##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q







|x | Quarterly Report Pursuant To Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended March 31, 2011



| ̈ | Transition Report Pursuant To Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from  to

Commission File Number 1-32375





Comstock Homebuilding Companies, Inc.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 20-1164345                          
|(State or other jurisdiction of
incorporation or organization) |  | (I.R.S. Employer Identification No.)

11465 Sunset Hills Road

Suite 410

Reston, Virginia 20190

(703) 883-1700

(Address including zip code, and telephone number, including area code, of principal executive offices)





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   ̈    NO   ̈

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every interactive
data file required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files).    YES  x    NO   ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller
reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.



|                        |  |   |  |                           |  |  
|----------------------- |  | - |  | ------------------------- |  | -
|Large Accelerated filer |  |  ̈ |  | Accelerated filer         |  |  ̈
|                        |  |   | 
|Non-accelerated filer   |  |  ̈ |  | Smaller reporting company |  | x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).    YES   ̈    NO  x

As of May 13, 2011, 17,120,462 shares of the Class A common stock, par value $.01 per share, and 2,733,500 shares of
Class B common stock, par value $0.01, of the Registrant were outstanding.









---

##### Table of Contents

COMSTOCK HOMEBUILDING COMPANIES, INC. AND SUBSIDIARIES

FORM 10-Q

INDEX



|                               |  |                                                                                                                      |    |  |    | 
|------------------------------ |  | -------------------------------------------------------------------------------------------------------------------- | -- |  | -- | 
|                               |  | Page                                                                                                                 |   
|                               | 
|PART I  FINANCIAL INFORMATION |  |                                                                                                                      | 1  | 
|                               |  |                                                                                                                     
|ITEM 1.                        |  | FINANCIAL STATEMENTS:                                                                                                |    |  | 1  | 
|                               |  |                                                                                                                     
|                               |  | Consolidated Balance Sheets (unaudited)  March 31, 2011 and December 31,
2010                                       |    |  | 1  | 
|                               |  |                                                                                                                     
|                               |  | Consolidated Statements of Operations (unaudited)  Three Months Ended March 31, 2011 and
2010                       |    |  | 2  | 
|                               |  |                                                                                                                     
|                               |  | Consolidated Statements of Changes in Shareholders Equity (unaudited)  Three Months Ended March
 31, 2011 and 2010 |    |  | 3  | 
|                               |  |                                                                                                                     
|                               |  | Consolidated Statements of Cash Flows (unaudited)  Three Months Ended March 31, 2011 and
2010                       |    |  | 4  | 
|                               |  |                                                                                                                     
|                               |  | Notes to Consolidated Financial Statements                                                                           |    |  | 5  | 
|                               |  |                                                                                                                     
|ITEM 2.                        |  | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS                                |    |  | 15 | 
|                               |  |                                                                                                                     
|ITEM 4.                        |  | CONTROLS AND PROCEDURES                                                                                              |    |  | 22 | 
|                               | 
|PART II  OTHER INFORMATION    |  |                                                                                                                      |    | 
|                               |  |                                                                                                                     
|ITEM 1.                        |  | LEGAL PROCEEDINGS                                                                                                    |    |  | 23 | 
|                               |  |                                                                                                                     
|ITEM 1A.                       |  | RISK FACTORS                                                                                                         |    |  | 23 | 
|                               |  |                                                                                                                     
|ITEM 6.                        |  | EXHIBITS                                                                                                             |    |  | 23 | 
|                               | 
|SIGNATURES                     |  |                                                                                                                      | 23 | 



---

##### Table of Contents

COMSTOCK HOMEBUILDING COMPANIES, INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except per share data)



|                                                                                                                                    |  |               |          |   |                  |   |          |  
|----------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | -------- | - | ---------------- | - | -------- | -
|                                                                                                                                    |  | March 31,2011 |          |   | December 31,2010 |  
|ASSETS                                                                                                                              |  |               |          |   |                  |   |          |  
|Cash and cash equivalents                                                                                                           |  | $             | 714      |   |                  | $ | 475      |  
|Restricted cash                                                                                                                     |  |               | 3,128    |   |                  |   | 5,201    |  
|Real estate held for development and sale                                                                                           |  |               | 28,876   |   |                  |   | 34,008   |  
|Construction in process  Variable Interest Entity                                                                                  |  |               | 4,029    |   |                  |   |         |  
|Property, plant and equipment, net                                                                                                  |  |               | 45       |   |                  |   | 50       |  
|Other assets                                                                                                                        |  |               | 2,934    |   |                  |   | 1,194    |  
|                                                                                                                                    |  |               |          |   |                  |   |          |  
|                                                                                                                                    |  |              
|TOTAL ASSETS                                                                                                                        |  | $             | 39,726   |   |                  | $ | 40,928   |  
|                                                                                                                                    |  |               |          |   |                  |   |          |  
|                                                                                                                                    |  |              
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                |  |               |          |   |                  |   |          |  
|Accounts payable and accrued liabilities                                                                                            |  | $             | 5,020    |   |                  | $ | 5,884    |  
|Notes payable - secured by real estate held for development and sale                                                                |  |               | 16,041   |   |                  |   | 18,853   |  
|Notes payable - Variable Interest Entity                                                                                            |  |               | 1,094    |   |                  |   |         |  
|Notes payable - due to affiliates, unsecured                                                                                        |  |               | 5,008    |   |                  |   | 5,008    |  
|Notes payable - unsecured                                                                                                           |  |               | 4,383    |   |                  |   | 4,515    |  
|                                                                                                                                    |  |               |          |   |                  |   |          |  
|                                                                                                                                    |  |              
|TOTAL LIABILITIES                                                                                                                   |  |               | 31,546   |   |                  |   | 34,260   |  
|                                                                                                                                    |  |               |          |   |                  |   |          |  
|                                                                                                                                    |  |              
|Commitments and contingencies (Note 9)                                                                                              |  |               |          |   |                  |   |          |  
|SHAREHOLDERS EQUITY                                                                                                                |  |               |          |   |                  |   |          |  
|Class A common stock, $0.01 par value, 77,266,500 shares authorized, 17,159,807 and 17,120,467 issued and outstanding,
respectively |  |               | 172      |   |                  |   | 171      |  
|Class B common stock, $0.01 par value, 2,733,500 shares authorized, 2,733,500 issued and outstanding                                |  |               | 27       |   |                  |   | 27       |  
|Additional paid-in capital                                                                                                          |  |               | 166,754  |   |                  |   | 166,700  |  
|Treasury stock, at cost (391,400 shares Class A common stock)                                                                       |  |               | (2,439   | ) |                  |   | (2,439   | )
|Accumulated deficit                                                                                                                 |  |               | (158,816 | ) |                  |   | (157,791 | )
|                                                                                                                                    |  |               |          |   |                  |   |          |  
|TOTAL COMSTOCK HOMEBUILDING EQUITY                                                                                                  |  |               | 5,698    |   |                  |   | 6,668    |  
|Non-controlling interest  Variable Interest Entity                                                                                 |  |               | 2,482    |   |                  |   |         |  
|                                                                                                                                    |  |               |          |   |                  |   |          |  
|TOTAL EQUITY                                                                                                                        |  |               | 8,180    |   |                  |   | 6,668    |  
|                                                                                                                                    |  |               |          |   |                  |   |          |  
|Accumulated deficit                                                                                                                 |  |               |          |   |                  |   |          |  
|                                                                                                                                    |  |              
|TOTAL LIABILITIES AND SHAREHOLDERS EQUITY                                                                                          |  | $             | 39,726   |   |                  | $ | 40,928   |  
|                                                                                                                                    |  |               |          |   |                  |   |          |  

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



1



---

##### Table of Contents

COMSTOCK HOMEBUILDING COMPANIES, INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands, except per share data)



|                                                                            |  |                              |        |   |      |   |        |  
|--------------------------------------------------------------------------- |  | ---------------------------- | ------ | - | ---- | - | ------ | -
|                                                                            |  | Three Months Ended March 31, |       
|                                                                            |  | 2011                         |        |   | 2010 |  
|Revenues                                                                    |  |                              |        |   |      |   |        |  
|Revenuehomebuilding                                                        |  | $                            | 3,019  |   |      | $ | 5,693  |  
|Revenueother                                                               |  |                              | 1,567  |   |      |   | 3,446  |  
|                                                                            |  |                              |        |   |      |   |        |  
|                                                                            |  |                             
|Total revenue                                                               |  |                              | 4,586  |   |      |   | 9,139  |  
|Expenses                                                                    |  |                              |        |   |      |   |        |  
|Cost of saleshomebuilding                                                  |  |                              | 2,722  |   |      |   | 5,692  |  
|Cost of salesother                                                         |  |                              | 1,273  |   |      |   | 2,872  |  
|Selling, general and administrative                                         |  |                              | 1,385  |   |      |   | 1,455  |  
|Interest, real estate taxes and indirect costs related to inactive projects |  |                              | 369    |   |      |   | 848    |  
|                                                                            |  |                              |        |   |      |   |        |  
|                                                                            |  |                             
|Operating loss                                                              |  |                              | (1,163 | ) |      |   | (1,728 | )
|Other income, net                                                           |  |                              | 270    |   |      |   | 836    |  
|                                                                            |  |                              |        |   |      |   |        |  
|                                                                            |  |                             
|Loss before income taxes                                                    |  |                              | (893   | ) |      |   | (892   | )
|Income taxes expense                                                        |  |                              |       |   |      |   |       |  
|                                                                            |  |                              |        |   |      |   |        |  
|                                                                            |  |                             
|Net loss                                                                    |  |                              | (893   | ) |      |   | (892   | )
|                                                                            |  |                             
|Less: Net income attributable to non-controlling interests                  |  |                              | 132    |   |      |   |       |  
|                                                                            |  |                              |        |   |      |   |        |  
|                                                                            |  |                             
|Net loss attributable to Comstock Homebuilding                              |  | $                            | (1,025 | ) |      | $ | (892   | )
|                                                                            |  |                              |        |   |      |   |        |  
|                                                                            |  |                             
|Basic loss per share                                                        |  | $                            | (0.05  | ) |      | $ | (0.05  | )
|                                                                            |  |                             
|Diluted loss per share                                                      |  | $                            | (0.05  | ) |      | $ | (0.05  | )
|                                                                            |  |                             
|Basic weighted average shares outstanding                                   |  |                              | 18,645 |   |      |   | 18,096 |  
|                                                                            |  |                              |        |   |      |   |        |  
|                                                                            |  |                             
|Diluted weighted average shares outstanding                                 |  |                              | 18,645 |   |      |   | 18,096 |  
|                                                                            |  |                              |        |   |      |   |        |  

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



2



---

##### Table of Contents

COMSTOCK HOMEBUILDING COMPANIES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN

SHAREHOLDERS EQUITY

(Amounts in thousands, except per share data)



|                                                      |  |         |        |  |         |   |     |                          |  |  |               |  |  |                         |    |  |                           |   |         |       |  |   |        |   |  |   |       |  |  |   |          |   |  |   |        |  
|----------------------------------------------------- |  | ------- | ------ |  | ------- | - | --- | ------------------------ |  |  | ------------- |  |  | ----------------------- | -- |  | ------------------------- | - | ------- | ----- |  | - | ------ | - |  | - | ----- |  |  | - | -------- | - |  | - | ------ | -
|                                                      |  | Class A |        |  | Class B |   |     | Additionalpaid-incapital |  |  | Treasurystock |  |  | Non-controllinginterest |    |  | Retainedearnings(deficit) |   |         | Total | 
|                                                      |  | Shares  |        |  | Amount  |   |     | Shares                   |  |  | Amount        |  |  |                         |    |  |                          
|Balance at December 31, 2009                          |  |         | 15,609 |  |         | $ | 156 |                          |  |  | 2,733         |  |  | $                       | 27 |  |                           | $ | 157,418 |       |  | $ | (2,439 | ) |  | $ |      |  |  | $ | (151,029 | ) |  | $ | 4,133  |  
|                                                      |  |         |        |  |         |   |     |                          | 
|Cumulative effect of a change in accounting principle |  |         |        |  |         |   |     |                          |  |  |               |  |  |                         |    |  |                           |   |         |       |  |   |        |   |  |   |       |  |  |   | 936      |   |  |   | 936    |  
|Stock compensation and issuances                      |  |         | 294    |  |         |   | 3   |                          |  |  |               |  |  |                         |    |  |                           |   | 482     |       |  |   |        |   |  |   |       |  |  |   |          |   |  |   | 485    |  
|Stonehenge capital contribution                       |  |         |        |  |         |   |     |                          |  |  |               |  |  |                         |    |  |                           |   | 7,689   |       |  |   |        |   |  |   |       |  |  |   |          |   |  |   | 7,689  |  
|Warrants                                              |  |         |        |  |         |   |     |                          |  |  |               |  |  |                         |    |  |                           |   | 85      |       |  |   |        |   |  |   |       |  |  |   |          |   |  |   | 85     |  
|Net loss                                              |  |         |        |  |         |   |     |                          |  |  |               |  |  |                         |    |  |                           |   |         |       |  |   |        |   |  |   |       |  |  |   | (892     | ) |  |   | (892   | )
|                                                      |  |         |        |  |         |   |     |                          |  |  |               |  |  |                         |    |  |                           |   |         |       |  |   |        |   |  |   |       |  |  |   |          |   |  |   |        |  
|                                                      |  |         |        |  |         |   |     |                          | 
|Balance at March 31, 2010                             |  |         | 15,903 |  |         | $ | 159 |                          |  |  | 2,733         |  |  | $                       | 27 |  |                           | $ | 165,674 |       |  | $ | (2,439 | ) |  | $ |      |  |  | $ | (150,985 | ) |  | $ | 12,436 |  
|                                                      |  |         |        |  |         |   |     |                          |  |  |               |  |  |                         |    |  |                           |   |         |       |  |   |        |   |  |   |       |  |  |   |          |   |  |   |        |  
|                                                      |  |         |        |  |         |   |     |                          | 
|Balance at December 31, 2010                          |  |         | 17,120 |  |         | $ | 171 |                          |  |  | 2,733         |  |  | $                       | 27 |  |                           | $ | 166,700 |       |  | $ | (2,439 | ) |  | $ |      |  |  | $ | (157,791 | ) |  | $ | 6,668  |  
|Stock compensation and issuances                      |  |         | 39     |  |         |   | 1   |                          |  |  |               |  |  |                         |    |  |                           |   | 54      |       |  |   |        |   |  |   |       |  |  |   |          |   |  |   | 55     |  
|Non-controlling interest                              |  |         |        |  |         |   |     |                          |  |  |               |  |  |                         |    |  |                           |   |         |       |  |   |        |   |  |   | 2,350 |  |  |   |          |   |  |   | 2,350  |  
|Net loss                                              |  |         |        |  |         |   |     |                          |  |  |               |  |  |                         |    |  |                           |   |         |       |  |   |        |   |  |   | 132   |  |  |   | (1,025   | ) |  |   | (893   | )
|                                                      |  |         |        |  |         |   |     |                          |  |  |               |  |  |                         |    |  |                           |   |         |       |  |   |        |   |  |   |       |  |  |   |          |   |  |   |        |  
|                                                      |  |         |        |  |         |   |     |                          | 
|Balance at March 31, 2011                             |  |         | 17,159 |  |         | $ | 172 |                          |  |  | 2,733         |  |  | $                       | 27 |  |                           | $ | 166,754 |       |  | $ | (2,439 | ) |  | $ | 2,482 |  |  | $ | (158,816 | ) |  | $ | 8,180  |  
|                                                      |  |         |        |  |         |   |     |                          |  |  |               |  |  |                         |    |  |                           |   |         |       |  |   |        |   |  |   |       |  |  |   |          |   |  |   |        |  



3



---

##### Table of Contents

COMSTOCK HOMEBUILDING COMPANIES, INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands, except per share data)



|                                                                                                          |  |                              |         |   |      |   |        |  
|--------------------------------------------------------------------------------------------------------- |  | ---------------------------- | ------- | - | ---- | - | ------ | -
|                                                                                                          |  | Three Months Ended March 31, |        
|                                                                                                          |  | 2011                         |         |   | 2010 |  
|Cash flows from operating activities:                                                                     |  |                              |         |   |      |   |        |  
|Net loss (including net income attributable to non-controlling interest)                                  |  | $                            | (1,025  | ) |      | $ | (892   | )
|Adjustment to reconcile net loss to net cash provided by operating activities                             |  |                              |         |   |      |   |        |  
|Net income attributable to non-controlling interest                                                       |  |                              | 132     |   |      |   |       |  
|Amortization and depreciation                                                                             |  |                              | 4       |   |      |   | 75     |  
|Gain on M&T note retirement                                                                               |  |                              | (196    | ) |      |   |       |  
|Gain on trade payable settlements                                                                         |  |                              | (135    | ) |      |   | (770   | )
|Changes in operating assets and liabilities:                                                              |  |                              |         |   |      |   |        |  
|Restricted cash                                                                                           |  |                              | (27     | ) |      |   | (28    | )
|Real estate held for development and sale                                                                 |  |                              | 2,706   |   |      |   | 7,911  |  
|Other assets                                                                                              |  |                              | (1,739  | ) |      |   | 148    |  
|Accounts payable and accrued liabilities                                                                  |  |                              | 1,650   |   |      |   | 280    |  
|                                                                                                          |  |                              |         |   |      |   |        |  
|                                                                                                          |  |                             
|Net cash provided by operating activities                                                                 |  |                              | 1,370   |   |      |   | 6,724  |  
|                                                                                                          |  |                              |         |   |      |   |        |  
|                                                                                                          |  |                             
|Cash flows from investing activities:                                                                     |  |                              |         |   |      |   |        |  
|Investment in Cascades Apartments  construction in process                                               |  |                              | (1,603  | ) |      |   |       |  
|Purchase of property, plant and equipment                                                                 |  |                              |        |   |      |   | (4     | )
|                                                                                                          |  |                              |         |   |      |   |        |  
|                                                                                                          |  |                             
|Net cash used in investing activities                                                                     |  |                              | (1,603  | ) |      |   | (4     | )
|                                                                                                          |  |                              |         |   |      |   |        |  
|                                                                                                          |  |                             
|Cash flows from financing activities:                                                                     |  |                              |         |   |      |   |        |  
|Proceeds from notes payable                                                                               |  |                              | 12,233  |   |      |   | 267    |  
|Payments on notes payable                                                                                 |  |                              | (14,111 | ) |      |   | (7,036 | )
|Proceeds from Cascades Private Placement                                                                  |  |                              | 2,350   |   |      |   |       |  
|                                                                                                          |  |                              |         |   |      |   |        |  
|                                                                                                          |  |                             
|Net cash provided by (used in) financing activities                                                       |  |                              | 472     |   |      |   | (6,769 | )
|                                                                                                          |  |                              |         |   |      |   |        |  
|                                                                                                          |  |                             
|Net increase (decrease) in cash and cash equivalents                                                      |  |                              | 239     |   |      |   | (49    | )
|Cash and cash equivalents, beginning of period                                                            |  |                              | 475     |   |      |   | 1,085  |  
|                                                                                                          |  |                              |         |   |      |   |        |  
|                                                                                                          |  |                             
|Cash and cash equivalents, end of period                                                                  |  | $                            | 714     |   |      | $ | 1,036  |  
|                                                                                                          |  |                              |         |   |      |   |        |  
|                                                                                                          |  |                             
|Supplemental disclosure for non-cash activity:                                                            |  |                              |         |   |      |   |        |  
|Interest incurred but not paid in cash                                                                    |  | $                            | 223     |   |      | $ | 655    |  
|Reduction in notes payable in connection with troubled debt restructuring                                 |  | $                            |        |   |      | $ | 7,689  |  
|Increase in additional paid in capital in connection with troubled debt restructuring                     |  | $                            |        |   |      | $ | 7,689  |  
|Reduction in real estate held for development and sale in connection with deconsolidation of subsidiaries |  | $                            |        |   |      | $ | 15,407 |  
|Reduction in notes payable in connection with deconsolidation of subsidiaries                             |  | $                            |        |   |      | $ | 15,893 |  
|Reduction in accrued liabilities in connection with deconsolidation of subsidiaries                       |  | $                            |        |   |      | $ | 449    |  
|Increase in opening retained earnings in connection with deconsolidation of subsidiaries                  |  | $                            |        |   |      | $ | 936    |  
|Reduction in accrued liabilities in connection with issuance of stock compensation                        |  | $                            | 55      |   |      | $ | 571    |  
|Increase in class A common stock par value in connection with issuance of stock compensation              |  | $                            |        |   |      | $ | 3      |  
|Increase in additional paid in capital in connection with issuance of stock compensation                  |  | $                            | 54      |   |      | $ | 568    |  
|Reduction in accounts payable due to Cascades Private Placement closing                                   |  | $                            | 2,100   |   |      | $ |       |  
|Reduction in restricted cash due to Cascades Private Placement closing                                    |  | $                            | 2,100   |   |      | $ |       |  

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



4



---

##### Table of Contents

COMSTOCK HOMEBUILDING COMPANIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in thousands, except per share data)

1. ORGANIZATION AND BASIS OF
PRESENTATION

The accompanying unaudited financial statements of Comstock Homebuilding Companies (Comstock or
the Company) have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) for interim financial information and in accordance with the instructions to Form 10-Q and
Article 10 of Regulation S-X. Such financial statements do not include all of the information and disclosures required by GAAP for complete financial statements. In our opinion, all adjustments necessary for a fair presentation have been included in
the accompanying financial statements. For further information and a discussion of our significant accounting policies other than as discussed below, refer to our audited consolidated financial statements in our Annual Report on Form 10-K for the
fiscal year ended December 31, 2010.

Comstock Homebuilding Companies, Inc. is a multi-faceted real estate development
and services company focused on the Washington, DC metropolitan area. The Company has substantial experience with building a diverse range of products including single-family homes, townhouses, mid-rise condominiums, high-rise multi-family
condominiums and mixed-use (residential and commercial) developments. Since our founding in 1985, and as of March 31, 2011, we have built and delivered more than 5,300 homes generating total revenue in excess of $1.3 billion. References in this
Form 10-Q to Comstock, Company, we, our and us refer to Comstock Homebuilding Companies, Inc. together in each case with our subsidiaries and any predecessor entities unless the context
suggests otherwise.

Our business was founded in 1985 as a residential land developer and homebuilder focused on the Northern
Virginia suburbs of the Washington, DC area. In December 2004, Comstock completed its initial public offering. In 2005, Comstock began executing expansion plans and established operations in key markets throughout the Southeast. Notably, during 2006
Comstock increased revenues to $266 million. However, during 2007 it became clear that the unprecedented span of growth in the housing sector was quickly ending. Drawing on the valuable experience the Comstock management team had gained in previous
downturns, Comstock expeditiously curtailed expansion plans and adopted a defensive strategy that allowed it to survive the housing downturn. Comstock quickly sold certain assets and worked closely with its existing lenders to amicably renegotiate
the terms of project related and corporate borrowings, which had peaked at $340 million as of September 30, 2006.

Liquidity Developments

In an effort to stabilize the Company, management spent much of 2009 focused on negotiating with lenders to eliminate and restructure debt which temporarily limited our ability to pursue new business
opportunities. In mid 2009, management formulated a Strategic Realignment Plan which identified key real estate projects to be retained by the Company and those to be disposed. The Company then worked to restructure the entirety of its debt. The
restructuring was completed in late 2009 and resulted in improved operating cash flow as the lenders agreed to provide the Company with increased cash from proceeds as units are delivered to purchasers.

The Plan also identified real estate projects which it deemed to be non-essential to future growth. The strategic approach to debt
secured by non-essential real estate projects was to pursue foreclosure agreements with the related lenders with the goal of transferring the real estate to the lender in return for a release from the related debt obligation. The Company made
significant progress in that regard having successfully negotiated settlements with all of its lenders regarding the loans guaranteed by the Company and reduced the outstanding balance of debt from $102.8 million at December 31, 2008 to $67.6
million at December 31, 2009 to $28.4 million at December 31, 2010. In most cases, the Company was released from the obligations under the loan in return for its agreement to cooperate in the banks foreclosure on the real estate
assets securing the loan. In a limited number of cases, the Company provided the lenders with non-interest bearing deficiency notes with three year maturities in an amount equal to a fraction of the original debt. The balance of the deficiency notes
at March 31, 2011 was $631 thousand.

The Company continues to engage in discussions with lenders and potential equity
investors in an effort to provide additional liquidity to sustain business operations and growth capital to fund various new business opportunities. We are anticipating that through a combination of these negotiations, the additional cash from
settlement proceeds and the cash generated by our other operating activities that the Company will generate sufficient cash to sustain our operations through 2011. However, this outcome is primarily dependent upon our ability to meet the minimum
settlement requirements specified by our lenders at the Penderbrook and Eclipse projects. If we are unable to meet the sales quotas, substantially all of the proceeds from any settlements at the Penderbrook and Eclipse projects will be retained by
the lenders and applied to principal debt curtailments. We have met the sales quota requirements for our loan related to the Eclipse project and are in compliance with these settlement requirements at March 31, 2011. The Company is currently in
discussions with its lender on the Penderbrook project with respect to its required settlement quota as the quota was not achieved during the first quarter of 2011. The Company does not believe that a modification of the current cash flow proceed
allocations related to this loan would have a material impact on its current cash flow or financial condition in the event the Company is unsuccessful in its effort to maintain the existing sales quota arrangement with the lender.

However, if we are unable to maintain compliance with the cumulative minimum settlement requirements for an extended period of time, it
would be necessary to seek waivers or additional loan modifications from the project lenders at the Penderbrook and Eclipse projects. If we were unable to secure such waivers or modifications, this may substantially reduce the amount of cash
generated through unit settlements and make it necessary for us to attempt to generate alternative sources of revenue to meet our operating cash flow requirements. To do so, we may have to seek to leverage the judgment award which we obtained
against Balfour, attempt to sell our remaining parcels of land, seek to raise additional capital or seek to obtain additional financing to meet our operating cash flow requirements. If, in the absence of cash flow being generated from unit
settlements, we were unable to generate additional capital through any of these alternative sources, we could deplete our cash reserves and may be forced to seek protections afforded under the bankruptcy code. There can be no assurance that in the
event we were forced to seek bankruptcy protection that we would be able to reorganize and, in such an event, we could be forced to liquidate our assets.



5



---

##### Table of Contents

At March 31, 2011, we had $0.7 million in unrestricted cash and $3.1 million in
restricted cash. Included in our restricted cash balance, to which we have no access currently, is a $3.0 million deposit with an insurance provider as security for any potential future claims.

Our access to external working capital is very limited and we have few other sources of cash as commercial banks and other unregulated
lenders have experienced a liquidity crisis of their own which has made funding for real estate investment extremely difficult to secure. This tightening of the credit markets presents substantial risk to our ability to secure financing for our
operations, including any future construction and land development efforts. However, during the first quarter of 2011, the Company has been successful in securing financing to i) refinance the Eclipse on Center Park condominium project and ii)
support the new construction of an apartment project in Loudoun County, Virginia (see Note 12). Additionally, the Company successfully raised funds through a private placement to provide additional financial support related to the apartment project
in Loudoun County, Virginia (see Note 11).

2. REAL ESTATE HELD FOR DEVELOPMENT AND SALE

Real estate held for development and sale includes land, land development costs, interest and other construction costs. Land held for
development is stated at cost, or when circumstances or events indicate that the land is impaired, at estimated fair value. Real estate held for sale is carried at the lower of cost or fair value less costs to sell. Land, land development and
indirect land development costs are accumulated by specific project and allocated to various lots or housing units within that project using specific identification and allocation based upon the relative sales value, unit or area methods. Direct
construction costs are assigned to housing units based on specific identification. Construction costs primarily include direct construction costs and capitalized field overhead. Other costs are comprised of prepaid local government fees, capitalized
interest and real estate taxes. Selling costs are expensed as incurred.

For projects where the Company expects to sell the
remaining lots in bulk or convey the remaining lots to a lender where the loans have matured, the fair value is determined based on offers received from third parties, comparable sales transactions, and/or cash flow valuation techniques.

If the project meets the GAAP accounting criteria of held for sale, the project is valued at the lower of cost or fair value less
estimated selling costs. Currently the Companys Eclipse and Penderbrook projects meet these criteria. If the project sales are expected to extend over a period of time, the Company calculates fair value utilizing a discounted cash flow model
as discussed below using a discount rate that reflects a reduced level of risk as these assets are no longer under construction.

For assets held for development, estimated fair value is based on comparable sales of real estate in the normal course of business under existing and anticipated market conditions. The evaluation takes
into consideration the current status of the property, various restrictions, carrying costs, costs of disposition and any other circumstances which may affect fair value including managements plans for the property. In the normal course of
business, dispositions of large land holdings can extend over a number of years. A write-down to estimated fair value is recorded when the net carrying value of the property exceeds its estimated undiscounted future cash flows. These evaluations are
made on a property-by-property basis as seen fit by management whenever events or changes in circumstances indicate that the net book value may not be recoverable.

On March 17, 2010 the Company completed the sale of land at its Station View project located in Loudoun County, Virginia for $2.8 million.

As of March 31, 2011, the Company has classified its Eclipse and Penderbrook projects as held for sale as discussed above and
accordingly, written the projects down to fair value less costs to sell as determined by discounted cash flow models. Discounted cash flow models are dependent upon several subjective factors, primarily estimated average sales prices, estimated
sales pace, and the selection of an appropriate discount rate. While current market conditions make the estimated timeframe for sales in a community challenging, the Company has generally assumed sales prices equal to or less than current prices and
the remaining duration of the community sales process were estimated to be one to two years. These assumptions are often interrelated as price reductions can generally be assumed to increase the sales pace. In addition, the Company must select what
it believes to be an appropriate discount rate based on current market cost of capital and returns expectations. The Company has used its best judgment in determining an appropriate discount rate based on information it has received from marketing
its communities for sale in recent periods, and accordingly has elected to use a rate of 13% in its discounted cash flow model. While the selection of a 13% discount rate was subjective in nature, the Company believes it is an appropriate rate in
the current market and appropriately reflects the economics of the market, current return expectations, the cash flow characteristics of the projects and the substantially completed nature of its for sale inventory. The estimates of sales prices,
sales pace, and discount rates used by the Company are based on the best information available at the time the estimates were made. In recent months, market conditions affecting the Companys Washington, DC area projects have improved; however,
if market conditions deteriorate again, additional adverse changes to these estimates in future periods could result in further material impairment amounts to be recorded.

The Company recorded an impairment charge of $1.5 million during the year ended December 31, 2010, to properly record its for sale projects at fair market value less costs to sell consistent with the
provisions of ASC 360. No such charges were incurred during the quarter ended March 31, 2011.



6



---

##### Table of Contents

After impairments and write-offs, real estate held for development and sale consists of the
following:



|                                                                            |  |               |        |  |                  |   |        | 
|--------------------------------------------------------------------------- |  | ------------- | ------ |  | ---------------- | - | ------ | 
|                                                                            |  | March 31,2011 |        |  | December 31,2010 |  
|Land and land development costs                                             |  | $             | 5,621  |  |                  | $ | 8,862  | 
|Cost of construction (including capitalized interest and real estate taxes) |  |               | 23,255 |  |                  |   | 25,146 | 
|                                                                            |  |               |        |  |                  |   |        | 
|                                                                            |  | $             | 28,876 |  |                  | $ | 34,008 | 
|                                                                            |  |               |        |  |                  |   |        | 

3. CONSTRUCTION IN PROCESS  VARIABLE INTEREST ENTITY

In February 2011, the Company began construction on a 103 unit apartment rental project located in the Cascades master planned community
in Loudoun County, Virginia. Accordingly, upon the initiation of construction, the value of the existing land upon which the project is being constructed (approximately $2.6 million) has been reclassified from Real Estate Held for Development and
Sale to Construction in Process in the accompanying financial statements. The total construction costs capitalized in addition to the land and land development costs are approximately $1.4 million.

4. GENERAL CONTRACTING REVENUE

The Company periodically undertakes short-term general contracting projects to supplement its core residential homebuilding operations. These contracts are typically no more than 12 months in length.
Revenue and earnings on these general contracting contracts are recognized under the percentage of completion method using the ratio of costs incurred to estimated total costs. Total revenue and gross profit recognized for the three months ended
March 31, 2011 was $1.1 million and $.2 million, respectively. The revenues associated with these projects is included in Revenue  other and the costs in Cost of sales  other in the accompanying consolidated statement of operations
for the quarter ended March 31, 2011.

5. WARRANTY RESERVE

Warranty reserves for houses settled are established to cover potential costs for materials and labor with regard to warranty-type claims
expected to arise during the typical one-year warranty period provided by the Company or within the five-year statutorily mandated structural warranty period for condominiums. Since the Company subcontracts its homebuilding work, subcontractors are
required to provide the Company with an indemnity and a certificate of insurance prior to receiving payments for their work. Claims relating to workmanship and materials are generally the primary responsibility of the subcontractors and product
manufacturers. The warranty reserve is established at the time of closing, and is calculated based upon historical warranty cost experience and current business factors. This reserve is an estimate and actual warranty costs could vary from these
estimates. Variables used in the calculation of the reserve, as well as the adequacy of the reserve based on the number of homes still under warranty, are reviewed on a periodic basis. During the year ended December 31, 2010, the Company
provided an additional $639 in warranty reserves to cover future potential costs and/or claims made with respect to its remaining projects. Warranty claims are directly charged to the reserve as they arise. The following table is a summary of
warranty reserve activity which is included in accounts payable and accrued liabilities:



|                                 |  |               |       |   |                  |   |       |  
|-------------------------------- |  | ------------- | ----- | - | ---------------- | - | ----- | -
|                                 |  | March 31,2011 |       |   | December 31,2010 |  
|Balance at beginning period      |  | $             | 1,110 |   |                  | $ | 692   |  
|Additions                        |  |               | 12    |   |                  |   | 721   |  
|Releases and/or charges incurred |  |               | (41   | ) |                  |   | (303  | )
|                                 |  |               |       |   |                  |   |       |  
|                                 |  |              
|Balance at end of period         |  | $             | 1,081 |   |                  | $ | 1,110 |  
|                                 |  |               |       |   |                  |   |       |  



7



---

##### Table of Contents

6. CAPITALIZED INTEREST AND REAL ESTATE TAXES

Interest and real estate taxes incurred relating to the development of lots and parcels are capitalized to real estate held for
development and sale during the active development period, which generally commences when borrowings are used to acquire real estate assets and ends when the properties are substantially complete or the property becomes inactive. A project becomes
inactive when development and construction activities have been suspended indefinitely. Interest is capitalized based on the interest rate applicable to specific borrowings or the weighted average of the rates applicable to other borrowings during
the period. Interest and real estate taxes capitalized to real estate held for development and sale are expensed as a component of cost of sales as related units are sold. The following table is a summary of interest incurred and capitalized and
interest expensed for units settled:



|                                                  |  |                              |     |  |      |   |     | 
|------------------------------------------------- |  | ---------------------------- | --- |  | ---- | - | --- | 
|                                                  |  | Three Months Ended March 31, |    
|                                                  |  | 2011                         |     |  | 2010 |  
|Total interest incurred and capitalized           |  | $                            | 12  |  |      | $ |    | 
|                                                  |  |                              |     |  |      |   |     | 
|                                                  |  |                             
|Interest expensed as a component of cost of sales |  | $                            | 484 |  |      | $ | 964 | 
|                                                  |  |                              |     |  |      |   |     | 

Other than the Cascades Apartment project, the Companys real estate projects were determined to be
inactive for accounting purposes as they were either substantially complete or management elected to suspend construction activities indefinitely. When a project becomes inactive, its interest, real estate taxes and indirect production overhead
costs are no longer capitalized but rather expensed in the period in which they are incurred. Following is a breakdown of the interest, real estate taxes and indirect costs related to inactive projects reported in real estate held for development
and sale:



|                                                                      |  |                              |     |  |      |   |     | 
|--------------------------------------------------------------------- |  | ---------------------------- | --- |  | ---- | - | --- | 
|                                                                      |  | Three Months Ended March 31, |    
|                                                                      |  | 2011                         |     |  | 2010 |  
|Total interest incurred and expensed for inactive projects            |  | $                            | 200 |  |      | $ | 700 | 
|Total real estate taxes incurred and expensed for inactive projects   |  |                              | 112 |  |      |   | 139 | 
|Total production overhead incurred and expensed for inactive projects |  |                              | 57  |  |      |   | 9   | 
|                                                                      |  |                              |     |  |      |   |     | 
|                                                                      |  |                             
|                                                                      |  | $                            | 369 |  |      | $ | 848 | 
|                                                                      |  |                              |     |  |      |   |     | 

7. LOSS PER SHARE

The weighted average shares and share equivalents used to calculate basic and diluted loss per share for the three months ended March 31, 2011 and 2010 are presented on the consolidated statement of
operations. As a result of net losses during the three months ended March 31, 2011 and 2010, restricted stock awards, stock options and warrants were excluded from the computation of dilutive earnings per share because their inclusion would
have been anti-dilutive.

Comprehensive income

For the three months ended March 31, 2011 and 2010, comprehensive income equaled net income; therefore, a separate statement of
comprehensive income is not included in the accompanying consolidated financial statements.



8



---

##### Table of Contents

8. INCOME TAX

Income taxes are accounted for under the asset and liability method in accordance with ASC 740, Accounting for Income Taxes, (ASC 740). Deferred tax assets and liabilities are
recognized for future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax
rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect of a change in tax rates on the deferred tax assets and liabilities is recognized in income in the period
that includes the enactment date.

The Company is projecting a tax loss for the twelve months ended December 31, 2011.
Therefore, an effective tax rate of zero was assumed in calculating the current income tax expense at March 31, 2011. This results in a zero current income tax expense for the three months ended March 31, 2011.

Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for
financial reporting purposes and the amounts used for income tax purposes. At December 31, 2007, the Company recorded valuation allowances for certain tax attributes and other deferred tax assets. At this time, sufficient uncertainty exists
regarding the future realization of these deferred tax assets through future taxable income or carry back opportunities. If, in the future, the Company believes that it is more likely than not that these deferred tax benefits will be realized, the
valuation allowances will be reversed. With a full valuation allowance, any change in the deferred tax asset or liability is fully offset by a corresponding change in the valuation allowance. This results in a zero deferred tax benefit or expense
for the three months ended March 31, 2011.

The Companys ability to use its NOLs (and in certain circumstances,
future built-in losses and depreciation deductions) can be negatively affected if there is an ownership change as defined under Section 382 of the Internal Revenue Code. In general, an ownership change occurs whenever there is a
shift in ownership by more than 50 percentage points by one or more 5% shareholders over a specified time period (generally three years). Given Section 382s broad definition, an ownership change could be the unintended consequence of
otherwise normal market trading in the Companys stock that is outside of the Companys control.

The Company
currently has approximately $72 million in Federal and State NOLs with a potential value of up to $25 million in tax savings. If unused, these NOLs will begin expiring in 2028. Under Internal Revenue Code Section 382 rules, if a change of
ownership is triggered, the Companys NOL asset and possibly certain other deferred tax assets may be impaired. We estimate that as of March 31, 2011, the cumulative shift in the Companys stock would not cause an impairment of our
NOL asset. However, if an ownership change were to occur due to the Companys valuation allowance on its net deferred tax assets, a Section 382 limitation is not expected to materially impact the Companys financial position or
results of operations as of March 31, 2011. Additionally, if an ownership change were to occur, the application of Section 382 may require the Company to reduce its gross deferred tax assets related to its NOLs and possibly other deferred
tax asset balances.

We file U.S. and state income tax returns in jurisdictions with varying statutes of limitations. The 2008
through 2010 tax years generally remain subject to examination by federal and most state tax authorities.

9. COMMITMENTS AND CONTINGENCIES

Litigation

On July 29, 2008 Balfour Beatty Construction, LLC, successor in interest to Centex Construction (Balfour), the general contractor for a subsidiary of the Company, filed liens totaling
approximately $552,000 at The Eclipse on Center Park Condominium project (Project) in connection with its claim for amounts allegedly owed under the Project contract documents. In September 2008 the Companys subsidiary filed suit
against Balfour to invalidate the liens and for its actual and liquidated damages in the approximate amount of $17.1 million due to construction delays and additional costs incurred by the Companys subsidiary with respect to the Project. In
October 2008 Balfour filed counterclaims in the approximate amount of $2.8 million. Subsequent to an expedited hearing filed by the Companys subsidiary to determine the validity of the liens that was ultimately heard in February 2009, we
received an order of the court in April 2009 invalidating the liens. On March 19, 2010, the Companys subsidiary received a judgment against Balfour in an amount of $11.96 million. On March 25, 2010, the Companys subsidiary
received notice of Balfours intention to appeal the judgment and post a supersedeas bond in the amount of $12.5 million. The appeal is pending with the United States Court of Appeals for the Fourth Circuit.

On April 25, 2011, the Unit Owners Association of Penderbrook Square, a condominium, served Comstock Penderbrook, L.C.
(CPB) with a lawsuit alleging approximately $1,000,000 in damages resulting from structural defects in the common elements of the Condominium pursuant to the structural warranty statute contained in the Virginia Condominium Act. CPB
intends to vigorously defend the claim and believes this will not have a material adverse impact on our financial position, operating results or cash flows.



Other than the foregoing, we are not subject to any material legal proceedings. From time to time, however, we are named as a defendant
in legal actions arising from our normal business activities. Although we cannot accurately predict the amount of our liability, if any, that could arise with respect to legal actions pending against us, we do not expect that any such liability will
have a material adverse effect on our financial position, operating results or cash flows. We believe that we have obtained adequate insurance coverage, rights to indemnification, or where appropriate, established reserves in connection with these
legal proceedings.



9



---

##### Table of Contents

Letters of credit and performance bonds

The Company has commitments as a result of contracts entered into with certain third parties, primarily local governmental authorities, to
meet certain performance criteria as outlined in such contracts. The Company is required to issue letters of credit and performance bonds to these third parties as a way of ensuring that such commitments entered into are met by the Company. The
letters of credit and performance bonds issued in favor of the Company and/or its subsidiaries mature on a revolving basis, and if called into default, would be deemed material if assessed against the Company and/or its subsidiaries for the full
amounts claimed. In some circumstances we have negotiated with our lenders in connection with foreclosure agreements for the lender to assume certain liabilities with respect to the letters of credit and performance bonds. We cannot accurately
predict the amount of any liability that could be imposed upon the Company with respect to maturing or defaulted letters of credit or performance bonds and it is anticipated that any such liability would likely have a material adverse effect on our
financial position, operating results or cash flows. At March 31, 2011 the Company has issued $528 in letters of credit and $2,526 in performance and payment bonds to these third parties. No amounts have been drawn against these letters of
credit or performance bonds.

10. RELATED PARTY TRANSACTIONS

In October 2004, the Company entered into a lease agreement for its corporate headquarters at 11465 Sunset Hills Road, Reston, Virginia with Comstock Asset Management, L.C. (CAM), an entity wholly owned
by Christopher Clemente. In October 2007, the lease agreement was amended decreasing the total square footage from approximately 24,000 to 17,000 and extending the term to four years through September 2011. For the twelve months ended
December 31, 2009 and 2008, total payments made under this lease agreement were $437 and $565 respectively. Pursuant to the terms of an early termination of the Lease by and between CAM and the Company (the Lease Termination), the
Company agreed to surrender approximately 15.7 square feet of space to CAM in exchange for (i) CPMs agreement to enter into the Lease for the reduced space and at a reduced rate; and (ii) the issuance of a warrant to purchase up to
55 shares of the Companys Class A common stock at a strike price equal to the average of the closing stock price for the twenty days immediately preceding the effective date of the Lease Termination in exchange for the forgiveness of
approximately $110 in delinquent rent. The fair value of the 55 warrants was $25 which resulted in a gain of $85 recorded in the first quarter of 2010. Although CAM has no obligation to do so, it has allowed us to accrue portions of our payment
obligations from time to time and has reduced the amount due from us under the agreements.

On or about January 15, 2010,
Comstock Property Management, L.C. (CPM), a subsidiary of Comstock Homebuilding Companies, Inc. (the Company), agreed to enter into a new three year lease with CAM, for the use of approximately 8.2 square feet of office space
at the Companys existing headquarters (the Lease). During the three months ended March 31, 2011 and 2010 total payments were $103 and $97, respectively.

During the second quarter of 2009, the Company began deferring a portion of the base salary payments to our Chief Executive Officer and our Chief Operating Officer. At March 31, 2011 the balance of
the deferred compensation is $807. These deferrals ended on May 1, 2011.

On or about January 15, 2010, Comstock
Property Management, L.C. (CPM), a subsidiary of Comstock Homebuilding Companies, Inc. (the Company), agreed to enter into a new three year lease with CAM, for the use of approximately 8.2 square feet of office space at the
Companys existing headquarters (the Lease). Pursuant to the terms of a separate early termination of Lease by and between CAM and the Company (the Lease Termination), the Company surrendered approximately 15.7 square
feet of space to CAM in exchange for (i) CPMs agreement to enter into the Lease for the reduced space and at a reduced rate; and (ii) the issuance of a warrant to purchase up to 55 shares of the Companys Class A common
stock at a strike price equal to the average of the closing stock price for the twenty days immediately preceding the effective date of the Lease Termination in exchange for the forgiveness of approximately $110 in delinquent rent. The fair value of
the 55 warrants was $25 which resulted in a gain of $85 recorded in the first quarter of 2010. Although CAM has no obligation to do so, it has allowed us to accrue portions of our payment obligations from time to time.

During 2003, the Company entered into agreements with I-Connect, L.C., a company in which Investors Management, LLC, an entity wholly
owned by Gregory Benson, the Chief Operating Officer of the Company, holds a 25% interest, for information technology consulting services and the right to use certain customized enterprise software. During the three months ended March 31, 2011
and 2010 total payments made to I-Connect were $36 and $24, respectively. Although I-Connect has no obligation to do so, it has allowed us to accrue portions of our payment obligations from time to time.

Effective January 1, 2010, the Company entered into a new software license agreement with I-Connect for the use of I-Connects
proprietary Builders Co-Pilot software (the Agreement). Pursuant to the terms of the Agreement, I-Connect agreed to forgive approximately $12 in delinquent payments in exchange for a warrant to purchase up to 6 shares of the
Companys Class A common stock at a strike price equal to the average of the closing stock price for the twenty days immediately preceding the effective date of the Agreement and the Company agreed to make reduced monthly payments of $6
for the use of the software for a term of 24 months.



In connection with the purchase of the unsecured debt discussed in Note 12, Stonehenge acquired a warrant for the purchase of 1,500,000
shares of the Companys Class A Common Stock at an exercise price of $.70 per share. Thereafter, Stonehenge surrendered a portion of the warrant representing 500,000 shares to the Company. On September 14, 2010, the Companys
Chairman and Chief Executive Officer exercised his right to purchase 855,000 shares of the Companys Class A Common Stock for an exercise price of $.70 per share tendering approximately $600 thousand to Comstock. The purchase was
accomplished through Stonehenge.

On February 11, 2011, Comstock Services, L.C., a subsidiary of the Company, entered
into an Owner-Contractor Agreement with CRS Construction Services, L.C., an entity wholly-owned by Christopher Clemente, the Chairman and Chief Executive Officer of the Company, to perform paving and certain site improvement work to property in
Reston, Virginia which is owned by Fairfax County, Virginia. The contract sum was for approximately $1 million and the work was completed in April 2011 (see Note 4).



10



---

##### Table of Contents

Pursuant to a Credit Enhancement Agreement by and between Comstock Homebuilding Companies,
Inc. and Gregory Benson, the COO and President of the Company, and Christopher Clemente, the Chairman and Chief Executive Officer of the Company (each, a Guarantor), the Guarantors have agreed to provide credit enhancement and the
personal guarantee of loans with Cardinal Bank and Eagle Bank in exchange for payment by the Company of a Credit Enhancement Fee (see Note 12). As a result of this credit enhancement, the Guarantors, on an aggregate basis are entitled to a credit
enhancement fee calculated at a rate of four percent (4%) per annum based on an agreed upon formula more fully discussed in Note 12. One-half of the Credit Enhancement Fee is payable monthly, in arrears, and the remaining half is deferred and
payable on an annual basis. During the three months ended March 31, 2011, the Company made guarantee payments under this agreement of approximately $ 37 thousand. Another $37 thousand is accrued in accounts payable to be paid at the end of the
year.

11. VARIABLE INTEREST ENTITY

GAAP requires a variable interest entity (VIE) to be consolidated with a company which is the primary beneficiary. The primary beneficiary of a VIE is the entity that has both of the following
characteristics: (a) the power to direct the activities of a VIE that most significantly impact the VIEs economic performance and (b) the obligation to absorb losses of the VIE that could potentially be significant to the VIE or the
right to receive benefits from the VIE that could potentially be significant to the VIE. Entities determined to be VIEs, for which we are not the primary beneficiary, are accounted for under the equity method. Comstocks variable interest in
VIEs may be in the form of (1) equity ownership, (2) contracts to purchase assets and/or (3) loans provided and or guaranteed to a VIE. We examine specific criteria and use judgment when determining if Comstock is the primary
beneficiary of a VIE. Factors considered in determining whether we are the primary beneficiary include risk and reward sharing, experience and financial condition of other partner(s), voting rights, involvement in day-to-day capital and operating
decisions and contracts to purchase assets from VIEs.

On January 31, 2011, Comstock Cascades II, L.C., a subsidiary of
the Company (Cascades II) entered into a private placement for the sale of membership interests in Cascades II whereby Cascades II raised working capital in the amount of $2.35 million (the Private Placement) related to
the planned construction of a 103 unit apartment project located in the Cascades master planned community in Loudoun County, Virginia (the Cascades Apartments). Of this amount, $2.1 million was received during the year ended
December 31, 2010 and these amounts are reflected within Restricted Cash on the balance sheet at December 31, 2010. The balance was received during the first quarter of 2011. Proceeds of the Private Placement were utilized (i) to
provide sufficient capital needed to secure project financing for the Cascades Apartments, (ii) to retire a portion of the existing indebtedness owed to M & T Bank (M&T) in relation to the Cascades Apartments project, and
(iii) to reimburse the Company for prior expenditures incurred on behalf of the project. Participants in the Private Placement included unrelated third party investors along with several members of the Companys Board of Directors, as well
as the Chief Operating Officer, Chief Financial Officer and General Counsel of the Company.

On February 11, 2011,
Comstock closed its loan agreement with Cardinal Bank (see Note 12) which provided the necessary construction financing for the development of the Cascades Apartments and concurrent with that closing, the Company utilized the proceeds of the Private
Placement offering as described above. The Company has fully guaranteed the loan and accordingly, Comstock has concluded that Cascades II is a VIE. As part of the Cascades II operating agreement, the Company has majority voting and complete
operational control of the subsidiary. The Company concluded that it is the primary beneficiary of the VIE and therefore the financial condition, results of operations and cash flows of Cascades II are consolidated in the accompanying financial
statements.

The investors in the Private Placement (the Priority Members) are entitled to a cumulative,
compounded, preferred return, subject to the performance of Cascades II, of 20% per annum, compounded annually on their capital account balances. Comstock has the right to repurchase the interest of the Priority Members provided that i) all of
the Priority Members interests are acquired, ii) the purchase is made in cash and iii) the purchase price shall equal the Priority Members capital account plus an amount necessary to cause the preferred return to equal a cumulative cash on cash
return equal to 20% per annum. The equity contribution related to the Private Placement is reflected as a Non-Controlling Interest as a component of consolidated shareholders equity. There was no income or loss attributable to Cascades II
for the period ending March 31, 2011.

The Companys investment is subordinate to the Priority Members investment
and gains from the operating activity and distributions of cash flow (if any) of Cascades II will be allocated to the Priority Members (in advance of Comstock) up to their capital account plus the required preferred return of 20% as outlined above.
The estimated accrued priority return of $132 thousand is reflected in the accompanying statement of operations as net income attributable to non-controlling interests to properly state the capital accounts of the members of the VIE.



12. CREDIT FACILITIES

The Company has outstanding borrowings with various financial institutions and other lenders that have been used to finance the
acquisition, development and construction of real estate property. As of March 31, 2011, maturities of all of our borrowings are as follows:



|                    |  |   |        | 
|------------------- |  | - | ------ | 
|2011                |  |   | 6,162  | 
|2012                |  |   | 606    | 
|2013                |  |   | 5,008  | 
|2014                |  |   | 9,516  | 
|2015 and thereafter |  |   | 5,234  | 
|                    |  |   |        | 
|Total               |  | $ | 26,526 | 
|                    |  |   |        | 



11



---

##### Table of Contents

The Company is actively engaged with potential investors and lenders to obtain capital to
refinance its short-term obligations and to secure new capital to pursue growth opportunities. While the Company believes it has available options to address the remaining 2011 maturities, there can be no assurances that the Company will be
successful in these efforts.

Substantially all of the Companys debt is variable rate, based on LIBOR or the prime rate
plus a specified number of basis points, typically ranging from 220 to 600 basis points over the LIBOR rate and from 25 to 200 basis points over the prime rate. The obligations to Eagle Bank and Cardinal Bank are however subject to minimum interest
floors as discussed below. As a result, we are exposed to market risk in the event of interest rate increases. At March 31, 2011, the one-month LIBOR and prime rates of interest were 0.244% and 3.25%, respectively, and the interest rates in
effect under the existing secured revolving development and construction credit facilities ranged from 2.38% to 4.24%.

In the
past, the Company has generally financed its development and construction activities on a single or multiple project basis so it is not uncommon for each project or collection of projects the Company develops and builds to have a separate credit
facility. Accordingly, the Company typically has had numerous credit facilities and lenders. As described in more detail below, at March 31, 2011 our outstanding debt by lender was as follows:



|                                       |  |                       |        |  |          |  |           | 
|-------------------------------------- |  | --------------------- | ------ |  | -------- |  | --------- | 
|Bank                                   |  | Balance as of03/31/11 |        |  | Recourse | 
|Eagle Bank                             |  | $                     | 9,516  |  |          |  | Secured   | 
|Wachovia                               |  |                       | 206    |  |          |  | Unsecured | 
|Guggenheim Capital Partners            |  |                       | 6,162  |  |          |  | Secured   | 
|Cardinal Bank                          |  |                       | 1,094  |  |          |  | Secured   | 
|Cornerstone (Haven Trust)              |  |                       | 400    |  |          |  | Unsecured | 
|Bank of America                        |  |                       | 3,752  |  |          |  | Unsecured | 
|Fifth Third                            |  |                       | 25     |  |          |  | Unsecured | 
|Branch Banking & Trust                 |  |                       | 263    |  |          |  | Secured   | 
|Seller  Emerald Farm                  |  |                       | 100    |  |          |  | Secured   | 
|                                       |  |                       |        |  |          |  |           | 
|                                       |  |                       | 21,518 |  |          |  |           | 
|Due to affiliates  Stonehenge Funding |  |                       | 5,008  |  |          |  | Unsecured | 
|                                       |  |                       |        |  |          |  |           | 
|Total                                  |  | $                     | 26,526 |  |          |  |           | 
|                                       |  |                       |        |  |          |  |           | 

On February 2, 2011, Comstock Homebuilding Companies, Inc., through a subsidiary called
Comstock Potomac Yard, L.C. (the Borrower), entered into a new inventory term loan agreement (Eagle Loan Agreement) with Eagle Bank (Lender) pursuant to which the Borrower secured an Eleven Million Eight Hundred
Fifty Thousand Dollar ($11,850,000) loan with a three year term (the Eagle Bank Loan) to refinance the Companys Eclipse on Center Park condominium project in Arlington, Virginia (the Project). Proceeds from the Eagle
Bank Loan were primarily utilized to pay off existing indebtedness owed to KeyBank, N.A. in advance of its March 14, 2011 maturity. Under the terms of the loan agreement, the Eagle Bank Loan provides for an initial interest rate of Prime plus
two percent (2%) with an interest rate floor of seven percent (7%). The Borrower is required to make monthly payments of interest only to Lender, to the extent not offset by an interest reserve initially set aside for the benefit of Borrower,
and a minimum principal curtailment payment of Five Million Five Hundred Thousand Dollars ($5,500,000) no later than eighteen (18) months following the closing of the Eagle Bank Loan (the Minimum Principal Curtailment). The Eagle
Bank Loan also has a minimum sales pace requirement requiring the Borrower to sell a minimum of six (6) units every six (6) months, on a cumulative basis. There is no prepayment penalty associated with the Eagle Bank Loan, which is secured
by a first deed of trust on the property. The Company, and each of Christopher Clemente, the Chief Executive Officer of the Company and Gregory Benson, the Chief Operating Officer of the Company (the Officers), have fully guaranteed the
Eagle Bank Loan. The Officer guaranties are reduced to fifty percent (50%) of the outstanding principal amount of the Eagle Bank Loan, from time to time, upon the happening of certain events, including the satisfaction of the Minimum Principal
Curtailment. In connection with the Officers limited guaranty of the Eagle Bank Loan, the Officers and the Company entered into a Credit Enhancement and Indemnification Agreement on February 17, 2011 (the Indemnification
Agreement) providing for full indemnification of the Officers by the Company against future losses incurred as a result of their guaranty of the Cardinal Loan or the Eagle Bank Loan. Pursuant to the Indemnification Agreement, the Officers, on
an aggregate basis, are entitled to a credit enhancement fee (Credit Enhancement Fee) from the Company for the Cardinal Loan and the Eagle Bank Loan calculated at a rate of four percent (4%) per annum based on the lesser of
(i) the combined outstanding balance of the Cardinal Loan and the Eagle Bank Loan at the end of each month, or (ii) such Officers maximum guaranty exposure in connection with the Cardinal Loan and the Eagle Bank Loan. One-half of the
Credit Enhancement Fee is payable monthly, in arrears, and the remaining half is deferred and payable on an annual basis.



On February 11, 2011, Comstock Cascades II, L.C. (the Borrower), a subsidiary of Comstock Homebuilding Companies, Inc.
(the Company), entered into a Loan Agreement (the Cardinal Loan Agreement) with Cardinal Bank (Lender) pursuant to which the Borrower obtained an Eleven Million Dollar ($11,000,000) multi-family construction loan
and mortgage with a five year term (the Cardinal Loan). Proceeds from the Cardinal Loan shall (i) fund the construction of a 103 unit apartment project located in the Cascades master planned community in Loudoun County, Virginia
(the Cascades Apartments) and (ii) retire existing indebtedness of the Company owed to M & T Bank (M&T) having a maturity date of February 14, 2011 and which was secured by a first deed of trust on the real
property upon which the Cascades Apartments will be constructed. The Cardinal Loan, secured by a new first deed of trust on the property, has an initial interest rate of Prime plus two percent (2%), with an interest rate floor of six and one-half
percent (6.5%), converted after eighteen (18) months to four hundred twenty-five (425) basis points over the five (5) year swap rate with an interest rate floor of five percent (5%) and a ceiling of eight



12



---

##### Table of Contents

percent (8%). Under the terms of the Cardinal Loan Agreement, the Cardinal Loan shall be amortized in accordance with a 5.5%, 25-year schedule, with amortization to begin eighteen
(18) months after the Cardinal Loan closing and has a two percent (2%) prepayment penalty if paid within the first or second year of the Cardinal Loan and a one percent (1%) prepayment penalty if retired in the third or fourth year of
the Cardinal Loan. The Cardinal Loan requires debt service coverage (DCR) of (i) 1.0 to 1.0 no later than twenty-four (24) months from the date of the Cardinal Loan closing, (ii) 1.15 DCR no later than thirty-six
(36) months from the date of Cardinal Loan closing, and (iii) 1.25 DCR no later than forty-eight (48) months from the date of the Cardinal Loan closing. The Company has fully guaranteed the Cardinal Loan. Christopher Clemente, the
Chief Executive Officer of the Company and Gregory Benson, the Chief Operating Officer of the Company (each an Officer), also provided a limited guaranty in connection with the Cardinal Loan of up to Six Million Eight Hundred Thousand
Dollars ($6,800,000), subject to further reduction upon the satisfaction of certain enumerated conditions set forth in the Cardinal Loan Agreement. In connection with the Officers limited guaranty of the Cardinal Loan, and in connection with
the Companys entry into a loan with Eagle Bank more fully discussed in the Companys Form 8-K filed on February 2, 2011 (the Eagle Bank Loan), the Officers and the Company entered into a Credit Enhancement and
Indemnification Agreement on February 17, 2011 (the Indemnification Agreement) providing for full indemnification of the Officers by the Company against future losses incurred as a result of their guaranty of the Cardinal Loan or
the Eagle Bank Loan. Pursuant to the Indemnification Agreement, the Officers, on an aggregate basis, are entitled to a credit enhancement fee (Credit Enhancement Fee) from the Company for the Cardinal Loan and the Eagle Bank Loan
calculated at a rate of four percent (4%) per annum based on the lesser of (i) the combined outstanding balance of the Cardinal Loan and the Eagle Bank Loan at the end of each month, or (ii) such Officers maximum guaranty
exposure in connection with the Cardinal Loan and the Eagle Bank Loan. One-half of the Credit Enhancement Fee is payable monthly, in arrears, and the remaining half is deferred and payable on an annual basis.

Concurrent with the closing of the Cardinal Loan, $1.5 million of then existing indebtedness to M&T Bank was retired for
approximately $1.3 million. Accordingly, the Company recorded a gain of approximately $0.2 million on the extinguishment of the debt.

At March 31, 2011, the Company had approximately $6.2 million outstanding to Guggenheim Corporate Funding (Guggenheim) relating to the Companys Penderbrook Condominium project. On
September 16, 2009, the Company entered into a third amendment to the loan agreement with Guggenheim in which Guggenheim agreed to continue to forbear from exercising its rights related to the defaults and make certain other modifications to
the loan agreement. Other than a minimum number of sales per month and sales per quarter requirement, the Guggenheim loan agreement and the three loan amendments contain no significant financial covenants. The key financial terms of the third
amendment increase the cash flow available to the Company through reduced principal payments to Guggenheim as units are settled. Specifically, the third amendment will provide the Company with cash equal to 25% of the net sales price provided the
Company meets the cumulative minimum sales requirements on a monthly and quarterly basis. If the Company is unable to meet the minimum sales requirements, it will not constitute an event of default but may result in a reversion to the unit release
provisions to ten percent (10%) of the net sales price of sold units in accordance with the loan agreement and first two amendments. As of January 1, 2011, the base interest rate is LIBOR plus 200 basis points which is adjusted by a 200
basis point paid in kind interest (PIK) which accrues on a monthly basis on the loan. Based upon the number of units sold at the Penderbrook project, this note is scheduled to mature in September, 2011, but can be extended further based
upon the satisfaction of a certain number of additional units sold 14 days prior to the extended maturity date, but in no event will it extend beyond March 2012. The Company is currently in discussions with its lender on the Penderbrook project with
respect to its required settlement quota as the quota was not achieved during the first quarter of 2011. The Company does not believe that a modification of the current cash flow proceed allocations related to this loan would have a material impact
on its current cash flow or financial condition in event the Company is unsuccessful in its effort to maintain the existing sales quota arrangement with the lender.

At March 31, 2011, the Company had $3.8 million outstanding to Bank of America (BOA) in a 10-year unsecured note. In February 2010, the Company reached an agreement in principle with BOA
regarding the modification of the notes curtailment terms. In connection therewith, the Company agreed to pay an extension fee of $100 and BOA agreed to delay for one year, until January 2011, the commencement of interest payments. The
maturity date remains unchanged at December 28, 2018. On February 25, 2010 the Company entered into a Seventh Loan Modification Agreement with Bank of America (BOA) regarding the modification of the terms of one certain
unsecured loan with an approximate principal balance of $3,700,000 (Line of Credit). In connection therewith the Company agreed to pay an extension fee of $100,000 and BOA agreed to delay for one year, until January 2011, the
commencement of repayments of all previously unpaid interest accruing since the date of the Companys previously reported modification of the Line of Credit in November 2008. The maturity date remains unchanged at December 28, 2018. On
February 1, 2011, the Company entered into the Eighth Loan Modification Agreement with Bank of America (BOA) (the Modification Agreement). The Modification Agreement required payments of past interest and modification
fees of approximately $175 thousand on February 1, 2011, which were paid in accordance with the agreement. The maturity date remains December 28, 2018. Comstock is required to make monthly interest payments beginning on February 28,
2011 through loan maturity. Commencing January 28, 2012 and continuing on each and every month through November 28, 2018, Comstock is also required to make monthly principal payments of approximately $37 thousand.



On December 23, 2009, Stonehenge Funding, LC
(Stonehenge), an entity wholly-owned by Christopher Clemente, the Chairman and Chief Executive Officer of the Company, completed the purchase of the senior unsecured note from JPMV in the current outstanding amount of approximately $9.0
million, plus accrued and unpaid interest. The purchase of the JPMV note also resulted in the transfer to Stonehenge of the warrant previously issued to JPMV for the purchase of 1.5 million shares of the Companys Class A Common Stock
with a strike price of $0.07 per share (JP Morgan Warrant). In connection with Stonehenges purchase of the JP Morgan debt from JPMV, Stonehenge and the Company entered into two separate subordination and standstill agreements for
the benefit of the Company and its secured lenders, KeyBank and Guggenheim. The subordination agreements allow for Stonehenge and the Company to negotiate permanent modifications to the terms of the JP Morgan Debt and provide KeyBank and Guggenheim
with assurances that the Company will not make any cash interest or principal payments to Stonehenge prior to the full repayment of loans to them in connection with the Companys Eclipse and Penderbrook projects. On February 15, 2010 the
Company entered into a Modification Agreement to modify the terms of the Companys senior unsecured note with Stonehenge Funding, LC (Stonehenge). On December 23, 2009 Stonehenge acquired the senior unsecured note from JP
Morgan Ventures (JPMV) which had a $9,000,000 principal balance as described in the Amended and Restated Indenture between the Company and JPMV dated March 14, 2008 (the JP Morgan Debt). Gregory Benson, the
Companys Chief Operating Officer and a member of the Companys Board of Directors, subsequently purchased a participation interest in the JP Morgan Debt and the JP Morgan Warrant from Stonehenge.



13



---

##### Table of Contents

Under the terms of the Modification Agreement, Stonehenge has agreed to forgive $4,500,000
of the principal balance due from the Company under the JP Morgan Debt; reducing the principal balance by 50% to $4,500,000. Stonehenge also agreed to forgive an additional amount due from the Company of approximately $875,000 representing all past
due interest, late fees and penalties accruing through December 31, 2009 (Interest and Loan Fees) under the JP Morgan Debt. Stonehenge further agreed to reduce the interest rate, effective January 1, 2010, by fifty percent
(50%) to 300 basis points above the one year LIBOR on a floating basis. In addition, to ensure the Companys ability to comply with certain restrictions placed upon the Company by KeyBank and Guggenheim Corporate Funding (collectively
Secured Lenders) in connection with previously announced loan modifications enhancing cashflow to the Company, Stonehenge agreed to allow all future interest payments due from the Company under the JP Morgan Debt to accrue until at least
90 days after the Secured Lenders have been fully repaid. In connection therewith, Stonehenge may, on a quarterly basis, elect to accept stock of the Company (or warrants for the purchase thereof) with a cumulative value equal to the value of the
scheduled interest payment in lieu of accruing a future quarterly interest payment.

Further, the Modification Agreement
provides for the elimination or forbearance upon the enforcement of all financial covenants contained in the JP Morgan Debt and all previously reported covenant violations by the Company. The maturity date of the JP Morgan Debt remains unchanged at
March 14, 2013, provided however, the Modification Agreement provides the Company with two optional extension periods of six months each to further assist the Company with its compliance with the restrictions of the Secured Lenders.

13. FAIR VALUE OF FINANCIAL INSTRUMENTS

There are three measurement input levels for determining fair value: Level 1, Level 2, and Level 3. Fair values determined by Level 1 inputs utilize quoted prices in active markets for identical
assets or liabilities that the Company has the ability to access. Fair values determined by Level 2 inputs utilize inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or
indirectly. Level 2 inputs include quoted prices for similar assets and liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are
observable at commonly quoted intervals. Level 3 inputs are unobservable inputs for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability. An assets or liabilitys
level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

The carrying amounts reported in the consolidated balance sheets for cash and cash equivalents, accounts receivable, accounts payable and
accrued liabilities are reasonable estimates of their fair values based on their short maturities. The carrying amount of floating rate debt approximates fair value.

The fair value of fixed rate debt is based on observable market rates (level 2 inputs). The following table summarizes the fair value of fixed rate debt and the corresponding carrying value of fixed rate
debt as of:



|                |  |               |       |  |                  |   |       | 
|--------------- |  | ------------- | ----- |  | ---------------- | - | ----- | 
|                |  | March 31,2011 |       |  | December 31,2010 |  
|Carrying amount |  | $             | 5,700 |  |                  | $ | 9,600 | 
|Fair value      |  | $             | 3,900 |  |                  | $ | 4,488 | 

Fair value estimates
are made at a specific point in time, based on relevant market information about the financial instruments. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore, cannot be determined
with precision. Changes in assumptions could significantly affect the estimates.

The Company may also value its real estate
held for development and sale at fair value on a nonrecurring basis if it is determined that an impairment has occurred. Such fair value measurements use significant unobservable inputs and are classified as level 3. See Note 2 for a further
discussion of the valuation techniques and the inputs used.



14



---

##### Table of Contents

COMSTOCK HOMEBUILDING COMPANIES, INC. AND SUBSIDIARIES

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND

RESULTS OF OPERATIONS



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

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and related notes appearing elsewhere in
this report. This discussion and analysis contains forward-looking statements that involve risks and uncertainties. Please see Cautionary Notes Regarding Forward-looking Statements for more information. Our actual results could differ
materially from those anticipated in these forward-looking statements as a result of various factors including, but not limited to, those discussed below and elsewhere in this report, particularly under the headings Cautionary Notes Regarding
Forward-looking Statements.

Overview

We are a multi-faceted real estate development and services company. We have substantial experience with building a diverse range of products including single-family homes, townhouses, mid-rise
condominiums, high-rise multi-family condominiums and mixed-use (residential and commercial) developments.

We are exclusively
focused on the Washington, D.C. market which is the eighth largest metropolitan statistical area in the United States. Our expertise in developing traditional and non-traditional housing products enables us to focus on a wide range of opportunities
within our core market. We have built homes and apartment buildings in suburban communities, where we focus on low density products such as single- family detached homes, and in urban areas, where we focus on high density multi-family and mixed-use
products. For our homebuilding operations, we develop properties with the intent that they be sold either as fee-simple properties or condominiums to individual unit buyers or as investment properties sold to private or institutional investors. Our
apartment buildings are developed as rental properties to be held and operated for our own purposes, converted at some point to for-sale condominium units or sold on a merchant build basis. Currently we operate only in the Washington, D.C. market
where we target first-time, early move-up, and secondary move-up buyers with our homebuilding product. We focus on products that we are able to offer for sale in the middle price points within the markets where we operate, avoiding the very low-end
and high-end products. We believe our middle market strategy positions our products such that they are affordable to a significant segment of potential home buyers in our market.

We believe that our significant experience over the past 25 years, combined with our ability to navigate through two major housing
downturns (early 1990s and late 2000s) have provided us the experience necessary to capitalize on attractive opportunities in our core market of Washington, D.C. and to rebuild shareholder value. We believe that our focus on the
Washington, D.C. market, which has historically been characterized by economic conditions less volatile than many other major homebuilding markets, will provide an opportunity to generate attractive returns on investment and for growth.

Recent Developments

Eclipse on Center Park Refinancing

On February 2, 2011, Comstock Potomac Yard, L.C., one of our subsidiaries (Comstock Potomac), entered into a new inventory term loan agreement (Loan Agreement) with Eagle Bank
pursuant to which Comstock Potomac secured $11.85 million loan with a three year term (the New Loan) to refinance our Eclipse at Potomac Yard condominium project in Arlington, Virginia (the Project). Proceeds from the New
Loan to Comstock Potomac were primarily utilized to pay off existing indebtedness owed to KeyBank, N.A. in advance of its March 14, 2011 maturity. Under the terms of the our Loan Agreement, the New Loan provides for an initial interest rate of
Prime plus two percent (2%), with an interest rate floor of seven percent (7%). Comstock Potomac is required to make monthly payments of interest only to Eagle Bank, to the extent not offset by an interest reserve initially set aside for the benefit
of Comstock Potomac, and a minimum principal curtailment payment of $5.5 million no later than eighteen (18) months following the closing of the New Loan (the Minimum Principal Curtailment). The New Loan also has a minimum sales
pace requirement requiring Comstock Potomac to sell a minimum of six (6) units every six (6) months, on a cumulative basis. There is no prepayment penalty associated with the New Loan, which is secured by a first deed of trust on the
property. The Company, and each of Christopher Clemente, the Chief Executive Officer of the Company and Gregory Benson, the Chief Operating Officer of the Company, have fully guaranteed the New Loan. The officer guaranties are reduced to fifty
percent (50%) of the outstanding principal amount of the New Loan, from time to time, upon the happening of certain events, including the satisfaction of the Minimum Principal Curtailment.



Cascades Apartment Project

On January 31, 2011, Comstock Cascades II, L.C., one of our subsidiaries (Cascades II), entered into a private placement
for the sale of membership interests in Cascades II whereby Cascades II raised working capital in the amount of $2.35 million (the Private Placement) related to the planned construction of a 103 unit apartment project located in the
Cascades master planned community in Loudoun County, Virginia (the Cascades Apartments or The Commons on Potomac Square). Proceeds of the Private Placement, were utilized (i) to provide sufficient capital needed to
secure project financing for the Cascades Apartments, (ii) to retire a portion of the existing indebtedness owed to M & T Bank (M&T) in relation to the Cascades Apartments project, and (iii) to reimburse the Company for
prior expenditures incurred on behalf of the project. Participants in the Private Placement included unrelated third party investors along with several members of the Companys Board of Directors, as well as the Chief Operating Officer, Chief
Financial Officer and General Counsel of the Company.



15



---

##### Table of Contents

On February 11, 2011, Cascades II entered into a Loan Agreement (the Cardinal
Loan Agreement) with Cardinal Bank pursuant to which Cascades II obtained an $11million multi-family construction loan and mortgage with a five year term (the Cardinal Loan). Proceeds from the Cardinal Loan were used to
(i) fund the construction of a 103 unit apartment project located in the Cascades master planned community in Loudoun County, Virginia (the Cascades Apartments) and (ii) retire existing indebtedness of the Company owed to M and
T Bank (M&T) having a maturity date of February 14, 2011 and which was secured by a first deed of trust on the real property upon which the Cascades Apartments will be constructed. The Cardinal Loan, secured by a new first deed
of trust on the property, has an initial interest rate of Prime plus two percent (2%), with an interest rate floor of six and one-half percent (6.5%), converted after eighteen (18) months to four hundred twenty-five (425) basis points over
the five (5) year swap rate with an interest rate floor of five percent (5%) and a ceiling of eight percent (8%). Under the terms of the Cardinal Loan Agreement, the Cardinal Loan will be amortized in accordance with a 5.5%, 25-year
schedule, with amortization to begin eighteen (18) months after the Cardinal Loan closing and has a two percent (2%) prepayment penalty if paid within the first or second year of the Cardinal Loan and a one percent (1%) prepayment
penalty if retired in the third or fourth year of the Cardinal Loan. The Cardinal Loan requires debt service coverage (DCR) of (i) 1.0 to 1.0 no later than twenty-four (24) months from the date of the Cardinal Loan closing,
(ii) 1.15 DCR no later than thirty-six (36) months from the date of Cardinal Loan closing, and (iii) 1.25 DCR no later than forty-eight (48) months from the date of the Cardinal Loan closing. The Company has fully guaranteed the
Cardinal Loan. Christopher Clemente, the Chief Executive Officer of the Company and Gregory Benson, the Chief Operating Officer of the Company (each an Officer), also provided a limited guaranty in connection with the Cardinal Loan of up
to $6.8 million, subject to further reduction upon the satisfaction of certain enumerated conditions set forth in the Cardinal Loan Agreement. In connection with the Officers limited guaranty of the Cardinal Loan, and in connection with the
Companys entry into a loan with Eagle Bank, described above the Officers and the Company entered into a Credit Enhancement and Indemnification Agreement on February 17, 2011 (the Indemnification Agreement) providing for full
indemnification of the Officers by the Company against future losses incurred as a result of their guaranty of the Cardinal Loan or the Eagle Bank Loan. Pursuant to the Indemnification Agreement, the Officers, on an aggregate basis, are entitled to
a credit enhancement fee (Credit Enhancement Fee) from the Company for the Cardinal Loan and the Eagle Bank Loan calculated at a rate of four percent (4%) per annum based on the lesser of (i) the combined outstanding balance of
the Cardinal Loan and the Eagle Bank Loan at the end of each month, or (ii) such Officers maximum guaranty exposure in connection with the Cardinal Loan and the Eagle Bank Loan. One-half of the Credit Enhancement Fee is payable monthly,
in arrears, and the remaining half is deferred and payable on an annual basis. There is no obligation that the Officers provide credit support to the Company for its future borrowing needs and as a result, there may be no availability of
acquisition, construction and development loans.

We began construction on this project in February 2011 and we expect leasing
to begin in the summer of 2011. Construction on the project is expected to be completed by the end of 2011.

Results of Operations

Three months ended March 31, 2011 compared to three months ended March 31, 2010

Orders, cancellations and backlog

Gross new order revenue for the three months ended March 31, 2011 decreased $3.3 million to $3.2 million on 10 homes as compared to $6.5 million on 19 homes for the three months ended
March 31, 2010. Net new order revenue for the three months ended March 31, 2011 decreased $3.1 million to $3.0 million on 9 homes as compared to $6.1 million on 18 homes for the three months ended March 31, 2010.
Average gross new order revenue per unit for three months ended March 31, 2011 decreased $22,000 to $320,000, as compared to $342,000 for the three months ended March 31, 2010.

We have two Washington, DC condominium projects where we have units available for sale and for rent: Penderbrook Square in Fairfax, VA
and the Eclipse at Potomac Yard in Arlington, VA. Therefore, we were only able to generate orders and backlog at the two condominium projects in the first three months of 2011. Because our unit sales are generated from completed inventory we do not
need to construct units after a sales contract is executed with a unit purchaser. As a result we are able to quickly execute on a sales contract and deliver the unit to the purchaser. Typically, unit deliveries are made within thirty days of
contract execution. As a result, we do not tend to generate significant order backlog. At March 31, 2011, we had 3 units in backlog to generate revenue of $528,000.

Revenue  homebuilding

The number of homes delivered for the three
months ended March 31, 2011 decreased to 7 as compared to 16 homes for the three months ended March 31, 2010. Fewer homes available for sale coupled with the expiration of the homebuyers credit in 2010 contributed to the decline in sales.
Average revenue per home delivered increased by approximately $75,000 to $431,000 for the three months ended March 31, 2011 as compared to $356,000 for the three months ended March 31, 2010. Revenue from homebuilding decreased by $2.7
million to $3.0 million for the three months ended March 31, 2011 as compared to $5.7 million for the three months ended March 31, 2010 as a result of the decline in the number of homes settled.



Revenue  other

Revenue-other decreased approximately $1.8 million during the three months ended March 31, 2011. Included in the 2010 revenue was
$2.8 million related to the sale of land at our Station View project and rental revenue of $0.6 million related to our Penderbrook and Eclipse communities. The 2011 revenue consists primarily of approximately $1.1 million of general contracting
revenue. The Company periodically supplements its core homebuilding operation with short-term general contracting projects and recognizes revenue and gross profit on a percentage of completion basis. The balance of the revenue of approximately $0.4
million related to rental operations at our Penderbrook and Eclipse communities. The decline in rental revenue over the periods is attributable to a reduced number of units available for rental as a result of continuing sales at these communities.



16



---

##### Table of Contents

Cost of sales  homebuilding

Cost of sales  homebuilding for the three months ended March 31, 2011 decreased by $3.0 million, to $2.7 million as
compared to $5.7 million for the three months ended March 31, 2010. The decreased number of homes settled during the quarter accounted for the decline in the aggregate cost of sales figure.

Cost of sales  other

Cost of sales  other decreased approximately $1.6 million during the three months ended March 31, 2011. Substantially all of the costs in 2010 (approximately $2.5 million) related to the sale
of land at our Station View project. The balance was attributable to our aforementioned rental operations. In 2011, approximately $1 million of costs related to our aforementioned general contracting projects. The balance of approximately $0.3
related to our rental operations.

Impairments and write-offs

Real estate held for development and sale includes land, land development costs, interest and other construction costs. Land held for
development is stated at cost, or when circumstances or events indicate that the land is impaired, at estimated fair value. Real estate held for sale is carried at the lower of cost or fair value less costs to sell. Land, land development and
indirect land development costs are accumulated by specific project and allocated to various lots or housing units within that project using specific identification and allocation based upon the relative sales value, unit or area methods. Direct
construction costs are assigned to housing units based on specific identification. Construction costs primarily include direct construction costs and capitalized field overhead. Other costs are comprised of prepaid local government fees, capitalized
interest and real estate taxes. Selling costs are expensed as incurred.

For projects where the Company expects to sell the
remaining lots in bulk or convey the remaining lots to a lender where the loans have matured, the fair value is determined based on offers received from third parties, comparable sales transactions, and/or cash flow valuation techniques.

If the project meets the GAAP accounting criteria of held for sale, the project is valued at the lower of cost or fair value less
estimated selling costs. Currently the Companys Eclipse and Penderbrook projects meet these criteria. If the project sales are expected to extend over a period of time, the Company calculates fair value utilizing a discounted cash flow model
as discussed below, although the Company would select a discount rate to reflect the relative construction and other risks.

For assets held for development, estimated fair value is based on comparable sales of real estate in the normal course of business under
existing and anticipated market conditions. The evaluation takes into consideration the current status of the property, various restrictions, carrying costs, costs of disposition and any other circumstances which may affect fair value including
managements plans for the property. In the normal course of business, dispositions of large land holdings can extend over a number of years. A write-down to estimated fair value is recorded when the net carrying value of the property exceeds
its estimated undiscounted future cash flows. These evaluations are made on a property-by-property basis as seen fit by management whenever events or changes in circumstances indicate that the net book value may not be recoverable.

The Company evaluates its projects on a quarterly basis to determine if recorded carrying amounts are recoverable. For projects where the
Company expects to continue sales, these impairment evaluations are based on discounted cash flow models as discussed above. Discounted cash flow models are dependent upon several subjective factors, primarily estimated average sales prices,
estimated sales pace, and the selection of an appropriate discount rate. While current market conditions make the selection of a timeframe for sales in a community challenging, the Company has generally assumed sales prices equal to or less than
current prices and the remaining lives of the communities were estimated to be one to two years. These assumptions are often interrelated as price reductions can generally be assumed to increase the sales pace. In addition, the Company must select
what it believes to be an appropriate discount rate based on current market cost of capital and returns expectations. The Company has used its best judgment in determining an appropriate discount rate based on information it has received from
marketing its deals for sale in recent months, and accordingly has elected to use a rate of 13% in its discounted cash flow model. While the selection of a 13% discount rate was subjective in nature, the Company believes it is an appropriate rate in
the current market and appropriately reflects the economics of the market, current return expectations and the cash flow characteristics of the projects. The estimates of sales prices, sales pace, and discount rates used by the Company are based on
the best information available at the time the estimates were made. In recent months, market conditions affecting the Companys Washington, DC area projects have improved; however, if market conditions deteriorate again, additional adverse
changes to these estimates in future periods could result in further material impairment amounts to be recorded.

The Company
recorded an impairment charge of $1.5 million during the twelve months ended December 31, 2010 to properly record its for sale projects at fair market value less costs to sell consistent with the provisions of ASC 360. No such impairment
charges were incurred during the three months ended March 31, 2011.



17



---

##### Table of Contents

Real estate held for development and sale after impairment charges consists of the
following:



|                                                                            |  |               |        |  |                  |   |        | 
|--------------------------------------------------------------------------- |  | ------------- | ------ |  | ---------------- | - | ------ | 
|                                                                            |  | March 31,2011 |        |  | December 31,2010 |  
|Land and land development costs                                             |  | $             | 5,621  |  |                  | $ | 8,862  | 
|Cost of construction (including capitalized interest and real estate taxes) |  |               | 23,255 |  |                  |   | 25,146 | 
|                                                                            |  |               |        |  |                  |   |        | 
|                                                                            |  |              
|                                                                            |  | $             | 28,876 |  |                  | $ | 34,008 | 
|                                                                            |  |               |        |  |                  |   |        | 

Selling, general and administrative

Selling general and administrative expenses for the three months ended March 31, 2011 decreased $0.1 million to $1.4 million, as
compared to $1.5 million for the three months ended March 31, 2010. The reduction in expenses over the three month period is attributable to initiatives that have resulted in decreases in office rent, legal, accounting and consulting
expenses. Additionally, our general contracting projects and the beginning of construction at our Cascades Apartment project allows for better utilization of our overhead.

Interest, real estate taxes and indirect costs related to inactive projects

Interest, real estate taxes and indirect costs related to our inactive projects are expensed as incurred. The decline in interest, real estate taxes and indirect costs related to inactive projects is
directly related to the decline in the number of homes remaining in inventory and the overall cost and amounts of the related debt. As our inventory is sold, both real estate tax expense and interest declines. Additionally, our cost of financing
declined with the refinancing of the Eclipse project (see Note 12)

Income taxes

Income taxes are accounted for under the asset and liability method in accordance with ASC 740, Accounting for Income Taxes,
(ASC 740). Deferred tax assets and liabilities are recognized for future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis.
Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on the deferred tax assets and
liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

The Company is
projecting a tax loss for the twelve months ended December 31, 2011. Therefore, an effective tax rate of zero was assumed in calculating the current income tax expense at March 31, 2011. This results in a zero current income tax expense
for the three months ended March 31, 2011.

Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. At December 31, 2007, the Company recorded valuation allowances for certain tax attributes and other deferred
tax assets. At this time, sufficient uncertainty exists regarding the future realization of these deferred tax assets through future taxable income or carry back opportunities. If, in the future, the Company believes that it is more likely than not
that these deferred tax benefits will be realized, the valuation allowances will be reversed. With a full valuation allowance, any change in the deferred tax asset or liability is fully offset by a corresponding change in the valuation allowance.
This results in a zero deferred tax benefit or expense for the three months ended March 31, 2011

We file U.S. and state
income tax returns in jurisdictions with varying statutes of limitations. The 2008 through 2010 tax years generally remain subject to examination by federal and most state tax authorities.

Liquidity and Capital Resources

We require capital to operate, to post deposits on new deals, to purchase and develop land, to construct homes, to fund related carrying costs and overhead and to fund various advertising and marketing
programs to generate sales. These expenditures include payroll, community engineering, entitlement, architecture, advertising, utilities and interest as well as the construction costs of our homes. Our sources of capital include, and will continue
to include, funds derived from various secured and unsecured borrowings, cash flow from operations, which includes the sale and delivery of constructed homes and rental apartment projects and finished and raw building lots, and the sale of equity
and debt securities.

Our liquidity remains below desired levels and we continue to have limited access to new capital.
However, the steps we have taken over the past three years has improved our financial condition. These steps include the successful refinancing of our Eclipse on Center Park condominium project in February, 2011. The new financing has addressed a
significant maturity and provided enhanced flexibility to us as we realize cash flow from the sales of the remaining condominium units. We also were successful in securing a 5 year $11.0 million construction/mortgage loan to support the construction
of a 103 unit rental apartment project in the Cascades planned community in the Potomac Falls area of Loudoun County, Virginia. Additionally, we successfully raised $2.35 million in funds (of which $2.1 million was received in 2010 with the
remaining collected in the first quarter of 2011) through a private placement to provide additional financial support related to the apartment project in Loudoun County, Virginia. (Cascades Apartment project). Further, we believe the
court decision in the Balfour litigation, if collected, will improve our liquidity assuming the pending appeal of the award by the defendant is concluded in a manner favorable to us.

We continue to engage in discussions with lenders and potential equity investors in an effort to provide additional liquidity to sustain
business operations and growth capital to fund various new business opportunities. We are anticipating that through a combination of these ongoing discussions, the additional cash from settlement proceeds and the cash generated from our rental and
real estate service operations, that



18



---

##### Table of Contents

we will generate sufficient cash to sustain our operations through 2011. However, this outcome is dependent upon our ability to meet the minimum settlement requirements specified by our lenders
at the Penderbrook and Eclipse projects. We have met the sales quota requirements for our loan related to the Eclipse project and are in compliance with these settlement requirements at March 31, 2011. The Company is currently in discussions
with its lender on the Penderbrook project with respect to its required settlement quota as the quota was not achieved during the first quarter of 2011. The Company does not believe that a modification of the current cash flow proceed allocations
related to this loan would have a material impact on its current cash flow or financial condition in event the Company is unsuccessful in its effort to maintain the existing sales quota arrangement with the lender.

However, if we are unable to meet the sales quotas for an extended period of time then substantially all of the cash flow may be retained
by the lenders and applied to principal debt curtailments. If we are unable to maintain compliance with the cumulative minimum settlement requirements for an extended period of time, we would need to seek waivers or additional loan modifications
from the project lender. If we were unable to secure such waivers or modifications, this may substantially reduce the amount of cash generated through unit settlements and make it necessary for us to attempt to generate alternative sources of
revenue to meet our operating cash flow requirements. To do so, we may have to seek to leverage the judgment award which we obtained against Balfour, attempt to sell our remaining parcels of land, seek to raise additional capital or seek to obtain
additional financing to meet our operating cash flow requirements. If, in the absence of cash flow being generated from unit settlements, we were unable to generate additional capital through any of these alternative sources, we could deplete our
cash reserves and may be forced to seek protections afforded under the bankruptcy code. There can be no assurance that in the event we were forced to seek bankruptcy protection that we would be able to reorganize and, in such an event, we could be
forced to liquidate our assets.

Credit Facilities

The Company has outstanding borrowings with various financial institutions and other lenders that have been used to finance the
acquisition, development and construction of real estate property. As of March 31, 2011, maturities of all of our borrowings are as follows:



|                    |  |   |        | 
|------------------- |  | - | ------ | 
|2011                |  |   | 6,162  | 
|2012                |  |   | 606    | 
|2013                |  |   | 5,008  | 
|2014                |  |   | 9,516  | 
|2015 and thereafter |  |   | 5,234  | 
|                    |  |   |        | 
|Total               |  | $ | 26,526 | 
|                    |  |   |        | 

The Company is actively engaged with potential investors and lenders to obtain capital to refinance its
short-term obligations and to secure new capital to pursue growth opportunities. While the Company believes it has available options to address the remaining 2011 maturities, there can be no assurances that the Company will be successful in these
efforts.

Substantially all of the Companys debt is variable rate, based on LIBOR or the prime rate plus a specified
number of basis points, typically ranging from 220 to 600 basis points over the LIBOR rate and from 25 to 200 basis points over the prime rate. The obligations to Eagle Bank and Cardinal Bank are however subject to minimum interest floors as
discussed below. As a result, we are exposed to market risk in the event of interest rate increases. At March 31, 2011, the one-month LIBOR and prime rates of interest were 0.244% and 3.25%, respectively, and the interest rates in effect under
the existing secured revolving development and construction credit facilities ranged from 2.38% to 4.24%.

In the past, the
Company has generally financed its development and construction activities on a single or multiple project basis so it is not uncommon for each project or collection of projects the Company develops and builds to have a separate credit facility.
Accordingly, the Company typically has had numerous credit facilities and lenders. As described in more detail below, at March 31, 2011 our outstanding debt by lender was as follows:



|                                       |  |                       |        |  |          |  |           | 
|-------------------------------------- |  | --------------------- | ------ |  | -------- |  | --------- | 
|Bank                                   |  | Balance as of03/31/11 |        |  | Recourse | 
|Eagle Bank                             |  | $                     | 9,516  |  |          |  | Secured   | 
|Wachovia                               |  |                       | 206    |  |          |  | Unsecured | 
|Guggenheim Capital Partners            |  |                       | 6,162  |  |          |  | Secured   | 
|Cardinal Bank                          |  |                       | 1,094  |  |          |  | Secured   | 
|Cornerstone (Haven Trust)              |  |                       | 400    |  |          |  | Unsecured | 
|Bank of America                        |  |                       | 3,752  |  |          |  | Unsecured | 
|Fifth Third                            |  |                       | 25     |  |          |  | Unsecured | 
|Branch Banking & Trust                 |  |                       | 263    |  |          |  | Secured   | 
|Seller  Emerald Farm                  |  |                       | 100    |  |          |  | Secured   | 
|                                       |  |                       |        |  |          |  |           | 
|                                       |  |                       | 21,518 |  |          |  |           | 
|Due to affiliates  Stonehenge Funding |  |                       | 5,008  |  |          |  | Unsecured | 
|                                       |  |                       |        |  |          |  |           | 
|Total                                  |  | $                     | 26,526 |  |          |  |           | 
|                                       |  |                       |        |  |          |  |           | 

On February 2, 2011, Comstock Homebuilding Companies, Inc., through a subsidiary called
Comstock Potomac Yard, L.C. (the Borrower), entered into a new inventory term loan agreement (Eagle Loan Agreement) with Eagle Bank (Lender) pursuant to which the Borrower secured an Eleven Million Eight Hundred
Fifty Thousand Dollar ($11,850,000) loan with a three year term (the Eagle Bank Loan)



19



---

##### Table of Contents

to refinance the Companys Eclipse on Center Park condominium project in Arlington, Virginia (the Project). Proceeds from the Eagle Bank Loan were primarily utilized to pay off
existing indebtedness owed to KeyBank, N.A. in advance of its March 14, 2011 maturity. Under the terms of the loan agreement, the Eagle Bank Loan provides for an initial interest rate of Prime plus two percent (2%) with an interest rate
floor of seven percent (7%). The Borrower is required to make monthly payments of interest only to Lender, to the extent not offset by an interest reserve initially set aside for the benefit of Borrower, and a minimum principal curtailment payment
of Five Million Five Hundred Thousand Dollars ($5,500,000) no later than eighteen (18) months following the closing of the Eagle Bank Loan (the Minimum Principal Curtailment). The Eagle Bank Loan also has a minimum sales pace
requirement requiring the Borrower to sell a minimum of six (6) units every six (6) months, on a cumulative basis. There is no prepayment penalty associated with the Eagle Bank Loan, which is secured by a first deed of trust on the
property. The Company, and each of Christopher Clemente, the Chief Executive Officer of the Company and Gregory Benson, the Chief Operating Officer of the Company (the Officers), have fully guaranteed the Eagle Bank Loan. The Officer
guaranties are reduced to fifty percent (50%) of the outstanding principal amount of the Eagle Bank Loan, from time to time, upon the happening of certain events, including the satisfaction of the Minimum Principal Curtailment. In connection
with the Officers limited guaranty of the Eagle Bank Loan, the Officers and the Company entered into a Credit Enhancement and Indemnification Agreement on February 17, 2011 (the Indemnification Agreement) providing for full
indemnification of the Officers by the Company against future losses incurred as a result of their guaranty of the Cardinal Loan or the Eagle Bank Loan. Pursuant to the Indemnification Agreement, the Officers, on an aggregate basis, are entitled to
a credit enhancement fee (Credit Enhancement Fee) from the Company for the Cardinal Loan and the Eagle Bank Loan calculated at a rate of four percent (4%) per annum based on the lesser of (i) the combined outstanding balance of
the Cardinal Loan and the Eagle Bank Loan at the end of each month, or (ii) such Officers maximum guaranty exposure in connection with the Cardinal Loan and the Eagle Bank Loan. One-half of the Credit Enhancement Fee is payable monthly,
in arrears, and the remaining half is deferred and payable on an annual basis.

On January 31, 2011, Comstock Cascades
II, L.C., a subsidiary of the Company (Cascades II) entered into a private placement for the sale of membership interests in Cascades II whereby Cascades II raised working capital in the amount of Two Million Three Hundred and Fifty
Thousand Dollars ($2,350,000) (the Private Placement) related to the planned construction of a 103 unit apartment project located in the Cascades master planned community in Loudoun County, Virginia (the Cascades Apartments).
Of this amount $2.1 million was received during the year ended December 31, 2010 and is reflected within Restricted Cash on the balance sheet as of December 31, 2010. Proceeds of the Private Placement, were utilized (i) to
provide sufficient capital needed to secure project financing for the Cascades Apartments, (ii) to retire a portion of the existing indebtedness owed to M and T Bank (M&T) in relation to the Cascades Apartments project, and
(iii) to reimburse the Company for prior expenditures incurred on behalf of the project. Participants in the Private Placement included unrelated third party investors along with several members of the Companys Board of Directors, as well
as the Chief Operating Officer, Chief Financial Officer and General Counsel of the Company.

On February 11, 2011,
Comstock Cascades II, L.C. (the Borrower), a subsidiary of Comstock Homebuilding Companies, Inc. (the Company), entered into a Loan Agreement (the Cardinal Loan Agreement) with Cardinal Bank (Lender)
pursuant to which the Borrower obtained an Eleven Million Dollar ($11,000,000) multi-family construction loan and mortgage with a five year term (the Cardinal Loan). Proceeds from the Cardinal Loan shall (i) fund the construction of
a 103 unit apartment project located in the Cascades master planned community in Loudoun County, Virginia (the Cascades Apartments) and (ii) retire existing indebtedness of the Company owed to M and T Bank (M&T)
having a maturity date of February 14, 2011 and which was secured by a first deed of trust on the real property upon which the Cascades Apartments will be constructed. The Cardinal Loan, secured by a new first deed of trust on the property, has
an initial interest rate of Prime plus two percent (2%), with an interest rate floor of six and one-half percent (6.5%), converted after eighteen (18) months to four hundred twenty-five (425) basis points over the five (5) year swap
rate with an interest rate floor of five percent (5%) and a ceiling of eight percent (8%). Under the terms of the Cardinal Loan Agreement, the Cardinal Loan shall be amortized in accordance with a 5.5%, 25-year schedule, with amortization to
begin eighteen (18) months after the Cardinal Loan closing and has a two percent (2%) prepayment penalty if paid within the first or second year of the Cardinal Loan and a one percent (1%) prepayment penalty if retired in the third or
fourth year of the Cardinal Loan. The Cardinal Loan requires debt service coverage (DCR) of (i) 1.0 to 1.0 no later than twenty-four (24) months from the date of the Cardinal Loan closing, (ii) 1.15 DCR no later than
thirty-six (36) months from the date of Cardinal Loan closing, and (iii) 1.25 DCR no later than forty-eight (48) months from the date of the Cardinal Loan closing. The Company has fully guaranteed the Cardinal Loan. Christopher
Clemente, the Chief Executive Officer of the Company and Gregory Benson, the Chief Operating Officer of the Company (each an Officer), also provided a limited guaranty in connection with the Cardinal Loan of up to Six Million Eight
Hundred Thousand Dollars ($6,800,000), subject to further reduction upon the satisfaction of certain enumerated conditions set forth in the Cardinal Loan Agreement. In connection with the Officers limited guaranty of the Cardinal Loan, and in
connection with the Companys entry into a loan with Eagle Bank more fully discussed in the Companys Form 8-K filed on February 2, 2011 (the Eagle Bank Loan), the Officers and the Company entered into a Credit Enhancement
and Indemnification Agreement on February 17, 2011 (the Indemnification Agreement) providing for full indemnification of the Officers by the Company against future losses incurred as a result of their guaranty of the Cardinal Loan
or the Eagle Bank Loan. Pursuant to the Indemnification Agreement, the Officers, on an aggregate basis, are entitled to a credit enhancement fee (Credit Enhancement Fee) from the Company for the Cardinal Loan and the Eagle Bank Loan
calculated at a rate of four percent (4%) per annum based on the lesser of (i) the combined outstanding balance of the Cardinal Loan and the Eagle Bank Loan at the end of each month, or (ii) such Officers maximum guaranty
exposure in connection with the Cardinal Loan and the Eagle Bank Loan. One-half of the Credit Enhancement Fee is payable monthly, in arrears, and the remaining half is deferred and payable on an annual basis.

Concurrent with the closing of the Cardinal Loan, $1.5 million of then existing indebtedness to M&T Bank was retired for
approximately $1.3 million. Accordingly, the Company recorded a gain of approximately $0.2 million on the extinguishment of the obligations.

At March 31, 2011, the Company had approximately $6.2 million outstanding to Guggenheim Corporate Funding (Guggenheim) relating to the Companys Penderbrook Condominium project. On
September 16, 2009, the Company entered into a third amendment to the loan agreement with Guggenheim in which Guggenheim agreed to continue to forbear from exercising its rights related to the defaults and make certain other modifications to
the loan agreement. Other than a minimum number of sales per month and sales per quarter requirement, the Guggenheim loan agreement and the three loan amendments contain no significant financial covenants. The key financial terms of the third
amendment increase the cash flow available to the Company through reduced principal payments to Guggenheim as units are settled.



20



---

##### Table of Contents

Specifically, the third amendment will provide the Company with cash equal to 25% of the net sales price provided the Company meets the cumulative minimum sales requirements on a monthly and
quarterly basis. If the Company is unable to meet the minimum sales requirements, it will not constitute an event of default but may result in a reversion to the unit release provisions to ten percent (10%) of the net sales price of sold units
in accordance with the loan agreement and first two amendments. As of January 1, 2011, the base interest rate is LIBOR plus 200 basis points which is adjusted by a 200 basis point paid in kind interest (PIK) which accrues on a
monthly basis on the loan. Based upon the number of units sold at the Penderbrook project, this note is scheduled to mature in September, 2011, but can be extended further based upon the satisfaction of a certain number of additional units sold 14
days prior to the extended maturity date, but in no event will it extend beyond March 2012. The Company is currently in discussions with its lender on the Penderbrook project with respect to its required settlement quota as the quota was not
achieved during the first quarter of 2011. The Company does not believe that a modification of the current cash flow proceed allocations related to this loan would have a material impact on its current cash flow or financial condition in event the
Company is unsuccessful in its effort to maintain the existing arrangement with the lender.

At March 31, 2011, the
Company had $3.8 million outstanding to Bank of America (BOA) in a 10-year unsecured note. In February 2010, the Company reached an agreement in principle with BOA regarding the modification of the notes curtailment terms. In
connection therewith, the Company agreed to pay an extension fee of $100 and BOA agreed to delay for one year, until January 2011, the commencement of interest payments. The maturity date remains unchanged at December 28, 2018. On
February 25, 2010 the Company entered into a Seventh Loan Modification Agreement with Bank of America (BOA) regarding the modification of the terms of one certain unsecured loan with an approximate principal balance of $3,700,000
(Line of Credit). In connection therewith the Company agreed to pay an extension fee of $100,000 and BOA agreed to delay for one year, until January 2011, the commencement of repayments of all previously unpaid interest accruing since
the date of the Companys previously reported modification of the Line of Credit in November 2008. The maturity date remains unchanged at December 28, 2018. On February 1, 2011, the Company entered into the Eighth Loan Modification
Agreement with Bank of America (BOA) (the Modification Agreement). The Modification Agreement required payments of past interest and modification fees of approximately $175 thousand on February 1, 2011, which were paid
in accordance with the agreement. The maturity date remains December 28, 2018. Comstock is required to make monthly interest payments beginning on February 28, 2011 through loan maturity. Commencing January 28, 2012 and continuing on
each and every month through November 28, 2018, Comstock is also required to make monthly principal payments of approximately $37 thousand.

On December 23, 2009, Stonehenge Funding, LC (Stonehenge), an entity wholly-owned by Christopher Clemente, the Chairman and Chief Executive Officer of the Company, completed the purchase
of the senior unsecured note from JPMV in the current outstanding amount of approximately $9.0 million, plus accrued and unpaid interest. The purchase of the JPMV note also resulted in the transfer to Stonehenge of the warrant previously issued to
JPMV for the purchase of 1.5 million shares of the Companys Class A Common Stock with a strike price of $0.07 per share (JP Morgan Warrant). In connection with Stonehenges purchase of the JP Morgan debt from JPMV,
Stonehenge and the Company entered into two separate subordination and standstill agreements for the benefit of the Company and its secured lenders, KeyBank and Guggenheim. The subordination agreements allow for Stonehenge and the Company to
negotiate permanent modifications to the terms of the JP Morgan Debt and provide KeyBank and Guggenheim with assurances that the Company will not make any cash interest or principal payments to Stonehenge prior to the full repayment of loans to them
in connection with the Companys Eclipse and Penderbrook projects. On February 15, 2010 the Company entered into a Modification Agreement to modify the terms of the Companys senior unsecured note with Stonehenge Funding, LC
(Stonehenge), an entity wholly-owned by Christopher Clemente, the Chairman and Chief Executive Officer of the Company. On December 23, 2009 Stonehenge acquired the senior unsecured note from JP Morgan Ventures (JPMV)
which had a $9,000,000 principal balance as described in the Amended and Restated Indenture between the Company and JPMV dated March 14, 2008 (the JP Morgan Debt). Gregory Benson, the Companys Chief Operating Officer and a
member of the Companys Board of Directors, subsequently purchased a participation interest in the JP Morgan Debt and the JP Morgan Warrant from the Subordinate Lender.

Under the terms of the Modification Agreement, Stonehenge has agreed to forgive $4,500,000 of the principal balance due from the Company under the JP Morgan Debt; reducing the principal balance by 50% to
$4,500,000. Stonehenge also agreed to forgive an additional amount due from the Company of approximately $875,000 representing all past due interest, late fees and penalties accruing through December 31, 2009 (Interest and Loan
Fees) under the JP Morgan Debt. Stonehenge further agreed to reduce the interest rate, effective January 1, 2010, by fifty percent (50%) to 300 basis points above the one year LIBOR on a floating basis. In addition, to ensure the
Companys ability to comply with certain restrictions placed upon the Company by KeyBank and Guggenheim Corporate Funding (collectively Secured Lenders) in connection with previously announced loan modifications enhancing cashflow
to the Company, Stonehenge agreed to allow all future interest payments due from the Company under the JP Morgan Debt to accrue until at least 90 days after the Secured Lenders have been fully repaid. In connection therewith, Stonehenge may, on a
quarterly basis, elect to accept stock of the Company (or warrants for the purchase thereof) with a cumulative value equal to the value of the scheduled interest payment in lieu of accruing a future quarterly interest payment.

Further, the Modification Agreement provides for the elimination or forbearance upon the enforcement of all financial covenants contained in the JP
Morgan Debt and all previously reported covenant violations by the Company. The maturity date of the JP Morgan Debt remains unchanged at March 14, 2013, provided however, the Modification Agreement provides the Company with two optional
extension periods of six months each to further assist the Company with its compliance with the restrictions of the Secured Lenders.

Cash Flow

Net
cash provided by operating activities was $1.4 million for the three months ended March 31, 2011 and $6.7 million for the three months ended March 31, 2010. In both years the primary source of cash provided by operating activities was the
sale of real estate assets. The decline between periods is largely related to a decline in the number of homes settled during the period  17 homes were settled during the quarter ended March 31, 2010 (generating $7.9 million in cash)
versus 7 for the same period of 2011 (generating $2.7 million in cash). In addition, included in the 2010 cash flows is the sale of land at our Station View project located in Loudoun County, Virginia for $2.8 million.



21



---

##### Table of Contents

Net cash used by investing activities was $1.6 million for the three months ended
March 31, 2011, which relates to the construction of the Cascades Apartment rental project. There were no material cash flows from investing activities for the three months ended March 31, 2010.

Net cash provided by financing activities was $0.5 million for the three months ended March 31, 2011 and net cash used in financing
activities was $6.8 million for the three months ended March 31, 2010. Repayments of indebtedness were the primary use of cash from financing activities in both years. Included in the 2011 financing cash flows is approximately $2.4 million
related to the Private Placement for the Cascades Apartments.

Critical Accounting Policies and Estimates

There have been no significant changes to our critical accounting policies and estimates during the three months ended
March 31, 2011 compared with those disclosed in Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations included in our annual report on Form 10-K for the year ended December 31, 2010.

This report includes forward-looking statements that are made pursuant to the safe harbor provisions of the Private
Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by the use of words such as anticipate, believe, estimate, may, intend, expect,
will, should, seeks or other similar expressions. Forward-looking statements are based largely on our expectations and involve inherent risks and uncertainties, many of which are beyond our control. You should not
place undue reliance on any forward-looking statement, which speaks only as of the date made. Some factors which may affect the accuracy of the forward-looking statements apply generally to the real estate industry, while other factors apply
directly to us. Any number of important factors which could cause actual results to differ materially from those in the forward-looking statements include, without limitation: general economic and market conditions, including interest rate levels;
our ability to service our substantial debt; inherent risks in investment in real estate; our ability to compete in the markets in which we operate; regulatory actions; fluctuations in operating results; our anticipated growth strategies; shortages
and increased costs of labor or building materials; the availability and cost of land in desirable areas; natural disasters; our ability to raise debt and equity capital and grow our operations on a profitable basis; and our continuing relationships
with affiliates. Additional information concerning these and other important risk and uncertainties can be found under the heading Risk Factors in our Form 10-K filed for the fiscal year ended December 31, 2010. Our actual results
could differ materially from these projected or suggested by the forward-looking statements.



|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

Not Applicable.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

Evaluation of
Disclosure Controls and Procedures

We have evaluated, with the participation of our Chief Executive Officer and our Chief
Financial Officer, the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act) as of March 31, 2011. Based on this evaluation, our Chief Executive Officer and Chief Financial
Officer have concluded that our disclosure controls and procedures were effective as of March 31, 2011.

Limitations on the
Effectiveness of Controls

We do not expect that our disclosure controls and internal controls will prevent all error and
all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there
are resource constraints, and the benefits of controls must be considered relative to their costs. Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any
evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can
be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, a control may become inadequate because of changes in conditions or the degree of compliance with the policies or procedures
may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and may not be detected.

Changes in Internal Control

No change has occurred in our internal control
over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act) during our last fiscal quarter ended March 31, 2011, that has materially affected, or is reasonably likely to materially affect, our internal control
over financial reporting.



22



---

##### Table of Contents

Managements Report on Internal Control Over Financial Reporting

Management is responsible for establishing and maintaining adequate internal control over our financial reporting. Our management assessed
the effectiveness of our internal control over financial reporting as of March 31, 2011, based on criteria set forth in the framework in Internal Control  Integrated Framework issued by the Committee of Sponsoring Organizations of the
Treadway Commission (COSO). This evaluation included review of the documentation of controls, evaluation of the design effectiveness of controls, testing of the operating effectiveness of controls and a conclusion on this evaluation. Our management
determined that, as of March 
31, 2011, our internal control over financial reporting is effective.

PART II  OTHER
INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS.
|------- | ------------------

There
have been no material changes to the legal proceedings discussed under Item 3. Legal Proceedings in our Annual Report on Form 10-K for the year ended December 31, 2010.



|ITEM 1A. | RISK FACTORS
|-------- | ------------

We
previously disclosed risk factors under Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2010. There have been no material changes to these risk factors.



|ITEM 6. | EXHIBITS
|------- | --------



|       |  |                                                                                                                                                                                                                                       
|------ |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|       | 
|10.95  |  | Loan Agreement, dated as of January 27, 2011, by and among Comstock Potomac Yard, LLC and Eagle Bank (incorporated by reference to Exhibit 10.95 to the companys
Annual Report on Form 10-K for the year ended December 31, 2010)    
|       | 
|10.96  |  | Loan Agreement, dated as of February 11, 2011, by and among Comstock Cascades II, L.C. and Cardinal Bank (incorporated by reference to Exhibit 10.96 to the
companys Annual Report on Form 10-K for the year ended December 31, 2010)
|       | 
|10.97* |  | Credit Enhancement and Indemnification Agreement, dated February 17, 2011, by and between Registrant and Christopher D. Clemente and Gregory V. Benson                                                                                
|       | 
|10.98* |  | Form of Non-Employee Board of Director Restricted Stock Agreement                                                                                                                                                                     
|       | 
|10.99* |  | Form of Non-Employee Board of Director Amended and Restated Restricted Stock Agreement                                                                                                                                                
|       | 
|31.1*  |  | Certification of Chairman and Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a), promulgated under the Securities Exchange Act of 1934, as
amended                                                                
|       | 
|31.2*  |  | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a), promulgated under the Securities Act of 1934, as amended                                                                                      
|       | 
|32.1** |  | Certification of Chairman and Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002                                            



|* | Filed herewith.
|- | ---------------

|** | Furnished herewith.
|-- | -------------------

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.



|                   |  |                                       |  |                                                                                        
|------------------ |  | ------------------------------------- |  | ---------------------------------------------------------------------------------------
|                   |  | COMSTOCK HOMEBUILDING COMPANIES, INC.
|                   |  |                                      
|Date: May 13, 2011 |  | By:                                   |  | /s/    CHRISTOPHER
CLEMENTE                                                            
|                   |  |                                       |  | Christopher Clemente Chairman and Chief Executive Officer (Principal Executive
Officer)
|                   |  |                                      
|Date: May 13, 2011 |  | By:                                   |  | /s/    JOSEPH M.
SQUERI                                                                
|                   |  |                                       |  | Joseph M. Squeri Chief Financial Officer (Principal Financial
Officer)                 



23