1
                                                                     Exhibit 1.1

                                                  Form of Underwriting Agreement


                                8,500,000 Shares

                          CAPTEC NET LEASE REALTY, INC.

                                  Common Stock



                             UNDERWRITING AGREEMENT
                             ----------------------


                                                                   _______, 1997


Credit Suisse First Boston Corporation
Bear, Stearns & Co. Inc.
Prudential Securities Incorporated
McDonald & Company Securities, Inc.
Piper Jaffray Inc.

  As Representatives of the Several Underwriters,
     c/o   Credit Suisse First Boston Corporation
           Eleven Madison Avenue
           New York, N.Y. 10010-3629

Dear Sirs:

         1. Introductory. Captec Net Lease Realty, Inc., a Delaware corporation
("Company"), proposes to issue and sell 8,500,000 shares ("Firm Securities") of
its Common Stock ("Securities") and also proposes to issue and sell to the
Underwriters, at the option of the Underwriters, an aggregate of not more than
1,275,000 additional shares ("Optional Securities") of its Securities as set
forth below. The Firm Securities and the Optional Securities are herein
collectively called the "Offered Securities". The Company hereby agrees with the
several Underwriters named in Schedule A hereto ("Underwriters") as follows:

         2. Representations  and  Warranties  of  the  Company.   The  Company
represents and warrants to, and agrees with, the several Underwriters that:

                  (a) A registration statement (No. 333-34983) relating to the
         Offered Securities, including a form of prospectus, has been filed with
         the Securities and Exchange Commission ("Commission") and either (i)
         has been declared effective under the Securities Act of 1933 ("Act")
         and is not proposed to be amended or (ii) is proposed to be amended by
         amendment or post-effective amendment. If such registration statement
         ("initial registration statement") has been declared effective, either
         (i) an additional registration statement ("additional registration
         statement") relating to the Offered Securities may have been filed with
         the Commission pursuant to Rule 462(b) ("Rule 462(b)") under the Act
         and, if so filed, has become effective upon filing pursuant to such
         Rule and the Offered Securities all have been duly registered under the
         Act pursuant to the initial registration statement and, if applicable,
         the additional registration statement or (ii) such an additional
         registration statement may be filed with the Commission pursuant to
         Rule 462(b) and will become effective upon filing pursuant to such Rule
         and upon such filing the Offered Securities will all have been duly
         registered under the Act pursuant to the initial registration statement
         and such additional registration statement. If the Company does not
         propose to amend the initial registration statement or if an additional
         registration statement has been filed and the Company does not propose
         to amend it, and if any post-effective amendment to either such
         registration statement has been filed with the Commission prior to the
         execution and delivery of this Agreement, the most recent amendment (if
         any) to each such registration statement has been declared effective by
         the Commission




   2





         or has become effective upon filing pursuant to Rule 462(c) ("Rule
         462(c)") under the Act or, in the case of the additional registration
         statement, Rule 462(b). For purposes of this Agreement, "Effective
         Time" with respect to the initial registration statement or, if filed
         prior to the execution and delivery of this Agreement, the additional
         registration statement means (i) if the Company has advised the
         Representatives that it does not propose to amend such registration
         statement, the date and time as of which such registration statement,
         or the most recent post-effective amendment thereto (if any) filed
         prior to the execution and delivery of this Agreement, was declared
         effective by the Commission or has become effective upon filing
         pursuant to Rule 462(c), or (ii) if the Company has advised the
         Representatives that it proposes to file an amendment or post-effective
         amendment to such registration statement, the date and time as of which
         such registration statement, as amended by such amendment or
         post-effective amendment, as the case may be, is declared effective by
         the Commission. If an additional registration statement has not been
         filed prior to the execution and delivery of this Agreement but the
         Company has advised the Representatives that it proposes to file one,
         "Effective Time" with respect to such additional registration statement
         means the date and time as of which such registration statement is
         filed and becomes effective pursuant to Rule 462(b). "Effective Date"
         with respect to the initial registration statement or the additional
         registration statement (if any) means the date of the Effective Time
         thereof. The initial registration statement, as amended at its
         Effective Time, including all information contained in the additional
         registration statement (if any) and deemed to be a part of the initial
         registration statement as of the Effective Time of the additional
         registration statement pursuant to the General Instructions of the Form
         on which it is filed and including all information (if any) deemed to
         be a part of the initial registration statement as of its Effective
         Time pursuant to Rule 430A(b) ("Rule 430A(b)") under the Act, is
         hereinafter referred to as the "Initial Registration Statement". The
         additional registration statement, as amended at its Effective Time,
         including the contents of the initial registration statement
         incorporated by reference therein and including all information (if
         any) deemed to be a part of the additional registration statement as of
         its Effective Time pursuant to Rule 430A(b), is hereinafter referred to
         as the "Additional Registration Statement". The Initial Registration
         Statement and the Additional Registration Statement are herein referred
         to collectively as the "Registration Statements" and individually as a
         "Registration Statement". The form of prospectus relating to the
         Offered Securities, as first filed with the Commission pursuant to and
         in accordance with Rule 424(b) ("Rule 424(b)") under the Act or (if no
         such filing is required) as included in a Registration Statement, is
         hereinafter referred to as the "Prospectus". No document has been or
         will be prepared or distributed in reliance on Rule 434 under the Act.

                  (b) If the Effective Time of the Initial Registration
         Statement is prior to the execution and delivery of this Agreement: (i)
         on the Effective Date of the Initial Registration Statement, the
         Initial Registration Statement conformed in all respects to the
         requirements of the Act and the rules and regulations of the Commission
         ("Rules and Regulations") and did not include any untrue statement of a
         material fact or omit to state any material fact required to be stated
         therein or necessary to make the statements therein not misleading,
         (ii) on the Effective Date of the Additional Registration Statement (if
         any), each Registration Statement conformed, or will conform, in all
         respects to the requirements of the Act and the Rules and Regulations
         and did not include, or will not include, any untrue statement of a
         material fact and did not omit, or will not omit, to state any material
         fact required to be stated therein or necessary to make the statements
         therein not misleading, and (iii) on the date of this Agreement, the
         Initial Registration Statement and, if the Effective Time of the
         Additional Registration Statement is prior to the execution and
         delivery of this Agreement, the Additional Registration Statement each
         conforms, and at the time of filing of the Prospectus pursuant to Rule
         424(b) or (if no such filing is required) at the Effective Date of the
         Additional Registration Statement in which the Prospectus is included,
         each Registration Statement and the Prospectus will conform, in all
         respects to the requirements of the Act and the Rules and Regulations,
         and neither of such documents includes, or will include, any untrue
         statement of a material fact or omits, or will omit, to state any
         material fact required to be stated therein or necessary to make the
         statements therein not misleading. If the Effective Time of the Initial
         Registration Statement is subsequent to the execution and delivery of
         this Agreement: on the Effective Date of the Initial Registration
         Statement, the Initial Registration Statement and the Prospectus will
         conform in all respects to the requirements of the Act and the Rules
         and Regulations, neither of such documents will include any untrue
         statement of a material fact or will omit to state any material fact
         required to be stated therein or necessary to make the statements
         therein not misleading, and no Additional Registration Statement has
         been or will be filed. The two preceding sentences do not apply to
         statements in or omissions from a Registration Statement or the
         Prospectus based upon written information furnished to the Company by
         any Underwriter


                                       2
   3

         through the Representatives specifically for use therein, it being
         understood and agreed that the only such information is that described
         as such in Section 7(b) hereof.

                  (c) The Company has been duly incorporated and is an existing
         corporation in good standing under the laws of the State of Delaware,
         with power and authority (corporate and other) to own its properties
         and conduct its business as described in the Prospectus; and the
         Company is duly qualified to do business as a foreign corporation in
         good standing in all other jurisdictions in which its ownership or
         lease of property or the conduct of its business requires such
         qualification.

                  (d) Captec Net Lease Realty Advisors, Inc., a Delaware
         corporation (the "Advisor") has been duly incorporated and is an
         existing corporation in good standing under the laws of the State of
         Delaware, with power and authority (corporate and other) to enter into
         the Advisory Agreement, dated August 29, 1997 with the Company (the
         "Advisory Agreement"), and to perform its obligations thereunder,
         including managing the operations of the Company and providing it with
         investment and financial advisory services; and the Advisor is duly
         qualified to do business as a foreign corporation in good standing in
         all other jurisdictions in which the conduct of its business pursuant
         to the Advisory Agreement requires such qualification.

                  (e) Each of Captec Net Lease Realty, Inc., a Michigan
         corporation, and Captec Net Lease Realty Advisors, Inc., a Michigan
         corporation (the "Merged Companies"), was duly incorporated and
         immediately prior to the Merger (as defined) was an existing
         corporation in good standing under the laws of the State of Michigan,
         with full power and authority (corporate and other) to own the
         properties held by it prior to the Merger and enter into agreements and
         conduct its business as described in the Prospectus; and each of the
         Merged Companies was duly qualified to do business as a foreign
         corporation in good standing in all other jurisdictions in which its
         ownership or lease of property or the conduct of its business required
         such qualification immediately prior to the Merger except where such
         failure to qualify would not have a material adverse affect on the
         Company.

                  (f) Each of Captec Franchise Capital Partners L.P. III, a
         Delaware limited partnership, and Captec Franchise Capital Partners
         L.P. IV, a Delaware limited partnership (the "Partnerships"), has been
         duly formed and is an existing partnership in good standing under the
         laws of the State of Delaware, with power and authority to own its
         properties and conduct its business as described in the Prospectus; and
         each of the Partnerships is duly qualified to do business as a foreign
         partnership in good standing in all other jurisdictions in which its
         ownership or lease of property or the conduct of its business requires
         such qualification.

                  (g) The execution, delivery, and performance of each of the 
         documents relating to the merger (the "Merger") of the Merged
         Companies with and into the Company (the "Merger Documents"), was duly
         and validly authorized by each of the parties thereto, and each Merger
         Document was duly executed and delivered by each such party and
         constitutes the legally valid and binding agreement of each such
         party, enforceable against such party in accordance with its terms.
         Each of the Merger Documents required to be filed has been duly filed
         in Michigan and Delaware, and the Merger is effective in Michigan and
         Delaware and has been consummated in accordance with the terms of the
         Merger Documents and has vested in the Company all of the assets and
         properties of the Merged Companies. The execution, delivery and
         performance of the Merger Documents by each of the parties thereto and
         the consummation of the transactions contemplated thereby (A) did not
         require any consent, approval, authorization or other order of or
         registration or filing with, any court, regulatory body,
         administrative agency or other governmental body, agency or official
         (except for the filings which were accomplished in Michigan and
         Delaware of that certain certificate of merger of the Merged Companies
         into the Company), or conflict with or constitute a breach of, or a
         default under, the certificate or articles of incorporation, bylaws,
         or other organizational documents, of any of the parties thereto and
         (B) did not conflict with or constitute a breach of, or a default
         under, any material agreement, indenture, lease or other instrument to
         which any of the parties thereto is a party or by which any of them or
         any of their respective properties may be bound, or violate any
         statute, law, regulation or filing or judgment, injunction, order or
         decree applicable to any of the parties thereto or any of their
         respective properties, or result in the creation or imposition of any
         lien, charge or encumbrance upon any property or assets of any of the
         parties thereto pursuant to the terms of any agreement or instrument
         to which any of them is a party or by which any of them may be




                                       3
   4


         bound or to which any of the property or assets of any of them is
         subject. The Merger qualifies as a tax-free reorganization pursuant to
         Section 368(a) of the Internal Revenue Code of 1986, as amended (the
         "Code").

                  (h) The execution, delivery, and performance of each of the
         documents relating to the exchange (the "Exchange") of 9,500 shares of
         Redeemable Preferred Stock, $.01 par value, for 475,000 of Common Stock
         (the "Exchange Documents"), was duly and validly authorized by the
         Company and each Exchange Document was duly executed and delivered by
         the Company and constitutes the legally valid and binding agreement of
         the Company, enforceable against the Company in accordance with its
         terms. Upon consummation of the offering, the Exchange will be
         consummated in accordance with the terms of the Exchange Documents. The
         execution, delivery and performance of the Exchange Documents by the
         Company and the consummation of the transactions contemplated thereby
         (A) will not require any consent, approval, authorization or other
         order of or registration or filing with, any court, regulatory body,
         administrative agency or other governmental body, agency or official,
         or conflict with or constitute a breach of, or a default under, the
         certificate or articles of incorporation, bylaws, or other
         organizational documents, of the Company and (B) will not conflict with
         or constitute a breach of, or a default under, any material agreement,
         indenture, lease or other instrument to which the Company is a party or
         by which it or any of its properties may be bound, or violate any
         statute, law, regulation or filing or judgment, injunction, order or
         decree applicable to the Company or any of its properties, or result in
         the creation or imposition of any lien, charge or encumbrance upon any
         property or assets of the Company pursuant to the terms of any
         agreement or instrument to which the Company is a party or by which the
         Company may be bound or to which any of the property or assets of the
         Company is subject. The Company will use its best efforts to effect the
         Exchange.

                  (i) The execution, delivery, and performance of each of the
         documents relating to the redemption (the "Redemption") by the Company
         of 40,500 shares of Redeemable Preferred Stock, $.01 par value, (the
         "Redemption Documents"), was duly and validly authorized by the
         Company, and each Redemption Document was duly executed and delivered
         by the Company and constitutes the legally valid and binding agreement
         of the Company, enforceable against it in accordance with its terms.
         Upon consummation of the offering, the Redemption will be consummated
         in accordance with the terms of the Redemption Documents. The
         execution, delivery and performance of the Redemption Documents by the
         Company and the consummation of the transactions contemplated thereby
         (A) will not require any consent, approval, authorization or other
         order of or registration or filing with, any court, regulatory body,
         administrative agency or other governmental body, agency or official,
         or conflict with or constitute a breach of, or a default under, the
         certificate or articles of incorporation, bylaws, or other
         organizational documents, of the Company and (B) will not conflict with
         or constitute a breach of, or a default under, any material agreement,
         indenture, lease or other instrument to which the Company is a party or
         by which the Company or any of its properties may be bound, or violate
         any statute, law, regulation or filing or judgment, injunction, order
         or decree applicable to the Company or any of its properties, or result
         in the creation or imposition of any lien, charge or encumbrance upon
         any property or assets of the Company pursuant to the terms of any
         agreement or instrument to which the Company is a party or by which the
         Company may be bound or to which any of the property or assets of the
         Company is subject. The Company will use its best efforts to the effect
         the Redemption.

                  (j) The execution, delivery, and performance of each of the
         documents relating to the Company's purchase of the general partnership
         interests in each of the Partnerships by the Company (the "Partnership
         Purchase"), has been duly and validly authorized by each of the parties
         thereto, and each document relating to the Partnership Purchase (the
         "Partnership Purchase Document") has been duly executed and delivered
         by each such party and constitutes the legally valid and binding
         agreement of each such party, enforceable against such party in
         accordance with its terms. Upon consummation of the offering and
         obtaining the consents of the limited partners of each of the
         Partnerships, the Partnership Purchase will be consummated in
         accordance with the terms of the Partnership Purchase Documents. Except
         for the consent required to be obtained from the limited partners of
         the Partnerships and except as disclosed in the Prospectus, the
         execution, delivery and performance of the Partnership Purchase
         Documents by each of the parties thereto and the consummation of the
         transactions contemplated thereby (A) will not require any consent,
         approval, authorization or other order of or registration or filing
         with, any court, regulatory body, administrative agency or other
         governmental body, agency or official, or conflict with or constitute a
         breach of, or a default under, the certificate or articles of
         incorporation, bylaws, or other organizational documents, of any of the
         parties thereto and (B) will not conflict



                                       4
   5

         with or constitute a breach of, or a default under, any material
         agreement, indenture, lease or other instrument to which any of the
         parties thereto is a party or by which any of them or any of their
         respective properties may be bound, or violate any statute, law,
         regulation or filing or judgment, injunction, order or decree
         applicable to any of the parties thereto or any of their respective
         properties, or result in the creation or imposition of any lien, charge
         or encumbrance upon any property or assets of any of the parties
         thereto pursuant to the terms of any agreement or instrument to which
         any of them is a party or by which any of them may be bound or to which
         any of the property or assets of any of them is subject. The
         solicitation materials to be delivered in connection with obtaining the
         consents of the limited partners of the Partnerships will conform in
         all respects to the requirements of the Act and the Rules and
         Regulations and will not include any untrue statement of a material
         fact and will not omit to state any material fact required to be stated
         therein or necessary to make the statements therein not misleading. The
         Company will use its best efforts to obtain the consent of the limited
         partners of the Partnerships in connection with the Partnership
         Purchase and to effect the Partnership Purchase.

                  (k) Each of the Partnerships is properly treated as a
         partnership for federal income tax purposes and not as an association
         or publicly traded partnership taxable as a corporation;

                  (l) The Offered Securities and all other outstanding shares of
         capital stock of the Company have been duly authorized; all outstanding
         shares of capital stock of the Company are, and, when the Offered
         Securities have been delivered and paid for in accordance with this
         Agreement on each Closing Date (as defined below) and when the 9,500
         shares of Redeemable Preferred Stock are exchanged for 475,000 of
         Common Stock pursuant to the Exchange Documents (the "Exchanged
         Securities"), such Offered Securities and Exchanged Securities will
         have been, validly issued, fully paid and nonassessable and will
         conform to the description thereof contained in the Prospectus; and the
         stockholders of the Company have no preemptive rights with respect to
         the Securities and no Securities issued by the Company have been issued
         in violation of such preemptive rights (including all outstanding
         shares of capital stock).

                  (m) Except as disclosed in the Prospectus, there are no
         contracts, agreements or understandings between the Company and any
         person that would give rise to a valid claim against the Company or any
         Underwriter for a brokerage commission, finder's fee or other like
         payment in connection with this offering, the Exchange, the Redemption
         or the Partnership Purchase.

                  (n) Except as disclosed in the Prospectus, there are no
         contracts, agreements or understandings between the Company and any
         person granting such person the right to require the Company to file a
         registration statement under the Act with respect to any securities of
         the Company owned or to be owned by such person or to require the
         Company to include such securities in the securities registered
         pursuant to a Registration Statement or in any securities being
         registered pursuant to any other registration statement filed by the
         Company under the Act, or any such rights as to this offering have been
         waived.

                  (o) Except as disclosed in the Prospectus, there are no
         outstanding (A) securities, equity interests or obligations of the
         Company or any of its subsidiaries convertible into or exchangeable for
         any capital stock or equity interests (as the case may be) of the
         Company or any such subsidiary, (B) warrants, rights or options to
         subscribe for or purchase from the Company or any such subsidiary any
         such capital stock or equity interests or any such convertible or
         exchangeable securities, equity interests or obligations, or (C)
         obligations of the Company or any such subsidiary to issue any shares
         of capital stock, equity interests, any such convertible or
         exchangeable securities, equity interests or obligations, or any such
         warrants, rights or options.

                  (p) Except as disclosed in the Prospectus and except for
         Captec Roasters LLC, the Company does not own any shares of stock or
         any other equity securities of any corporation or have any equity
         interest in any firm, partnership, association or other entity.

                  (q) The Offered Securities have been approved for listing on
         the Nasdaq National Market subject to notice of issuance.

                  (r) No consent, approval, authorization, or order of, or
         filing with, any governmental agency or body or any court is required
         for the consummation of the transactions contemplated by this Agreement
         in



                                       5
   6

         connection with the issuance and sale of the Offered Securities by the
         Company, except such as have been obtained and made under the Act and
         such as may be required under state securities laws.

                  (s) The execution, delivery and performance of this Agreement,
         and the issuance and sale of the Offered Securities will not result in
         a breach or violation of any of the terms and provisions of, or
         constitute a default under, any statute, any rule, regulation or order
         of any governmental agency or body or any court, domestic or foreign,
         having jurisdiction over the Company or any of its properties, or any
         indenture, mortgage, deed of trust, lease or any other agreement or
         instrument to which the Company is a party or by which the Company is
         bound or to which any of the properties of the Company or any such
         subsidiary is subject, or the charter or by-laws of the Company, and
         the Company has full power and authority to authorize, issue and sell
         the Offered Securities as contemplated by this Agreement.

                  (t) This  Agreement  has been duly  authorized,  executed  and
         delivered by the Company.

                  (u) Commencing upon the First Closing Date (as defined) the
         Company will be organized in conformity with the requirements for
         qualification as a real estate investment trust (a "REIT") under the
         Code, and the method of operation of the Company will enable, the
         Company to continue to meet the requirements for taxation as a REIT
         under the Code. All statements in the Prospectus regarding the
         Company's qualification as a REIT are true, complete and correct in all
         material respects.

                  (v) Coopers & Lybrand LLP are independent public accountants
         with respect to the Company as required by the Act.

                  (w) Except as disclosed in the Prospectus, the Company has
         good and marketable title to all real properties and all other
         properties and assets owned by it, including without limitation, all
         mortgages, deeds of trust and other security interests held by or in
         favor of the Company, in each case free from liens, encumbrances and
         defects that would materially affect the value thereof or materially
         interfere with the use made or to be made thereof by it; the Company
         holds any leased real or personal property under valid and enforceable
         leases with no exceptions that would materially interfere with the use
         made or to be made thereof by it.

                  (x) With respect to each loan secured by real estate or
         personal property in which the Company is the lender, the Company holds
         a valid, perfected priority security interest in the applicable real or
         personal property and the loan documents executed by or in favor of the
         Company in connection with each such loan are valid and enforceable in
         accordance with their respective terms.

                  (y) No default exists, and no event has occurred which, with
         notice or lapse of time or both, would constitute a default in the due
         performance and observance of any term, covenant or condition of any
         indenture, mortgage, deed of trust, lease or other agreement or
         instrument to which the Company is a party (including, without
         limitation a default by any tenant of any portion of the property of
         the Company or by any borrower under any loan made by the Company) or
         by which the Company or any of its properties is bound which default
         would have a material adverse affect on the property, business or
         operations of the Company except such as have been irrevocably waived.

                  (z) No foreclosures have been instituted and none are
         currently threatened with respect to any property or assets directly or
         indirectly owned (whether now or in the past) by the Company.

                  (aa) The Company possesses adequate certificates, authorities
         or permits issued by appropriate governmental agencies or bodies
         necessary to conduct the business now operated by it except the failure
         of which to possess would not individually or in the aggregate have a
         material adverse effect on the Company, and has not received any notice
         of proceedings relating to the revocation or modification of any such
         certificate, authority or permit that, if determined adversely to the
         Company would individually or in the aggregate have a material adverse
         effect on the Company.


                                       6
   7



                  (bb) To the best of the Company's knowledge after reasonable
         investigation, each of the properties owned by the Company is in
         substantial compliance with all presently applicable provisions of the
         Americans with Disabilities Act and no failure of the Company to comply
         with all presently applicable provisions of the Americans with
         Disabilities Act would have a material adverse effect on the Company.

                  (cc) No labor dispute with the employees of the Company exists
         or, to the knowledge of the Company, is imminent that might have a
         material adverse effect on the Company.

                  (dd) The Company owns, possesses or can acquire on reasonable
         terms, adequate trademarks, trade names and other rights to inventions,
         know-how, patents, copyrights, confidential information and other
         intellectual property (collectively, "intellectual property rights")
         necessary to conduct the business now operated by it, or presently
         employed by it, and has not received any notice of infringement of or
         conflict with asserted rights of others with respect to any
         intellectual property rights that, if determined adversely to the
         Company would individually or in the aggregate have a material adverse
         effect on the Company.

                  (ee) Except as disclosed in the Prospectus, the Company is
         not, to the best of its knowledge after reasonable investigation, in
         violation of any statute, any rule, regulation, decision or order of
         any governmental agency or body or any court, domestic or foreign,
         relating to the use, disposal or release of hazardous or toxic
         substances or relating to the protection or restoration of the
         environment or human exposure to hazardous or toxic substances
         (collectively, "Environmental Laws"), does not own or operate any real
         property contaminated with any substance that is subject to any
         Environmental Laws, is not liable for any off-site disposal or
         contamination pursuant to any Environmental Laws, and is not subject to
         any claim relating to any Environmental Laws, which violation,
         contamination, liability or claim would individually or in the
         aggregate have a material adverse effect on the Company; and the
         Company is not aware of any pending investigation which might lead to
         such a claim.

                  (ff) The Company has provided the Representatives with all
         environmental site assessments, investigations or other reports or
         surveys in its possession regarding its properties or properties in
         which the Company holds a security interest in connection with any laws
         and regulations relating to health, safety and the environment.

                  (gg) Except as disclosed in the Prospectus, there are no
         pending actions, suits, proceedings, inquiries, arbitrations,
         investigations, litigation or governmental proceedings against or
         affecting the Company or any of its respective properties that, if
         determined adversely to the Company would individually or in the
         aggregate have a material adverse effect on the condition (financial or
         other), business, properties or results of operations of the Company,
         or would materially and adversely affect the ability of the Company to
         perform its obligations under this Agreement, or which are otherwise
         material in the context of the sale of the Offered Securities; and no
         such actions, suits, proceedings, inquiries, arbitrations,
         investigations, litigation or governmental proceedings are threatened
         or, to the Company's knowledge, contemplated. The Company is not a
         party or subject to the provisions of any injunction, judgment, decree
         or order of any court, regulatory body, administrative agency or other
         governmental body which would individually or in the aggregate have a
         material adverse effect on the Company.

                  (hh) The financial statements included in each Registration
         Statement and the Prospectus present fairly the financial position of
         the Company (or for dates and periods prior to the Merger, of the
         Merged Companies) as of the dates shown and their results of operations
         and cash flows for the periods shown, and such financial statements
         have been prepared in conformity with generally accepted accounting
         principles in the United States applied on a consistent basis; and the
         schedules included in each Registration Statement present fairly the
         information required to be stated therein and the assumptions used in
         preparing the pro forma financial information included in each
         Registration Statement and the Prospectus provide a reasonable basis
         for presenting the significant effects directly attributable to the
         transactions or events described therein, the related pro forma
         adjustments give appropriate effect to those assumptions, and the pro
         forma columns therein reflect the proper application of those
         adjustments to the corresponding historical financial statement
         amounts.


                                       7
   8


                  (ii) Except as disclosed in the Prospectus, since the date of
         the latest audited financial statements included in the Prospectus
         there has been no material adverse change, nor any development or event
         involving a prospective material adverse change, in the condition
         (financial or other), business, properties or results of operations of
         the Company, and, except as disclosed in or contemplated by the
         Prospectus, there has been no dividend or distribution of any kind
         declared, paid or made by the Company on any class of its capital
         stock.

                  (jj) Except as disclosed in the Prospectus, since the date of
         the latest audited financial statements included in the Prospectus none
         of the properties owned by the Company has sustained any material loss
         or interference from fire, flood, hurricane, accident or other
         calamity, whether or not covered by insurance.

                  (kk) The Company is not and, after giving effect to the
         offering and sale of the Offered Securities and the application of the
         proceeds thereof as described in the Prospectus, will not be an
         "investment company" as defined in the Investment Company Act of 1940.

                  (ll) Neither the Company nor any of its affiliates does
         business with the government of Cuba or with any person or affiliate
         located in Cuba within the meaning of Section 517.075, Florida Statutes
         and the Company agrees to comply with such Section if prior to the
         completion of the distribution of the Offered Securities it commences
         doing such business.

                  (mm) Except as disclosed in the Prospectus, the Company has
         and maintains or causes to be maintained liability, property and
         casualty insurance (insured by insurers of recognized financial
         responsibility) in favor of the Company with respect to each of the
         properties owned by the Company in an amount and on such terms as is
         reasonable and customary for businesses of the type proposed to be
         conducted by the Company, including, among other things, insurance
         against theft, damage, destruction and acts of vandalism. The Company
         has not received from any insurance company notice of any material
         defects or deficiencies affecting the insurability of any such
         property.

                  (nn) Title insurance in favor of the Company is in force with
         respect to each of the real properties owned by the Company and/or in
         which the Company holds a mortgage, deed of trust or other interests as
         security for a loan to the owner thereof, in each case in an amount
         previously disclosed to the Representatives.

                  (oo) Except as disclosed in the Prospectus, all entitlements
         necessary for development of each of the properties owned by the
         Company have been obtained, and no further governmental or regulatory
         approvals are necessary for additional planned development of such
         properties.

                  (pp) Except as disclosed in the Prospectus, the mortgages and
         deeds of trust encumbering the properties owned or leased by the
         Company are not convertible and such mortgages and deeds of trust are
         not cross-defaulted or cross-collateralized.

                  (qq) No environmental engineering firm which prepared
         environmental assessment reports (or other similar reports) with
         respect to the properties owned by the Company as set forth in the
         Registration Statement was employed for such purpose on a contingent
         basis or has any substantial interest in the Company.

                  (rr) Each of the properties owned by the Company complies with
         all applicable codes, laws and regulations (including, without
         limitation, building and zoning codes and laws relating to handicapped
         access), except as would not have a material adverse effect on the
         Company.

                  (ss) The Company will apply the net proceeds from the offering
         of the Offered Securities in the manner set forth under "Use of
         Proceeds" in the Prospectus, and the Company will file timely and
         accurate reports on Form SR with the Commission in accordance with Rule
         463 under the Act or any successor provision.

         3. Purchase, Sale and Delivery of Offered Securities. On the basis of
the representations, warranties and agreements herein contained, but subject to
the terms and conditions herein set forth, the Company agrees to sell to the
Underwriters, and the Underwriters agree, severally and not jointly, to purchase
from the Company, at a purchase price



                                       8
   9


of $_______ per share, the respective numbers of shares of Firm Securities set 
forth opposite the names of the Underwriters in Schedule A hereto.

         The Company will deliver the Firm Securities to the Representatives for
the accounts of the Underwriters, against payment of the purchase price in
Federal (same day) funds by official bank check or checks or wire transfer to an
account at a bank acceptable to Credit Suisse First Boston Corporation ("CSFBC")
drawn to the order of Captec Net Lease Realty, Inc., account number
____________________, at the office of ____________________,
____________________, at __________ A.M., New York time, on _______________,
1997, or at such other time not later than seven full business days thereafter
as CSFBC and the Company determine, such time being herein referred to as the
"First Closing Date". For purposes of Rule 15c6-1 under the Securities Exchange
Act of 1934, the First Closing Date (if later than the otherwise applicable
settlement date) shall be the settlement date for payment of funds and delivery
of securities for all the Offered Securities sold pursuant to the offering. The
certificates for the Firm Securities so to be delivered will be in definitive
form, in such denominations and registered in such names as CSFBC requests and
will be made available for checking and packaging at the office of CSFBC, Eleven
Madison Avenue, New York, N.Y. 10010-3629, at least 24 hours prior to the First
Closing Date.

         In addition, upon written notice from CSFBC given to the Company from
time to time not more than 30 days subsequent to the date of the Prospectus, the
Underwriters may purchase all or less than all of the Optional Securities at the
purchase price per Security to be paid for the Firm Securities. The Company
agrees to sell to the Underwriters the number of shares of Optional Securities
specified in such notice and the Underwriters agree, severally and not jointly,
to purchase such Optional Securities. Such Optional Securities shall be
purchased for the account of each Underwriter in the same proportion as the
number of shares of Firm Securities set forth opposite such Underwriter's name
bears to the total number of shares of Firm Securities (subject to adjustment by
CSFBC to eliminate fractions) and may be purchased by the Underwriters only for
the purpose of covering over-allotments made in connection with the sale of the
Firm Securities. No Optional Securities shall be sold or delivered unless the
Firm Securities previously have been, or simultaneously are, sold and delivered.
The right to purchase the Optional Securities or any portion thereof may be
exercised from time to time and to the extent not previously exercised may be
surrendered and terminated at any time upon notice by CSFBC to the Company.


         Each time for the delivery of and payment for the Optional Securities,
being herein referred to as an "Optional Closing Date", which may be the First
Closing Date (the First Closing Date and each Optional Closing Date, if any,
being sometimes referred to as a "Closing Date"), shall be determined by CSFBC
but shall be not later than five full business days after written notice of
election to purchase Optional Securities is given. The Company will deliver the
Optional Securities being purchased on each Optional Closing Date to the
Representatives for the accounts of the several Underwriters, against payment of
the purchase price therefor in Federal (same day) funds by official bank check
or checks or wire transfer to an account at a bank acceptable to CSFBC drawn to
the order of Captec Net Lease Realty, Inc., at the office of
____________________, ____________________. The certificates for the Optional
Securities being purchased on each Optional Closing Date will be in definitive
form, in such denominations and registered in such names as CSFBC requests upon
reasonable notice prior to such Optional Closing Date and will be made available
for checking and packaging at the office of CSFBC, Eleven Madison Avenue, New
York, N.Y. 10010-3629 at a reasonable time in advance of such Optional Closing
Date.

         4.  Offering  by  Underwriters.  It  is  understood  that  the  several
Underwriters  propose to offer the Offered  Securities for sale to the public as
set forth in the Prospectus.

         5.  Certain  Agreements  of the  Company.  The Company  agrees with the
several Underwriters that:

                  (a) If the Effective Time of the Initial Registration
         Statement is prior to the execution and delivery of this Agreement, the
         Company will file the Prospectus with the Commission pursuant to and in
         accordance with subparagraph (1) (or, if applicable and if consented to
         by CSFBC, subparagraph (4)) of Rule 424(b) not later than the earlier
         of (A) the second business day following the execution and delivery of
         this Agreement or (B) the fifteenth business day after the Effective
         Date of the Initial Registration Statement. The Company will advise
         CSFBC promptly of any such filing pursuant to Rule 424(b). If the
         Effective Time of the Initial Registration Statement is prior to the
         execution and delivery of this Agreement and an additional registration
         statement is necessary to register a portion of the Offered Securities
         under the Act but the Effective



                                       9
   10

         Time thereof has not occurred as of such execution and delivery, the
         Company will file the additional registration statement or, if filed,
         will file a post-effective amendment thereto with the Commission
         pursuant to and in accordance with Rule 462(b) on or prior to 10:00
         P.M., New York time, on the date of this Agreement or, if earlier, on
         or prior to the time the Prospectus is printed and distributed to any
         Underwriter, or will make such filing at such later date as shall have
         been consented to by CSFBC.

                  (b) The Company will advise CSFBC promptly of any proposal to
         amend or supplement the initial or any additional registration
         statement as filed or the related prospectus or the Initial
         Registration Statement, the Additional Registration Statement (if any)
         or the Prospectus and will not effect such amendment or supplementation
         without CSFBC's consent which consent shall not be unreasonably
         withheld; and the Company will also advise CSFBC promptly of the
         effectiveness of each Registration Statement (if its Effective Time is
         subsequent to the execution and delivery of this Agreement) and of any
         amendment or supplementation of a Registration Statement or the
         Prospectus and of the institution by the Commission of any stop order
         proceedings in respect of a Registration Statement and will use its
         best efforts to prevent the issuance of any such stop order and to
         obtain as soon as possible its lifting, if issued.

                  (c) If, at any time when a prospectus relating to the Offered
         Securities is required to be delivered under the Act in connection with
         sales by any Underwriter or dealer, any event occurs as a result of
         which the Prospectus as then amended or supplemented would include an
         untrue statement of a material fact or omit to state any material fact
         necessary to make the statements therein, in the light of the
         circumstances under which they were made, not misleading, or if it is
         necessary at any time to amend the Prospectus to comply with the Act,
         the Company will promptly notify CSFBC of such event and will promptly
         prepare and file with the Commission, at its own expense, an amendment
         or supplement which will correct such statement or omission or an
         amendment which will effect such compliance. Neither CSFBC's consent
         to, nor the Underwriters' delivery of, any such amendment or supplement
         shall constitute a waiver of any of the conditions set forth in Section
         6.

                  (d) As soon as practicable, but not later than the
         Availability Date (as defined below), the Company will make generally
         available to its securityholders an earnings statement covering a
         period of at least 12 months beginning after the Effective Date of the
         Initial Registration Statement (or, if later, the Effective Date of the
         Additional Registration Statement) which will satisfy the provisions of
         Section 11(a) of the Act. For the purpose of the preceding sentence,
         "Availability Date" means the 45th day after the end of the fourth
         fiscal quarter following the fiscal quarter that includes such
         Effective Date, except that, if such fourth fiscal quarter is the last
         quarter of the Company's fiscal year, "Availability Date" means the
         90th day after the end of such fourth fiscal quarter.

                  (e) The Company will furnish to the Representatives copies of
         each Registration Statement (four of which will be signed and will
         include all exhibits), each related preliminary prospectus, and, so
         long as a prospectus relating to the Offered Securities is required to
         be delivered under the Act in connection with sales by any Underwriter
         or dealer, the Prospectus and all amendments and supplements to such
         documents, in each case in such quantities as CSFBC requests. The
         Prospectus shall be so furnished on or prior to 3:00 P.M., New York
         time, on the business day following the later of the execution and
         delivery of this Agreement or the Effective Time of the Initial
         Registration Statement. All other documents shall be so furnished as
         soon as available. The Company will pay the expenses of printing and
         distributing to the Underwriters all such documents.

                  (f) The Company will arrange for the qualification of the
         Offered Securities for sale under the laws of such jurisdictions as
         CSFBC designates and will continue such qualifications in effect so
         long as required for the distribution.

                  (g) During the period of five years hereafter, the Company
         will furnish to the Representatives and, upon request, to each of the
         other Underwriters, as soon as practicable after the end of each fiscal
         year, a copy of its annual report to stockholders for such year; and
         the Company will furnish to the Representatives (i) as soon as
         available, a copy of each report and any definitive proxy statement of
         the Company filed with the


                                       10
   11


         Commission under the Securities Exchange Act of 1934 or mailed to
         stockholders, and (ii) from time to time, such other information
         concerning the Company as CSFBC may reasonably request.

                  (h) The Company will pay all expenses incident to the
         performance of its obligations under this Agreement, for any filing
         fees and other expenses (including fees and disbursements of counsel)
         incurred in connection with qualification of the Offered Securities for
         sale under the laws of such jurisdictions as CSFBC designates and the
         printing of memoranda relating thereto, for the filing fee incident to,
         and the reasonable fees and disbursements of counsel to the
         Underwriters in connection with, the review by the National Association
         of Securities Dealers, Inc. of the Offered Securities, for any travel
         expenses of the Company's officers and employees and any other expenses
         of the Company in connection with attending or hosting meetings with
         prospective purchasers of the Offered Securities and for expenses
         incurred in distributing preliminary prospectuses and the Prospectus
         (including any amendments and supplements thereto) to the Underwriters.

                  (i) For a period of 180 days after the date of the initial
         public offering of the Offered Securities, the Company will not offer,
         sell, contract to sell, pledge or otherwise dispose of, directly or
         indirectly, or file with the Commission a registration statement under
         the Act relating to, any additional shares of its Securities or
         securities convertible into or exchangeable or exercisable for any
         shares of its Securities, or publicly disclose the intention to make
         any such offer, sale, pledge, disposition or filing, without the prior
         written consent of CSFBC except grants of employee stock options
         pursuant to the terms of a plan in effect on the date hereof, issuances
         of Securities pursuant to the exercise of such options or the exercise
         of any other employee stock options outstanding on the date hereof and
         issuances of Securities pursuant to the Company's dividend reinvestment
         plan (if any).

                  (j) The Company will use its best efforts to meet the
         requirements to qualify as a REIT under the Code at all times.

         6. Conditions of the Obligations of the Underwriters. The obligations
of the several Underwriters to purchase and pay for the Firm Securities on the
First Closing Date and the Optional Securities to be purchased on each Optional
Closing Date will be subject to the accuracy of the representations and
warranties on the part of the Company herein, to the accuracy of the statements
of Company officers made pursuant to the provisions hereof, to the performance
by the Company of its obligations hereunder and to the following additional
conditions precedent:

                  (a) The Representatives shall have received a letter, dated
         the date of delivery thereof (which, if the Effective Time of the
         Initial Registration Statement is prior to the execution and delivery
         of this Agreement, shall be on or prior to the date of this Agreement
         or, if the Effective Time of the Initial Registration Statement is
         subsequent to the execution and delivery of this Agreement, shall be
         prior to the filing of the amendment or post-effective amendment to the
         registration statement to be filed shortly prior to such Effective
         Time), of Coopers & Lybrand LLP confirming that they are independent
         public accountants within the meaning of the Act and the applicable
         published Rules and Regulations thereunder and stating to the effect
         that:

                           (i) in their opinion the financial statements and
                  schedules examined by them and included or incorporated by
                  reference in the Registration Statements comply as to form in
                  all material respects with the applicable accounting
                  requirements of the Act and the related published Rules and
                  Regulations;

                           (ii) they have performed the procedures specified by
                  the American Institute of Certified Public Accountants for a
                  review of interim financial information as described in
                  Statement of Auditing Standards No. 71, Interim Financial
                  Information, on the unaudited financial statements included in
                  the Registration Statements;

                           (iii) on the basis of the review referred to in
                  clause (ii) above, a reading of the latest available interim
                  financial statements of the Company, inquiries of officials of
                  the Company who have responsibility for financial and
                  accounting matters and other specified procedures, nothing
                  came to their attention that caused them to believe that:





                                       11
   12

                                    (A) the unaudited financial data included in
                           the Registration Statements do not comply as to form
                           in all material respects with the applicable
                           accounting requirements of the Act and the related
                           published Rules and Regulations or any material
                           modifications should be made to such unaudited
                           financial statements for them to be in conformity
                           with generally accepted accounting principles;

                                    (B) the unaudited consolidated total
                           revenues, net income and net income per share amounts
                           for the six-month periods ended June 30, 1996 and
                           June 30, 1997 included in the Prospectus were not
                           determined on a basis substantially consistent with
                           that of the corresponding amounts in the audited
                           statements of income;

                                    (C) at the date of the latest available
                           balance sheet read by such accountants, or at a
                           subsequent specified date not more than three
                           business days prior to the date of this Agreement,
                           there was any change in the capital stock or any
                           increase in indebtedness of the Company or, at the
                           date of the latest available balance sheet read by
                           such accountants, there was any decrease in
                           consolidated net assets, as compared with amounts
                           shown on the latest balance sheet included in the
                           Prospectus; or

                                    (D) for the period from the closing date of
                           the latest income statement included in the
                           Prospectus to the closing date of the latest
                           available income statement read by such accountants
                           there were any decreases, as compared with the
                           corresponding period of the previous year and with
                           the period of corresponding length ended the date of
                           the latest income statement included in the
                           Prospectus, in consolidated total revenues, or in the
                           total or per share amounts of consolidated net
                           income,

                  except in all cases set forth in clauses (C) and (D) above for
                  changes, increases or decreases which the Prospectus discloses
                  have occurred or may occur or which are described in such
                  letter;

                           (iv) they have read the unaudited pro forma
                  information included in the Registration Statement and made
                  inquiries of officials of the Company who have responsibility
                  for financial and accounting matters and other specified
                  procedures, and nothing came to their attention that caused
                  them to believe that the unaudited pro forma financial data
                  included in the Registration Statements do not comply as to
                  form in all material respects with the applicable accounting
                  requirements of the Act and the related published Rules and
                  Regulations or that the pro forma adjustments have not been
                  properly applied to the historical amounts in the compilation
                  of those statements; and

                           (v) they have compared specified amounts (or
                  percentages derived from such amounts) and other financial
                  information contained in the Registration Statements (in each
                  case to the extent that such amounts, percentages and other
                  financial information are derived from the general accounting
                  records of the Company and its subsidiaries subject to the
                  internal controls of the Company's accounting system or are
                  derived directly from such records by analysis or computation)
                  with the results obtained from inquiries, a reading of such
                  general accounting records and other procedures specified in
                  such letter and have found such amounts, percentages and other
                  financial information to be in agreement with such results,
                  except as otherwise specified in such letter.

         For purposes of this subsection, (i) if the Effective Time of the
         Initial Registration Statement is subsequent to the execution and
         delivery of this Agreement, "Registration Statements" shall mean the
         initial registration statement as proposed to be amended by the
         amendment or post-effective amendment to be filed shortly prior to its
         Effective Time, (ii) if the Effective Time of the Initial Registration
         Statement is prior to the execution and delivery of this Agreement but
         the Effective Time of the Additional Registration is subsequent to such
         execution and delivery, "Registration Statements" shall mean the
         Initial Registration Statement and the additional registration
         statement as proposed to be filed or as proposed to be amended by the
         post-effective amendment to be filed shortly prior to its Effective
         Time, and (iii) "Prospectus" shall mean the prospectus included in the
         Registration Statements.


                                       12

   13

                  (b) If the Effective Time of the Initial Registration
         Statement is not prior to the execution and delivery of this Agreement,
         such Effective Time shall have occurred not later than 10:00 P.M., New
         York time, on the date of this Agreement or such later date as shall
         have been consented to by CSFBC. If the Effective Time of the
         Additional Registration Statement (if any) is not prior to the
         execution and delivery of this Agreement, such Effective Time shall
         have occurred not later than 10:00 P.M., New York time, on the date of
         this Agreement or, if earlier, the time the Prospectus is printed and
         distributed to any Underwriter, or shall have occurred at such later
         date as shall have been consented to by CSFBC. If the Effective Time of
         the Initial Registration Statement is prior to the execution and
         delivery of this Agreement, the Prospectus shall have been filed with
         the Commission in accordance with the Rules and Regulations and Section
         5(a) of this Agreement. Prior to such Closing Date, no stop order
         suspending the effectiveness of a Registration Statement shall have
         been issued and no proceedings for that purpose shall have been
         instituted or, to the knowledge of the Company or the Representatives,
         shall be contemplated by the Commission.

                  (c) Subsequent to the execution and delivery of this
         Agreement, there shall not have occurred (i) any change, or any
         development or event involving a prospective change, in the condition
         (financial or other), business, properties or results of operations of
         the Company which, in the judgment of a majority in interest of the
         Underwriters including the Representatives, is material and adverse and
         makes it impractical or inadvisable to proceed with completion of the
         public offering or the sale of and payment for the Offered Securities;
         (ii) any downgrading in the rating of any debt securities of the
         Company by any "nationally recognized statistical rating organization"
         (as defined for purposes of Rule 436(g) under the Act), or any public
         announcement that any such organization has under surveillance or
         review its rating of any debt securities of the Company (other than an
         announcement with positive implications of a possible upgrading, and no
         implication of a possible downgrading, of such rating); (iii) any
         suspension or limitation of trading in securities generally on the New
         York Stock Exchange or the Nasdaq Stock Market's National Market, or
         any setting of minimum prices for trading on such exchange, or any
         suspension of trading of any securities of the Company on any exchange
         or in the over-the-counter market; (iv) any banking moratorium declared
         by U.S. Federal, New York or Florida authorities; or (v) any outbreak
         or escalation of major hostilities in which the United States is
         involved, any declaration of war by Congress or any other substantial
         national or international calamity or emergency if, in the judgment of
         a majority in interest of the Underwriters including the
         Representatives, the effect of any such outbreak, escalation,
         declaration, calamity or emergency makes it impractical or inadvisable
         to proceed with completion of the public offering or the sale of and
         payment for the Offered Securities.

                  (d) The Representatives shall have received an opinion, dated
         as of such Closing Date, of Baker & Hostetler, LLP, counsel for the
         Company, to the effect that:

                           (i) The Company has been duly incorporated and is an
                  existing corporation in good standing under the laws of the
                  State of Delaware, with corporate power and authority to own
                  its properties and conduct its business as described in the
                  Prospectus; and the Company is duly qualified to do business
                  as a foreign corporation in good standing in all other
                  jurisdictions in which its ownership or lease of property or
                  the conduct of its business requires such qualification;

                           (ii) The Advisor has been duly incorporated and is an
                  existing corporation in good standing under the laws of the
                  State of Delaware, with corporate power and authority to enter
                  into the Advisory Agreement and to perform its obligations
                  thereunder, including managing the operations of its Company
                  and providing it with investment and financial advisory
                  services; and the Advisor is duly qualified to do business as
                  a foreign corporation in good standing in all other
                  jurisdictions in the conduct of its business pursuant to the
                  Advisory Agreement requires such qualification;

                           (iii) Each of the Merged Companies was duly
                  incorporated and immediately prior to the Merger was an
                  existing corporation in good standing under the laws of the
                  State of Michigan, with full power and authority (corporate
                  and other) to own the properties held by it prior to the
                  Merger and enter into agreements and conduct its business as
                  described in the Prospectus; and each of the Merged Companies
                  was duly qualified to do business as a foreign corporation in
                  good standing in all other jurisdictions in which its
                  ownership or lease of property or the conduct of its business
                  required such qualification immediately prior to the Merger.



                                       13

   14



                           (iv) The execution, delivery, and performance of each
                  of the Merger Documents was duly and validly authorized by
                  each of the parties thereto, and each Merger Document was duly
                  executed and delivered by each such party and constitutes the
                  legally valid and binding agreement of each such party,
                  enforceable against such party in accordance with its terms.
                  Each of the Merger Documents required to be filed has been
                  duly filed in Michigan and Delaware, and the Merger is
                  effective in Michigan and Delaware and has been consummated in
                  accordance with the terms of the Merger Documents and has
                  vested in the Company all of the assets and properties of the
                  Merged Companies. The execution, delivery and performance of
                  the Merger Documents by each of the parties thereto and the
                  consummation of the transactions contemplated thereby (A) did
                  not require any consent, approval, authorization or other
                  order of or registration or filing with, any court, regulatory
                  body, administrative agency or other governmental body, agency
                  or official (except for the filings which were accomplished in
                  Michigan and Delaware of those certain certificates of merger
                  of the Merged Companies into the Company), or conflict with or
                  constitute a breach of, or a default under, the certificate or
                  articles of incorporation, bylaws, or other organizational
                  documents, of any of the parties thereto and (B) did not
                  conflict with or constitute a breach of, or a default under,
                  any material agreement, indenture, lease or other instrument
                  known to such counsel after reasonable investigation to which
                  any of the parties thereto is a party or by which any of them
                  or any of their respective properties may be bound, or violate
                  any statute, law, regulation or filing or judgment,
                  injunction, order or decree applicable to any of the parties
                  thereto or any of their respective properties, or result in
                  the creation or imposition of any material lien, charge or
                  encumbrance upon any property or assets of any of the parties
                  thereto pursuant to the terms of any agreement or instrument
                  known to such counsel after reasonable investigation to which
                  any of them is a party or by which any of them may be bound or
                  to which any of the property or assets of any of them is
                  subject.

                           (v) The execution, delivery, and performance of each
                  of the Exchange Documents was duly and validly authorized by
                  the Company and each Exchange Document was duly executed and
                  delivered by the Company and constitutes the legally valid and
                  binding agreement of the Company, enforceable against the
                  Company in accordance with its terms. Upon consummation of the
                  offering, the Exchange will be consummated in accordance with
                  the terms of the Exchange Documents. The execution, delivery
                  and performance of the Exchange Documents by the Company and
                  the consummation of the transactions contemplated thereby (A)
                  will not require any consent, approval, authorization or other
                  order of or registration or filing with, any court, regulatory
                  body, administrative agency or other governmental body, agency
                  or official, or conflict with or constitute a breach of, or a
                  default under, the certificate or articles of incorporation,
                  bylaws, or other organizational documents, of the Company and
                  (B) will not conflict with or constitute a breach of, or a
                  default under, any material agreement, indenture, lease or
                  other instrument known to such counsel after reasonable
                  investigation to which the Company is a party or by which it
                  or any of its properties may be bound, or violate any statute,
                  law, regulation or filing or judgment, injunction, order or
                  decree applicable to the Company or any of its properties, or
                  result in the creation or imposition of any material lien,
                  charge or encumbrance upon any property or assets of the
                  Company pursuant to the terms of any agreement or instrument
                  to which the Company is a party or by which the Company may be
                  bound or to which any of the property or assets of the Company
                  is subject.

                           (vi) The execution, delivery, and performance of each
                  of the Redemption Documents was duly and validly authorized by
                  the Company, and each Redemption Document was duly executed
                  and delivered by the Company and constitutes the legally valid
                  and binding agreement of the Company, enforceable against it
                  in accordance with its terms. Upon consummation of the
                  offering, the Redemption will be consummated in accordance
                  with the terms of the Redemption Documents. The execution,
                  delivery and performance of the Redemption Documents by the
                  Company and the consummation of the transactions contemplated
                  thereby (A) will not require any consent, approval,
                  authorization or other order of or registration or filing
                  with, any court, regulatory body, administrative agency or
                  other governmental body, agency or official, or conflict with
                  or constitute a breach of, or a default under, the certificate
                  or articles of incorporation, bylaws, or other organizational
                  documents, of the Company and (B) will not conflict with or
                  constitute a breach of, or a default under, any material
                  agreement, indenture, lease or other instrument known to such
                  counsel after reasonable

                                       14

   15

                  investigation to which the Company is a party or by which the
                  Company or any of its properties may be bound, or violate any
                  statute, law, regulation or filing or judgment, injunction,
                  order or decree applicable to the Company or any of its
                  properties, or result in the creation or imposition of any
                  material lien, charge or encumbrance upon any property or
                  assets of the Company pursuant to the terms of any agreement
                  or instrument known to such counsel after reasonable
                  investigation to which the Company is a party or by which the
                  Company may be bound or to which any of the property or assets
                  of the Company is subject.

                           (vii) The execution, delivery, and performance of
                  each of the Partnership Purchase Documents has been duly and
                  validly authorized by each of the parties thereto, and each of
                  the Purchase Documents has been duly executed and delivered by
                  each such party and constitutes the legally valid and binding
                  agreement of each such party, enforceable against such party
                  in accordance with its terms. Upon consummation of the
                  offering and obtaining the subsequent consents of the limited
                  partners of each of the Partnerships, the Partnership Purchase
                  will be consummated in accordance with the terms of the
                  Partnership Purchase Documents. Except for the consent
                  required to be obtained from the limited partners of the
                  Partnerships and except as disclosed in the Prospectus, the
                  execution, delivery and performance of the Partnership
                  Purchase Documents by each of the parties thereto and the
                  consummation of the transactions contemplated thereby (A) will
                  not require any consent, approval, authorization or other
                  order of or registration or filing with, any court, regulatory
                  body, administrative agency or other governmental body, agency
                  or official, or conflict with or constitute a breach of, or a
                  default under, the certificate or articles of incorporation,
                  bylaws, or other organizational documents, of any of the
                  parties thereto and (B) will not conflict with or constitute a
                  breach of, or a default under, any material agreement,
                  indenture, lease or other instrument known to such counsel
                  after reasonable investigation to which any of the parties
                  thereto is a party or by which any of them or any of their
                  respective properties may be bound, or violate any statute,
                  law, regulation or filing or judgment, injunction, order or
                  decree applicable to any of the parties thereto or any of
                  their respective properties, or result in the creation or
                  imposition of any material lien, charge or encumbrance upon
                  any property or assets of any of the parties thereto pursuant
                  to the terms of any agreement or instrument to which any of
                  them is a party or by which any of them may be bound or to
                  which any of the property or assets of any of them is subject.

                           (viii) The Company has an authorized and outstanding
                  capitalization as set forth in the Prospectus (which consists
                  of 50,000 shares of Redeemable Preferred Stock issued and
                  outstanding, none issued or outstanding as adjusted;
                  10,000,000 shares of Preferred Stock authorized, none issued
                  or outstanding as adjusted; 40,000,000 shares of Common Stock
                  authorized, 980,330 shares issued and outstanding, 9,955,330
                  as adjusted); the Offered Securities delivered on such Closing
                  Date, other outstanding shares of the Common Stock of the
                  Company have been duly authorized and validly issued, are
                  fully paid and nonassessable and conform to the description
                  thereof contained in the Prospectus; the stockholders of the
                  Company have no preemptive rights with respect to the
                  Securities or any other outstanding shares of the Common Stock
                  of the Company and no Securities issued by the Company have
                  been issued in violation of any such preemptive rights and the
                  Securities conform to the description contained in the
                  Prospectus;

                           (ix) Except as disclosed in the Prospectus, there are
                  no contracts, agreements or understandings between the Company
                  and any person granting such person the right to require the
                  Company to file a registration statement under the Act with
                  respect to any securities of the Company owned or to be owned
                  by such person or to require the Company to include such
                  securities in the securities registered pursuant to the
                  Registration Statement or in any securities being registered
                  pursuant to any other registration statement filed by the
                  Company under the Act, and all rights as to this offering have
                  been waived;

                           (x) The Company is not and, after giving effect to
                  the offering and sale of the Offered Securities and the
                  application of the proceeds thereof as described in the
                  Prospectus, will not be an "investment company" as defined in
                  the Investment Company Act of 1940;

                                       15
   16

                           (xi) No consent, approval, authorization or order of,
                  or filing with, any governmental agency or body or any court
                  is required for the consummation of the transactions
                  contemplated by this Agreement in connection with the issuance
                  or sale of the Offered Securities or the Securities issued in
                  connection with the Exchange and the Redemption by the
                  Company, except such as have been obtained and made under the
                  Act and such as may be required under state securities laws;

                           (xii) The execution, delivery and performance of this
                  Agreement and the issuance and sale of the Offered Securities
                  and the Securities issued in connection with the Exchange and
                  Redemption will not result in a breach or violation of any of
                  the terms and provisions of, or constitute a default or event
                  which with notice and passage of time would constitute a
                  default or additional default under, any statute, any rule,
                  regulation or order of any governmental agency or body or any
                  court having jurisdiction over the Company of or any of its
                  properties, or any indenture, mortgage, deed of trust, lease
                  or any other agreement or instrument known to such counsel
                  after reasonable investigation to which the Company is a party
                  or by which the Company is bound or to which any of the
                  properties of the Company is subject, or the charter or
                  by-laws of the Company, and the Company has full corporate
                  power and authority to authorize, issue and sell the Offered
                  Securities and the Securities issued in connection with the
                  Exchange and the Redemption as contemplated by this Agreement;

                           (xiii) The statements set forth in the Prospectus
                  under the caption "Capital Stock of the Company", insofar as
                  they purport to constitute a summary of the terms of the
                  Securities, under the captions "Federal Income Tax
                  Considerations", "Shares Eligible for Future Sale", "ERISA
                  Considerations", and under the caption "Underwriting", insofar
                  as they purport to describe the provisions of the laws and
                  documents referred to therein, are accurate, complete and
                  fairly present the information required to be shown;

                           (xiv) The Initial Registration Statement was declared
                  effective under the Act as of the date and time specified in
                  such opinion, the Additional Registration Statement (if any)
                  was filed and became effective under the Act as of the date
                  and time (if determinable) specified in such opinion, the
                  Prospectus either was filed with the Commission pursuant to
                  the subparagraph of Rule 424(b) specified in such opinion on
                  the date specified therein or was included in the Initial
                  Registration Statement or the Additional Registration
                  Statement (as the case may be), and, to the best of the
                  knowledge of such counsel, no stop order suspending the
                  effectiveness of a Registration Statement or any part thereof
                  has been issued and no proceedings for that purpose have been
                  instituted or are pending or contemplated under the Act, and
                  each Registration Statement and the Prospectus, and each
                  amendment or supplement thereto, as of their respective
                  effective or issue dates, complied as to form in all material
                  respects with the requirements of the Act and the Rules and
                  Regulations; such counsel has no reason to believe that any
                  part of a Registration Statement or any amendment thereto, as
                  of its effective date or as of such Closing Date, contained
                  any untrue statement of a material fact or omitted to state
                  any material fact required to be stated therein or necessary
                  to make the statements therein not misleading or that the
                  Prospectus or any amendment or supplement thereto, as of its
                  issue date or as of such Closing Date, contained any untrue
                  statement of a material fact or omitted to state any material
                  fact necessary in order to make the statements therein, in the
                  light of the circumstances under which they were made, not
                  misleading; the descriptions in the Registration Statement and
                  Prospectus of statutes, rules, regulations, orders,
                  injunctions, decrees, judgments, legal and governmental
                  proceedings and contracts and other documents are accurate and
                  complete and fairly present the information required to be
                  shown; and such counsel does not know of any legal or
                  governmental proceedings required to be described in a
                  Registration Statement or the Prospectus which are not
                  described as required or of any contracts or documents of a
                  character required to be described in a Registration Statement
                  or the Prospectus or to be filed as exhibits to a Registration
                  Statement which are not described and filed as required; it
                  being understood that such counsel need express no opinion as
                  to the financial statements or other financial data contained
                  in the Registration Statements or the Prospectus;

                           (xv) This Agreement has been duly authorized,
                  executed and delivered by the Company;




                                       16
   17

                           (xvi) To the best of such counsel's knowledge after
                  reasonable investigation, no default exists, and no event has
                  occurred which, with notice or lapse of time or both, would
                  constitute a default in the due performance and observance of
                  any term, covenant or condition of any indenture, mortgage,
                  deed of trust, lease or other agreement or instrument to which
                  the Company is a party (including, without limitation, a
                  default by any tenant of any portion of the property of the
                  Company or its subsidiaries) or by which the Company or any of
                  its properties is bound in any material adverse respect with
                  regard to property, business or operations of the Company,
                  except such as have been irrevocably waived;

                           (xvii) Except as disclosed in the Prospectus, to such
                  counsel's knowledge after reasonable investigation, there are
                  no outstanding (A) securities, equity interests or obligations
                  of the Company convertible into or exchangeable for any
                  capital stock or equity interests (as the case may be) of the
                  Company, (B) warrants, rights or options to subscribe for or
                  purchase from the Company any such capital stock or equity
                  interests or any such convertible or exchangeable securities,
                  equity interests or obligations, or (C) obligations of the
                  Company to issue any shares of capital stock, equity
                  interests, any such convertible or exchangeable securities,
                  equity interests or obligations, or any such warrants, rights
                  or options;

                           (xviii) The Merger qualifies as a tax-free
                  reorganization pursuant to Section 368(a) of the Code;

                           (xix) Commencing with the Company's taxable year
                  ending December 31, 1997, the Company will be organized in
                  conformity with the requirements for qualification as a REIT
                  under the Code, and the proposed method of operation of the
                  Company will enable the Company to continue to meet the
                  requirements for taxation as a REIT under the Code; and

                           (xx) Each of the  Partnerships  has been duly  formed
                  and is an existing partnership in good standing under the laws
                  of the State of Delaware,  with power and authority to own its
                  properties  and  conduct  its  business  as  described  in the
                  Prospectus;  and each of the Partnerships is duly qualified to
                  do business as a foreign  partnership  in good standing in all
                  other  jurisdictions  in  which  its  ownership  or  lease  of
                  property  or  the  conduct  of  its  business   requires  such
                  qualification; and

                           (xxi) Each of the Partnerships is properly treated as
                  a partnership for federal income tax purposes and not as an
                  association or publicly traded partnership taxable as a
                  corporation;

                  (e) The Representatives shall have received from Latham &
         Watkins, counsel for the Underwriters, such opinion or opinions, dated
         such Closing Date, with respect to the incorporation of the Company,
         the validity of the Offered Securities delivered on such Closing Date,
         the Registration Statements, the Prospectus and other related matters
         as the Representatives may require, and the Company shall have
         furnished to such counsel such documents as they request for the
         purpose of enabling them to pass upon such matters.

                  (f) The Representatives shall have received a certificate,
         dated as of such Closing Date, of the Chief Executive Officer and a
         principal financial or accounting officer of the Company in which such
         officers, to the best of their knowledge after reasonable
         investigation, shall state that: the representations and warranties of
         the Company in this Agreement are true and correct; the Company has
         complied with all agreements and satisfied all conditions on its part
         to be performed or satisfied hereunder at or prior to such Closing
         Date; no stop order suspending the effectiveness of any Registration
         Statement has been issued and no proceedings for that purpose have been
         instituted or are contemplated by the Commission; the Additional
         Registration Statement (if any) satisfying the requirements of
         subparagraphs (1) and (3) of Rule 462(b) was filed pursuant to Rule
         462(b), including payment of the applicable filing fee in accordance
         with Rule 111(a) or (b) under the Act, prior to the time the Prospectus
         was printed and distributed to any Underwriter; and, subsequent to the
         date of the most recent financial statements in the Prospectus, there
         has been no material adverse change, nor any development or event
         involving a prospective material adverse change, in the condition
         (financial or other), 


                                       17
   18

         business, properties or results of operations of the Company and its
         subsidiaries taken as a whole except as set forth in or contemplated by
         the Prospectus or as described in such certificate.

                  (g) The Representatives shall have received letters, dated as
         of such Closing Date, of Coopers & Lybrand, LLP which meet the
         requirements of subsection (a) of this Section, except that the
         specified date referred to in such subsection will be a date not more
         than three days prior to such Closing Date for the purposes of this
         subsection.

                  (h) The Representatives shall have received from the Company
         and each of the principal stockholders listed on the Principal
         Stockholders table in the Prospectus, officers, directors and
         affiliates a lockup agreement whereby each of the foregoing, for a
         period of 180 days after the date of the initial public offering of the
         Offered Securities will not offer, sell, contract to sell, pledge or
         otherwise dispose of, directly or indirectly, or file with the
         Commission a registration statement under the Act relating to, any
         additional shares of its Securities or securities convertible into or
         exchangeable or exercisable for any shares of the Securities, or
         publicly disclose the intention to make any such offer, sale, pledge,
         disposition or filing, without the prior written consent of CSFBC
         except grants of employee stock options pursuant to the terms of a plan
         in effect on the date hereof, issuances of Securities pursuant to the
         exercise of such options or the exercise of any other employee stock
         options outstanding on the date hereof.

                  (i) The Representatives shall have received on or before the
         First Closing Date with respect to each of the properties owned by the
         Company (the "Owned Properties"):

                           (i) An Extended ALTA Owner's Title Insurance Policy
                  (each, an "Owner's Title Policy") naming the Company, either
                  of the Merged Companies or their subsidiaries as named insured
                  and insuring the named insured that it owns fee title to the
                  real property described therein in an amount of the original
                  purchase price thereof, subject only to any material
                  exceptions to title as are described in the Prospectus, and
                  such other exceptions which do not adversely affect the
                  current or potential use to be made of such property (the
                  "Permitted Exceptions");

                           (ii) Either (A) a current "merger" or similar
                  endorsement to each Owner's Title Policy in the name of a
                  Merged Company issued by the original title insurer thereunder
                  (the "Original Title Insurer") or other title insurer
                  reasonably acceptable to the Representatives, to the effect
                  that the Merger shall not vitiate such Owner's Title Policy
                  and that the Company following the Merger shall have the same
                  rights to enforce or bring a claim under such Owner's Title
                  Policy as the original named insured or (B) a reliance letter
                  from the Original Title Insurer under each such Owner's Title
                  Policy in the name of a Merged Company reasonably acceptable
                  to the Representatives to the same effect as set forth in
                  clause (A) above;

                           (iii) Either (A) a current final "as-built" ALTA
                  survey of each Owned Property completed in accordance with the
                  Minimum Standard Detail requirements for ALTA/ACSM Land Title
                  Surveys, with additional Title A survey requirements, jointly
                  established and adopted by ALTA and ACSM in 1992 that meets
                  the requirements of a Class A Survey as defined therein or (B)
                  such other form of title survey which is in form and substance
                  satisfactory to the Representatives for each of the
                  Properties;

                           (iv) The Representatives shall have satisfied
                  themselves that (A) all utilities serving the Owned Properties
                  are adequate for the present use of the Owned Properties and
                  any expansions thereof described in the Prospectus; and (B)
                  all means of ingress and egress, parking, access to public
                  streets and drainage facilities are or will be available to
                  the Owned Properties and are adequate for the present use of
                  the Owned Properties and any expansions thereof described in
                  the Prospectus and are in compliance with applicable law;

                           (v) The Representatives shall have received and
                  approved with respect to each Owned Property, to the extent
                  applicable, (A) copies of the applicable zoning ordinances and
                  maps marked to show the location of such Owned Property and
                  certified by an appropriate governmental authority 


                                       18

   19

                  to be complete and accurate; (B) evidence that such zoning
                  ordinances and the general plans/specific plans and all other
                  land use regulations of the applicable municipal jurisdictions
                  and all covenants, conditions and restrictions, if any,
                  affecting the Owned Property permit the use of the Owned
                  Property for its current use (and reconstruction and
                  resumption of use in the event of damage, destruction, or
                  cessation of use) as a matter of right for an unlimited time
                  period and not merely as a legal non-conforming use; (C)
                  copies of all material licenses, certificates, approvals and
                  authorizations, including plot plan and subdivision approvals,
                  zoning variances and other material authorizations required by
                  governmental authorities or by any applicable covenants,
                  conditions and restrictions for the use and operation of such
                  Owned Property for current use;

                           (vi) The Representatives shall have received written
                  reports in form and substance satisfactory to the
                  Representatives from one or more qualified engineering firms
                  approved by Representatives to the effect that the
                  improvements on each Owned Property have been constructed in
                  compliance with, and currently are in compliance with, all
                  governmental requirements, including the Americans With
                  Disabilities Act, and with all restrictions of record
                  applicable thereto which affect the use of such Owned
                  Property, and that there are no material structural defects or
                  other material capital repairs required for such Owned
                  Property;

                           (vii) Such affidavits, certificates and instruments
                  of indemnification as shall be reasonably required by the
                  title company to issue the endorsement(s) or letters
                  contemplated by clause (ii) above or the Owner's Title
                  Policies pursuant to clause (i) above, as applicable;

                           (viii) UCC, judgment and tax lien searches confirming
                  that (A) the personal property comprising a part of or used or
                  useful in connection with the operation of each Owned Property
                  is subject to no liens other than Permitted Exceptions and (B)
                  that an appropriate UCC has been filed in each appropriate
                  jurisdiction evidencing the Company's interest in all personal
                  property owned by the Company and leased to other third
                  parties;

                           (ix) If such Owned Property is subject to a mortgage,
                  deed of trust or similar financing (an "Existing Mortgage")
                  which, as described in the Prospectus, is to be repaid with
                  the proceeds of the offering, a letter dated not earlier than
                  10 days prior to the First Closing Date from the holder of
                  such Existing Mortgage indicating the amount required to
                  satisfy all amounts then secured by such Existing Mortgage and
                  the additional amount required for each day after the date of
                  such letter necessary to satisfy all obligations secured
                  thereby, together with all documentation and consents
                  necessary to permit the repayment of all amounts owed and the
                  release of the Existing Mortgage; and if such property is
                  subject to an Existing Mortgage which, as described in the
                  Prospectus, is to remain of record after the offering, a
                  letter dated not earlier than 10 days prior to the First
                  Closing Date from the holder of such Existing Mortgage
                  indicating that the mortgagor or grantor under such Existing
                  Mortgage is not then in default, indicating the total
                  principal amount due under the Existing Mortgage, the date of
                  the last payment and principal and interest under such
                  mortgage, and to the extent required by the mortgage, the
                  holder of the Existing Mortgage's consent to this offering;
                  and

                           (x) A Phase I Environmental Report for each Owned
                  Property in form and substance acceptable to the
                  Representatives.

                  (j) The Representatives shall have received on or before the
         First Closing Date with respect to each of the properties in which the
         Company or its subsidiaries holds an interest as security for a loan
         made to the owner thereof (the "Loan Properties");

                           (i) An Extended ALTA Lenders Policy of Title
                  Insurance naming the Company, the Merged Companies or their
                  subsidiaries as named insureds and insuring that such party
                  holds a priority security interest in the applicable Loan
                  Property, subject only to any such exceptions which do not
                  adversely affect the security for the loan made pursuant
                  thereto;




                                       19

   20



                           (ii) Either (A) a current final "as-built" ALTA
                  survey of each Loan Property completed in accordance with the
                  Minimum Standard Detail requirements for ALTA/ACSM Land Title
                  Surveys, with additional Title A survey requirements, jointly
                  established and adopted by ALTA and ACSM in 1992 that meets
                  the requirements of a Class A Survey as defined therein or (B)
                  such other form of title survey which is in form and substance
                  satisfactory to the Representatives for each of the
                  Properties.

                           (iii) UCC searches confirming that a UCC has been
                  filed in each appropriate jurisdiction evidencing the
                  Company's security interest in any personal property
                  comprising the applicable Loan Property.

The Company will furnish the Representatives with such conformed copies of such
opinions, certificates, letters and documents as the Representatives reasonably
request. CSFBC may in its sole discretion waive on behalf of the Underwriters
compliance with any conditions to the obligations of the Underwriters hereunder,
whether in respect of an Optional Closing Date or otherwise.

         7. Indemnification and Contribution. (a) The Company will indemnify and
hold harmless each Underwriter against any losses, claims, damages or
liabilities, joint or several, to which such Underwriter may become subject,
under the Act or otherwise, insofar as such losses, claims, damages or
liabilities (or actions in respect thereof) arise out of or are based upon any
untrue statement or alleged untrue statement of any material fact contained in
any Registration Statement, the Prospectus, or any amendment or supplement
thereto, or any related preliminary prospectus, or arise out of or are based
upon the omission or alleged omission to state therein a material fact required
to be stated therein or necessary to make the statements therein not misleading,
and will reimburse each Underwriter for any legal or other expenses reasonably
incurred by such Underwriter in connection with investigating or defending any
such loss, claim, damage, liability or action as such expenses are incurred;
provided, however, that the Company will not be liable in any such case to the
extent that any such loss, claim, damage or liability arises out of or is based
upon an untrue statement or alleged untrue statement in or omission or alleged
omission from any of such documents in reliance upon and in conformity with
written information furnished to the Company by any Underwriter through the
Representatives specifically for use therein, it being understood and agreed
that the only such information furnished by any Underwriter consists of the
information described as such in subsection (b) below.

                  (b) Each Underwriter will severally and not jointly indemnify
and hold harmless the Company against any losses, claims, damages or liabilities
to which the Company may become subject, under the Act or otherwise, insofar as
such losses, claims, damages or liabilities (or actions in respect thereof)
arise out of or are based upon any untrue statement or alleged untrue statement
of any material fact contained in any Registration Statement, the Prospectus, or
any amendment or supplement thereto, or any related preliminary prospectus, or
arise out of or are based upon the omission or the alleged omission to state
therein a material fact required to be stated therein or necessary to make the
statements therein not misleading, in each case to the extent, but only to the
extent, that such untrue statement or alleged untrue statement or omission or
alleged omission was made in reliance upon and in conformity with written
information furnished to the Company by such Underwriter through the
Representatives specifically for use therein, and will reimburse any legal or
other expenses reasonably incurred by the Company in connection with
investigating or defending any such loss, claim, damage, liability or action as
such expenses are incurred, it being understood and agreed that the only such
information furnished by any Underwriter consists of the following information
in the Prospectus furnished on behalf of each Underwriter: the last paragraph at
the bottom of the cover page concerning the terms of the offering by the
Underwriters, the legend concerning over-allotments and stabilizing on the
inside front cover page, the concession and reallowance figures appearing in the
fourth paragraph under the caption "Underwriting" and the information contained
in the fifth paragraph under the caption "Underwriting".

                  (c) Promptly after receipt by an indemnified party under this
Section of notice of the commencement of any action, such indemnified party
will, if a claim in respect thereof is to be made against the indemnifying party
under subsection (a) or (b) above, notify the indemnifying party of the
commencement thereof; but the omission so to notify the indemnifying party will
not relieve it from any liability which it may have to any indemnified party
otherwise than under subsection (a) or (b) above. In case any such action is
brought against any indemnified party and it notifies the indemnifying party of
the commencement thereof, the indemnifying party will be entitled to participate
therein and, to the extent that it may wish, jointly with any other indemnifying
party similarly notified, to assume the defense thereof, with counsel
satisfactory to such indemnified party (who shall not, except with the consent
of the

                                       20


   21


indemnified party, be counsel to the indemnifying party), and after notice from
the indemnifying party to such indemnified party of its election so to assume
the defense thereof, the indemnifying party will not be liable to such
indemnified party under this Section for any legal or other expenses
subsequently incurred by such indemnified party in connection with the defense
thereof other than reasonable costs of investigation. No indemnifying party
shall, without the prior written consent of the indemnified party, effect any
settlement of any pending or threatened action in respect of which any
indemnified party is or could have been a party and indemnity could have been
sought hereunder by such indemnified party unless such settlement includes an
unconditional release of such indemnified party from all liability on any claims
that are the subject matter of such action.

                  (d) If the indemnification provided for in this Section is
unavailable or insufficient to hold harmless an indemnified party under
subsection (a) or (b) above, then each indemnifying party shall contribute to
the amount paid or payable by such indemnified party as a result of the losses,
claims, damages or liabilities referred to in subsection (a) or (b) above (i) in
such proportion as is appropriate to reflect the relative benefits received by
the Company on the one hand and the Underwriters on the other from the offering
of the Securities or (ii) if the allocation provided by clause (i) above is not
permitted by applicable law, in such proportion as is appropriate to reflect not
only the relative benefits referred to in clause (i) above but also the relative
fault of the Company on the one hand and the Underwriters on the other in
connection with the statements or omissions which resulted in such losses,
claims, damages or liabilities as well as any other relevant equitable
considerations. The relative benefits received by the Company on the one hand
and the Underwriters on the other shall be deemed to be in the same proportion
as the total net proceeds from the offering (before deducting expenses) received
by the Company bear to the total underwriting discounts and commissions received
by the Underwriters. The relative fault shall be determined by reference to,
among other things, whether the untrue or alleged untrue statement of a material
fact or the omission or alleged omission to state a material fact relates to
information supplied by the Company or the Underwriters and the parties'
relative intent, knowledge, access to information and opportunity to correct or
prevent such untrue statement or omission. The amount paid by an indemnified
party as a result of the losses, claims, damages or liabilities referred to in
the first sentence of this subsection (d) shall be deemed to include any legal
or other expenses reasonably incurred by such indemnified party in connection
with investigating or defending any action or claim which is the subject of this
subsection (d). Notwithstanding the provisions of this subsection (d), no
Underwriter shall be required to contribute any amount in excess of the amount
by which the total price at which the Securities underwritten by it and
distributed to the public were offered to the public exceeds the amount of any
damages which such Underwriter has otherwise been required to pay by reason of
such untrue or alleged untrue statement or omission or alleged omission. No
person guilty of fraudulent misrepresentation (within the meaning of Section
11(f) of the Act) shall be entitled to contribution from any person who was not
guilty of such fraudulent misrepresentation. The Underwriters' obligations in
this subsection (d) to contribute are several in proportion to their respective
underwriting obligations and not joint.

                  (e) The obligations of the Company under this Section shall be
in addition to any liability which the Company may otherwise have and shall
extend, upon the same terms and conditions, to each person, if any, who controls
any Underwriter within the meaning of the Act; and the obligations of the
Underwriters under this Section shall be in addition to any liability which the
respective Underwriters may otherwise have and shall extend, upon the same terms
and conditions, to each director of the Company, to each officer of the Company
who has signed a Registration Statement and to each person, if any, who controls
the Company within the meaning of the Act.

         8. Default of Underwriters. If any Underwriter or Underwriters default
in their obligations to purchase Offered Securities hereunder on either the
First or any Optional Closing Date and the aggregate number of shares of Offered
Securities that such defaulting Underwriter or Underwriters agreed but failed to
purchase does not exceed 10% of the total number of shares of Offered Securities
that the Underwriters are obligated to purchase on such Closing Date, CSFBC may
make arrangements satisfactory to the Company for the purchase of such Offered
Securities by other persons, including any of the Underwriters, but if no such
arrangements are made by such Closing Date, the non-defaulting Underwriters
shall be obligated severally, in proportion to their respective commitments
hereunder, to purchase the Offered Securities that such defaulting Underwriters
agreed but failed to purchase on such Closing Date. If any Underwriter or
Underwriters so default and the aggregate number of shares of Offered Securities
with respect to which such default or defaults occur exceeds 10% of the total
number of shares of Offered Securities that the Underwriters are obligated to
purchase on such Closing Date and arrangements satisfactory to CSFBC and the
Company for the purchase of such Offered Securities by other persons are not
made within 36 hours after such default, this Agreement will terminate without
liability on the part of any non-defaulting Underwriter or the Company, except
as
  
                                       21

   22


provided in Section 9 (provided that if such default occurs with respect to
Optional Securities after the First Closing Date, this Agreement will not
terminate as to the Firm Securities or any Optional Securities purchased prior
to such termination). As used in this Agreement, the term "Underwriter" includes
any person substituted for an Underwriter under this Section. Nothing herein
will relieve a defaulting Underwriter from liability for its default.

         9. Survival of Certain Representations and Obligations. The respective
indemnities, agreements, representations, warranties and other statements of the
Company or its officers and of the several Underwriters set forth in or made
pursuant to this Agreement will remain in full force and effect, regardless of
any investigation, or statement as to the results thereof, made by or on behalf
of any Underwriter, the Company or any of their respective representatives,
officers or directors or any controlling person, and will survive delivery of
and payment for the Offered Securities. If this Agreement is terminated pursuant
to Section 8 or if for any reason the purchase of the Offered Securities by the
Underwriters is not consummated, the Company shall remain responsible for the
expenses to be paid or reimbursed by it pursuant to Section 5 and the respective
obligations of the Company and the Underwriters pursuant to Section 7 shall
remain in effect, and if any Offered Securities have been purchased hereunder
the representations and warranties in Section 2 and all obligations under
Section 5 shall also remain in effect. If the purchase of the Offered Securities
by the Underwriters is not consummated for any reason other than solely because
of the termination of this Agreement pursuant to Section 8 or the occurrence of
any event specified in clause (iii), (iv) or (v) of Section 6(c), the Company
will reimburse the Underwriters for all out-of-pocket expenses (including fees
and disbursements of counsel) reasonably incurred by them in connection with the
offering of the Offered Securities.

         10. Notices. All communications hereunder will be in writing and, if
sent to the Underwriters, will be mailed, delivered, telegraphed or sent via
facsimile and confirmed to the Representatives, c/o Credit Suisse First Boston
Corporation, Eleven Madison Avenue, New York, N.Y. 10010-3629, Attention:
Investment Banking Department--Transactions Advisory Group, or, if sent to the
Company, will be mailed, delivered or telegraphed and confirmed to it at 24
Frank Lloyd Wright Drive, Ann Arbor, Michigan 48106, Attention: Patrick Beach,
with a copy to Albert T. Adams, Esq., Baker & Hostetler, LLP, 3200 National City
Center, Cleveland, Ohio 44114; provided, however, that any notice to an
Underwriter pursuant to Section 7 will be mailed, delivered, telegraphed or sent
via facsimile and confirmed to such Underwriter.

         11. Successors. This Agreement will inure to the benefit of and be
binding upon the parties hereto and their respective successors and the officers
and directors and controlling persons referred to in Section 7, and no other
person will have any right or obligation hereunder.

         12. Representation of Underwriters. The Representatives will act for
the several Underwriters in connection with this financing, and any action under
this Agreement taken by the Representatives jointly or by CSFBC will be binding
upon all the Underwriters.

         13. Counterparts. This Agreement may be executed in any number of
counterparts, each of which shall be deemed to be an original, but all such
counterparts shall together constitute one and the same Agreement.

         14. APPLICABLE LAW. THIS AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED
IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK, WITHOUT REGARD TO
PRINCIPLES OF CONFLICTS OF LAWS.

         The Company hereby submits to the non-exclusive jurisdiction of the
Federal and state courts in the Borough of Manhattan in The City of New York in
any suit or proceeding arising out of or relating to this Agreement or the
transactions contemplated hereby.


                                       22

   23




         If  the   foregoing   is  in   accordance   with  the   Representatives
understanding of our agreement, kindly sign and return to the Company one of the
counterparts  hereof,  whereupon it will become a binding  agreement between the
Company and the several Underwriters in accordance with its terms.

                                            Very truly yours,

                                            CAPTEC NET LEASE REALTY, INC.

                                            By:
                                                --------------------------------
                                            Title:


The foregoing  Underwriting Agreement is hereby 
confirmed and accepted as of the date first above 
written.


                  Acting on behalf of itself and as the
                    Representatives of the several
                    Underwriters.

         CREDIT SUISSE FIRST BOSTON CORPORATION
         BEAR, STEARNS & CO. INC.
         PRUDENTIAL SECURITIES INCORPORATED
         MCDONALD & COMPANY SECURITIES, INC.
         PIPER  JAFFRAY INC.




         By  CREDIT SUISSE FIRST BOSTON CORPORATION


         By
            ------------------------------------------
           Title:






                                       23
   24


                                   SCHEDULE A


                                   UNDERWRITER
                                   -----------

                                                                   NUMBER OF
                                                                FIRM SECURITIES
                                                                ---------------

Credit Suisse First Boston Corporation......................

Bear, Stearns & Co. Inc.....................................

Prudential Securities Incorporated..........................

McDonald & Company Securities, Inc..........................

Piper  Jaffray Inc..........................................



































     Total.......................................................   8,500,000
                                                                    =========





                                       24