##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-Q



---



QUARTERLY REPORT PURSUANT TO SECTION
13 or 15 (d)

of the Securities Exchange Act of 1934

for the quarter ended June 30, 2003



Commission File Number

0-17669



---



NATIONAL HOUSING TRUST LIMITED PARTNERSHIP

(A Delaware Limited Partnership)



---



I.R.S. Employer Identification No. 04-2981989



2335 North Bank Drive, Columbus, OH 43220

Registrants Telephone Number,
Including Area Code: (614) 451-9929



---



Securities Registered Pursuant to Section 12(b) of the Act: None

Securities Registered Pursuant to Section 12(g) of the Act:



Units of Limited Partnership Interest



---



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 ̈



Indicate by check mark whether the registrant
is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

Yes ̈No  x



---



---

##### Table of Contents

NATIONAL HOUSING TRUST LIMITED PARTNERSHIP

A DELAWARE LIMITED PARTNERSHIP

June 30, 2003 FORM 10-Q



TABLE OF CONTENTS



|                             |  | PAGE NO.                                                                             
|---------------------------- |  | -------------------------------------------------------------------------------------
|PART I FINANCIAL INFORMATION |  |                                                                                      
|                             |  |                                                                                      
|Item 1.                      |  | Unaudited Combined Financial Statements                                              
|                             |  |                                                                                      
|                             |  | Combined Balance Sheets                                                              
|                             |  |                                                                                      
|                             |  | Combined Statements of Operations                                                    
|                             |  |                                                                                      
|                             |  | Combined Statements of Cash Flows                                                    
|                             |  |                                                                                      
|                             |  | Notes to Combined Financial Statements                                               
|                             |  |                                                                                      
|Item 2.                      |  | Managements Discussion and Analysis of Financial Condition and Results of Operations
|                             |  |                                                                                      
|Item 3                       |  | Quantitative and Qualitative Disclosures about Market Risk                           
|                             |  |                                                                                      
|Item 4                       |  | Controls and Procedures                                                              
|                             | 
|PART II OTHER INFORMATION    |  |                                                                                      
|                             |  |                                                                                      
|                             |  | Other Information                                                                    
|                             |  |                                                                                      
|                             |  | Signatures                                                                           



2



---

##### Table of Contents

NATIONAL HOUSING TRUST LIMITED PARTNERSHIP

COMBINED BALANCE SHEETS JUNE 30, 2003 (UNAUDITED) AND DECEMBER 31, 2002

(In Thousands)



|                                  |  | June 302003 |         |   | December 312002 |  
|--------------------------------- |  | ----------- | ------- | - | --------------- | -
|                                  |  | (Unaudited) |         |   |                 |  
|ASSETS                            |  |             |         |   |                 |  
|Current Assets:                   |  |             |         |   |                 |  
|Cash and cash equivalents         |  | $           | 1,027   |   |                 | $
|Tenants security deposits        |  |             | 395     |   |                 |  
|Mortgage escrow deposits          |  |             | 1,167   |   |                 |  
|Prepaid expenses and other assets |  |             | 1,171   |   |                 |  
|                                  |  |             |         |   |                 |  
|Total current assets              |  |             | 3,760   |   |                 |  
|                                  |  |             |         |   |                 |  
|Restricted Cash:                  |  |             | 4,752   |   |                 |  
|                                  |  |             |         |   |                 |  
|Rental property held for sale:    |  |             | 1,795   |   |                 |  
|                                  |  |             |         |   |                 |  
|Rental property:                  |  |             |         |   |                 |  
|Buildings and improvements        |  |             | 66,908  |   |                 |  
|Furniture and equipment           |  |             | 2,587   |   |                 |  
|                                  |  |             |         |   |                 |  
|                                  |  |             | 69,495  |   |                 |  
|Less accumulated depreciation     |  |             | (33,771 | ) |                 |  
|                                  |  |             |         |   |                 |  
|                                  |  |             | 35,724  |   |                 |  
|Land                              |  |             | 3,097   |   |                 |  
|                                  |  |             |         |   |                 |  
|                                  |  |             | 38,821  |   |                 |  
|                                  |  |             |         |   |                 |  
|Total assets                      |  | $           | 49,128  |   |                 | $
|                                  |  |             |         |   |                 |  



The accompanying notes
are an integral

part of the combined financial statements.



3



---

##### Table of Contents

NATIONAL HOUSING TRUST LIMITED PARTNERSHIP

COMBINED BALANCE SHEETS, CONTINUED

(In Thousands, except Investment Units)



|                                                     |  | June 302003 |         |   | December 312002 |  
|---------------------------------------------------- |  | ----------- | ------- | - | --------------- | -
|                                                     |  | (Unaudited) |         |   |                 |  
|LIABILITIES AND PARTNERS CAPITAL                    |  |             |         |   |                 |  
|Current liabilities:                                 |  |             |         |   |                 |  
|Current maturities of long-term debt                 |  | $           | 6,821   |   |                 | $
|Accounts payable and accrued expenses                |  |             | 4,488   |   |                 |  
|Rents received in advance                            |  |             | 87      |   |                 |  
|Deposits held                                        |  |             | 442     |   |                 |  
|Accrued interest on mortgage notes payable           |  |             | 314     |   |                 |  
|                                                     |  |             |         |   |                 |  
|Total current liabilities                            |  |             | 12,152  |   |                 |  
|                                                     |  |             |         |   |                 |  
|Long-term debt, less current maturities:             |  |             |         |   |                 |  
|Mortgage notes payable                               |  |             | 30,447  |   |                 |  
|Promissory notes, including accrued interest payable |  |             | 37,476  |   |                 |  
|                                                     |  |             |         |   |                 |  
|                                                     |  |             | 67,923  |   |                 |  
|                                                     |  |             |         |   |                 |  
|Partners deficit:                                   |  |             |         |   |                 |  
|General Partners:                                    |  |             |         |   |                 |  
|NHT, Inc.                                            |  |             | (37     | ) |                 |  
|Other Operating General Partners                     |  |             | (271    | ) |                 |  
|Limited partners:                                    |  |             |         |   |                 |  
|Issued and outstanding 1,014,668 investment units    |  |             | (30,639 | ) |                 |  
|                                                     |  |             |         |   |                 |  
|                                                     |  |             | (30,947 | ) |                 |  
|                                                     |  |             |         |   |                 |  
|Total liabilities and partners capital              |  | $           | 49,128  |   |                 | $
|                                                     |  |             |         |   |                 |  



The accompanying notes
are an integral

part of the combined financial statements.



4



---

##### Table of Contents

NATIONAL HOUSING TRUST LIMITED PARTNERSHIP

COMBINED STATEMENTS OF OPERATIONS (UNAUDITED)

FOR THE THREE MONTHS ENDED JUNE 30, 2003 AND 2002

(In Thousands, except per Unit Amounts)



|                                      |  | 2003 |       |   | 2002 |  
|------------------------------------- |  | ---- | ----- | - | ---- | -
|Revenues:                             |  |      |       |   |      |  
|Rental revenues                       |  | $    | 3,056 |   |      | $
|Other income                          |  |      | 117   |   |      |  
|                                      |  |      |       |   |      |  
|Total revenues                        |  |      | 3,173 |   |      |  
|                                      |  |      |       |   |      |  
|Expenses:                             |  |      |       |   |      |  
|Administration                        |  |      | 524   |   |      |  
|Operating and maintenance             |  |      | 606   |   |      |  
|Management fees                       |  |      | 316   |   |      |  
|Partnership asset management fees     |  |      | 85    |   |      |  
|Utilities                             |  |      | 428   |   |      |  
|Taxes and insurance                   |  |      | 534   |   |      |  
|Depreciation and amortization         |  |      | 640   |   |      |  
|                                      |  |      |       |   |      |  
|Total expenses                        |  |      | 3,133 |   |      |  
|                                      |  |      |       |   |      |  
|Income (loss) from rental operations  |  |      | 40    |   |      |  
|                                      |  |      |       |   |      |  
|Other revenues and (expenses):        |  |      |       |   |      |  
|Interest income                       |  |      | 19    |   |      |  
|Interest expense                      |  |      | (909  | ) |      |  
|                                      |  |      |       |   |      |  
|Net loss                              |  | $    | (850  | ) |      | $
|                                      |  |      |       |   |      |  
|Net loss per limited partnership unit |  | $    | (0.84 | ) |      | $
|                                      |  |      |       |   |      |  



5



---

##### Table of Contents

NATIONAL HOUSING TRUST LIMITED PARTNERSHIP

COMBINED STATEMENTS OF OPERATIONS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2003
AND 2002

(In Thousands, except per Unit Amounts)



|                                      |  | 2003 |        |   | 2002 |  
|------------------------------------- |  | ---- | ------ | - | ---- | -
|Revenues:                             |  |      |        |   |      |  
|Rental revenues                       |  | $    | 6,105  |   |      | $
|Other income                          |  |      | 208    |   |      |  
|                                      |  |      |        |   |      |  
|Total revenues                        |  |      | 6,313  |   |      |  
|                                      |  |      |        |   |      |  
|Expenses:                             |  |      |        |   |      |  
|Administration                        |  |      | 1,041  |   |      |  
|Operating and maintenance             |  |      | 1,288  |   |      |  
|Management fees                       |  |      | 561    |   |      |  
|Partnership asset management fees     |  |      | 170    |   |      |  
|Utilities                             |  |      | 1,042  |   |      |  
|Taxes and insurance                   |  |      | 1,096  |   |      |  
|Depreciation and amortization         |  |      | 1,282  |   |      |  
|                                      |  |      |        |   |      |  
|Total expenses                        |  |      | 6,480  |   |      |  
|                                      |  |      |        |   |      |  
|Income (loss) from rental operations  |  |      | (167   | ) |      |  
|                                      |  |      |        |   |      |  
|Other revenues and (expenses):        |  |      |        |   |      |  
|Interest income                       |  |      | 48     |   |      |  
|Interest expense                      |  |      | (1,815 | ) |      |  
|                                      |  |      |        |   |      |  
|Net loss                              |  | $    | (1,934 | ) |      | $
|                                      |  |      |        |   |      |  
|Net loss per limited partnership unit |  | $    | (1.91  | ) |      | $
|                                      |  |      |        |   |      |  



6



---

##### Table of Contents

NATIONAL HOUSING TRUST LIMITED PARTNERSHIP

COMBINED STATEMENTS OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2003 AND 2002

(In Thousands)



|                                                                                |  | 2003 |        |   | 2002 |  
|------------------------------------------------------------------------------- |  | ---- | ------ | - | ---- | -
|Cash flows from operating activities:                                           |  |      |        |   |      |  
|Net loss                                                                        |  | $    | (1,934 | ) |      | $
|Adjustments to reconcile net loss to net cash provided by operating activities: |  |      |        |   |      |  
|Depreciation and amortization                                                   |  |      | 1,282  |   |      |  
|Accrued interest on promissory notes                                            |  |      | 1,100  |   |      |  
|Changes in operating assets and liabilities:                                    |  |      |        |   |      |  
|Increase in deposits, prepaids and other assets                                 |  |      | (626   | ) |      |  
|Increase in accounts payable and accrued expenses                               |  |      | 715    |   |      |  
|Increase (decrease) in other current liabilities                                |  |      | 164    |   |      |  
|                                                                                |  |      |        |   |      |  
|Cash provided by operations                                                     |  |      | 701    |   |      |  
|                                                                                |  |      |        |   |      |  
|Investing activities:                                                           |  |      |        |   |      |  
|Additions to buildings, furniture and equipment, net                            |  |      | (769   | ) |      |  
|Withdrawals (deposits) to restricted cash, net                                  |  |      | 684    |   |      |  
|                                                                                |  |      |        |   |      |  
|Cash used for investing activities                                              |  |      | (85    | ) |      |  
|                                                                                |  |      |        |   |      |  
|Financing Activities:                                                           |  |      |        |   |      |  
|General Partner cash distributions                                              |  |      | -0-    |   |      |  
|Payments of term debt                                                           |  |      | (582   | ) |      |  
|                                                                                |  |      |        |   |      |  
|Net cash (used) for, provided by financing activities                           |  |      | (582   | ) |      |  
|                                                                                |  |      |        |   |      |  
|Increase (decrease) in cash and cash equivalents                                |  |      | 34     |   |      |  
|                                                                                |  |     
|Cash and cash equivalents beginning of year                                     |  |      | 993    |   |      |  
|                                                                                |  |      |        |   |      |  
|Cash and cash equivalents end of period                                         |  | $    | 1,027  |   |      | $



The accompanying notes
are an integral

part of the combined financial statements.



7



---

##### Table of Contents

NATIONAL HOUSING TRUST LIMITED PARTNERSHIP

(UNAUDITED)

NOTES TO COMBINED FINANCIAL STATEMENTS



NOTE ABASIS OF PRESENTATION



The accompanying combined financial statements include the accounts of National Housing Trust Limited Partnership (the Investment Partnership) and the
Operating Partnerships in which it has acquired significant limited partnership interests.



The information furnished reflects all adjustments (all of which were of a normal recurring nature) which are, in the opinion of management, necessary to fairly present the combined financial position, results of
operations, and cash flows on a consistent basis.



The accompanying unaudited
combined financial statements are presented in accordance with the requirements for Form 10-Q and consequently do not include all disclosures normally required by generally accepted accounting principles. Reference should be made to the
Partnerships 2002 Annual Report on Form 10-K for additional disclosures including a summary of the Partnerships accounting policies which are not significantly different.



8



---

##### Table of Contents

|ITEM 2 |  | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------ |  | -------------------------------------------------------------------------------------



General



In 1988, the Investment Partnership raised $20,293,000 in gross proceeds through a public offering. After paying the selling, offering and organization expenses of the
offering, the Investment Partnership had $17,249,000 in net proceeds. Of the net proceeds, $260,000 was deposited in the Investment Partnership reserve and $16,989,000 was invested in 31 Operating Partnerships. The 31 Operating Partnerships that
were acquired own low-income housing developments eligible for the low-income housing tax credit. One of the Properties was also eligible for the historic rehabilitation tax credit. The 31 acquisitions occurred from October 1988 through March 1990.
Two Operating Partnerships were liquidated in 1998, having paid remaining Operating Partnership liabilities out of available Operating Partnership cash. Any cash in excess of liabilities was distributed to the Partnership. As Partnership liabilities
were in excess of assets and available cash, no distributions were made to holders of Units of limited partnership interest in the Investment Partnership (the Unit holders). The Springchase Apartments Limited Partnership was dissolved in
1999. The Trinidad Apartments Limited Partnership is expected to be dissolved in 2003. One Operating Partnership was sold in November 2001, per approval from the Unit holders. The tax credits were bonded. Any cash in excess of the liabilities was
distributed to the Partnership. As Partnership liabilities were in excess of assets and available cash, no distributions were made to the Unit holders. The two Operating Partnerships that owned Traverse Woods I and Traverse Woods II merged in 2002.
This was undertaken principally to combine replacement reserves for capital improvements at the two Properties. The merger should have no effect to the Investment Partnership Unit holders.



Each Operating Partnerships Property qualifies for the Low Income Housing Tax Credits
(LIHTC). The LIHTC program was created by the 1986 Tax Reform Act and is governed by Section 42 of the Internal Revenue Code. In order for a Property to qualify for the LIHTCs, the Property must be utilized as a low-income property for
15 years before it can be sold. The General Partner anticipates the Properties will be sold starting in the years 2003 through 2008. The Investment Partnership serves as a conduit of the Operating Partnerships tax credits, passive losses,
portfolio income and other tax information to the Unit holders. The LIHTCs are allocated to the Unit holders for 10 years after a property has been placed in service and rented up. The tax credits were first allocated to Unit holders in 1988. The
Investment Partnership elected a special option available in 1990 to accelerate the LIHTC for individuals who had an interest in the Investment Partnership before October 26, 1990. Qualifying Unit holders received a tax credit of 150% of the LIHTC
otherwise allowable for the first tax year ending December 31, 1990. The remaining tax credit available for 1991 and subsequent tax years is being reduced on a pro rata basis by the amount of the 1990 increased credit. Non-qualifying Unit holders
will receive the original unaccelerated tax credit for the remaining qualifying tax years of their investment.



An analysis of future tax credits anticipated based upon current information and assuming no changes in the Operating Partnerships indicates an estimate of future tax credits for the qualifying Unit holders who
received the 1990 acceleration to be as follows: approximately $ .04 of credit per unit for the years ending December 31, 2003 and 2004.



In certain respects government-assisted housing complexes differ from conventional housing complexes. These differences include (a) greater financing leverage than is
usual in conventional complexes, (b) review of compliance with construction and other standards and (c) various contingency reserves required in connection with such government assistance programs. Government-assisted housing is also subject to
special conditions and risks including, but not limited to, (a) general surveillance by the appropriate governmental assistance agency, which may include the application of rental and other guidelines affecting tenant eligibility, operating costs
and rental levels, (b) maintenance of a reserve fund for replacements in an amount paid concurrently with amortization of the mortgage and in addition to payments of principal and interest, restricted such that withdrawals from the fund are subject
to the prior approval of the appropriate governmental agency, (c) compliance with HUD regulations regarding management of the premises, (d) limitations on salability, as contained in regulatory agreements with the appropriate governmental assistance
agency, (e) limitations on rent increases, and (f) the uncertain effects of changes in complex rules and regulations governing such government-assisted programs, or changes in the manner in which those regulations are interpreted.



Government assistance payments may be reduced in the event that a project rents less than
100% of its units eligible for rental subsidies to qualified low income tenants. HUD generally elects to reduce subsidies only in the event that occupancy levels for qualified tenants drop below 95% for a period of two years. Finally, HUD
commitments are subject to HUDs appropriation of federal funds sufficient to meet its obligations in any given year. Certain legislative



9



---

##### Table of Contents

initiatives and governmental budget negotiations could result in a reduction of funds available for the various
HUD-administered housing programs and could also result in new limitations on subsidized rent levels. This in turn could adversely impact the net operating income generated by the Properties.



Real property investments are subject to varying degrees of risk. Revenues and property
values may be adversely affected by the general economic climate, the local economic climate and local real estate conditions, including (i) the perceptions of prospective tenants of the attractiveness of the property; (ii) the ability to retain
qualified individuals to provide adequate management and maintenance of the property; (iii) the inability to collect rent due to bankruptcy or insolvency of tenants or otherwise; and (iv) increased operating costs. Real estate values may also be
adversely affected by such factors as applicable laws, including tax laws, interest rates levels and the availability of financing.



The availability of a pool of qualified and interested buyers for the Investment Partnerships remaining assets is critical to the Investment Partnerships
ability to realize the fair market values of such properties at the time of their final dispositions. Demand by buyers of multi-family apartment properties is affected by many factors, including the size, quality, age, condition and location of the
subject property, potential environmental liability concerns, the existing debt structure, the liquidity in the debt and equity markets for asset acquisitions, the general level of market interest rates and the general and local economic climates.
In addition, because of the government restrictions on rental revenues and the related capital expenditure reserve requirements and cash flow distribution limitations, there are a limited number of potential buyers in the market for government
subsidized, low-income housing properties such as those in which the Investment Partnership has invested. Furthermore, the current uncertainty regarding potential future reductions in the level of federal government assistance for these programs may
further restrict the Properties marketability.



The Properties are
subject to substantial debt, in many cases including seller financing on which interest has accrued since the Investment Partnership invested in the Properties. Most of the Properties are dependent upon continuing government subsidies. In addition,
many of the Properties are located in market areas that would not support current rents. Finally, most of the Properties are subject to use restrictions that limit their use to low-income housing beyond the end of the tax credit compliance period.



The ownership structure of the Investment Partnerships investments
through Operating Partnerships could adversely impact the timing of the Investment Partnerships planned dispositions of its remaining assets and the amount of proceeds received from such dispositions. It is possible that the general partners
of the Operating Partnerships could have economic or business interests which are inconsistent with those of the Investment Partnership. Given the limited rights which the Investment Partnership has under the terms of the Operating Partnership
agreements, any conflict between the partners could result in delays in completing a sale of the related operating property and could lead to impairment in the marketability of the property to third parties for purposes of achieving the highest
possible sale price.



Two properties reached the end of their compliance period
on December 31, 2002 and twelve properties will reach the end of their compliance period on December 31, 2003. Work is ongoing to formulate a plan for the sale and disposition. These properties in accordance with their Partnership Agreements
and consultants have been engaged to help formulate an appropriate disposition strategy. On most of the properties, for these and other reasons, in Managements judgment it is likely that proceeds will not be in excess of the debt financing,
liabilities of the Properties of the Operating Partnership, expenses of sale and liabilities from the sale of the Properties of the Investment Partnership; therefore, it is likely that the sale proceeds will not be sufficient to make any
distribution to the Unit holders and, depending on the Unit holders tax situation, the Unit holder may incur tax liability without cash distributions to pay the taxes resulting from those sales. In addition, there is some risk of recapture
with respect to certain properties that have purchase money notes as detailed below under Other Property Issues.



Properties



As of June 30, 2003, average occupancy of the Properties was 94.8%.



The financial performance of the Operating Partnerships will be impacted by the competition from comparable properties in their local market areas. The occupancy levels
achievable at the Properties and the rental rates at the non-subsidized Properties are largely a function of supply and demand in the markets. In many markets across the country, development of new multi-family properties has increased significantly
over the past two years. Existing apartment properties in such markets could be expected to experience increased vacancy levels, declines in effective rental rates and, in some cases, declines in estimated market values as a result of the increased
competition. There are no assurances that these competitive pressures will not adversely affect the operations and/or market values of the Operating Partnerships in the future and, in particular, subsequent to the expiration of any existing subsidy
agreements.



10



---

##### Table of Contents

A Detroit, Michigan Property



During 1998, an impairment loss in the amount of $4,100,000 was recorded with respect to the
Research Park project in Detroit, Michigan, which is owned by one of the Operating Partnerships. The loss was recorded under the requirements of Financial Accounting Standards Board Statement No. 121 (SFAS No. 121), Accounting for
the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of. SFAS No. 121 required impairment losses to be recognized for long-lived assets used in operations when indicators of impairment are present and the undiscounted
cash flows are not sufficient to recover the assets carrying amount. During 1999, the Property continued to have cash flow problems relating to higher than desired vacancy and high maintenance costs. Effective June 1, 1999, a new management
company was hired for the property. In addition, the managing general partner of the Operating Partnership continued to negotiate with the Michigan State Housing Development Authority to work out a solution to enable the property to generate
positive cash flow. During 2000 and 2001, the Property continued to experience significant cash flow and vacancy problems. In April of 2002, the Existing Condition Analysis for Research Park revealed current needs of approximately $4,616,933 in
repairs, or $18,844/unit. Its Real Estate Assessment Center (REAC) scores were low, and it failed a Michigan State Housing Development Authority (MSHDA) inspection. As a result of its REAC score, the Property was forced into
HUDs Departmental Enforcement Center. (In accordance with HUD requirements.) The Operating Partnership retained an outside consultant to prepare a Management Improvement and Operating Plan (the MIO Plan) and submitted the MIO Plan
to HUD on August 8, 2002.



A MIO Plan is usually a 6-month plan; however, owing
to Research Parks condition, HUD permitted a 1-year plan. The original MIO Plan was not accepted by HUD. Revisions were delivered to HUD in November 2002; HUD has accepted the resubmitted MIO Plan. The resubmitted MIO Plan indicates that
$414,000 needs to be invested over the 1-year plan to correct deficiencies. In April 2003, HUD Chicago gave written approval that the property has been removed from Enforcement.



As of June 30, 2003, the Partnership has contributed approximately $467,000 for HVAC repairs and replacement, oversight of such work,
utility bills, reduction of payables, legal fees and MIO Plan consulting fees.



For the first nine months of 2002, occupancy remained very low, further impairing cash flow, causing a further increase in the payables and calling into question the continued economic viability of the Property and the Operating
Partnerships ability to continue to make mortgage payments. If the Operating Partnership loses HUD subsidies, is unable to continue making mortgage payments or otherwise defaults on its obligations to MSHDA, MSHDA could foreclose on the
Property, causing recapture of tax credits and cancellation of indebtedness income. In addition, in an effort to resolve outstanding issues, the managing general partner of the Operating Partnership is in the process of negotiating a purchase and
sales agreement with MHT Housing, Inc., a Michigan nonprofit corporation, for the sale of the general partners interest in the Research Park Operating Partnership and the Young Manor Operating Partnership, also located in Detroit. The
agreement is also expected to confer on MHT Housing, Inc. or an affiliate, an option to purchase both Properties at the end of the compliance period (December 31, 2004) for the value of the debt at that time. The managing general partner of the
Operating Partnership has received MSHDAs approval of the terms of the sales, which would involve the assumption of certain debt and MSHDAs forgiveness of other debt and would not produce any cash for the Operating Partnership or the
Investment Partnership. If the sale is consummated, depending on the amount of debt that MSHDA forgives, the amount of ordinary income to the Unit holders could be significant. If the Unit holders have suspended passive losses, however, such passive
losses may be available to offset some or all of the cancellation of indebtedness income from the Research Park Operating Partnership and the Young Manor Operating Partnership. Each Unit holders tax situation may be different and there can be
no assurance that the final plan of restructuring will not result in further adverse tax consequences.



As part of the Propertys work-out strategy, beginning October 2002, the Operating Partnership retained Southeastern Michigan Housing, L.L.C. to manage Research Park. Operationally, the Property is improving
although still operating at a cash flow deficit, largely because of costs related to the turnover of vacant units and higher utility costs. The occupancy rate has increased from 60% in October of 2002, to 90% at June 30, 2003. The new management has
developed an aggressive marketing plan and is working with the community to address security issues. Net Operating Income (NOI) has continued improve, though still negative year to date.



As part of a plan of restructuring, the General Partner sought the consent of the Unit holders for a restructuring of the debt, a sale of
the General Partners interests in Research Park Partnership and the Young Manor Partnership, the ultimate sale of the Properties at the end of the compliance period, and a combining of the Research Park and Young Manor partnerships. The
consent solicitation was approved by the Unit holders on January 30, 2003. The parties are working toward a closing on the sale of the General Partners interests in late August. In addition to the sale of the



11



---

##### Table of Contents

general partner interest, the General Partner is negotiating with the trade payable creditors to accept reduced payments.
As of June 2003, payables incurred during the period of the previous management company have been reduced to $167,000 through payments from the Investment Partnerships reserves and agreement with trade creditors for the reduction of debt.



Even with the Unit holders approval for the sale plan, and MSHDAs
approval, there can be no assurance that the sale will be consummated, or how these matters will be resolved. If the sale is not finalized or operations continue with impaired cash flow, the financial feasibility of the Property would not look good
and a foreclosure of the mortgage by MSHDA could occur. The foreclosure and dissolution of the Operating Partnership could create a potential tax gain to the Unit holders and potential recapture of tax credits and no cash would be available for
distribution to the Unit holders. At this time, there is no assurance as to how these matters will be resolved.



A Greenville, Michigan Property



A Greenville, Michigan Property has experienced continuing cash flow deficits. The property has not adequately funded reserves for taxes, insurance and replacement. As of
December 2001, the property was deficient in the payment of real estate taxes and received advances from Rural Development to pay the delinquent taxes. As a result, the property is in technical default of the loan agreement and may receive a
Notice of Acceleration of Debt from the Rural Development Authority. Currently the rental assistance payments due the Partnership are being withheld to apply to the advances from Rural Development. The managing general partner of the
Operating Partnership has been working with the Rural Development Authority to resolve the cash flow problems; however, there can be no assurance as to how these matters will be resolved. As part of a work-out strategy, the managing general partner
has entered into a purchase and sale contract to sell the Property. This sale was approved by the Partnership as Limited Partner of the Operating Partnership and by the Unit holders. If the Property transfer takes place prior to the end of the
15-year compliance period, the LIHTCs must be bonded. The bonds must cover 58 months beyond the 15-year compliance period. A LIHTC recapture bond has been obtained, but the price of the bond to be paid out of the sale proceeds has yet to be
determined and will vary depending on the sale date of the property. The goal is to close on the sale of the property early in 2004. The property continues to experience cash flow difficulties and has deferred maintenance costs whenever possible.



A Scottsville, Michigan Property



A Scottsville Michigan Property has experienced cash flow difficulties and was unable to
fully fund its replacement reserve required by the Rural Development Authority, or to pay tax and insurance expense at year end. The managing general partner of the Operating Partnership has been working with the Rural Development Authority to
attempt to resolve these problems; however, there can be no assurance as to how these matters will be resolved.



Two Petoskey, Michigan Properties



Two Operating Partnerships that own Properties in Petoskey, Michigan merged into one on August 29, 2002. Both are similar properties with the same managing general
partner and are located next to each other. The merger should have no effect on the Unit holders. It was undertaken principally to combine replacement reserves for capital improvements at the two Properties. It will enable both Properties to make
necessary repairs out of the replacement reserve account and not have to depend on excess operating cash flow.



Four Oklahoma Properties



The four Oklahoma Properties have completed the HUD Restructuring Mark to Market Program. The debt on each Property was restructured by HUD into two piecesa term
debt and a promissory note piece paid out of cash flows. A portion of the debt was used to fund additional replacement reserves for capital improvement projects. A capital improvement project began in 2001, funded largely from the replacement
reserve and was completed in 2002. In addition, some capital improvement projects such as siding and roofs at three of the Properties will be funded from future cash flows.



Other Property Issues



As of June 30, 2003, eight other Properties have cash flow difficulties as many of the Properties rents have not increased as much as
expenses. For most of the Properties in the portfolio, any reduction in occupancy or increase in operating utility or insurance expense can result in cash flow problems since many of the Properties continue to operate at the edge of break-even.



Three other Properties located in Columbus, Ohio were damaged by hail in the
fall of 2002. The damage was covered by insurance. The repairs were scheduled to begin late spring of 2003. The insurance payment for one property of



12



---

##### Table of Contents

$222,000 was paid directly to the property and is currently being held in escrow. The major repairs to the properties
were the roofs and the siding. The roofs have been repaired and the repairs to the siding will start in August 2003.



In addition, as noted above, two properties have reached the end of their compliance period and work is underway to formulate a disposition plan. One property, located in
Columbus, has a loan, which is a purchase money note, maturing in December, 2003, with principal and accrued interest as of June 30, 2003 of $3,601,000. There is a right of first refusal with a previous owner that is a related party to the managing
general partner of the Operating Partnership. A process of determining a fair price is being structured which includes an arbitrator, independent appraisals, bid solicitations, and other requirements.



Of the fourteen properties with compliance periods ending in 2002 and 2003, nine have
purchase money notes held by the qualified non-profit entities that originally sold such properties. There is some risk of recapture in the event those purchase money notes are not repaid; and at this time, it is not clear whether the value of the
properties will produce sales prices great enough to repay these notes. Most of these properties are not subject to a right of first refusal, and the managing general partners are being contacted to obtain their plan of sale, which may include a bid
process and/or appraisal.



Liquidity and
Capital Resources



Liquidity is defined as an entitys ability to
meet its current and long-term financial obligations. If a Property were to lose its rent subsidy, interest subsidy or mortgage insurance, the Operating Partnership holding such Property might be unable to fund expenses on an ongoing basis.



Liquidity shortfalls might be covered by federal governmental subsidy
programs, by state and local agencies, or by funds from the Investment Partnership reserves, although there is no assurance that such sources would be available or, if available, sufficient to cover any liquidity shortfall. A liquidity shortfall,
for whatever reason, might result in a sale, refinancing, or foreclosure of the Property, any one of which could have material adverse tax consequences to a Unit holder, including a partial recapture of previously allocated LIHTCs.



The Multifamily Assisted Housing Reform and Affordability Act of 1997, Public Law 105-65,
effective October 1, 1997, established a debt restructuring program applicable to all HUD-Insured projects with rents above those of comparable properties in local markets. Under the program, subsidized rent levels generally are reduced to market
levels and the debt may be restructured into two or three mortgages. The first mortgage loan is set at a level supportable by the lower subsidized rents, and the second and third mortgage loans are payable only out of cash flow after other approved
expenses and sale or refinancing proceeds. In many cases, rent subsidies will become tenant-based, meaning that the subsidies may move with the tenants. However, for certain projects, such as those that predominately serve elderly or disabled
families or are located in markets with an inadequate supply of affordable housing, the rent subsidies may continue to be project-based.



HUD has entered into contracts to carry out the restructuring with state housing finance agencies and others (Participating Administrative Entities or
PAEs). Owners who have engaged in adverse financial or managerial actions are barred from participating in the restructuring program.



The Operating Partnerships own eight Properties whose Section 8 contracts have or will expire in fiscal year 2003, and are not subject to optional renewal by the owner.
The General Partner expects that Section 8 contracts for all of these Properties will be renewed by HUD at current levels until at least the end of fiscal year 2003, although there can be no assurance that HUD will do so. In addition, the Managing
General Partner and HUD have completed a restructuring proposal that provides for rehabilitation, a reduction of rents and a corresponding reduction of debt service on four Oklahoma Properties. Although it is not anticipated, additional Properties
may become subject to the restructuring program. The General Partner will work with the general partners of the Operating Partnerships to seek to renew all expiring Section 8 contracts, and if required or appropriate, to participate in the program
to restructure loans and rent subsidies.



Restructuring could affect demand for
and cash flow of many of the Properties, as well as potentially create debt forgiveness taxable income. Moreover, a shift to tenant-based subsidies could lead over time to lower occupancies and lower rents, adversely affecting cash flow. The General
Partner is monitoring the development of HUD policy guidance and legislation. The General Partner is unable to predict with certainty the impact of HUD program restructuring on the Operating Partnerships, but it is possible that a restructuring
could have a material adverse effect on one or more of the Operating Partnerships, which in turn could have a material adverse effect on the Investment Partnership.



13



---

##### Table of Contents

At June 30, 2003 restricted cash was $4,752,000. The restricted cash was composed of the Investment Partnership reserve
of $97,000 and Operating Partnership reserves of $4,655,000. Deposits and withdrawals from Operating Partnership reserves are generally regulated by a governing federal, state or local agency. Investment Partnership reserves are available to fund
repairs and maintenance as well as operational expenses, while the reserves maintained by an Operating Partnership are typically available only for the Property owned by such Operating Partnership. Historically, the Investment Partnership reserve
has been available to fund obligations of the Investment Partnership, including the management fee payable by the Investment Partnership to the General Partner. As of June 30, 2003 the General Partner voluntarily deferred payment of $1,616,000 of
its supervisory and program management fees. The General Partner is under no obligation to continue to defer these fees, and there can be no assurance that the Investment Partnership reserve will be sufficient to satisfy the liquidity requirements
of any given Operating Partnership in the event that the reserves of such Operating Partnership are insufficient for this purpose.



Low-income housing projects frequently generate limited cash flow and, therefore, the potential for cash flow deficits exists. The General Partner does not anticipate
that the Investment Partnership will distribute cash to Unit holders in circumstances other than refinancing or disposition of its investments in the Operating Partnerships. Moreover, especially in light of the reduced availability of subsidies and
the consequent reduction in market value of the Properties, there can be no assurance of cash distributions in the event of refinancing or disposition. Therefore, it is likely that any sale proceeds will not be sufficient to make any distribution to
the Unit holders and depending on the Unit holders tax situation, the Unit holder may incur tax liability without cash distributions to pay the taxes resulting from those sales.



Results of Operations



The June 30, 2003 net loss of $1,934,000 increased by 7.8% from the June 30, 2002 net loss
of $1,792,000, the reasons for the differences are discussed below.



Total
revenues increased $205,000 (3.4%) in 2003 when comparing the six months ended June 30, 2003 and 2002.



Total expenses exclusive of depreciation and interest for the six months ended June 30, 2003 and 2002 were $5,198,000 and $4,818,000 respectively. The $380,000 increase in expenses between 2003 and 2002 primarily
relates to an increase in administrative expense of $101,000 (10.7%), an increase in utilities expense of $156,000 (17.6%), an increase in management fees of $29,000 (5.5%), and an increase in taxes and insurance of $59,000 (5.7%). The increased
administrative expense is related to an increase in senior activity services at one of the Properties, an increase in advertising expenses at several of the Properties to rent units, a change in staffing at four of the properties and an increase in
investor services expense for the Investment Partnership. The increase in utility expense is due mainly to the harsh winter and the increase in heating costs. The increase in management fees is due to additional administrative fees being paid at two
of the properties and an increase of management fees at another property. The increase in taxes and insurance is due to the increasing cost of both property and employee insurance and an increase in real estate tax at one Property.



In recent years rental income, after HUD rent adjustments, has not been increasing at a rate
equivalent to increases in expenses (excluding depreciation and interest). To date, inflation has not had a significant impact on the Partnerships combined operations. However, rent levels of the Properties are generally limited by the
requirements of the LIHTC and are subject to strict governmental regulation. In the event of significant inflation, including increases in the price of utilities resulting from general increases in the cost of energy or a general increase in
insurance costs, the Operating Partnerships may be unable to increase rents sufficiently to compensate for increases in expenses. Due to changes in HUD programs, future increase in subsidy income may be limited.



Other



The Operating Partnerships carry comprehensive liability, fire, flood, extended coverage and
rental loss insurance with respect to their Properties with insured limits and policy specifications that management believes are customary for similar properties. There are, however, certain types of losses (generally of a catastrophic nature such
as wars, floods or earthquakes) which may be either uninsurable, or, in managements judgment, not economically insurable. Should an uninsured loss occur, the Investment Partnership could lose both its invested capital in and anticipated
profits from the affected Property and could experience recapture of previously earned tax credits.



14



---

##### Table of Contents

Under various federal, state and local environmental laws, ordinances and regulations, a current or previous owner or
operator of real property may become liable for the costs of the investigation, removal and remediation of hazardous or toxic substances on, under, in or migrating from such property. Such laws often impose liability without regard to whether the
owner or operator knew of, or was responsible for, the presence of such hazardous or toxic substances. The Investment Partnership is not aware of any notification by any private party or governmental authority of any non-compliance, liability or
other claim in connection with environmental conditions at any of its Properties that it believes will involve any expenditure which would be material to the Investment Partnership, nor is the Investment Partnership aware of any environmental
condition with respect to any of its Properties that it believes will involve any such material expenditure. However, there can be no assurance that any non-compliance, liability, claims or expenditure will not arise in the future.



Critical Accounting Policies



These financial statements have been prepared in accordance with accounting principles
generally accepted in the United States of America, which requires a Registrant to make certain estimates and assumptions. A summary of significant accounting policies is disclosed in Note 1 to the financial statements included in the Investment
Partnerships 2002 annual report. The following section is a summary of certain aspects of those accounting policies that may require subjective or complex judgments and are most important to the portrayal of Registrants financial
condition and results of operations. Registrant believes that there is a low probability that the use of different estimates or assumptions in making these judgments would result in materially different amounts being reported on the financial
statements.



|- |  | Registrant combines its Operating Partnerships and eliminates intercompany transactions.
|- |  | ----------------------------------------------------------------------------------------



|- |  | If the carrying value of a property exceeds the estimated amount recoverable through future operations on an undiscounted basis, Registrant records a property at the lower of its
carry value or its estimated fair value.
|- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



15



---

##### Table of Contents

|                           | 
|-------------------------- | 
|ITEM 3                     | 
|                           | 
|None                       | 
|                           | 
|ITEM 4                     | 
|                           | 
|                           | 
|                          
|PART II. OTHER INFORMATION
|                           | 
|ITEM 1.                    | 
|                           | 
|                           | 
|                           | 
|ITEM 2.                    | 
|                           | 
|                           | 
|                           | 
|ITEM 3.                    | 
|                           | 
|                           | 
|                           | 
|ITEM 4.                    | 
|                           | 
|                           | 
|                           | 
|ITEM 5.                    | 
|                           | 
|                           | 



16



---

##### Table of Contents

|ITEM 6. |  | EXHIBITS AND REPORTS ON FORM 8-K                                           
|------- |  | ---------------------------------------------------------------------------
|        | 
|        |  | Exhibit 31.1Certification of Chief Executive Officer Dated August 14, 2003
|        | 
|        |  | Exhibit 31.2Certification of Chief Financial Officer Dated August 14, 2003
|        | 
|        |  | Exhibit 32.1Certification of Chief Executive Officer Dated August 14, 2003
|        | 
|        |  | Exhibit 32.2Certification of Chief Financial Officer Dated August 14, 2003



17



---

##### Table of Contents

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



|                     |  |  |  |    |  | National Housing Trust Limited Partnership (Registrant)                                                                          
|-------------------- |  |  |  | -- |  | ---------------------------------------------------------------------------------------------------------------------------------
|                     |  |  | 
|Date August 14, 2003 |  |  |  | By |  | /s/ James A. Bowman                                                                                                              
|                     |  |  |  |    |  | James A. Bowman, President and Chief Executive Officer NHT, Inc., General Partner for National Housing Trust Limited
Partnership 
|                     |  |  | 
|Date August 14, 2003 |  |  |  | By |  | /s/ Susan E. Basting                                                                                                             
|                     |  |  |  |    |  | Susan E. Basting, Treasurer and Chief Financial Officer NHT, Inc., General Partner for National Housing Trust Limited Partnership



18