FORM 10-K

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

(Mark One)

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
    OF 1934
For the fiscal year ended   December 31, 2002
                         -------------------------------------------------------

[  ] 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   0-6103
                      ----------------------------------------------------------

                        Watermark Investors Realty Trust
             (Exact name of registrant as specified in the charter)

            Texas                                                75-1372785
-----------------------------------                       ----------------------
  (State or other jurisdiction of                             (I.R.S. Employer
   incorporation or organization)                           Identification No.)
227 West Trade Street, Suite 2320,                                  28202
     Charlotte, North Carolina
-----------------------------------                       ----------------------
(Address of principal executive offices)                         (Zip Code)

Registrant's telephone number, including area code  704/343-9334
                                                  ------------------------------

Securities registered pursuant to Section 12(b) of the Act:

        Title of each class            Name of each exchange on which registered
               None                                       None
------------------------------------   -----------------------------------------


           Securities registered pursuant to Section 12(g) of the Act

                 Shares of Beneficial Interest, $1.00 par value
                 ----------------------------------------------
                                (Title of class)

     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 and 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 if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K (ss.229.405 of this chapter) is not contained herein, and
will not be contained, to the best of registrant's knowledge, in definitive
proxy or information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K. [  ]

     The aggregate market value of the 178,996 shares of Beneficial Interest
(voting securities) held by non-affiliates of the Registrant is not
ascertainable since no trading market presently exists for such shares.

     As of March 30, 2003, there were 542,413 shares of Beneficial Interest of
the Registrant.

                    DOCUMENTS INCORPORATED BY REFERENCE. None

                                       1

<PAGE>

SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF
1995: This Annual Report, on Form 10-K, may contain forward-looking statements
within the meaning of Section 27A of the Securities Act of 1933 and Section 21E
of the Securities Exchange Act of 1934 which are not historical facts, and
involve risks and uncertainties that could cause actual results to differ
materially from those expected and projected. Such risks and uncertainties
include the following: general economic conditions and conditions specific to
the real estate industry including its cyclical nature, and competitive factors,
changes in generally accepted accounting principles, changes in federal tax laws
regarding Real Estate Investment Trusts, and the risk factors listed from time
to time in the Company's Securities and Exchange Commission filings.
Accordingly, there can be no assurance that the actual results will conform to
the forward-looking statements in the Annual Report.

                                     PART I

Item 1.  Business.

     Watermark Investors Realty Trust (herein referred to as the "Trust" or
"Watermark" or the "Registrant") was originally organized as Ryan Mortgage
Investors pursuant to the Texas Real Estate Investment Trust Act under a
Declaration of Trust dated October 13, 1971. On March 6, 1984, its name was
changed to Arlington Realty Investors pursuant to an Amendment to the
Declaration of Trust. On December 5, 1995, the Trust's name was changed to
Watermark Investors Realty Trust pursuant to an Amendment to the Declaration of
Trust. The Trust has elected to be treated as a Real Estate Investment Trust
("REIT") under Section 856 through 860 of the Internal Revenue Code of 1986, as
amended. The Trust has, in the opinion of the Trust's management, qualified for
federal taxation as a REIT for each fiscal year subsequent to December 31, 1971.
Although not currently active, the Trust's primary business and only industry
segment has been investing in equity interests in real estate and related real
estate activities.

     During March 1995, the Trust formed a wholly owned subsidiary, Watermark
Texas 1, Inc., a Maryland corporation, and contributed its sole property to such
subsidiary.

Item 2.  Properties.

     At December 31, 2002, the Trust's only significant asset was its ownership
interest in its subsidiary, Watermark Texas 1, Inc., which owns a parcel of
unimproved land consisting of approximately 4.5 acres located on Parker Road in
Houston, Harris County, Texas. The Trust has held the Parker Road property for
sale for several years, has listed the property with various brokers over that
time period, and inquired of the City of Houston as to the desire of the City to
acquire such property for a park site. Management presently intends to sell the
Parker Road property at the first available opportunity. The anticipated
carrying costs associated with the Parker Road property are currently limited to
property taxes, insurance, and maintenance.

Item 3.  Legal Proceedings.

     At December 31, 2002, and thereafter through the date of this report, the
Trust was not a party, nor was any property or assets of the Trust subject, to
any material pending legal proceedings.

Item 4.  Submission of Matters to a Vote of Security Holders.

     None.


                                       2
<PAGE>


                                     PART II

Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters.

     The Trust's shares of Beneficial Interest (the "Shares") are traded on a
sporadic basis. The Trust believes there has been no established independent
trading market for the Shares since the Shares were delisted from NASDAQ in
1988. A limited number of Shares are believed to have been traded in privately
negotiated transactions.

     No regular dividends on Shares were paid in 2002 or 2001. As of March 30,
2003, 542,413 Shares were held by approximately 300 holders of record.

Item 6.  Selected Financial Data.

     The following table sets forth a summary of certain selected financial data
of the Trust. This summary should be read in conjunction with the Notes to
Financial Statements included at Item 8.



<TABLE>
<CAPTION>
                                                  (dollars in thousands, except per share)
                                                      For the Years Ended December 31,
                              -----------------------------------------------------------------------
                                   2002           2001             2000           1999          1998
                                   ----           ----             ----           ----          ----

Statement of Operations Data
----------------------------
<S>                             <C>            <C>              <C>            <C>           <C>
      Rental Operations, net         $-             $-              $ -             $-            $-
      Real estate sales, net          -              -                -              -             -
             Interest Income          -              -                -              -             -
        Gain on Sale of Land          -              -                -              -             -
         Net earnings (loss)      $(44)          $(36)             (38)           (33)          (31)
   Earnings (loss) per share     $(.08)         $(.07)           $(.07)         $(.06)        $(.06)
     Distributions per share         $-             $-               $-            $ -           $ -
     Weighted average shares    542,413        542,413          542,413        542,413       542,413
                 outstanding
Balance Sheet Data
------------------
Total assets                          5              6                9              1            11
Shareholders' equity             ( 300)          (256)            (220)          (182)         (149)
(deficit)
</TABLE>


Item 7. Management's Discussion and Analysis of Financial Condition and Results
        of Operation.

Results of Operations

     Watermark has had no revenues for the three years ended December 31, 2002.
Watermark's sole real property consists of the Parker Road property. In February
of 1995, Watermark sold a 4,429 square foot strip of the Parker Road property to
the City of Houston, Texas, for $3,765. Watermark did not have any rental
operations in 2000, 2001, or 2002.

Liquidity and Capital Resources

     Management currently plans for the subsidiary to sell the Parker Road
property at the first available opportunity. The anticipated carrying costs
associated with the Parker Road property are currently limited to property
taxes, insurance and maintenance. There are no other known material demands,
commitments, events


                                       3
<PAGE>

or uncertainties that will result in or that are reasonably likely to result in
Watermark's liquidity increasing or decreasing in any material way. However, in
order to meet corporate expenses and the carrying costs of the Parker Road
property, Watermark will have to (i) raise additional funds (possibly by selling
or leasing the Parker Road property) or (ii) generate additional funds (possibly
by selling or leasing the Parker Road property). There are no material
commitments for capital expenditures.

Inflationary Factors

     In recent years, inflation has neither increased Watermark's revenues from
operating assets nor beneficially affected the current value of its remaining
real estate assets to any significant degree.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk.

     Management does not believe the Company has any exposure to market risk
other than the risks commonly associated with ownership of real property.

Item 8.  Financial Statements and Supplementary Data.

                          INDEX TO FINANCIAL STATEMENTS
                          -----------------------------

                                                                          Page
                                                                          ----

Report of Farmer, Fuqua, & Huff, P.C.
  Independent Auditors......................................................5

Consolidated Balance Sheets as of December 31, 2002 and
2001........................................................................6

Consolidated Statements of Operations for the years ended
December 31, 2002, 2001 and 2000............................................7

Consolidated Statements of Shareholders' Equity (Deficit)
for the years ended December 31, 2002, 2001 and 2000........................8

Consolidated Statements of Cash Flows for the years ended
December 31, 2002, 2001 and 2000............................................9

Notes to Consolidated Financial Statements.................................10

Schedule III - Real Estate Investments and Accumulated
Depreciation...............................................................13

All other schedules are omitted since they are not required, are not applicable,
or the financial information required is included in the financial statements or
the notes thereto.


                                       4
<PAGE>

                          INDEPENDENT AUDITORS' REPORT

To Board of Trustees and Shareholders

Watermark Investors Realty Trust

We have audited the accompanying consolidated balance sheets of Watermark
Investors Realty Trust and subsidiary as of December 31, 2002 and 2001, and the
related consolidated statements of operations, shareholders' equity (deficit)
and cash flows for the years ended December 31, 2002, 2001 and 2000. These
consolidated financial statements are the responsibility of the Trust's
management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the consolidated financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the consolidated
financial statements. An audit also includes assessing the accounting principles
used and significant estimates made by management, as well as evaluating the
overall financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of
Watermark Investors Realty Trust and subsidiary as of December 31, 2002 and 2001
and the results of their operations and their cash flows for each of the years
ended December 31, 2002, 2001 and 2000, in conformity with U.S. generally
accepted accounting principles.

The accompanying consolidated financial statements have been prepared assuming
that the Trust will continue as a going concern. As discussed in Note 9 to the
consolidated financial statements, the Trust has no operating assets or
revenues, and is dependent upon the financial support of its shareholders. These
matters raise substantial doubt about the Trust's ability to continue as a going
concern. Management's plans in regard to these matters are also discussed in
Note 9. These consolidated financial statements do not include any adjustments
that might result from this uncertainty.

As more fully described in Note 2, Watermark Investors Realty Trust was
operating under a Plan of Complete Liquidation and Termination until June 30,
1994. The consolidated financial statements include adjustments to reflect
assets at their net realizable value as determined by the Trust's management.
The ultimate value of the assets will be determined at the time of sale and may
differ significantly from the value as determined by the Trust's management.

Our audits were made for the purpose of forming an opinion on the basic
consolidated financial statements taken as a whole. Schedule III is presented
for the purpose of complying with the Securities and Exchange Commission's rules
and is not a required part of the basic consolidated financial statements. This
schedule has been subjected to the auditing procedures applied in the audits of
the basic consolidated financial statements and, in our opinion, fairly states,
in all material respects, the financial data required to be set forth therein in
relation to the basic consolidated financial statements taken as a whole.

FARMER, FUQUA, & HUFF, P.C.

Plano, Texas
March 7, 2003


                                       5
<PAGE>

                 WATERMARK INVESTORS REALTY TRUST AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
                           December 31, 2002 and 2001
                                     ASSETS
<TABLE>
<CAPTION>
                                                                                              2002            2001
                                                                                              ----            ----

<S>                                                                                      <C>             <C>
Real estate                                                                               $168,588        $168,588
Less allowance for possible losses                                                       (168,588)       (168,588)
                                                                                         ---------       ---------
                                                                                             ---            ---
Cash                                                                                         4,740           6,314
                                                                                         ---------       ---------
                  Total assets                                                              $4,740          $6,314
                                                                                         =========       =========

                 LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)
Liabilities
         Note payable - related party                                                     $180,100        $155,100
         Accounts payable and accrued liabilities                                           14,423          18,006
         Accounts payable - related party                                                    3,000           2,000
             Accrued interest payable - related party                                       86,978          66,866
         Unclaimed dividends                                                                20,174          20,174
                                                                                         ---------       ---------
                  Total liabilities                                                        304,675         262,146

Shareholders' Equity (Deficit)
         Preferred shares of beneficial interest; $.01 par value; authorized,                ---             ---
                  10,000,000 shares; -0- shares issued and outstanding at
                  December 31, 2002 and 2001
         Common shares of beneficial interest; $1.00 par value; authorized,                196,235         196,235
                  10,000,000 shares; 542,413 shares issued and outstanding at
                  December 31, 2002 and 2001
         Additional paid-in capital                                                         44,205          44,205
         Accumulated deficit                                                             (540,375)       (496,272)
                                                                                         ---------       ---------
                  Total shareholders' equity (deficit)                                   (299,935)       (255,832)
                                                                                         ---------       ---------
                  Total liabilities and shareholders' equity (deficit)                      $4,740          $6,314
                                                                                         =========       =========
</TABLE>

        The accompanying notes are an integral part of these statements.


                                       6
<PAGE>

                 WATERMARK INVESTORS REALTY TRUST AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  Years Ended December 31, 2002, 2001 and 2000

<TABLE>
<CAPTION>
                                                            2002           2001           2000
                                                            ----           ----           ----
<S>                                                       <C>            <C>            <C>
Revenues                                                  $    ---       $     ---      $     ---
                                                          --------       ---------      ---------
                                                               ---             ---            ---
                                                          --------       ---------      ---------
Expenses

         Interest - related party                           20,112          16,766         18,372
         Property expenses                                   5,585           5,543          5,636
         Legal and professional                             18,406          14,018         13,534
                                                          --------       ---------      ---------
                  Total expenses                            44,103          36,327         37,542
                                                          --------       ---------      ---------

NET LOSS                                                 $(44,103)       $(36,327)      $(37,542)
                                                         =========       =========      =========
Loss per share                                           $   (.08)       $   (.07)      $   (.07)
                                                         =========       =========      =========
Distributions per share                                  $     ---       $     ---       $    ---
                                                         =========       =========      =========

Weighted average shares of beneficial interest used in     542,413        542,413         542,413
  computing loss per share
                                                         =========       =========      =========
</TABLE>


        The accompanying notes are an integral part of these statements.

                                        7
<PAGE>

                 WATERMARK INVESTORS REALTY TRUST AND SUBSIDIARY
            CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT)
                  Years Ended December 31, 2002, 2001 and 2000

<TABLE>
<CAPTION>
                                    Shares of      Additional      Accumulated         Total
                                   Beneficial         Paid-in          Deficit
                                     Interest         Capital
<S>                                  <C>             <C>            <C>            <C>
Balance at January 1, 2000           $196,235        $ 44,205       $(422,403)     $(181,963)
                                     ========        ========       ==========     ==========
         Net loss for the year            ---             ---         (37,542)       (37,542)
                                     --------        --------       ----------     ----------
Balance at December 31, 2000         $196,235        $ 44,205       $(459,945)     $(219,505)
                                     ========        ========       ==========     ==========
         Net loss for the year            ---             ---         (36,237)       (36,237)
                                     --------        --------       ----------     ----------
Balance at December 31, 2001         $196,235        $ 44,205       $(496,272)     $(255,832)
                                     ========        ========       ==========     ==========
         Net loss for the year            ---             ---        $(44,103)      $(44,103)
                                     --------        --------       ----------     ----------
Balance at December 31, 2002         $196,235        $44,205        $(540,375)     $(299,935)
                                     ========        ========       ==========     ==========
</TABLE>


        The accompanying notes are an integral part of these statements.


                                       8
<PAGE>


                 WATERMARK INVESTORS REALTY TRUST AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  Years Ended December 31, 2002, 2001 and 2000


<TABLE>
<CAPTION>
                                                                     2002           2001          2000
                                                                     ----           ----          ----
<S>                                                               <C>            <C>           <C>
Cash flows from operating activities
   Net loss                                                       $  (44,103)    $ (36,327)    $ (37,542)
      Adjustments to reconcile net loss to net cash used for
      operating activities
      Gain on sale of real estate                                      ---              ---           ---
      Increase (decrease) in accounts payable and accrued              17,529        18,610        20,742
      liabilities                                                 -----------    ----------    ----------
   Net cash used for operating activities                            (26,574)      (17,717)      (16,800)
Cash flows from financing activities                                   25,000        15,000        25,000
   Proceeds from loans

                                                                  -----------    ----------    ----------
   Net cash provided by financing activities                           25,000        15,000        25,000
Increase (decrease) in cash                                           (1,574)       (2,717)         8,200
Cash at beginning of year                                               6,314         9,031           831
                                                                  -----------    ----------    ----------
Cash at end of year                                                    $4,470        $6,314    $    9,031
                                                                  ===========    ==========    ==========
Supplemental cash flow information
   Cash paid for interest                                         $       ---    $      ---    $      ---
                                                                  -----------    ----------    ----------
   Cash paid for taxes                                            $       ---    $      ---    $      ---
                                                                  -----------    ----------    ----------
</TABLE>

        The accompanying notes are an integral part of these statements.


                                       9
<PAGE>

                 WATERMARK INVESTORS REALTY TRUST AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2002, 2001 and 2000


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization and Nature of Operations

Watermark Investors Realty Trust (Watermark) was originally organized as Ryan
Mortgage Investors pursuant to the Texas Real Estate Investment Trust Act under
a Declaration of Trust dated October 13, 1971. On March 6, 1984, its name was
changed to Arlington Realty Investors pursuant to an Amendment to the
Declaration of Trust. On December 5, 1995, the Trust's name was changed to
Watermark Investors Realty Trust pursuant to an Amendment to the Declaration of
Trust. The Trust has elected to be treated as a Real Estate Investment Trust
("REIT") under Sections 856 through 860 of the Internal Revenue Code. The Trust
has, in the opinion of the Trust's management, qualified for federal taxation as
a REIT for each fiscal year subsequent to December 31, 1971. Although not
currently active, the Trust's primary business and only industry segment has
been investing in equity interests in real estate and related real estate
activities. Under the Trust's Declaration of Trust and Bylaws, the Trustees, at
their option, may terminate the Trust's status as a REIT for federal income tax
purposes.

During March 1995, the Trust formed a wholly-owned subsidiary, Watermark Texas
1, Inc., a Maryland corporation, and contributed its sole property to such
subsidiary.

Principles of Consolidation

The consolidated financial statements include the accounts of Watermark, and its
wholly-owned subsidiary, Watermark Texas 1, Inc. All significant intercompany
transactions and accounts have been eliminated.

Real Estate

Watermark carries real estate at the lower of cost or estimated net realizable
value.

Allowance for Possible Losses

Watermark provides for possible losses on real estate when such amounts are
considered necessary after making periodic reviews of the estimated net
realizable values of the real estate.

Earnings (Loss) Per Share

Earnings (loss) per share (EPS) are calculated in accordance with Statement of
Financial Accounting Standards No. 128, Earnings per Share (SFAS 128) which was
adopted in 1997 for all years presented. Basic EPS is computed by dividing
income available to common shareholders by the weighted average number of common
shares outstanding during the period. Diluted EPS does not apply to Watermark
due to the absence of dilutive potential common shares. The adoption of SFAS 128
had no effect on previously reported EPS.

Consolidated Statements of Cash Flows

Watermark does not consider any of its assets to meet the definition of a cash
equivalent.


                                       10
<PAGE>

                 WATERMARK INVESTORS REALTY TRUST AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - Continued
                        December 31, 2002, 2001 and 2000

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued

Accounting Estimates

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

Legal and Other Expenses

Legal and other expenses incurred for 2002, 2001 and 2000 include legal expenses
of approximately $5,000, $4,500, and $7,200, respectively.

Income Taxes

Watermark is qualified as a REIT. To retain its REIT qualification, Watermark
must restrict its investments principally to rental properties or notes secured
by real estate, and must not realize more than 30% of its gross income from gain
on the sale of real estate assets held for less than four years. In addition,
Watermark must pay out at least 95% of its taxable income, excluding capital
gains, as dividends, provided that Watermark pays tax at corporate rates on
capital gains not distributed. No distributions were required in 2002, 2001 or
2000, due to net operating losses.

NOTE 2 - PLAN OF LIQUIDATION AND TERMINATION

Watermark operated under a Plan of Complete Liquidation and Termination (the
"Plan" or the "Watermark Plan") approved by the shareholders in 1985 until June
30, 1994.

NOTE 3 - REAL ESTATE

At December 31, 2002 and 2001, Watermark's only real estate asset was a parcel
of unimproved land consisting of approximately 4.5 acres located on Parker Road
in Houston, Harris County, Texas. During 1992, a provision was made to reduce
the Parker Road land to its estimated net realizable value, which was determined
to be zero at December 31, 1992. During March 1995, the Trust formed a
wholly-owned subsidiary and contributed the Parker Road property to such
subsidiary. At December 31, 2002 and 2001, the Trust's only significant asset
was its ownership interest in such subsidiary.

NOTE 4 - NOTE PAYABLE
                                                         2002               2001
                                                         ----               ----
Note payable to Abbestate Holding, Inc.,             $180,100           $155,100
a related party that has a common                    ========           ========
shareholder with Watermark, with an
interest rate of 12%, uncollateralized, with
interest and principal due August 1, 2003.


                                       11
<PAGE>

                 WATERMARK INVESTORS REALTY TRUST AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - Continued
                        December 31, 2002, 2001 and 2000

NOTE 5 - FEDERAL INCOME TAXES

No Federal income taxes have been provided for financial statement purposes
because, as a REIT with no operating income, Watermark has no tax liability. At
December 31, 2002 net operating loss carryforwards of approximately $640,000
were available for tax purposes which, if not utilized, will expire at various
dates through 2022. Any deferred tax asset that would be associated with the net
operating loss carryforward has been reduced to $-0- due to recurring net
losses, no factors indicating that the trend of net losses will reverse and the
fact that if the trend did reverse, the net income from a REIT is not taxable as
long as specific REIT requirements have been met.

NOTE 6 - RELATED PARTY TRANSACTIONS

HPI Capital, LLC provides administrative and accounting services to the Trust
under supervision of the Trust's officers (two of whom are also officers of HPI
Capital, LLC). HPI Capital, LLC has not been compensated by the Trust for any
services rendered to the Trust until January 2001, when HPI Capital, LLC began
charging the Trust $1,000 per year for administrative and accounting services.
This amount has been accrued and is shown on the face of the balance sheet as
A/P- related party.

NOTE 7 - FINANCIAL INSTRUMENTS

The estimated fair values of Watermark's financial instruments at December 31,
2002and 2001 follow:

                                         2002                        2001
                                         ----                        ----
                                Carrying         Fair      Carrying         Fair
                                  Amount        value        amount        value
                                  ------        -----        ------        -----
Cash                           $   4,740    $   4,740     $   6,314    $   6,314
Note payable-related party       180,100      180,100       155,100      155,100

The fair value amounts for each of the financial instruments listed above
approximate carrying amounts due to the short maturities of these instruments.

NOTE 8 - LIQUIDATING DISTRIBUTION

The recorded par value of the outstanding common shares of beneficial interest
has been reduced by $346,178, which represents the amount of a 1993 liquidating
distribution in excess of additional paid-in capital.

NOTE 9 - GOING CONCERN

The Trust has no operating assets or revenues. Its continuation as a going
concern is dependent upon the Trust's ability to raise additional capital from
its shareholders or from third parties. The shareholders anticipate that they
will continue to provide such financial support to the Trust. However, there can
be no assurances that the shareholders will continue to provide such support or
that the Trust will be successful in raising additional capital from other
sources. Further, there can be no assurance, assuming the Trust successfully
obtains such support, that the Trust will achieve profitability or positive cash
flow.


                                       12
<PAGE>

                                                                    SCHEDULE III
                 WATERMARK INVESTORS REALTY TRUST AND SUBSIDIARY
              REAL ESTATE INVESTMENTS AND ACCUMULATED DEPRECIATION
                        December 31, 2002, 2001 and 2000

<TABLE>
<CAPTION>
Description          Initial        Cost        Gross Amount    Valuation     Accumulated      Date     Depreciable
-----------          Cost to     Capitalized      at which      Allowance    Depreciation    Acquired   Life (years)
                    Watermark    Subsequent      Carried at     ---------    ------------    --------   ------------
                    ---------        to         December 31,
                                 Acquisition        2002
                                 -----------    ------------
<S>                 <C>            <C>            <C>           <C>
Undeveloped         $162,729       $5,859         $168,588      $(168,588)       ---         Various        ---
land Houston, TX    ========       ======         ========      ==========    =========
</TABLE>

A summary of activity in real estate and accumulated depreciation for the three
years in the period ended December 31, 2002 is as follows:

REAL ESTATE                               2002             2001            2000
-----------                               ----             ----            ----
Balance at beginning of year          $168,588         $168,588        $168,588
Sales                                      ---              ---             ---
Foreclosure additions                      ---              ---             ---
Improvements                               ---              ---             ---
                                      --------         --------        --------
Balance at end of year                $168,588         $168,588        $168,588
                                      ========         ========        ========

ACCUMULATED DEPRECIATION
Balance at beginning of year          $    ---         $    ---        $    ---
Sales                                      ---              ---             ---
Depreciation                               ---              ---             ---
                                      --------         --------        --------
Balance at end of year                $    ---         $    ---        $    ---
                                      ========         ========        ========


Item 9. Changes and Disagreements with Accountants on Accounting and Financial
        Disclosure.

          None.

                                    PART III

Item 10. Directors and Executive Officers of the Registrant.

     The business affairs of the Trust are managed by, or under the direction
of, the Board of Trustees. The Trustees are responsible for the general
investment policies of the Trust and for such general supervision of the
business of the Trust conducted by officers, agents, employees, investment
advisors or independent contractors of the Trust as may be necessary to insure
that such business conforms to the provisions of the Declaration of Trust.
Pursuant to Article II, Section 2.1 of the Declaration of Trust, as amended, of
the Trust, there shall not be less than two (2), nor more than fifteen (15),
Trustees of the Trust. The number of Trustees shall be determined from time to
time by resolution of the Trustees and the current number of Trustees is set at
three (3). Trustees may succeed themselves in office and are required to be
individuals at least 21 years old not under legal disability and at least a
majority must be natural persons. Commencing with the 1996 annual meeting of
shareholders, the Board of Trustees of the Trust has been divided into three
classes, each class consists as nearly as possible of one-third of the Trustees.
The term of office of one class of Trustees expires each year. The Trustees of
the class elected at each annual meeting of shareholders hold office for a term
of three years.


                                       13
<PAGE>

     The current Trustees of the Trust (two of whom are also the executive
officers) are listed below, together with their ages, all positions and offices
with the Trust and their principal occupations, business experience and
directorships with other companies during the last five years or more.

     David S. Givner, 59, has been Trustee, President and Treasurer of the Trust
since December 5, 1995, and is also the President/Managing Director of HPI
Capital, LLC. Since 1992, Mr. Givner has been President and Chief Operating
Officer of various affiliates of HPI Capital, LLC. From 1987 until 1992, he was
Senior Vice President/Director of Leasing and Consulting Services for Williams
Real Estate Company based in New York, New York. Mr. Givner is also the sole
shareholder and the President of DAGI Corporation, a Delaware corporation and
the general partner of DAGI Limited Partnership, a Delaware limited partnership.
Mr. Givner beneficially owns 59,655 Shares through DAGI Limited Partnership.

     Simon Mizrachi, 54, has been Trustee of the Trust since December 5, 1995
and is also the President of Midatlantic Agency, Inc. a Florida corporation and
financial consulting company. Mr. Mizrachi has served as President of
Midatlantic Agency, Inc. since 1992. Mr. Mizrachi and Midatlantic Agency, Inc.
are the sole partners of MIZ Investors Associates, a Delaware general
partnership. Mr. Mizrachi has been a director and officer of PAZ Securities,
Inc., an NASD broker/dealer firm, since 1978. Mr. Mizrachi is an officer with
PAK Investors, Inc., Pudgie's Chicken, Inc., Topaz Securities, Inc., Topaz,
Inc., Cal-Mar, Inc., TMT Hanes, Inc., and TMT Sales, Inc. Mr. Mizrachi is also
an officer of various affiliates of MIZ Investors Associates and Midatlantic
Agency, Inc. Mr. Mizrachi beneficially owns 59,655 Shares through MIZ Investors
Associates.

     Michael S. Verruto, 42, has been Trustee, Vice President and Secretary of
the Trust since December 5, 1995 and is also the Vice President/Managing
Director of HPI Capital, LLC, a North Carolina limited liability company that
develops real estate. Since January 1990, Mr. Verruto has held various positions
with various affiliates of HPI Capital, LLC, all of which are active in real
estate development and management. Mr. Verruto is also the sole shareholder and
the President and Treasurer of Fletcher Napolitano Styles and Verruto Holding
Company, Inc., a Delaware corporation and the general partner of Fletcher
Napolitano Styles and Verruto Family Property Partners, L.P., a Delaware limited
partnership. Mr. Verruto beneficially owns 59,655 Shares through Fletcher
Napolitano Styles and Verruto Family Property Partners, L.P.

Meetings and Committees of Trustees

The business affairs of the Trust are managed by, or under the direction of, the
Board of Trustees. During the fiscal year ended December 31, 2002, the Board of
Trustees held no formal meetings and no matters were handled by unanimous
written consent. The Board of Trustees has no standing audit, nominating or
compensation committee.

Compliance with Section 16(a) of the Securities Exchange Act of 1934

Under the securities laws of the United States, the Trust's trustees, executive
officers, and any persons holding more than ten percent of the Trust's Shares
are required to report their ownership of the Shares and any changes in that
ownership to the Securities and Exchange Commission (the "Commission"). Specific
due dates for these reports have been established under applicable law and the
Trust is required to report any failure to file by these dates during 2002. To
the best knowledge of the current officers of the Trust, all of these filing
requirements were satisfied by its trustees and executive officers and ten
percent holders.

Item 11. Executive Compensation.

Neither the trustees nor the officers of the Trust received salaries or other
cash compensation from the Trust for acting in such capacities during the year
ended December 31, 2002. The Trust has no retirement, annuity or pension plans
covering its trustees or officers. Based upon the Trust's current operations,
the Board of Trustees does not believe compensation will be paid or given in the
near future.


                                       14
<PAGE>

Item 12. Security Ownership of Certain Beneficial Owners and Management.

Security Ownership of Certain Beneficial Owners

     According to the Share transfer records of the Trust and other information
available to the Trust, the following persons were known to be the beneficial
owners, as of March 30, 2003, of more than five percent (5%) of the outstanding
Shares of the Trust:

<TABLE>
<CAPTION>
      Name and Address                         Amount of           Percent of Shares
      of Beneficial Owner                  Beneficial Ownership       Outstanding(1)
      -------------------                  --------------------       --------------
<S>                                             <C>                      <C>
Fletcher Napolitano Styles and                  59,665(2)                11.0(2)
Verruto Family Property Partners, L.P.(3)         Shares
227 W. Trade Street
Suite 2320
Charlotte, NC 28202
Attn: Michael S. Verruto

MIZ Investors Associates(4)                     59,665(2)                11.0(2)
6971 N. Federal Highway                           Shares
Suite 203
Boca Raton, FL 33487
Attn: Simon and Joseph Mizrachi

DAGI Limited Partnership(5)                     59,665(2)                11.0(2)
227 W. Trade Street                               Shares
Suite 2320
Charlotte, NC 28202
Attn: David S. Givner

Antapolis N.V.                                  184,422(2)               34.0(2)
c/o MeesPierson Trust                             Shares
(Curacao) N.V.
Number 6 Curacao
Netherlands Antilles
Attn: John B. Goisiraweg
</TABLE>


(1)  Based on 542,413 Shares outstanding on March 30, 2003.

(2)  Does not include shares owned by others in group that filed a Schedule 13D
     dated November 10, 1994. The group consists solely of the four entities
     listed above, which collectively own 363,417 Shares or 67.0% of the issued
     and outstanding Shares.

(3)  Through his control of Fletcher Napolitano Styles and Verruto Family
     Property Partners, L.P., Michael S. Verruto is deemed the beneficial owner
     of 59,665 shares.

(4)  Through their control of MIZ Investors Associates, Simon and Joseph
     Mizrachi are deemed to share beneficial ownership of 59,665 shares.

(5)  Through his control of DAGI Limited Partnership, David S. Givner is deemed
     the beneficial owner of 59,665 shares. Security Ownership of Management


                                       15
<PAGE>

     According to the Share transfer records of the Trust and other information
available to the Trust, as of March 30, 2003, the current trustees and executive
officers of the trust beneficially owned the following Shares:

  Name and Offices of                    Amount of           Percent of Class(1)
  Beneficial Owner                  Beneficial Ownership     -------------------
  ------------------                --------------------

   David S. Givner, Trustee,(3)          59,665(2)                 11.0(2)
      President and Treasurer

    Simon Mizrachi, Trustee(4)           59,665(2)                 11.0(2)

  Michael S. Verruto, Trustee,(5)        59,665(2)                 11.0(2)
   Vice President and Secretary

    All trustees and executive           178,995(2)                33.0(2)
        officers as a group


(1)  Based on 542,413 Shares outstanding on March 30, 2003.

(2)  Does not include shares owned by others in group that filed a Schedule 13D
     dated November 10, 1994. The group consists solely of the four entities
     listed above, which collectively own 363,417 Shares or 67.0% of the issued
     and outstanding Shares.

(3)  Through his control of DAGI Limited Partnership, David S. Givner is deemed
     the beneficial owner of 59,665 shares.

(4)  Through their control of MIZ Investors Associates, Simon and Joseph
     Mizrachi are deemed to share beneficial ownership of 59,665 shares.

(5)  Through his control of Fletcher Napolitano Styles and Verruto Family
     Property Partners, L.P., Michael S. Verruto is deemed the beneficial owner
     of 59,665 shares.

Item 13. Certain Relationships and Related Transactions.

     Since December 5, 1995, HPI Capital, LLC has provided administrative and
accounting services to the Trust under the supervision of the Trust's officers
(two of whom are also officers of HPI Capital, LLC). HPI Capital, LLC has not
been compensated by the Trust for any services rendered to the Trust until
January 2001, when HPI Capital, LLC began charging the Trust $1,000 per year for
administrative and accounting services. This amount has been accrued and is
shown on the face of the balance sheet as A/P- related party.


                                       16
<PAGE>

                                     PART IV

Item 14. Exhibits, Financial Statements, Schedules and Reports on Form 8-K.

(a)  The following documents are filed as part of this report:

     1.   Consolidated Financial Statements:

               Balance Sheets as of December 31, 2002 and 2001.

               Statements of Operations for the years ended December 31, 2002,
               2001 and 2000.

               Statements of Shareholders' Equity for the years ended December
               31, 2002, 2001 and 2000.

               Statements of Cash Flows for the years ended December 31, 2002,
               2001 and 2000.

               Notes to Financial Statements.

     2.   Schedules:

               Schedule III - Real Estate Investments and Accumulated
               Depreciation.

               All other schedules are omitted since they are not required, are
               not applicable, or the information required is included in the
               financial statements or the notes thereto.

     3.   Exhibits:

          The following documents are filed as exhibits to this report:

          Exhibit
          Number      Description
          -------     -----------

          3.1         Declaration of Trust, as amended (Incorporated  by
                      reference to Exhibit 3.1 to Registrant's Form 10-K for the
                      year ended December 31, 1995).

          3.2         By-laws, as amended  (Incorporated by reference to
                      Exhibit 3.1 to Registrant's Form 10-K for the year ended
                      December 31, 1995).

          21          List of  Subsidiaries. (Incorporated by reference
                      to Exhibit 21 to Registrant's Form 10-K for the year ended
                      December 31, 1996).

(b)  Reports on Form 8-K.

     During the last quarter of the period covered by this report, no reports on
Form 8-K were filed.

Item 15. Controls and Procedures.

     Based on their most recent evaluation, which was completed within 90 days
of the filing of this Form 10-K, our Principal Financial Officer and Principal
Executive Officer, believe our disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) are effective. There were not any
significant changes in internal controls or in other factors that could
significantly affect these controls subsequent to the date of their evaluation,
and there has not been any corrective action with regard to significant
deficiencies and material weaknesses.


                                       17
<PAGE>


SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) 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, on this the 28th day
of March, 2003.

                                          WATERMARK INVESTORS REALTY TRUST




                                          By:/s/ David S. Givner
                                             -----------------------------------
                                          David S. Givner
                                          Trustee, President and Treasurer

     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the date indicated.


   Signature                   Title                                  Date

/s/ David S. Givner      Trustee, President and Treasurer         March 28, 2003
----------------------   (Principal Executive Officer and
David S. Givner          Principal Financial and Accounting
                         Officer)

/s/ Michael S. Verruto
----------------------
Michael S. Verruto       Trustee, Vice President and Secretary    March 28, 2003



                                       18
<PAGE>

                            CERTIFICATION PURSUANT TO
                               SECTION 302 OF THE
                           SARBANES-OXLEY ACT OF 2002


     I, David S. Givner, certify that:

     1. I have reviewed this annual report on Form 10-K of Watermark Investors
Realty Trust;

     2. Based on my knowledge, this annual 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 annual
report;

     3. Based on my knowledge, the financial statements, and other financial
information included in this annual 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 annual 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 annual 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
     annual report (the "Evaluation Date"); and

          c) presented in this annual 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
annual 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:  March 28, 2003

                                            /s/ David S. Givner
                                            ---------------------------
                                            David S. Givner
                                            Principal Executive Officer


                                       19
<PAGE>


                            CERTIFICATION PURSUANT TO
                               SECTION 302 OF THE
                           SARBANES-OXLEY ACT OF 2002


     I, David S. Givner, certify that:

     1. I have reviewed this annual report on Form 10-K of Watermark Investors
Realty Trust;

     2. Based on my knowledge, this annual 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 annual
report;

     3. Based on my knowledge, the financial statements, and other financial
information included in this annual 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 annual 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 annual 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
     annual report (the "Evaluation Date"); and

          c) presented in this annual 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
annual 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:  March 28, 2003

                                            /s/ David S. Givner
                                            ----------------------------
                                            David S. Givner
                                            Principal Financial Officer


                                       20