The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Capital Automotive REIT Reports Second Quarter and Six Month Results; Company Declares $0.21 Per Share Dividend

30 July 1998

Capital Automotive REIT Reports Second Quarter and Six Month Results; Company Declares $0.21 Per Share Dividend
    MCLEAN, Va., July 30 -- Capital Automotive REIT
today announced financial results for the second quarter and
six months ended June 30, 1998.
    For the second quarter, the Company reported funds from operations (FFO)
of $6.9 million, or $0.23 per basic and diluted share, on total revenues of
$8.5 million. Net income was $4.7 million, or $0.19 per basic and diluted
share.  FFO results are based on diluted weighted average number of common
shares and units of 30.6 million.
    For the six month period ended June 30, 1998, funds from operations were
$9.3 million, or $0.42 per basic share or $0.41 per diluted share, on total
revenues of $11.9 million.  Net income for the period was $6.4 million, or
$0.34 per basic and diluted share.  FFO results for the six month period are
based on basic weighted average number of shares and units of 22.4 million and
diluted weighted average number of shares and units of 22.7 million.
    The Company also announced today that its Board of Trustees has declared a
cash dividend of $0.21 per share for the second quarter.  The dividend is
payable on August 20, 1998 to shareholders of record as of August 10, 1998.
    During the second quarter, Capital Automotive REIT closed on $110 million
in property acquisitions.  Consideration for the properties consisted of 81%
cash and 19% operating partnership units.  Subsequent to June 30, 1998, the
Company has closed on approximately $30 million in property acquisitions.  As
of June 30, 1998, Capital Automotive owned 64 properties, including 96
franchises representing 27 automotive brands in 14 states.  As of June 30,
1998, the Company owned the property used by 14 dealer groups, seven of which
are in the top 100 dealer groups in the country according to Automotive News.
    Thomas D. Eckert, president and chief executive officer, stated, "We are
very pleased with our results for the second quarter which reflect the
commitment to our strategy of acquiring high-quality properties at attractive
lease rates.  The $98 million in property acquisitions we announced early in
the second quarter as well as the conversion of our letters of intent to firm
contracts are indicative of our pipeline and significant growth potential.  We
continue to lengthen the initial lease terms as well as expanding our
geographic and franchise diversification.  These are important components of
our portfolio risk management."
    Capital Automotive REIT, headquartered in McLean, Virginia, is a self-
administered, self-managed real estate investment trust formed to acquire the
real property and improvements used by operators of multi-site, multi-
franchised motor vehicle dealerships and motor vehicle related business.
Additional information on Capital Automotive REIT is available on the
Company's website at http://www.capitalautomotive.com.
    The matters discussed in this press release include forward-looking
statements.  In addition, when used in this press release, the words "intends
to," "believes," "anticipates," "expects" and similar expressions are intended
to identify forward-looking statements.  Such statements are subject to a
number of risks and uncertainties.  Actual results in the future could differ
materially and adversely from those described in the forward-looking
statements as a result of various important factors, including the general
economic climate, the supply of and demand for automotive properties, interest
rate levels, the availability of financing, and other risks associated with
the acquisition and leasing of properties, including risks that the tenants
will not pay rent or that operating costs may be greater than anticipated and
the other risk factors set forth in the Company's filings with the Securities
and Exchange Commission.  The Company undertakes no obligation to publicly
release the result of any revisions to these forward-looking statements that
may be made to reflect any future events or circumstances.

                           CAPITAL AUTOMOTIVE REIT
                           UNAUDITED FINANCIAL DATA
                    (IN THOUSANDS, EXCEPT PER SHARE DATA)

    Statement of Operations:      Three Months Ended     Six Months Ended
                                     June 30, 1998        June 30, 1998

    Revenue:
    Rental income                       $5,098               $6,829
    Interest income                      3,447                5,037
      Total revenue
                                         8,545               11,866
    Expenses:
    Depreciation and amortization          995                1,339
    General and administrative           1,470                2,362
    Interest expense                       127                  168
      Total expenses                     2,592                3,869

    Net income before minority interest  5,953                7,997
    Minority interest                   (1,206)              (1,620)

    Net income applicable to
      common shareholders               $4,747               $6,377

    Basic earnings per share             $0.19                $0.34

    Diluted earnings per share           $0.19                $0.34

    Weighted average number
      of common shares - basic          24,792               18,504

    Weighted average number
      of common shares - diluted        24,876               18,606

    Funds from Operations:
    Net income before
      minority interest                 $5,953               $7,997

    Adjustments:
    Add: Real estate depreciation
      and amortization                     965                1,294

    Funds from operations:              $6,918               $9,291

    Basic funds from operations
      per share                          $0.23                $0.42

    Diluted funds from operations
      per share                          $0.23                $0.41

    Weighted average number of
      common shares and units - basic   30,273               22,384
    Weighted average number of
      common shares and units - diluted 30,572               22,746
    Selected Balance Sheet Data:                    June 30,
                                                      1998
    Real estate before accumulated depreciation     $263,957
    Cash and cash equivalents                        190,600
    Total assets                                     455,073
    Borrowings under line of credit                    8,570
    Total other liabilities                            3,998
    Minority interest                                 89,781
    Total shareholders' equity                       352,725