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 Fourth Quarter and Year End Results

3 February 1999

Capital Automotive REIT Reports Fourth Quarter and Year End Results - Announces Completion of $54 Million in Acquisitions in January 1999 -
    MCLEAN, Va., Feb. 3 -- Capital Automotive REIT
today announced financial results for the fourth quarter and year ended
December 31, 1998.
    For the fourth quarter, the Company reported funds from operations (FFO)
of $9.2 million, or $0.33 per basic and diluted share, on total revenues of
$12.7 million. Net income in the fourth quarter was $4.8 million, or $0.22 per
basic and diluted share.  FFO results are based on basic and diluted weighted
average number of common shares and units of 28.3 million.
    For the year ended December 31, 1998, funds from operations were
$27.0 million, or $1.04 per basic share or $1.03 per diluted share, on total
revenues of $34.9 million.  Net income for the period was $16.5 million, or
$0.79 per basic and diluted share.  FFO results for the full year period are
based on basic weighted average number of shares and units of 26.0 million and
diluted weighted average number of shares and units of 26.2 million.
    As of December 31, 1998, the Company owned $511 million of franchised
automotive properties which included 120 dealership properties used by
29 dealer groups located in 18 states operated by 196 automotive franchises,
totaling 4.3 million square feet of building on 709 acres of land.  The
Company's weighted average initial cap rate was 10.6%.
    For the fourth quarter, the Company closed on $96 million in acquisitions,
which included 25 dealership properties in five states, representing
58 franchises. The properties included a total of 919,000 square feet of
dealership buildings on 188 acres of property.  These acquisitions included:

    -- Six properties from Group 1 Automotive, Inc. located in Houston and
       Austin, TX and Denver, CO.  The acquisitions include 10 automotive
       franchises: Honda, Acura, Chevrolet, Jeep/Eagle, Chrysler, Plymouth,
       Dodge, Dodge Truck, and Isuzu. Group 1 is a leading operator and
       consolidator in the automotive retailing industry with 57 dealership
       franchises in six states.

    -- Three properties from Motorcars Group located in Cleveland, Ohio.
       Motorcars operates six franchises on the properties representing six
       brands including Mercedes-Benz, Honda, Volvo, Infiniti, Pontiac and
       Oldsmobile. According to Automotive News, the Motorcars Group was the
       country's 71st largest dealer group in the United States with 1997
       revenues in excess of $275 million. The group currently operates a
       total of 15 franchises in 11 locations.

    -- Two additional properties from Momentum Motorcars based in Houston, TX
       one of which is a BMW franchise. Momentum Motorcars was the largest
       retail BMW dealer in the United States during 1997.

    -- Four properties from Gurley-Leep Automotive Group located in South
       Bend, Indiana. The Gurley-Leep Automotive Group operates 14 franchises
       on the properties representing six automotive brands, including
       Mercedes-Benz, Audi, Honda, Chrysler, Buick and GMC Truck. The
       Gurley-Leep Automotive Group currently operates 15 franchised
       dealerships in Indiana.  The dealerships are recipients of Chrysler's
       "Five Star Award", Buick's "Best in Class Award" and GMC's "Award for
       Dealership Operations".

    -- Five properties from Jackson Automotive Group located in Greenville and
       Sulphur Springs, Texas. Jackson Automotive Group operates 15 franchises
       representing 11 automotive brands including Ford, Jeep/Eagle and
       Chrysler.

    -- Three properties from Fenton Motor Group located in McAlester and Ada,
       Oklahoma. The Fenton Motor Group operates nine franchises on the
       properties, representing six brands including Ford, Lincoln-Mercury,
       Pontiac, Buick, GMC and Nissan.

    -- Two properties from Moritz Interests, Ltd. located in Oklahoma City and
       Tulsa, Oklahoma. The Oklahoma City property is leased to Dealer's Auto
       Auction, which was founded at the location in 1987. Dealer's Auto
       Auction is one of the five largest independent wholesale automotive
       auctions in the United States. The Tulsa property is leased to Crown
       Auto World, which was founded at the location in the late 1970's and
       currently holds three franchises, including BMW, Jeep/Eagle and Buick.
       Crown Auto World is a recipient of Chrysler's "Five Star Award".

    The Company has closed approximately $54 million of acquisitions in
January 1999.  Consideration for the acquisitions was substantially all cash
funded from the proceeds of the Deutsche Bank $150 million permanent loan.
The acquisitions include 11 dealership properties in three states,
representing seven franchises.  These acquisitions included:

    -- Six additional properties from Group 1 Automotive, Inc. and its
       affiliates located in Houston and Round Rock, Texas. Group 1 operates
       three franchises on the properties, including Toyota, Lexus and Nissan.

    -- One additional property from Park Place Motor Cars located in Dallas,
       Texas. Park Place Motor Cars operates three franchises on the property,
       including Mercedes-Benz, Porsche and Audi.  Park Place's Mercedes-Benz
       franchise is among the top 10 Mercedes-Benz franchises in the country.
       Park Place is one of the largest Lexus dealers in the state of Texas
       and is a four-time winner of the "Elite of Lexus Award".  Mr. Kenneth
       L. Schnitzer, Park Place's current President and CEO, was also named a
       premier Porsche dealer for two consecutive years.  Mr. Schnitzer, is a
       past chairman of the Mercedes- Benz Dealer Council and is a 1998
       recipient of the American International Automobile Dealers
       Association's "All Star Dealer Award."

    -- One additional property from FirstAmerica Automotive, Inc. located in
       San Rafael, California.  The property is currently being developed by
       FirstAmerica and, when completed, FirstAmerica will operate a Dodge
       franchise on the property.  FirstAmerica operates 15 franchises
       throughout California.

    -- Three properties from McCluskey Chevrolet, a Cincinnati, Ohio based
       group.   McCluskey Chevrolet, founded by CEO Dan McCluskey in 1973, has
       received several prestigious awards and honors including being named as
       a national finalist in the Small Business category for the "1997
       National Quality Cup Competition", GMC's "Five Star Performer Award"
       and "Showcase Dealer for Service Supremacy."

    Thomas D. Eckert, president and chief executive officer, stated, "The
company has completed $565 million in acquisitions since its initial public
offering in February 1998. This exceptional acquisition activity validates the
Capital Automotive strategy and timeliness in the rapidly consolidating
automotive industry.  Our tenants include 12 of the Top 100 dealer groups in
the nation -- underscoring our strategy of partnering with the top
consolidators. As we enter 1999, we will continue to be mindful of capital
market and industry trends and manage our business as such to provide enhanced
returns with minimal risk."
    Capital Automotive REIT, headquartered in McLean, Virginia, is the only
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," "pro forma" 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, acquisitions that are pursued by the Company may not be
consummated for a variety of reasons, including the failure to reach agreement
with the seller 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
                         SUPPLEMENTAL FINANCIAL DATA
                    (IN THOUSANDS, EXCEPT PER SHARE DATA)

    Statements of Operations:Three Months Ended      Twelve Months Ended
                               December 31,              December 31,
                                   1998                      1998

    Revenue:
    Rental                        $11,773                 $27,027
    Interest & other                  929                   7,904
      Total revenue                12,702                  34,931

    Expenses:
    Depreciation and amortization   2,993                   6,304
    General and administrative      1,495                   5,487
    Interest                        1,926                   2,254
      Total expenses                6,414                  14,045

    Net income before
     minority interest              6,288                  20,886

    Minority interest              (1,467)                 (4,395)

    Net income                     $4,821                 $16,491

    Basic earnings per share        $0.22                  $ 0.79

    Diluted earnings per share      $0.22                  $ 0.79

    Weighted average number
     of common shares - basic      21,907                  20,927

    Weighted average number
     of common shares - diluted    21,907                  20,978

    Funds from Operations:
    Net income before
     minority interest             $6,288                 $20,886

    Adjustments:
    Add: Real estate
     depreciation and amortization  2,920                   6,161

    Funds from operations          $9,208                 $27,047

    Basic funds from
     operations per share           $0.33                   $1.04

    Diluted funds from
     operations per share           $0.33                   $1.03

    Weighted average number
     of common shares and units
     -- basic                      28,287                  26,048
    Weighted average number
     of common shares and units
     -- diluted                    28,287                  26,228
Ne>
Ne>
Ne>
                                                  December 31, 1998
    Selected Balance Sheet Data (in thousands)
    Real estate before accumulated depreciation     $511,132
    Cash and cash equivalents                         72,106
    Total assets                                     583,211
    Mortgage loans                                   161,997
    Total other liabilities                           18,659
    Minority interest                                 93,898
    Total shareholders' equity                       308,657
Ne>
Ne>
                                                  December 31, 1998
Ne>
    Selected Portfolio Data:

    Properties                                           120
    States                                                18
    Land acres                                           709
    Square feet of building (in millions)                4.3
    Average lease term (in years)                       12.9
    Dealership groups                                     29
    "Total 100" dealership groups*                        12
    Franchises                                           196
    Automotive brands                                     36
Ne>
   *as published in "Automotive News"

    Note:  Although the Company was operating from October 20, 1997, formation
           date, through December 31, 1997, the operations were minimal as the
           Company did not own any property until the completion of its
           Initial Public Offering in February 1998.  As a result, 1997
           figures have not been included for comparative purposes.