SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   Form 10-Q/A

                Quarterly Report Under Section 13 or 15(d) of the
                         Securities Exchange Act of 1934

(Mark One)

|X|   Quarterly report pursuant to section 13 or 15(d) of the Securities
      Exchange Act of 1934

      For the quarterly period ended March 31, 2003 or

|_|   Transition report pursuant to section 13 or 15(d) of the Securities
      Exchange Act of 1934

      For the transition period from ___________________ to ___________________

                         Commission File Number 1-6844

                               CALPROP CORPORATION
             (Exact name of registrant as specified in its charter)

             California                                 95-4044835
   (State or other jurisdiction of                   (I.R.S. Employer
    incorporation or organization)                  Identification No.)

13160 Mindanao Way, Suite 180, Marina Del Rey, California          90292
     (Address of principal executive offices)                    (Zip Code)

       (Registrant's telephone number, including area code) (310) 306-4314

                                 Not Applicable
                     (Former name, former address and former
                  fiscal year, if changed since last report.)

      Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. YES X NO

Number of shares outstanding of each of Registrant's classes of common stock, as
of January 13, 2003:

                                                Number of Shares
Title of Each Class                             Outstanding

Common Stock, no par value                      10,239,105
<PAGE>

                               CALPROP CORPORATION

                                     Part I

                         Item I - Financial Information

      Set forth is the unaudited quarterly report for the quarters ended March
31, 2003 and 2002, for Calprop Corporation. The information set forth reflects
all adjustments which were, in the opinion of management, necessary for a fair
presentation.
<PAGE>

                               CALPROP CORPORATION

                           CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)

                                     ASSETS

                                                       March 31,   December 31,
                                                         2003          2002
                                                      -----------   -----------
Investment in Real Estate (Notes 5 and 6)
  Real estate under development                       $22,504,195   $24,166,829
  Rental property, (net of accumulated depreciation
    of $195,000 and $121,875, respectively)            11,115,149    11,182,886
                                                      -----------   -----------
    Total investment in real estate                    33,619,344    35,349,715
Other Assets:
  Cash and cash equivalents                             1,945,792     3,444,541
  Deferred tax assets (Note 2)                          6,324,174     6,535,343
  Other assets                                            745,485       745,347
                                                      -----------   -----------
     Total other assets                                 9,015,451    10,725,231
                                                      -----------   -----------
     Total assets                                     $42,634,795   $46,074,946
                                                      ===========   ===========

                                   (Continued)

      The accompanying notes are an integral part of these financial statements.


                                       3
<PAGE>

                               CALPROP CORPORATION

                           CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)

                      LIABILITIES AND STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                  March 31,     December 31,
                                                                     2003           2002
                                                                ------------    ------------
<S>                                                             <C>             <C>
Liabilites:
  Trust deeds and notes payable                                 $ 18,269,295    $ 19,726,186
  Related-party notes                                             13,987,634      13,987,634
                                                                ------------    ------------
     Total trust deeds, notes payable and related-party notes     32,256,929      33,713,820
  Accounts payable and accrued liabilities                         2,329,337       2,724,856
  Deposit                                                                          2,000,000
  Warranty reserves                                                  756,569         757,550
                                                                ------------    ------------
     Total liabilities                                            35,342,835      39,196,226
                                                                ------------    ------------
Stockholders' equity:
  Common stock, no par value
    Authorized - 20,000,000 shares
    Issued and outstanding - 10,239,105 and 10,239,305
    shares at March 31, 2003 and December 31, 2002,
    respectively                                                  10,239,105      10,235,305
  Additional paid-in capital                                      25,850,776      25,849,446
  Deferred compensation                                              (28,600)        (28,600)
  Stock purchase loans                                              (533,092)       (527,858)
  Accumulated deficit                                            (28,236,229)    (28,649,573)
                                                                ------------    ------------
     Total stockholders' equity                                    7,291,960       6,878,720
                                                                ------------    ------------
                                                                $ 42,634,795    $ 46,074,946
                                                                ============    ============
</TABLE>

                                   (Concluded)

      The accompanying notes are an integral part of these financial statements.


                                       4
<PAGE>

                               CALPROP CORPORATION

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                           Three Months Ended
                                                                March 31,
                                                       ----------------------------
                                                           2003            2002
                                                       ------------    ------------
<S>                                                    <C>             <C>
Development operations:
  Real estate sales                                    $  4,572,279    $ 21,292,270
  Cost of real estate sales                               5,102,958      21,197,496
                                                       ------------    ------------
(Loss) income from development operations                  (530,679)         94,774
Loss from investment in real estate venture (Note 5)                        (75,769)
Other income:
  Rental  (Note 6)                                          253,782
  Gain on sale of land (Note 5)                           2,000,000
  Interest and miscellaneous                                 19,040          62,048
  Management fee (Note 5)                                                   207,182
                                                       ------------    ------------
Total other income                                        2,272,822         269,230
Other expenses:
   Rental operating (Note 6)                                112,090
   General and administrative                               485,043         555,446
   Depreciation                                              71,137
   Interest                                                 384,740
                                                       ------------    ------------
Total other expenses                                      1,053,010         555,446
Minority interests (Note 4)                                     764             235
                                                       ------------    ------------
Income (loss) before provision for income taxes             688,369        (267,446)
Provision for income taxes (Note 2)                         275,025
                                                       ------------    ------------
Net income (loss)                                      $    413,344    ($   267,446)
                                                       ============    ============
Basic net income (loss) per share (Note 3)             $       0.04    ($      0.03)
                                                       ============    ============
Diluted net income (loss) per share (Note 3)           $       0.04    ($      0.03)
                                                       ============    ============
</TABLE>

      The accompanying notes are an integral part of these financial statements.


                                       5
<PAGE>

                               CALPROP CORPORATION

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                       Three Months Ended
                                                                            March 31,
                                                                  ----------------------------
                                                                      2003            2002
                                                                  ------------    ------------
<S>                                                               <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net income (loss)                                            $    413,344    ($   267,446)
     Adjustments to reconcile net income (loss) to net cash
       (used) provided by operating activities:
         Gain on sale of joint venture interest                     (2,000,000)
         Minority interests                                                764             325
         Loss from investment in real estate venture                                    75,769
         Loss on sale of property and equipment                          1,312
         Depreciation and amortization                                  83,699          10,680
         Provision for  warranty reserves                               12,000          58,000
         Deferred income taxes                                         211,169         650,402
     Change in assets and liabilities:
         Other assets                                                  (13,024)       (186,812)
         Receivable from affiliates                                                   (257,696)
         Accounts payable and accrued liabilities                     (395,519)     (1,255,312)
         Warranty reserves                                             (12,981)        (69,873)
        Additions to real estate under development                  (3,441,088)    (12,872,909)
        Cost of real estate sales                                    5,102,958      20,990,314
        Accrued interest for executive stock purchase loans             (5,234)         (5,395)
                                                                  ------------    ------------
               Net cash (used) provided by operating activities        (42,600)      6,869,957
CASH FLOWS FROM INVESTING ACTIVITIES:
     Investment in rental property                                      (5,388)
     Proceeds from sale of property and equipment                        1,000
                                                                  ------------    ------------
                                                                        (4,388)
CASH FLOWS FROM FINANCING ACTIVITIES:
     Borrowings under related-party notes                                            1,562,776
     Payments under related-party notes                                             (4,166,878)
     Borrowings under trust deeds and notes payable                  2,146,271      12,540,565
     Payments under trust deeds and notes payable                   (3,603,162)    (16,946,169)
     Repayment of stock purchase loans                                   5,130
     Purchase of common stock                                                           26,535
                                                                  ------------    ------------
               Net cash used in financing activities                (1,451,761)     (6,983,171)
                                                                  ------------    ------------
     Net decrease in cash and cash equivalents                      (1,498,749)       (113,214)
     Cash and cash equivalents at beginning of period                3,444,541       2,079,471
                                                                  ------------    ------------
     Cash and cash equivalents at end of period                   $  1,945,792    $  1,966,257
                                                                  ============    ============
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
     Cash paid (refunded) during the period for:
       Interest, net of amount capitalized                        $    384,740
       Income taxes                                               $    (73,486)   $     20,000
</TABLE>

    The accompanying notes are an integral part of these financial statements


                                       6
<PAGE>

                               CALPROP CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                      PERIODS ENDED MARCH 30, 2003 AND 2002
                                   (Unaudited)

Note 1: Basis of presentation and significant accounting policies

      The unaudited, condensed, consolidated financial statements included
      herein have been prepared by the registrant pursuant to the instructions
      to Quarterly Report on Form 10-Q required to be filed with the Securities
      and Exchange Commission and do not include all information and footnote
      disclosure required by accounting principles generally accepted in the
      United States of America for complete financial statements. The
      accompanying financial statements have not been audited by independent
      auditors in accordance with auditing standards generally accepted in the
      United States of America, but in the opinion of management, such financial
      statements include all adjustments, consisting only of normal recurring
      adjustments necessary to present fairly the financial position of Calprop
      Corporation ("the Company") and its results of operations. The condensed
      financial statements should be read in conjunction with the financial
      statements and the notes thereto included in the registrant's latest
      Annual Report on Form 10-K, particularly with regard to disclosures
      relating to major accounting policies.

      The results of operations for the three months ended March 31, 2003 may
      not be indicative of the operating results for the year ending December
      31, 2003.

Note 2: Income taxes

      As of March 31, 2003, the Company had gross deferred tax assets of
      $11,065,083 offset by a deferred tax asset valuation allowance of
      $4,740,909. The Company has assessed its past earnings history and trends,
      sales backlog, budgeted sales, and expiration dates of net operating loss
      carryforwards and has determined that it is more likely than not that the
      $6,324,174 of deferred tax assets will be realized.

      As of March 31, 2003, the Company had net operating loss carryforwards for
      federal and state income tax purposes of approximately $23,776,000 and
      $9,301,000, respectively. For federal tax purposes, net operating loss
      carryforwards expire from 2013 through 2022. For state tax purposes, net
      operating loss carryforwards expire from 2005 through 2008.


                                       7
<PAGE>

Note 3: Earnings per share

      The following table sets forth the computation of basic and diluted net
income (loss) income per share:

<TABLE>
<CAPTION>
                                                                Three Months Ended
                                                                     March 31,
                                                            ---------------------------
                                                                2003           2002
                                                            ------------   ------------
<S>                                                         <C>            <C>
Net income (loss)                                           $    413,344   ($   267,446)
                                                            ------------   ------------
Numerator for basic and diluted net income
  (loss) per share                                          $    413,344   ($   267,446)
                                                            ============   ============
Denominator for basic net income (loss) per share             10,239,105     10,254,005
  (weighted average outstanding shares)
   Effect of dilutive stock options                               18,228
                                                            ------------   ------------
Weighted average shares for dilutive net income per share     10,257,333     10,254,005
                                                            ============   ============
Basic net income (loss) per share                           $       0.04   ($      0.03)
                                                            ============   ============
Diluted net income (loss) per share                         $       0.04   ($      0.03)
                                                            ============   ============
</TABLE>

Note 4: Consolidation

      The Company has consolidated the financial statements of the following
entities:

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------------------
          Entity                         Ownership interest at                       Development
                                            March 31, 2003
--------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                             <C>
Colorado Pacific Homes, Inc.                      100%                   Real estate in the state of Colorado
DMM Development, LLC ("DMM")                       67%                   Cierra del Lago and Antares projects, California
Parkland Farms Development Co.,
         LLC ("Parkland")                          99%                   115 lots in Healdsburg, California
RGCCLPO Development Co., LLC
         ("RGCCLPO")                              100%                   382 lots in Milpitas, California
PWA Associates, LLC                               100%                   68-unit apartment project in Milpitas, California
--------------------------------------------------------------------------------------------------------------------------
</TABLE>

      DMM: The Company is entitled to receive two-thirds of the profits of DMM,
      and the other owner, RGC Courthomes, Inc. ("RGC"), is entitled to receive
      the remaining one-third of the profits.

      Parkland: Pursuant to the operating agreement of Parkland, the Company is
      entitled to receive ninety-nine percent of the profits of Parkland, and
      the other member, an officer of the Company, is entitled to receive the
      remaining one percent of the profits.

      During the three months ended March 31, 2003, $136 of the total loss of
      $900 incurred by the entities related to the minority interest was not
      allocated to the minority interest because the minority interest had a
      deficit interest in those entities. The Company does not reflect the
      deficit for the minority interest because the minority owners are not
      responsible for losses incurred beyond their equity. The unrecognized
      minority interest in deficit of the Company as of March 31, 2003 and
      December 31, 2002 was $68,495 and $68,359, respectively. As a result, the
      Company has no minority interest as of March, 31, 2003 and December 31,
      2002.


                                       8
<PAGE>

Note 5: Real estate under development

      Investment of real estate venture-In 1999, the Company formed RGC Carmel
      Country Associates, LLC, a California limited liability company, ("RGC
      Carmel") with RGC to develop, construct and lease a 181 townhome project.
      The profits and losses of RGC Carmel were distributed between the members
      as follows: 50% to RGC and 50% to the Company. During 2000, RGC Carmel
      admitted additional members in the following proportions: The John L.
      Curci Trust as to a 12.5% interest, The Janet Curci Living Trust No. Il as
      to a 12.5% interest, and an officer of the Company as to a 25% interest in
      exchange for financing for the project as follows: $2,000,000 in equity
      and $2,000,000 in notes payable. As a result, the Company's interest in
      RGC Carmel was reduced to 25%, which is accounted for under the equity
      method of accounting. During 2002, the Company transferred .5% of its
      interest in RGC Carmel to Calprop Andalucia, a 100% wholly owned
      subsidiary of the Company. In January 2003, the Company sold the remaining
      24.5% of its interest in RGC Carmel to related parties in the following
      proportions: The Janet Curci Living Trust No. II as to a 6.125%, JAMS
      Management as to a 6,125%, and an officer of the Company as to a 12.25%.
      The Company's interest was sold for $2,000,000 in cash, which was received
      in 2002 and resulted in recording a deposit of $2,000,000 as of December
      31, 2002. The gain on sale of investment in joint venture is recognized in
      the first quarter of 2003. The gain equals the proceeds received of
      $2,000,000 as the Company had no basis in the investment sold. As a
      result, the Company's interest in RGC Carmel was reduced to .5%.

      The Company recognized management fees of $0 and $207,182 for the three
      months ended March 31, 2003 and 2002, respectively, related to the joint
      venture.

Note 6: Rental property

      During the third quarter of 2002, the Company completed construction of a
      68-unit apartment project it intended to sell. The Company has decided not
      to sell the apartment project and the related cost recorded as real estate
      under development were transferred to rental property. The Company started
      leasing the apartment during the third quarter of 2002.

      Rental property at March 31 is summarized as follows:

      Land                                                         $  1,500,000
      Building and improvements                                       9,810,149
                                                                   ------------
      Total rental property                                         11,310,149
      Accumulated depreciation                                        (195,000)
                                                                   ------------
      Rental property, net
                                                                   $ 11,115,149
                                                                   ============

      Depreciation expense for building and improvements for the three months
      ended March 31, 2003 was $73,125.

Note 7: Segment Disclosure

      The Company's reportable segments consist of two types of real estate
      properties for which management internally evaluates operating performance
      and financial results: residental homes for sale and residental rental
      property for lease. The Company also has certain corporate level
      activities including accounting, finance, and management information
      systems, which are not considered separate segments.

      The Company evaluates the performance of its segments based upon
      contribution to income.

      The following table provides financial information regarding revenues from
      customers, loss and total assets for the Company's business segments and
      also provides a reconciliation to the Company's consolidated total:


                                       9
<PAGE>

<TABLE>
<CAPTION>
                                         Three Months Ended March 31, 2003
                                  ----------------------------------------------
                                                   Contribution
                                    Revenues         to Loss           Assets
                                  ------------     ------------     ------------
<S>                               <C>              <C>              <C>
Residential homes                 $  4,572,279     ($ 1,016,486)    $ 31,519,646
Rental property                        253,782          141,692       11,115,149
                                  ------------     ------------     ------------
                                     4,826,061         (874,794)      42,845,964
Interest and other, net              2,019,040        1,288,138
                                  ------------     ------------     ------------
                                  $  6,845,101     $    413,344     $ 42,845,964
                                  ============     ============     ============
</TABLE>

      During the first quarter of 2002, the Company operated under one
      reportable segment of residential homes for sale.

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

      The following discussion relates to the consolidated financial statements
of the Company and should be read in conjunction with the financial statements
and notes thereto appearing elsewhere in this report. Statements contained in
this "Management's Discussion and Analysis of Financial Condition and Results of
Operations" that are not historical facts may be forward-looking statements.
Such statements are subject to certain risks and uncertainties, which could
cause actual results to differ materially from those projected. You are
cautioned not to place undue reliance on these forward-looking statements.

Liquidity and capital resources

      As of March 31, 2003, the Company had remaining loan commitments from
financial institutions of approximately $3,835,000, which may be drawn down by
the Company upon the satisfaction of certain conditions. The Company continues
to seek joint venture partners and additional financing to fund its operations.

      As of March 31, 2003, the Company had three remaining projects in various
stages of development. During 2003, the Company had three projects producing
revenues from completed homes and townhomes: Parc Metropolitan, High Ridge Court
and Saddlerock. As of March 31, 2003, the Company has 55 homes under
construction, of which 16 are in escrow to be sold, and 4 model units.
Additionally, the Company has an inventory of 84 lots under development. In
addition, the Company has a 68-unit apartment building that is substantially
leased as of March 31, 2003.

      As of March 31, 2003, the Company had 16 units in escrow ("backlog")
compared with a backlog of 119 units as of March 31, 2002. The gross revenues of
such backlog was $5,375,000 and $45,470,000 as of March 31, 2003 and 2002,
respectively.

      Based on its agreements with its lenders, the Company believes that it
will have sufficient liquidity to finance its construction projects in 2003
through funds generated from operations, funds available under its existing bank
commitments, funds generated from new lending institutions, and, if necessary,
funds that could be obtained by using its internally financed real estate
development in process as collateral for additional loans.

      Management's plan, with respect to managing cash flow includes the
following components: pay off debt that is coming due in 2003, minimize
operating expenses, and maintain control over costs. With regard to the debt
coming due in 2003, management expects to extend the maturity dates of various
loans and pay the remaining loans off through cashflow from operations, prior to
their maturity date. With regard to minimizing operating expenses, management
plans to achieve this by continuing to closely examine overhead items.


                                       10
<PAGE>

Management anticipates that the funds generated from operations, including
borrowings from existing loan commitments, will be adequate to allow the Company
to continue operations throughout 2003.

Results of operations

      Real estate sales for the three months ended March 31, 2003 decreased 366%
to $4,572,279 from $21,292,270 for the three months ended March 31, 2002. The
decrease in real estate sales for the three months ended March 31, 2003 was
primarily due to the low volume of inventory of completed homes available for
sale in 2003 compared to completed homes available for sale in 2002. In the
first quarter of 2003, the Company sold 12 homes with an average sales price of
$381,000, a 383% decrease in the volume of home sales compared to 58 homes with
an average sales price of $367,100 for the first quarter of 2002.

      The Company had a loss from development operations of $530,679 as of March
31, 2003 as compared to income from development operations of $94,774 as of
March 31, 2002. The significant decrease of income from development operations
during the first quarter of 2003 resulted from the Company selling homes with
previous impairment write-downs.

      The Company developed and constructed a 68-unit affordable apartment, the
Parc West Apartment Homes located in Milpitas, California, adjacent to the Parc
Metropolitan project. Construction was completed in August 2002 and the 68 units
were available for lease. As of March 31, 2003, the apartment building was
substantially leased. For the period ended March 31, 2003, the apartment
generated $253,782 of rental income and $112,090 of rental operating expenses.

      In January 2003, the Company sold its 24.5% interest in RGC Carmel
Country, LLC, the ("Joint Venture") to related parties. The Joint Venture
consisted of 181 townhomes available for lease in San Diego. The Company's basis
in the Joint Venture was $0. The proceeds from the sale, in the amount of
$2,000,000, was received in 2002 and was recorded as a deposit at December 31,
2002. The gain was recorded in January 2003.

      General and administrative expenses decreased to $483,043 in the three
months ended March 31, 2003 from $555,446 in the corresponding period. The
decrease is due to the focus efforts to decrease corporate overhead costs and a
decrease in sales volume.

Item 3 Quantitative and Qualitative Disclosure about Market Risk

      The Company's exposure to market risk has not materially changed from what
was reported on the Company's Form 10-K for the year ended December 31, 2002.

Item 4 Controls and Procedures

      The Company maintains disclosure controls and procedures that are designed
to ensure that information required to be disclosed in the Company's reports
required to be filed under the Securities Exchange Act of 1934, as amended, is
recorded, processed, summarized and reported within the time periods specified
in the Securities and Exchange Commission's rules and forms, and that such
information is accumulated and communicated to the Company's management,
including its Chief Executive Officer and Chief Financial Officer, as
appropriate, to allow timely decisions regarding required disclosure. In
designing and evaluating the disclosure controls and procedures, management
recognizes that any controls and procedures, no matter how well designed and
operated, can provide only reasonable assurance of achieving the desired control
objectives, and management is required to apply its judgment in evaluating the
cost-benefit relationship of possible controls and procedures.

      Within 90 days prior to the date of this report, the Company carried out
an evaluation, under the supervision and with the participation of the Company's
management, including the Company's Chief Executive Officer and the Company's
Chief Financial Officer, of the effectiveness of the design and operation of the
Company's disclosure controls and procedures. Based on the foregoing, the
Company's Chief Executive Officer and Chief Financial Officer concluded that the
Company's disclosure controls and procedures were effective.


                                       11
<PAGE>

      There have been no significant changes in the Company's internal controls
or in other factors that could significantly affect the internal controls
subsequent to the date the Company completed its evaluation.

                                     Part II

6 Exhibits and Reports on Form 8-K

(a)   Exhibits

      In accordance with SEC Release No. 33-8212, the following exhibit is being
      furnished, and is not being filed as part of this Report or as a separate
      disclosure document, and is not being incorporated by reference into any
      Securities Act of 1933 registration statement:

      99.1  Certification of Chief Executive Officer and Chief Financial Officer
            pursuant to 18 U.S.C. Section 1350, as created by Section 906 of the
            Sarbanes-Oxley Act of 2002.

(b) Reports on Form 8-K

      None

                                   SIGNATURES

      Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                              CALPROP CORPORATION

                              By: /s/ Mark F. Spiro
                                  ----------------------------------------
                                  Mark F. Spiro
                                  Vice President/Secretary/Treasurer
                                  (Chief Financial and Accounting Officer)
                                  May 30, 2003


                                       12
<PAGE>

                                 CERTIFICATIONS

I, Victor Zaccaglin, certify that:

      1. I have reviewed this quarterly report on Form 10-Q of Calprop
Corporation;

      2. Based on my knowledge, this quarterly report does not contain any
untrue statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by this
quarterly report;

      3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

      4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

      a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this quarterly report is being prepared;

      b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

      c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our evaluation
as of the Evaluation Date;

      5. The registrant's other certifying officers and I have disclosed, based
on our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent function):

      a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

      b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal controls; and

      6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: May 30, 2003

                                        /s/ Victor Zaccaglin
                                        ------------------------------
                                        Victor Zaccaglin
                                        Chairman of the Board
                                        Chief Executive Officer


                                       13
<PAGE>

                                 CERTIFICATIONS

I, Mark F. Spiro, certify that:

      1. I have reviewed this quarterly report on Form 10-Q of Calprop
Corporation;

      2. Based on my knowledge, this quarterly report does not contain any
untrue statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by this
quarterly report;

      3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

      4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

      a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this quarterly report is being prepared;

      b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

      c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our evaluation
as of the Evaluation Date;

      5. The registrant's other certifying officers and I have disclosed, based
on our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent function):

      a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

      b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal controls; and

      6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: May 30, 2003

                                        /s/ Mark F. Spiro
                                        ------------------------------
                                        Mark F. Spiro
                                        VicePresident/Secretary/Treasurer
                                        (Chief Financial and Accounting Officer)


                                       14