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

Capital Automotive Reports First Quarter 1999 Results

27 April 1999

Capital Automotive Reports First Quarter 1999 Results
              Company Declares Cash Dividend of $0.33 Per Share

        Fifth Consecutive Quarter of FFO, Revenue and Dividend Growth

    MCLEAN, Va., April 27 -- Capital Automotive ,
the nation's leading specialty finance company for automotive retail real
estate, today announced financial results for the first quarter ended March
31, 1999.  The Company reported funds from operations (FFO) of $9.6 million,
or $0.34 per basic and diluted share, up from $2.4 million, or $0.16 per
basic and diluted share in the same quarter last year.  Revenues were
$14.8 million -- an increase of 345% compared to revenues of $3.3 million in
the first quarter of 1998.  Net income was $4.4 million, or $0.20 per basic
and diluted share.  FFO results for the quarter are based on basic and diluted
weighted average number of shares and units of 28.3 million.  Net income
results are based on basic and diluted weighted average number of shares of
21.6 million.
    The Company also announced today that its Board of Trustees has declared a
cash dividend of $0.33 per share for the first quarter.  The dividend is
payable on May 20, 1999 to shareholders of record as of May 10, 1999.  This is
an annualized rate of $1.32 per share.  The first quarter 1999 results marked
the fifth consecutive quarter of, revenue, FFO, and dividend growth for the
Company.
    As previously announced during the first quarter, Capital Automotive
closed on $88 million in property acquisitions.  Consideration for the
properties consisted of $3.8 million in operating partnership units issued at
an average price of $14.25 per share and the remainder was substantially all
cash.  The cash was funded from the proceeds of the Deutsche Bank $150 million
permanent loan that closed in the fourth quarter of 1998 and funding from the
$70 million revolving credit facilities from Comerica Bank and United Bank.
The acquisitions include 22 dealership properties in five states, representing
19 franchises.  The Company's weighted average initial cap rate remained at
10.6%.
    In response to the Company's lower 1999 acquisition targets and the
uncertainty in the capital markets, the Company has taken steps to reduce its
general and administrative costs.  The Company is closing its Chicago office
and has eliminated five positions, or approximately 20% of total staff.
Furthermore, Chief Operating Officer Scott M. Stahr elected not to relocate to
Washington, D.C. for personal reasons and will be leaving the Company.  Thomas
D. Eckert, President and Chief Executive Officer, noted, "Scott Stahr has made
a significant contribution to the development of our Company which we greatly
appreciate.  Scott was instrumental in the development of our systems and
procedures which facilitated our rapid growth."  Mr. Stahr will be a senior
consultant to the Company for the remainder of the year.
    As of March 31, 1999, the Company's portfolio included 142 properties
including 215 automotive franchises in 19 states.  These properties total
5.0 million square feet of buildings on 793 acres of land.  The properties
are leased on long-term, triple net leases with an average initial lease term
of 13.2 years.  The Company has entered into transactions with 14 of the top
100 dealer groups -- 12 of which are currently tenants.  Approximately
sixty-percent of the Company's annualized rental revenues are derived from
this group.
    Mr. Eckert stated, "Our performance for the quarter reflects the success
of our strategy.  We are very focused on maximizing our initial lease rates
with strong dealer groups.  During the first quarter, approximately one-half
of the Company's transactions were with existing clients providing further
evidence of the strong relationships and franchise value we are creating.
Patience in the debt markets has produced multiple sources of cost-efficient,
short and long-term borrowings.  With improved investment spreads and lower
operating costs, we are positioned to accomplish our FFO growth objectives for
the year utilizing less capital."
    Capital Automotive, 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 automotive dealerships and automotive related businesses.
Additional information on Capital Automotive is available on the Company's web
site 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
                    UNAUDITED SUPPLEMENTAL FINANCIAL DATA
                    (In thousands, except per share data)

                                                      Three Months Ended
                                                           March 31,
    Statements of Operations:                        1999            1998

    Revenue:
    Rental                                         $14,572           $1,731
    Interest and other                                 216            1,590
      Total revenue                                 14,788            3,321

    Expenses:
    Depreciation and amortization                    3,845              344
    General and administrative                       1,894              892
    Interest                                         3,275               41
      Total expenses                                 9,014            1,277

    Net income before minority interest              5,774            2,044
    Minority interest                               (1,385)            (341)

    Net income                                      $4,389           $1,703

    Basic earnings per share                         $0.20            $0.14

    Diluted earnings per share                       $0.20            $0.14

    Weighted average number of
      common shares - basic                         21,607           12,147

    Weighted average number
      of common shares - diluted                    21,607           12,267

    Funds From Operations:

    Net income before minority interest             $5,774           $2,044

    Adjustments:
    Add: Real estate depreciation
     and amortization                                3,820              329

    Funds from operations                           $9,594           $2,373

    Basic funds from operations per share            $0.34            $0.16

    Diluted funds from operations per share          $0.34            $0.16

    Weighted average number of common shares
      and units - basic                             28,274           14,407

    Weighted average number of common shares
      and units - diluted                           28,274           14,833


    Selected Balance Sheet Data (in thousands)    March 31,      December 31,
                                                     1999            1998
    Real estate before accumulated
      depreciation                                $599,147         $511,132
    Cash and cash equivalents                        5,939           72,106
    Total assets                                   601,757          583,211
    Mortgage loans                                 161,929          161,997
    Borrowings under credit facility                20,000               --
    Total other liabilities                          7,218           18,659
    Minority Interest                               99,373           93,898
    Total shareholders' equity                     313,237          308,657

    Selected Portfolio Data                        March 31,      December 31,
                                                      1999            1998
    Properties                                        142             120
    States                                             19              18
    Land acres                                        793             709
    Square footage of buildings (in millions)         5.0             4.3
    Average lease term (in years)                    13.2            12.9
    Franchises                                        215             196