number of potential  renters in
most of the Company's  markets,  and 2) producing lower interest rates which has
increased the affordability of single family housing,  prompting more renters to
purchase homes.

On the supply side,  the declining  interest rates have provided an incentive to
developers to construct new  apartment  units in many of the Company's  markets,
especially  in the  larger  metropolitan  markets.  Delivery  of these new units
during this  period of  weakened  apartment  demand has  increased  competition,
adding  pressure to  apartment  occupancy  levels and pricing in a number of the
Company's markets.

As part of its strategy to create continued stable and growing performance,  the
Company   maintains  a  portfolio  of   properties   diversified   across  large
metropolitan markets, mid-sized markets, and smaller tier markets, as defined by
population levels. During the economic downturn,  the Company's smaller-tier and
mid-sized   markets   produced  more  stable   performance,   while  its  larger
metropolitan  markets  proved more  susceptible  to declining  job formation and
apartment supply imbalances.

The Company is  beginning to see  indications  of stronger job growth in many of
its  markets,  which could  indicate  an  improvement  in the  general  economic
environment.  As (and if) the economic environment improves, the Company expects
to see more household  formations and increasing  interest  rates,  which should
combine to increase the number of apartment renters.

The Company expects that this increase in demand will generate stronger property
performance across the Company's  portfolio.  The Company's  large-tier markets,
which have been under the most  pressure  during the economic  downturn,  should
begin to absorb the  oversupply of new apartment  units and return to historical
occupancy and pricing  levels,  while the Company's  smaller-tier  and mid-sized
markets would benefit from improving market fundamentals which support continued
stable growth.

Over the long term,  general  demographic trends are expected to favor apartment
owners,  as immigration  growth,  combined with the increasing demand for rental
housing from the "echo boomers"  (children of the "baby boomers") is expected to
produce more apartment renters over the next ten years. The Company believes its
portfolio  location  throughout  the Southeast and South central  regions of the
country  position  it well to take  advantage  of  these  improving  demographic
trends.

LIQUIDITY AND CAPITAL RESOURCES

Net cash flow provided by operating  activities increased to approximately $55.2
million  for the first six months of 2004 from $45.5  million  for the first six
months of 2003 mainly due to more  favorable  deposit and escrow terms from debt
refinanced during the period.

Net cash used in investing  activities  increased during the first six months of
2004 from the first six months of 2003 to approximately $64.1 million from $34.5
million  mainly  related to the decrease in proceeds from  dispositions  of real
estate assets in 2004. The Company received $20 million of proceeds in the first
six  months of 2003 of which $19  million  was  related to the  transfer  of the
Seasons of Green Oaks  apartments  to one of the Company's  joint  ventures with
Crow Holdings.  The Company received $4 million in proceeds during the first six
months of 2004 which was mainly  related to insurance  settlements  for property
fires at five of the Company's properties.

Capital  improvements to existing properties during the first six months of 2004
and 2003 totaled  approximately  $16.9 million and $9.8  million,  respectively.
Actual capital expenditures are summarized below (dollars in thousands):



                                                                  June 30, 2004    June 30, 2003
                                                                ----------------  ---------------
                                                                             
Recurring capital expenditures at existing properties               $  6,542         $  6,216
Revenue enhancing capital expenditures at existing properties          4,414            2,165
Building replacement from fire and other loss                          4,823            1,296
Corporate/commercial capital improvements                              1,094              108
                                                                ----------------  ---------------
                                                                    $ 16,873         $  9,785
                                                                ================  ===============


Net cash provided by financing  activities was  approximately  $37.7 million for
the first six months ended June 30, 2004  compared to net cash used in financing
activities of $3.8 million during the same period in 2003.  During the first six
months of 2004 the Company  increased its  borrowings  under its credit lines by
approximately $100.9 million to accommodate refinancing activities. In the first
six  months of 2003 the  Company  increased  its credit  lines by  approximately
$175.4 million also to accommodate refinancing activities.  The Company obtained
$70.8  million of new notes  payable in the first six months of 2004 compared to
$14.7 million of new notes payable for the same period in 2003. The Company made
principal payments on notes payable of $105.8 million in the first six months of
2004  mainly  due to $104.3  million  of debt  pay-offs  compared  to  principal
payments on notes  payable of $160.8  million for the same period of 2003 mainly
due to $159.0  million of debt  pay-offs.  The Company  received  proceeds  from
issuances of common  shares and units of $8.5 million in the first six months of
2004 compared to $2.8 million for the same period in 2003 as the Company's stock
price in 2004  prompted  the  exercise  of a higher  than  historical  amount of
options.

The Company's cash and cash  equivalents  increased to $38.9 million at June 30,
2004 from $10.2  million at December  31,  2003 mainly  related to the timing of
refinancing  activities  taking  place  at the end of the  second  quarter.  The
Company  expects to use the  excess  cash to pay down  debt,  resulting  in cash
balances returning to more historical levels.

In the first three months of 2004, the Company  refinanced $2.3 million of bonds
using its secured credit facility with a group of banks led by AmSouth Bank (the
"AmSouth Facility"). The Company refinanced an additional $14.3 million of bonds
using its  tax-free  bond  facility,  credit  enhanced by the  Federal  National
Mortgage Association  ("FNMA") (the "Tax-Free Bond Facility").  The Company also
refinanced six of the properties it acquired  through its partnership  buyout of
Bre/Maac  Associates,  LLC in 2003 using a renegotiated  secured credit facility
with Prudential Mortgage Capital, credit enhanced by FNMA (the "FNMA Facility").

During the three month  period ended June 30, 2004,  the Company  refinanced  an
$11.2 million mortgage using its existing FNMA Facility. The Company amended the
AmSouth  Facility to extend the maturity by one year and  increased  the loan to
value from 57% to 65%,  effectively  increasing  the  borrowing  base from $31.7
million  to $37.9  million.  The  Company  also paid off the  mortgages  of five
properties.  The five properties were then used to  collateralize a loan under a
new credit agreement with Financial Federal Savings Bank, which was subsequently
purchased and credit enhanced by Freddie Mac (the "Freddie Mac  Facility").  The
Freddie Mac Facility has a commitment amount of $100 million and a maturity date
of July 1, 2011.

The FNMA Facility has a line limit of $850 million,  $646.7  million of which is
available to borrow.  Various traunches of the facility mature from 2010 through
2014.  The FNMA Facility  provides for both fixed and variable rate  borrowings.
The interest rate on the variable  portion  renews every 90 days and is based on
the FNMA Discount Mortgage Backed Security ("DMBS") rate on the date of renewal,
which has typically  approximated  three-month  LIBOR less an average  spread of
0.07%,  plus a credit  enhancement  fee  between  0.60% and 0.72%,  based on the
outstanding borrowings.

At June 30,  2004,  the FNMA  Facility  had an  outstanding  balance  of  $630.9
million,  with available unused borrowing  capacity of $15.8 million.  Excluding
the effect of interest rate swaps,  the average  variable  interest rate at June
30, 2004 was 1.9% on variable  rate  borrowings  of $521 million  under the FNMA
Facility.  Fixed rate borrowings under the FNMA Facility totaled $110 million at
June 30, 2004, at interest  rates  (inclusive of  credit-enhancement  fees) from
5.77% to 7.71%, and maturities from 2006 to 2009.

The  Company's  Tax-Free  Bond  Facility  has a borrowing  limit of $100 million
maturing in 2034.  At June 30, 2004,  the  available  borrowing  base and amount
outstanding on the Tax-Free Bond Facility was $81.6 million.

At June 30, 2004, the Company had an  outstanding  balance of $20 million on its
loan with Compass Bank at a variable interest rate of 1.7%.

The Company's $40 million  AmSouth  Facility had an  outstanding  balance of $14
million with another $17.2 million  available to borrow at June 30, 2004.  There
was also $6.7 million of letters of credit  issued  under this  facility at June
30, 2004.

At June 30, 2004, the Company had a promissory note with Union Planters National
Bank ("Union Planters") for $40 million at a variable rate of 2.3%.

At June 30, 2004,  the Company had  outstanding  $34.4 million under the Freddie
Mac Facility at a variable rate of 2.3%.

Each of the  Company's  credit  facilities  is subject to various  covenants and
conditions  on usage.  If the  Company  were to fail to satisfy a  condition  to
borrowing, the available credit under one or more of the facilities could not be
drawn, which could adversely affect the Company's  liquidity.  Moreover,  if the
Company  were to fail to make a payment  or  violate a  covenant  under a credit
facility, after applicable cure periods one or more of its lenders could declare
a default,  accelerate  the due date for  repayment  of all amounts  outstanding
and/or foreclose on properties  securing such  facilities.  Any such event could
have a material adverse effect on the Company.

At June 30,  2004,  the  Company  had a total of $135.9  million  of  individual
conventional  fixed rate debt at an average  interest  rate of 6.6%,  a total of
$55.9 million of individual  tax-exempt  fixed rate debt at an average  interest
rate of 5.9% and $4.8 million of  tax-exempt  variable rate bonds at an interest
rate of 2.1%.

The Company uses interest  rate swaps to manage its current and future  interest
rate risk.  The  Company has ten  interest  rate swaps  designated  as cash flow
hedges on its FNMA Facility.  These swaps have a total notional  balance of $315
million which have variable legs based on one or  three-month  LIBOR,  and fixed
legs with an average rate of 5.5%. The swaps have  expirations  between 2005 and
2010, and have to date proven to be highly effective hedges.  Through the use of
these swaps the Company  believes it has  effectively  fixed the borrowing  rate
during these periods on $315 million of variable rate borrowings  issued through
the FNMA  Facility,  leaving only $206 million of the FNMA Facility on which the
interest rate has not been fixed or hedged. Additionally,  the Company has seven
interest  rate swaps  designated  as cash flow hedges  against the Tax-Free Bond
Facility.  These swaps have a total notional  amount of $53.0 million which have
variable  legs  based on the BMA  Municipal  Swap  Index and fixed  legs with an
average  rate of 3.2%.  These swaps expire in 2007,  2008 and 2009,  and have to
date proven to be highly effective hedges.

The  Company  also has an  interest  rate swap  designated  as a cash flow hedge
against the Union Planters note. This swap has a notional balance of $25 million
with a variable leg based on three-month  LIBOR,  and a fixed leg with a rate of
4.0%.  The swap expires in 2009 and to date has proven to be a highly  effective
hedge.

The Company has also  entered into three  interest  rate cap  agreements  with a
total notional  amount of $22.6 million.  These interest rate cap agreements all
have a  strike  rate  of 6% as  indexed  on the  BMA  Municipal  Swap  Index  or
three-month LIBOR and mature from 2007 through 2009.

The weighted average interest rate and the weighted average maturity at June 30,
2004, for the $1 billion of debt outstanding were 4.8% and 11.3 years,  compared
to 5.3% and 12.0 years on $833 million of debt outstanding at June 30, 2003.

The  Company  believes  that  it has  adequate  resources  to fund  its  current
operations,  annual refurbishment of its properties,  and incremental investment
in new apartment  properties.  The Company is relying on the efficient operation
of the financial markets to finance debt maturities, and also is heavily reliant
on  the   creditworthiness  of  FNMA,  which  provides  credit  enhancement  for
approximately  $713 million of the Company's  debt. The interest rate market for
FNMA  Discount  Mortgage  Backed  Securities  ("DMBS"),  which in the  Company's
experience is highly  correlated with three-month  LIBOR interest rates, is also
an important component of the Company's liquidity and swap effectiveness. In the
event that the FNMA DMBS market  becomes less  efficient,  or the credit of FNMA
becomes impaired, the Company would seek alternative sources of debt financing.

The  Company   believes  that  cash  provided  by  operations  is  adequate  and
anticipates that it will continue to be adequate in both the short and long-term
to meet operating requirements  (including recurring capital expenditures at the
communities) and payment of distributions by the Company in accordance with REIT
requirements  under the Internal  Revenue Code.  The Company has loan  covenants
that limit the total amount of  distributions,  but believes that it is unlikely
that  these  will  be a  limiting  factor  on the  Company's  future  levels  of
distributions  based on the  Company's  current  range of forecast of  operating
performance.  The Company expects to meet its long-term liquidity  requirements,
such as scheduled mortgage debt maturities,  property acquisitions,  expansions,
and   non-recurring   capital   expenditures,   through  long  and  medium  term
collateralized  fixed rate borrowings,  potential joint venture transactions and
the Company's existing and new credit facilities.

For the six months  ended June 30,  2004,  the  Company's  net cash  provided by
operating  activities  exceeded  improvements  to existing  real estate  assets,
distributions to unitholders, dividends paid on common shares and dividends paid
on  preferred   shares  by  $4.5  million.   This  compared  to  a  coverage  of
approximately  $3.8  million for the same period in 2003.  While the Company has
sufficient liquidity to permit distributions at current rates through additional
borrowings,  if necessary,  any significant  deterioration  in operations  could
result  in  the  Company's   financial  resources  to  be  insufficient  to  pay
distributions  to  shareholders  at the current rate, in which event the Company
would be required to reduce the distribution rate.

At June 30,  2004 and 2003,  the  Company  did not have any  relationships  with
unconsolidated  entities  or  financial  partnerships,  such as  entities  often
referred to as structured  finance,  special purpose entities,  which would have
been established for the purpose of facilitating  off-balance sheet arrangements
or other contractually narrow or limited purposes.  The Company's joint ventures
with Crow  Holdings  were  established  to acquire  multifamily  properties.  In
addition,   the  Company  does  not  engage  in  trading  activities   involving
non-exchange traded contracts. As such, the Company is not materially exposed to
any  financing,  liquidity,  market,  or credit  risk that could arise if it had
engaged in such  relationships.  The Company does not have any  relationships or
transactions   with  persons  or  entities  that  derive   benefits  from  their
non-independent relationships with the Company or its related parties other than
what is disclosed in Item 8. Financial Statements and Supplementary Data - Notes
to Consolidated Financial Statements Note 11 in the Company's 2003 Annual Report
on Form 10-K.

INSURANCE

In the opinion of management,  property and casualty  insurance is in place that
provides  adequate  coverage  to provide  financial  protection  against  normal
insurable risks such that it believes that any loss experienced would not have a
significant impact on the Company's liquidity, financial position, or results of
operations.

INFLATION

Substantially  all of the resident leases at the Communities  allow, at the time
of renewal, for adjustments in the rent payable there under, and thus may enable
the Company to seek rent increases.  Almost all leases are for one year or less.
The short-term nature of these leases generally serves to reduce the risk to the
Company of the adverse effects of inflation.

IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS

In December 2003, the FASB issued FASB  Interpretation  No. 46 (revised December
2003),  Consolidation of Variable Interest Entities ("FIN46R").  FIN46R replaces
FASB Interpretation No. 46,  Consolidation of Variable Interest Entities,  which
was issued in January  2003,  and  addresses  how a business  enterprise  should
evaluate  whether it has a controlling  financial  interest in an entity through
means other than voting rights and how,  accordingly,  it should consolidate the
entity.  The Company was  required  to comply  with the  requirements  of FIN46R
effective  March 31, 2004. The adoption of FIN46R had no impact on the Company's
consolidated financial condition or results of operations taken as a whole.

RISKS ASSOCIATED WITH FORWARD-LOOKING STATEMENTS

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations  contains certain  forward-looking  statements  within the meaning of
Section 27A of the  Securities  Act of 1933, as amended,  and Section 21E of the
Securities Exchange Act of 1934, as amended, which are intended to be covered by
the safe harbors created thereby.  These statements include, but are not limited
to,  statements  about  anticipated   growth  rate  of  revenues  and  expenses,
anticipated rental concessions, planned asset dispositions, disposition pricing,
and  planned  acquisition  and  developments.  Actual  results and the timing of
certain events could differ  materially  from those projected in or contemplated
by the  forward-looking  statements  due to a number  of  factors,  including  a
continued  downturn  in general  economic  conditions  or the  capital  markets,
competitive factors including overbuilding or other supply/demand  imbalances in
some or all of our markets,  changes in interest rates, and other items that are
difficult to control such as insurance  rates,  increases in real estate  taxes,
and other general risks inherent in the apartment business. Although the Company
believes that the  assumptions  underlying  the  forward-looking  statements are
reasonable, any of the assumptions could be inaccurate and, therefore, there can
be no assurance that the  forward-looking  statements included in this report on
Form 10-Q will prove to be accurate.  In light of the significant  uncertainties
inherent in the  forward-looking  statements  included herein,  the inclusion of
such information  should not be regarded as a  representation  by the Company or
any other person that the objectives and plans of the Company will be achieved.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

This  information has been omitted as there have been no material changes in the
Company's market risk as disclosed in the 2003 Annual Report on Form 10-K except
for changes as  discussed  in the  Liquidity  and Capital  resources  section in
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations.

Item 4. Controls and Procedures

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

The Company  maintains  disclosure  controls and procedures that are designed to
ensure that information  required to be disclosed in its Exchange Act reports is
recorded,  processed,  summarized and reported within the time periods specified
in the SEC's  rules and forms,  and that such  information  is  accumulated  and
communicated to the Company's management,  including its Chief Executive Officer
and Chief Financial Officer, as appropriate, to allow timely decisions regarding
required  disclosure.  Management  necessarily applied its judgment in assessing
the costs and benefits of such controls and procedures  which,  by their nature,
can provide only reasonable assurance regarding management's control objectives.
The Company also has an investment in two unconsolidated  entities which are not
under  its  control.   Consequently,   the  Company's  disclosure  controls  and
procedures  with  respect to these  entities are  necessarily  more limited than
those it maintains with respect to its consolidated subsidiaries.

As of the end of the period  covered by this report,  an evaluation  was carried
out  under  the  supervision  and  with  the   participation  of  the  Company's
management,  including the Chief Executive Officer and Chief Financial  Officer,
of the  effectiveness  of the design and operation of the  Company's  disclosure
controls  and  procedures  pursuant  to  Rule  13a-15(e)  and  15d-15(e)  of the
Securities   Exchange  Act  of  1934  (the  "Exchange  Act").  Based  upon  that
evaluation,  the Chief Executive  Officer and Chief Financial  Officer concluded
that the Company's  disclosure  controls and  procedures are effective in timely
alerting them to material  information  relating to the Company  (including  its
consolidated  subsidiaries)  that is required  to be  included in the  Company's
Exchange Act filings.

CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING

During the three months ended June 30, 2004,  there were no significant  changes
in the Company's  internal  control over  financial  reporting  that  materially
affected,  or that are reasonably  likely to affect,  the registrant's  internal
control over financial reporting.

Special Note Regarding Analyst Reports

Investors  should also be aware that while the Company's  management  does, from
time to time,  communicate with securities analysts, it is against the Company's
policy  to  disclose  to them  any  material  non-public  information  or  other
confidential commercial information. Accordingly, shareholders should not assume
that the  Company  agrees  with any  statement  or report  issued by any analyst
irrespective of the content of the statement or report. Furthermore, the Company
has a policy against  issuing or confirming  financial  forecasts or projections
issued by others. Thus, to the extent that reports issued by securities analysts
contain  any  projections,  forecasts  or  opinions,  such  reports  are not the
responsibility of Mid-America Apartment Communities, Inc.

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

            The  annual  meeting  of the shareholders of the Company was held on
            May 24, 2004.

            Messrs.  John F. Flournoy, Robert F. Fogelman and Michael S. Starnes
            were  elected  to serve as directors by a plurality of votes cast at
            the meeting. Shares on this proposal were voted as follows:



                                   For            Withheld
                             ---------------   -------------
                                          
John F. Flournoy                17,735,213         753,116
Robert F. Fogelman              18,269,352         218,978
Michael S. Starnes              18,238,071         250,259


            KPMG   LLP   was   ratified  as  the  Company's  independent  public
            accountants  for  the  2004  fiscal year by a majority of the shares
            represented  at  the  meeting. Shares on this proposal were voted as
            follows:



                                   For            Against          Abstain
                            ---------------   -------------   --------------
                                                         
KPMG LLP                        18,226,867         233,464           27,998


            The   Amended   and   Restated   Charter  of  Mid-America  Apartment
            Communities,  Inc.  was  not  approved. Shares on this proposal were
            voted as follows:



                                                                                   Broker Non-Votes
                                 For             Against           Abstain             Not Voted
                            ---------------   ---------------   --------------   ----------------------
                                                                              
Amended Charter                  6,121,122         7,025,547           79,088                5,262,572


           The  2004  Stock Plan was approved by a majority of the votes cast at
           the meeting. Shares on this proposal were voted as follows:



                                                                                   Broker Non-Votes
                                 For             Against           Abstain             Not Voted
                            ---------------   ---------------   --------------   ----------------------
                                                                              
2004 Stock Plan                 12,329,481           790,092          106,184                5,262,572


Item 5.     Other Information
            None.

Item 6.     Exhibits and Reports on Form 8-K

    (a)     The following exhibits are filed as part of this report.

            Exhibit No

               10.1 Credit   Agreement  By  and  Among   Mid-America   Apartment
                    Communities,   Inc.,   Mid-America   Apartments,   L.P.  and
                    Mid-America  Apartments  of Texas,  L.P.,  as  Borrower  and
                    Financial  Federal  Savings  Bank,  as Lender dated June 29,
                    2004

               31.1 Certification of Chief Executive Officer Pursuant to Section
                    302 of the Sarbanes-Oxley Act of 2002

               31.2 Certification of Chief Financial Officer Pursuant to Section
                    302 of the Sarbanes-Oxley Act of 2002

               32.1 Certification  of Chief  Executive  Officer  Pursuant  to 18
                    U.S.C.  Section 1350, as Adopted  Pursuant to Section 906 of
                    the Sarbanes-Oxley Act of 2002

               32.2 Certification  of Chief  Financial  Officer  Pursuant  to 18
                    U.S.C.  Section 1350, as Adopted  Pursuant to Section 906 of
                    the Sarbanes-Oxley Act of 2002


    (b)     Reports on Form 8-K

            Form  Event Reported                      Date of Report  Date Filed
            8-K   Preliminary 1Q04 earnings release      4-14-2004    4-14-2004
            8-K   1Q04 earnings release                   5-6-2004     5-6-2004
            8-K   Amendment to Code of Ethics            5-19-2004    5-19-2004
            8-K   Institutional Investor Presentation     6-7-2004     6-7-2004
            8-K   Acquisition - Watermark Apartments     6-21-2004    6-21-2004

                                   Signatures

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


                                    MID-AMERICA APARTMENT COMMUNITIES, INC.

Date:  August 5, 2004               /s/Simon R.C. Wadsworth
                                    Simon R.C. Wadsworth
                                    Executive Vice President and
                                    Chief Financial Officer
                                    (Principal Financial and Accounting Officer)