**Form 10-Q**

















**Associated Estates Realty Corporation**



|Ohio                                     | 34-1747603            
|---------------------------------------- | ----------------------
|(State or other jurisdiction of          | (I.R.S. Employer      
|incorporation or organization)           | Identification Number)
|                                         |                       
|                                         |                       
|5025 Swetland Court, Richmond Hts., Ohio | 44143-1467            
|(Address of principal executive offices) | (Zip Code)            





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













**INDEX**

|**PART I  -  FINANCIAL INFORMATION**  | Page                                                                            
|------------------------------------- | --------------------------------------------------------------------------------
|                                      |                                                                                 
|ITEM 1                                | Consolidated Financial Statements (Unaudited)                                   
|                                      |                                                                                 
|                                      | Consolidated Balance Sheets as of                                               
|                                      | March 31, 2004 and December 31, 2003                                            
|                                      |                                                                                 
|                                      | Consolidated Statements of Operations for the three                             
|                                      | month periods ended March 31, 2004 and 2003                                     
|                                      |                                                                                 
|                                      | Consolidated Statement of Shareholders' Equity for the three                    
|                                      | month period ended March 31, 2004                                               
|                                      |                                                                                 
|                                      | Consolidated Statements of Cash Flows for the three                             
|                                      | month periods ended March 31, 2004 and 2003                                     
|                                      |                                                                                 
|                                      | Notes to Consolidated Financial Statements                                      
|                                      |                                                                                 
|ITEM 2                                | Management's Discussion and Analysis of Financial                               
|                                      | Condition and Results of Operations                                             
|                                      |                                                                                 
|ITEM 3                                | Quantitative and Qualitative Disclosures About Market Risk                      
|                                      |                                                                                 
|ITEM 4                                | Controls and Procedures                                                         
|                                      |                                                                                 
|**PART II**  -  **OTHER INFORMATION** |                                                                                 
|                                      |                                                                                 
|ITEM 1                                | Legal Proceedings                                                               
|                                      |                                                                                 
|ITEM 2                                | Changes in Securities, Use of Proceeds, and Issuer Purchase of Equity Securities
|                                      |                                                                                 
|ITEM 6                                | Exhibits and Reports on Form 8-K                                                
|                                      |                                                                                 
|**SIGNATURES**                        | 30                                                                              

*****Index***ASSOCIATED ESTATES REALTY CORPORATION**

**CONSOLIDATED BALANCE SHEETS**

**(UNAUDITED)**

|                                                                 |           |             
|---------------------------------------------------------------- | --------- | ------------
|                                                                 | March 31, | December 31,
|                                                                 | 2004      | 2003        
|(In thousands, except share amounts)                             |           |             
|**ASSETS**                                                       |           |             
|Real estate assets                                               |           |             
|Land                                                             | $	91,365  | $	91,367    
|Buildings and improvements                                       | 795,794   | 796,158     
|Furniture and fixtures                                           | 32,989    | 32,919      
|                                                                 | 920,148   | 920,444     
|Less:  accumulated depreciation                                  | (272,065) | (264,386)   
|                                                                 | 648,083   | 656,058     
|Construction in progress                                         | 6,863     | 5,527       
|Real estate, net                                                 | 654,946   | 661,585     
|Property held for sale                                           | 211       | -           
|Cash and cash equivalents                                        | 2,339     | 2,212       
|Restricted cash                                                  | 10,387    | 10,889      
|Accounts and notes receivable, net                               |           |             
|Rents                                                            | 571       | 631         
|Affiliates and joint ventures                                    | 6,148     | 5,423       
|Other                                                            | 2,565     | 2,238       
|Investments in joint ventures, net                               | 8,321     | 8,727       
|Goodwill                                                         | 1,725     | 1,725       
|Intangible and other assets, net                                 | 10,710    | 11,363      
|                                                                 | $	697,923 | $	704,793   
|**LIABILITIES AND SHAREHOLDERS' EQUITY**                         |           |             
|Secured debt                                                     | $	540,775 | $	543,391   
|Unsecured debt                                                   | 105       | 105         
|Total indebtedness                                               | 540,880   | 543,496     
|Accounts payable and accrued expenses                            | 22,526    | 24,295      
|Dividends payable                                                | 3,335     | 3,311       
|Resident security deposits                                       | 4,209     | 4,187       
|Funds held on behalf of managed properties                       |           |             
|Affiliates and joint ventures                                    | 2,631     | 2,189       
|Other                                                            | 3,060     | 1,066       
|Accrued interest                                                 | 2,568     | 2,649       
|Commitments and contingencies (Note 10)                          | -         | -           
|Total liabilities                                                | 579,209   | 581,193     
|                                                                 |           |             
|Operating partnership minority interest                          | 2,172     | 2,172       
|                                                                 |           |             
|Shareholders' equity                                             |           |             
|Preferred shares, Class A cumulative, without par value;         |           |             
|3,000,000 authorized; 225,000 issued and outstanding             | 56,250    | 56,250      
|Common shares, without par value, $.10 stated value; 50,000,000  |           |             
|authorized; 22,995,763 issued and 19,620,322 and 19,478,681 out- |           |             
|standing at March 31, 2004 and December 31, 2003, respectively   | 2,300     | 2,300       
|Paid-in capital                                                  | 278,368   | 279,087     
|Accumulated distributions in excess of accumulated net income    | (190,210) | (184,436)   
|Less: Treasury shares, at cost, 3,375,441 and 3,517,082 shares   |           |             
|at March 31, 2004 and December 31, 2003, respectively            | (30,166)  | (31,773)    
|Total shareholders' equity                                       | 116,542   | 121,428     
|                                                                 | $	697,923 | $	704,793   







*****Index***ASSOCIATED ESTATES REALTY CORPORATION**

**CONSOLIDATED STATEMENTS OF OPERATIONS**

**(UNAUDITED)**

|                                                                      | For the three months ended
|--------------------------------------------------------------------- | --------------------------
|                                                                      | March 31,                 
|(In thousands, except per share amounts)                              | 2004                      
|Revenues                                                              |                           
|Rental                                                                | $	 33,492                 
|Property management fees and reimbursements                           | 2,972                     
|Asset management fees                                                 | 240                       
|Asset disposition fees                                                | 233                       
|Painting services                                                     | 1,874                     
|Other                                                                 | 1,125                     
|Total revenues                                                        | 39,936                    
|Expenses                                                              |                           
|Property operating and maintenance                                    | 16,125                    
|Depreciation and amortization                                         | 8,221                     
|Direct property management and service companies expenses             | 3,292                     
|Painting services                                                     | 1,442                     
|General and administrative                                            | 1,836                     
|Interest expense                                                      | 10,004                    
|Total expenses                                                        | 40,920                    
|(Loss) income before equity in net loss of joint ventures,            |                           
|minority interest and income from discontinued operations             | (984)                     
|Equity in net loss of joint ventures                                  | (258)                     
|Minority interest in operating partnership                            | (16)                      
|(Loss) income from continuing operations                              | (1,258)                   
|Income from discontinued operations                                   | 193                       
|**Net (loss) income**                                                 | (1,065)                   
|Preferred share dividends                                             | (1,371)                   
|**Net (loss) income applicable to common shares**                     | $	(2,436)                 
|                                                                      |                           
|**Earnings per common share - basic:**                                |                           
|(Loss) income applicable to common shares from continuing operations  | $	(.14)                   
|Income from discontinued operations                                   | .01                       
|Net (loss) income applicable to common shares                         | $	(.13)                   
|                                                                      |                           
|**Earnings per common share - diluted:**                              |                           
|(Loss) income applicable to common shares  from continuing operations | $	(.14)                   
|Income from discontinued operations                                   | .01                       
|Net (loss) income applicable to common shares                         | $	(.13)                   
|                                                                      |                           
|**Dividends declared per common share**                               | $	.17                     
|                                                                      |                           
|**Weighted average number of common shares outstanding	-	basic**      | 19,446                    
|**- 	diluted**                                                        | 19,446                    







*****Index***ASSOCIATED ESTATES REALTY CORPORATION**

**CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY**

**(UNAUDITED)**

|                                             |           |            |                        |                       |              | Accumulated   |           
|-------------------------------------------- | --------- | ---------- | ---------------------- | --------------------- | ------------ | ------------- | ----------
|                                             |           | Class A    |                        |                       |              | Distributions |           
|                                             |           | Cumulative |                        | Total Paid-in Capital | In Excess Of | Treasury     
|                                             |           | Preferred  | Common Shares          | Paid-In               | Unearned     | Accumulated   | Shares    
|(In thousands, except share amounts)         | Total     | Shares     | (at $.10 stated value) | Capital               | Compensation | Net Income    | (at cost) 
|                                             |           |            |                        |                       |              |               |           
|Balance, December 31, 2003                   | $	121,428 | $	56,250   | $	2,300                | $	279,354             | $	(267)      | $	(184,436)   | $	(31,773)
|Comprehensive (loss) income:                 |           |            |                        |                       |              |               |           
|Net (loss) income                            | (1,065)   | -          | -                      | -                     | -            | (1,065)       | -         
|Total comprehensive (loss) income            | (1,065)   | -          | -                      | -                     | -            | (1,065)       | -         
|Amortization of unearned compensation        | 66        | -          | -                      | -                     | 66           | -             | -         
|Forfeiture of 1,777 restricted common shares | (4)       | -          | -                      | 7                     | 9            | -             | (20)      
|Issuance of 45,870 restricted common shares  |           |            |                        |                       |              |               |           
|from treasury shares                         | 26        | -          | -                      | (140)                 | (352)        | -             | 518       
|Purchase of 8,452 treasury shares            | (71)      | -          | -                      | -                     | -            | -             | (71)      
|Issuance of 106,000 common shares for stock  |           |            |                        |                       |              |               |           
|option exercises from treasury shares        | 871       | -          | -                      | (309)                 | -            | -             | 1,180     
|Common share dividends declared              | (3,338)   | -          | -                      | -                     | -            | (3,338)       | -         
|Preferred share dividends declared           | (1,371)   | -          | -                      | -                     | -            | (1,371)       | -         
|Balance, March 31, 2004                      | $	116,542 | $	56,250   | $	2,300                | $	278,912             | $	(544)      | $	(190,210)   | $	(30,166)





*****Index***ASSOCIATED ESTATES REALTY CORPORATION**

**CONSOLIDATED STATEMENTS OF CASH FLOWS**

**FOR THE THREE MONTH PERIODS ENDED MARCH 31,**

**(UNAUDITED)**

|                                                                                         | 2004      | 2003     
|---------------------------------------------------------------------------------------- | --------- | ---------
|(In thousands)                                                                           |           |          
|Cash flow from operating activities:                                                     |           |          
|Net (loss) income                                                                        | $	(1,065) | $	(3,982)
|Adjustments to reconcile net (loss) income to net cash provided by operating activities: |           |          
|Depreciation and amortization                                                            | 8,231     | 8,693    
|Loss on fixed asset replacements write-off                                               | 63        | 64       
|Minority interest in operating partnership                                               | 16        | 22       
|Equity in net loss of joint ventures                                                     | 258       | 354      
|Capitalized costs on investment in joint ventures                                        | -         | (35)     
|Earnings distributed from joint ventures                                                 | 147       | 10       
|Net change in assets and liabilities:                                                    |           |          
|- Accounts and notes receivable                                                          | (266)     | 1,720    
|- Accounts and notes receivable of affiliates and joint ventures                         | (725)     | (50)     
|- Accounts payable and accrued expenses                                                  | (783)     | (4,063)  
|- Other operating assets and liabilities                                                 | 515       | 1,301    
|- Restricted cash                                                                        | 502       | 968      
|- Funds held for non-owned managed properties                                            | 1,993     | (144)    
|- Funds held for non-owned managed properties of affiliates                              |           |          
|and joint ventures                                                                       | 443       | 578      
|Total adjustments                                                                        | 10,394    | 9,418    
|Net cash flow provided by operations                                                     | 9,329     | 5,436    
|Cash flow from investing activities:                                                     |           |          
|Recurring fixed asset additions                                                          | (1,170)   | (1,558)  
|Investment/revenue enhancing and/or non-recurring fixed asset additions                  | (1,515)   | (237)    
|Net cash flow used for investing activities                                              | (2,685)   | (1,795)  
|Cash flow from financing activities:                                                     |           |          
|Principal payments on secured debt                                                       | (1,616)   | (1,686)  
|Line of credit borrowings                                                                | 15,000    | 12,900   
|Line of credit repayments                                                                | (16,000)  | (8,900)  
|Common share dividends paid                                                              | (3,314)   | (3,310)  
|Preferred share dividends paid                                                           | (1,371)   | (1,371)  
|Operating partnership distributions paid                                                 | (16)      | (22)     
|Issuance of treasury shares related to exercise of stock options                         | 871       | -        
|Other (purchase) issue of treasury shares - net                                          | (71)      | (65)     
|Net cash flow used for financing activities                                              | (6,517)   | (2,454)  
|Increase in cash and cash equivalents                                                    | 127       | 1,187    
|Cash and cash equivalents, beginning of period                                           | 2,212     | 900      
|Cash and cash equivalents, end of period                                                 | $	2,339   | $	2,087  
|Supplemental disclosure of cash flow information:                                        |           |          
|Dividends declared but not paid                                                          | $	3,335   | $	-      
|Cash paid for interest (excluding capitalized interest)                                  | 9,818     | 9,969    
|Fixed asset replacement and other write-offs                                             | 1,389     | 505      





*****Index*******ASSOCIATED ESTATES REALTY CORPORATION**

**NOTES TO FINANCIAL STATEMENTS**



**1.**	**BASIS OF PRESENTATION AND ACCOUNTING POLICIES**

**Business**

Associated Estates Realty Corporation (the "Company") is a self-administered and self-managed equity
real estate investment trust ("REIT") which specializes in multifamily property management, advisory,
development, acquisition, disposition, operation and ownership activities.  The Company and its affiliates receive
certain property and asset management fees, acquisition, disposition and incentive fees, loan origination and
consultation fees, and mortgage servicing fees.  MIG II Realty Advisors, Inc. ("MIG"), a subsidiary of the
Company, is a registered investment advisor and serves as a real estate advisor to pension funds.  The
Company owns three taxable REIT subsidiaries (previously the Company had four taxable REIT subsidiaries,
however, effective December 31, 2003, the Company merged two taxable REIT subsidiaries into one) which
provide management and other services for the Company and third parties.  These corporations are referred to
herein as "Service Companies."

As of March 31, 2004, the Company owns or property manages 106 apartment communities in twelve
states consisting of 24,022 units.  The Company wholly owns, either directly or through subsidiaries, or holds
ownership interests in 78 of the 106 apartment communities containing 18,313 units in 10 states.  Thirteen of
those owned or partially owned apartment communities, consisting of 1,354 units, are affordable housing
communities.  The Company, or one of its subsidiaries, also property manages 28 communities in which it does
not have an ownership interest, consisting of 5,709 units.  Additionally, the Company property manages one
commercial property containing approximately 270,000 square feet and asset manages a 186-unit apartment
community and one commercial property containing approximately 145,000 square feet.

**Basis of Presentation**

The accompanying unaudited financial statements have been prepared by the Company's management
in accordance with generally accepted accounting principles ("GAAP") for interim financial information and
applicable rules and regulations of the Securities and Exchange Commission.  Accordingly, they do not include
all of the information and footnotes required by GAAP for complete financial statements.  In the opinion of
management, all adjustments (consisting only of normal and recurring adjustments) considered necessary for
a fair presentation have been included.  The reported results of operations are not necessarily indicative of the
results that may be expected for the full year.  These financial statements should be read in conjunction with
the audited financial statements and accompanying notes in the Company's Annual Report on Form 10-K for
the year ended December 31, 2003.

**Stock Based Employee Compensation**

The Company uses the intrinsic value method in accordance with the Accounting Principles Board
Opinion No. 25 ("APB No. 25") to account for stock-based employee compensation arrangements.  Under this
method, the Company does not recognize compensation cost for stock options when the option exercise price
equals or exceeds the market value of the common shares on the date of the grant.  Restricted stock grants
are recorded initially as a reduction to shareholders' equity and recognized as compensation expense over the
vesting periods based upon the market value on the date of the grant.  The amount of compensation recorded
as a reduction to shareholders' equity related to restricted stock grants was $544,000 and $267,000 at March
31, 2004 and December 31, 2003, respectively.  If the fair value method had been applied to the stock option
grants as prescribed by Statement of Financial Accounting Standard ("SFAS") No. 123, "Accounting for Stock-Based Compensation," the fair values of the options granted at the grant dates would be recognized as
compensation expense over the vesting periods, and the Company's net (loss) income and earnings per share
for the periods ended March 31, 2004 and 2003 would have been as follows:

|                                                        | For the three months
|------------------------------------------------------- | --------------------
|                                                        | ended March 31,     
|(In thousands, except per share data)                   | 2004                
|                                                        |                     
|Net (loss) income                                       | $	(1,065)           
|Total stock compensation cost recognized                | 62                  
|Total stock compensation cost had SFAS 123 been adopted | (87)                
|Proforma net (loss) income had SFAS 123 been adopted    | $	(1,090)           
|                                                        |                     
|Net (loss) income applicable to common shares:         
|Net (loss) income as reported                           | $	(2,436)           
|Total stock compensation cost recognized                | 62                  
|Total stock compensation cost had SFAS 123 been adopted | (87)                
|Pro forma net (loss) income had SFAS 123 been adopted   | $	(2,461)           
|                                                       
|(Loss) income per common share - Basic                 
|Net (loss) income as reported                           | $	(.13)             
|Total stock compensation cost recognized                | -                   
|Total stock compensation cost had SFAS 123 been adopted | -                   
|Pro forma net (loss) income had SFAS 123 been adopted   | $	(.13)             
|                                                        |                     
|(Loss) income per common share - Diluted                |                     
|Net (loss) income as reported                           | $	(.13)             
|Total stock compensation cost recognized                | -                   
|Total stock compensation cost had SFAS 123 been adopted | -                   
|Pro forma net (loss) income had SFAS 123 been adopted   | $	(.13)             

**Recent Accounting Pronouncements**

In March 2004, the Emerging Issues Task Force ("EITF") reached a final consensus regarding Issue
03-6, "Participating Securities and the Two-Class Method under FAS 128."  The issue addresses a number of
questions regarding the computation of earnings per share ("EPS") by companies that have issued securities
other than common stock that participate in dividends and earnings of the issuing entity.  Such securities are
contractually entitled to receive dividends when and if the entity declares dividends on common stock.  The
issue also provides further guidance in applying the two-class method of calculating EPS once it is determined
that a security is participating.  The two-class method is an earnings allocation formula that determines
earnings per share for each class of common stock and participating security according to dividends declared
(or accumulated) and participation rights in undistributed earnings.  This consensus is effective for the period
ended June 30, 2004, and should be applied by restating prior period earnings per share.  The Company is still
evaluating the impact of this consensus as it relates to the operating partnership minority interest.

In January 2003, the FASB issued Interpretation No. 46 "Consolidation of Variable Interest Entities."
In December 2003, the FASB issued a revision of Interpretation No. 46 which superceded the January 2003
issuance.  This Interpretation of Accounting Research Bulletin No. 51, "Consolidated Financial Statements,"
addresses consolidation by business enterprises of variable interest entities in which the equity investment at
risk is not sufficient to permit the entity to finance its activities without additional subordinated financial support
from other parties or in which the equity investors do not have the characteristics of a controlling financial
interest.  This Interpretation requires a variable interest entity to be consolidated by a company if that company
is subject to a majority of the risk of loss from the variable interest entity's activities or entitled to receive a
majority of the entity's residual returns or both.  The Interpretation also requires disclosures about variable
interest entities that the company is not required to consolidate, but in which it has a significant variable
interest.  The consolidation requirements of this Interpretation apply immediately to variable interest entities
created after January 31, 2003 and for the consolidated financial statements for periods ending after March 15,
2004 for all variable interest entities.  The Company has adopted the provisions of this Interpretation effective
January 1, 2004.  The Company has completed the evaluation of all of its legal entities in order to determine
whether the entities are variable interest entities and whether the Company is considered to be the primary
beneficiary or whether it holds a significant variable interest.  The Company has determined that certain legal
entities, which are currently included in the Company's consolidated financial statements, are variable interest
entities.  The Company is the primary beneficiary of these entities and therefore will continue to include them
in its consolidated financial statements.

**Classification of Fixed Asset Additions**

The Company considers recurring fixed asset additions to a property to be capital expenditures made
to replace worn out assets so as to maintain the property's value.  The Company considers investment/revenue
enhancing and/or non-recurring fixed assets to be capital expenditures if such improvements increase the value
of the property and/or enable the Company to increase rents.  The Company considers acquisition and
development fixed asset additions to be for the purchase of, or construction of, new properties to be added to
the Company's portfolio.

**Reclassifications**

Certain reclassifications have been made to the 2003 financial statements to conform to the 2004
presentation.

**2.	DEVELOPMENT OF MULTIFAMILY PROPERTIES**

Construction in progress was $6.9 million and $5.5 million at March 31, 2004 and December 31, 2003,
respectively, which primarily represents projects at certain of the Company's currently operating properties.

**3.	SALE OF PROPERTIES**

The Company reports, as discontinued operations, the results of operations and gain/loss related to
the sale of real estate assets in accordance with SFAS 144, "Accounting for the Impairment or Disposal of
Long-Lived Assets."  Real estate assets that are classified as "held for sale" are also reported as discontinued
operations.  The Company generally classifies properties as "held for sale" when all significant contingencies
surrounding the closing have been resolved.  In most transactions, these contingencies are not satisfied until
the actual closing of the transaction.

On January 9, 2004, the Company entered into a contract to sell one of its Market Rate properties
located in Northeast Ohio.  At March 31, 2004, all significant contingencies related to this transaction had been
satisfied and, as such, the Company classified this property as "held for sale."  This transaction is expected
to close during the second quarter.  The results of operations for this property for the three months ended March
31, 2004 and 2003 are included in discontinued operations.  The net book value of the real estate assets for
this property at March 31, 2004, was $211,000.  The Company anticipates that it will record a gain related to
the sale of approximately $9.5 million when the transaction is closed.



The following chart summarizes "Income from discontinued operations" for the three months ended
March 31, 2004 and 2003:

|                                                | For the three months
|----------------------------------------------- | --------------------
|                                                | ended March 31,     
|                                                | 2004                
|(In thousands)                                  |                     
|Total property revenues                         | $	561               
|Total revenues                                  | 561                 
|                                                |                     
|Property operating and maintenance expense      | 359                 
|Real estate asset depreciation and amortization | 10                  
|Interest expense                                | -                   
|Total expenses                                  | 369                 
|                                                |                     
|Operating (loss) income                         | 193                 
|Gain on disposition of properties               | -                   
|**Income from discontinued operations**         | $	193               

**4.	DEBT**

**Lines of Credit**

The Company has a $15.0 million secured line of credit with a maturity date of July 31, 2006.  There
were borrowings of $4.0 million and $5.0 million outstanding on this line of credit at March 31, 2004 and
December 31, 2003, respectively.  Borrowings under this line of credit bear interest at the rate of LIBOR plus
1.5% or 2.84% at March 31, 2004, and are currently limited to $9.3 million.

The Company also has a $14.0 million line of credit.  There were no regular borrowings outstanding
under this line at March 31, 2004 or December 31, 2003.  Approximately $1.6 million of this line of credit is
reserved exclusively for derivative transactions.  The remaining $12.4 million is available for regular borrowings
and letter of credit transactions.  At March 31, 2004, letters of credit totaling $2.4 million have been issued
against this line.  Borrowings under this line of credit bear interest at either the prime rate or LIBOR plus 2.0%
at the Borrower's option.  This line of credit matures December 31, 2004.

**5.**	**GOODWILL AND OTHER INTANGIBLE ASSETS**

In June 1998, the Company merged with MIG Realty Advisors, Inc. and, as a result, recorded  goodwill
and an intangible asset subject to amortization.  The intangible asset, which is the only intangible asset
currently recorded on the Company's books, represents asset advisory and property management contracts.
The asset advisory and property management contracts are attributed to properties owned by pension fund
clients and are generally terminable upon 30 days notice.  The intangible asset and goodwill have been
allocated fully to the Management and Service Operations Segment.

On March 17, 2003, MIG was directed by one of its advisory clients to initiate the sale of all of the
client's real estate investments.  Two of the six assets were sold in 2003 and two were sold during the three
months ended March 31, 2004.  Because of the sale of these investments, the Company will no longer receive
the property and asset management fee revenue associated with them.

In November 2003, the Company was informed by another of its advisory clients that it intended to sell
the four commercial properties for which MIG provided asset management services.  MIG manages or advises
both commercial and multifamily properties for this client.  Two of these properties were sold during 2003 and
one was sold during the three months ended March 31, 2004.  Because of the sale of these investments, the
Company will no longer receive the asset management fee revenue associated with them.

Information on the intangible asset is as follows:

**Intangible Asset Subject to Amortization**

|                                          |              |           | Net         
|----------------------------------------- | ------------ | --------- | ------------
|                                          |              |           | Intangible  
|                                          | Intangible   | Deferred  | Asset       
|                                          | Subject to   | Tax       | Subject to  
|(In thousands)                            | Amortization | Liability | Amortization
|Intangible Asset Subject to Amortization: |              |           |             
|Gross carrying amount                     | $	5,405      | $	(625)   | $	4,780     
|Less: Accumulated amortization            | (4,996)      | 606       | (4,390)     
|Less: Impairment write down               | (312)        | -         | (312)       
|Balance as of March 31, 2004              | $	97         | $	(19)    | $	78        
|                                          |              |           |             
|Estimated remaining amortization expense: |              |           |             
|For the three months ended June 30, 2004  | $	97         | $	(19)    | $	78        

The net amount of the intangible asset amortization expense recorded for the three  months ended
March 31, 2004 and 2003 was $78,000.

**Goodwill**

The carrying amount of goodwill at March 31, 2004 was $1.7 million.  The Company completed its
annual review of goodwill during the quarter ended March 31, 2004.  The review included the effect of the above
mentioned advisory client directive to liquidate its real estate holdings and a second client's notification to sell
four commercial properties.  In performing this analysis, the Company estimates holding periods of the assets,
changes in fair market value of the assets and cash flows related to the operations of the assets to determine
the range of potential alternatives and assigns a probability of the various alternatives under consideration by
management.  Should the estimates used to determine alternatives or the probabilities of the occurrence thereof
change, an impairment may result which could materially impact the results of operations of the Company.
Based on its analysis, the Company determined that the goodwill was not impaired as of March 31, 2004.
Therefore, there were no changes to the carrying amount of goodwill during the three months ended March 31,
2004.  For further information concerning goodwill, see Note 12.

**6.**	**TRANSACTIONS WITH AFFILIATES AND JOINT VENTURES**

**Management and Other Services**

The Company provides management and other services to (and is reimbursed for certain expenses
incurred on behalf of) certain non-owned properties in which the Company's Chief Executive Officer and/or other
related parties have varying ownership interests.  The entities which own these properties, as well as other
related parties, are referred to as "affiliates."  The Company or one of its subsidiaries or Service Companies also
provides similar services to joint venture properties.

Summarized affiliate and joint venture transaction activity is as follows:

|                                            | For the three months
|------------------------------------------- | --------------------
|                                            | ended March 31,     
|(In thousands)                              | 2004                
|                                            |                     
|Property management fee and other           |                     
|miscellaneous service revenues	- affiliates | $	188               
|- joint ventures                            | 63                  
|Painting service revenues	- affiliates      | 1,842               
|- joint ventures                            | 3                   
|Expenses incurred on behalf                 |                     
|of and reimbursed by (1)	- affiliates       | 386                 
|- joint ventures                            | 28                  
|Interest income 	- affiliates               | 24                  
|Interest expense	- affiliates               | 3                   
|- joint ventures                            | -                   

(1)*Primarily payroll and employee benefits, reimbursed at cost.*

Property management fees and other miscellaneous receivables due from affiliates and joint venture
properties aggregated $2.4 million and $1.8 million at March 31, 2004 and December 31, 2003, respectively.

***Advances to Affiliates and Joint Ventures***

In the normal course of business, the Company has advanced funds on behalf of affiliates and joint
ventures.  Funds advanced to affiliates and joint ventures aggregated $83,000 and $354,000 at March 31, 2004,
respectively, and $83,000 and $170,000 at December 31, 2003, respectively, and represented funds not yet
repaid to the Company.  The Company also holds funds for the benefit of affiliates and joint ventures which in
the aggregate amounted to $2.5 million and $171,000 at March 31, 2004, respectively, and $2.0 million and
$139,000 at December 31, 2003, respectively.

*******Notes Receivable***

At March 31, 2004 and December 31, 2003, two notes of equal amounts were receivable from the
Company's Chief Executive Officer aggregating $3.4 million (included in "Accounts and notes receivables-affiliates and joint ventures" in the Consolidated Balance Sheets) both of which mature May 1, 2005.  One of
the notes is partially secured by 150,000 of the Company's common shares; the other note is unsecured.  For
the three months ended March 31, 2004 and 2003, the interest rates charged on these notes were
approximately 2.8% and 3.1%, respectively.  The Company recognized interest income of $24,000 and $26,000
for the three months ended March 31, 2004 and 2003, respectively, relating to these notes.

***Professional Services Agreements***

Effective July 1, 2002, the Company entered into a professional services agreement with Gelber &
Associates Corporation ("Gelber") in which a brother-in-law of the Company's Chief Executive Officer is a
principal.  Under the agreement, Gelber will consult with the Company on the purchase of natural gas.  Gelber
will receive a service fee of $3,000 plus 30.0% of any savings, as defined in the agreement, realized by the
Company.  The Company paid Gelber $11,000 and $13,000 during the three months ended March 31, 2004 and
2003, respectively.

At March 31, 2004, Merit Painting Services ("Merit"), a subsidiary of the Company, was retained by
JAS Construction, Inc. ("JAS") under subcontracts for the performance of certain rehabilitation work at seven
properties owned by an unrelated party.  JAS is owned by the son of the Company's Chief Executive Officer.
The total amounts of the subcontracts are yet to be determined because the contract prices are based upon
per unit charges and the number of units where work is to be performed is currently unknown.  During the three
months ended March 31, 2004, $1.8 million of revenue in connection with these contracts was reported in
painting revenues in the Company's Consolidated Statements of Operations.  As of March 31, 2004, $732,000
was still owed Merit and is included in "Accounts and notes receivable affiliates and joint ventures" in the
Company's Consolidated Balance Sheets.

**7.	SHARES**

During the three months ended March 31, 2004, the Company issued 45,870 restricted common shares
from treasury shares.  Of these shares, 32,010 vest three years from the date of grant and the remaining 13,860
shares vest in equal increments over three years from the date of grant.  The Company's policy on the
reissuance of treasury shares is to account for the issuance on the first-in first-out method.  At March 31, 2004,
the Company held 3,375,441 treasury shares at a cost of $30.2 million.

**8.	EARNINGS PER SHARE**

Earnings per share ("EPS") has been computed pursuant to the provisions of SFAS No. 128, "Earnings
per Share."  There were 1.8 million and 2.3 million options to purchase common shares outstanding at March
31, 2004 and 2003, respectively.  None of the options were included in the calculation of diluted earnings per
share for the periods presented as their inclusion would be antidilutive to the net loss applicable to common
shares from continuing operations.

The exchange of operating partnership minority interests into common shares was also not included
in the computation of diluted EPS because the Company plans to settle these OP units in cash.



**9.	INTERIM SEGMENT REPORTING**

The Company has four reportable segments: (1) Acquisition/Disposition Multifamily Properties; (2)
Same Store Market Rate ("Market Rate") Multifamily Properties; (3) Affordable Housing Multifamily Properties;
and (4) Management and Service Operations.  The Company has identified these segments based upon how
management makes decisions regarding resource allocation and performance assessment. The
Acquisition/Disposition properties represent acquired or developed properties which have not yet reached
stabilization (the Company considers a property stabilized when its occupancy rate reaches 93.0% or one year
following the purchase or delivery of the final units, whichever occurs first), and properties that have been sold
or are classified as "held for sale" in accordance with SFAS 144, "Accounting for the Impairment or Disposal
of Long-Lived Assets."  The Market Rate properties are same store conventional multifamily residential
apartments.  The Affordable Housing properties are multifamily properties for which the rents are subsidized
and certain aspects of the operations are regulated by HUD pursuant to Section 8 of the National Housing Act
of 1937.  The Management and Service Operations provide management and advisory services to the
Acquisition/Disposition, Market Rate and Affordable Housing properties which are owned by the Company, as
well as to clients and properties not owned by the Company.  All of the Company's segments are located in
the United States.

The accounting policies of the reportable segments are the same as those described in the "Basis of
Presentation and Significant Accounting Policies" in the Company's Form 10-K for the year ended December
31, 2003.  The Company evaluates the performance of its reportable segments based on Net Operating Income
("NOI").  NOI is determined by deducting property operating and maintenance expenses from total revenues
for the Acquisition/Disposition (excluding amounts classified as discontinued operations), Market Rate and
Affordable Housing segments and deducting direct property management and service companies expenses and
painting services expenses from total revenues for the Management and Service Operations segment.  The
Company considers NOI to be an appropriate supplemental measure of its performance because it reflects the
operating performance of its real estate portfolio and management and service companies at the property and
management and service company level and is used to assess regional property level performance.  NOI should
not be considered (i) as an alternative to net income (determined in accordance with GAAP), (ii) as an indicator
of the Company's financial performance, (iii) as cash flow from operating activities (determined in accordance
with GAAP) or (iv) as a measure of the Company's liquidity; nor is it necessarily indicative of sufficient cash
flow to fund all of the Company's needs.  Certain other real estate companies may define NOI in a different
manner.

Information on the Company's segments for the three months ended March 31, 2004 and 2003 is as
follows:

|                                     | For the three months ended March 31, 2004
|------------------------------------ | -----------------------------------------
|                                     |                                          
|                                     | Acquisition/                             
|(In thousands)                       | Disposition                              
|                                     |                                          
|Total segment revenues               | $	-                                      
|Elimination of intersegment revenues | -                                        
|Consolidated revenues                | -                                        
|                                     |                                          
|Equity in net loss of joint ventures | (1)                                      
|                                     |                                          
|Income from discontinued operations  | 193                                      
|                                     |                                          
|*NOI                                 | -                                        
|                                     |                                          
|Total assets                         | 211                                      

*Intersegment revenues and expenses have been eliminated in the computation of NOI for each of the segments.

|                                     | For the three months ended March 31, 2003
|------------------------------------ | -----------------------------------------
|                                     |                                          
|                                     | Acquisition/                             
|(In thousands)                       | Disposition                              
|                                     |                                          
|Total segment revenues               | $	 -                                     
|Elimination of intersegment revenues | -                                        
|Consolidated revenues                | -                                        
|                                     |                                          
|Equity in net loss of joint ventures | (108)                                    
|                                     |                                          
|Income from discontinued operations  | 191                                      
|                                     |                                          
|*NOI                                 | -                                        
|                                     |                                          
|Total assets                         | 90                                       

*Intersegment revenues and expenses have been eliminated in the computation of NOI for each of the segments.



A reconciliation of total segment NOI to total consolidated net (loss) income for the three months ended
March 31, 2004 and 2003 is as follows:

|                                           | For the three months
|------------------------------------------ | --------------------
|                                           | ended March 31,     
|(In thousands)                             | 2004                
|                                           |                     
|Total NOI for reportable segments          | $	 19,077           
|Depreciation and amortization              | (8,221)             
|General and administrative expense         | (1,836)             
|Interest expense                           | (10,004)            
|Equity in net loss of joint ventures       | (258)               
|Minority interest in operating partnership | (16)                
|Income from discontinued operations        | 193                 
|Consolidated net (loss) income             | $	(1,065)           

******10.	CONTINGENCIES**

***Legal Proceedings*****

The Company is subject to legal proceedings, lawsuits and other claims, including proceedings by
government authorities (collectively "Litigation").  Litigation is subject to uncertainties and outcomes are difficult
to predict.  Consequently, the Company is unable to estimate ultimate aggregate monetary liability or financial
impact with respect to the Litigation matters described in the following paragraphs as of March 31, 2004 and
no accruals have been made for these matters.  The Company believes that other Litigation will not have a
material adverse impact on the Company after final disposition.

***Pending Lawsuits*****

On August 10, 2001, Fluor Daniel, Inc. ("FDI") filed a Demand For Arbitration with the American
Arbitration Association ("AAA") arising out of construction services provided by FDI to MIG/Orlando
Development, LTD ("MOD"), an affiliate of the Company, pursuant to a construction contract between FDI and
MOD for the construction of a 460-unit apartment community located in Orlando, Florida.  FDI claims that it
suffered damages of $1.6 million in performing the work because of the owner's breach of the construction
contract.  Both MOD and the Company were named as party defendants in this litigation; however, during 2002,
the Company was dismissed as a party to this litigation.  MOD filed a counterclaim with the AAA against FDI
seeking liquidated damages of $1.9 million arising out of FDI's failure to complete the project in a timely manner
as required by the terms of the construction contract.  MOD acquired this project in 1998 as part of the
Company's acquisition of MIGRA from a group that included persons who were officers and directors of the
Company, which group could have a material interest adverse to the Company because of indemnification
obligations owing to the Company in connection with this litigation.  The arbitration proceedings in this matter
have been temporarily stayed pending a renewed mediation effort.  Should such mediation efforts fail, the
Company intends to vigorously defend this claim and pursue its counterclaim, but cannot predict the final
outcome of this dispute.

On or about April 14, 2002, Melanie and Kyle Kopp commenced an action against the Company in the
Franklin County, Ohio Court of Common Pleas seeking undetermined damages, injunctive relief and class
action certification.  This case arose out of the Company's Suredeposit program.  This program allows cash
short prospective residents to purchase a bond in lieu of paying a security deposit.  The bond serves as a fund
to pay those resident obligations that would otherwise have been funded by the security deposit.  Plaintiffs
allege that the non-refundable premium paid for the bond is a disguised form of security deposit, which is
otherwise required to be refundable in accordance with Ohio's Landlord-Tenant Act.  Plaintiffs further allege that
certain nonrefundable pet deposits required by the Company are similarly security deposits that must be
refundable in accordance with Ohio's Landlord-Tenant Act.  On or about January 15, 2004, the plaintiffs filed
a motion for class certification.  The Company subsequently filed a motion for summary judgment.  Both
motions are pending before the Court.  The Company intends to vigorously defend itself against these claims.

On or about April 29, 2003, Housing Advocates, Inc., filed a lawsuit against the Company and others
in the Cuyahoga County, Ohio Court of Common Pleas.  The complaint alleges violations of handicap design
laws in connection with the development of the Company's Residence at Barrington property located in Aurora,
Ohio.  The complaint seeks injunctive relief, damages and attorneys fees.  The Company intends to vigorously
defend itself against these claims.

***Government Investigations***

On or about August 7, 2002, the Maryland Attorney General served the Company with a subpoena
seeking information concerning certain of the Company's leasing practices in connection with the Company's
Maryland properties.  The subpoena seeks extensive information going back a number of years, including
information about the Company's Suredeposit programs and certain non-refundable deposits.  The Company
understands that other landlords operating in Maryland have been served with similar subpoenas.  Presently,
the Maryland Attorney General has not asserted any claims against the Company, however, the Company is
aware of at least one instance where the Maryland Attorney General brought an action against another landlord
operating multifamily properties in Maryland alleging that such landlord was engaging in leasing practices
contrary to applicable law.  The Company is attempting to cooperate with the Maryland Attorney General.

On or about December  22, 2003, the Montgomery County, Maryland Office of Landlord Tenant Affairs
commenced an investigation into possible violations of state and county Landlord-Tenant laws involving two
properties operated by the Company located in Montgomery County, Maryland.  The matters being investigated
are for the most part the same leasing practices being investigated by the Maryland Attorney General.  The
Company is attempting to cooperate with the County.

**11.	GUARANTEES**

In connection with the refinancing of the Watergate Apartments, the Company has guaranteed
completion of certain improvements totaling approximately $7.0 million.  This obligation was secured by a $3.5
million letter of credit.  On March 2, 2004, this letter of credit was reduced to $1.75 million in accordance with
the provisions of the original agreement.  The Company has also guaranteed the payment of 50.0% of the
balance or approximately $12.7 million at March 31, 2004, of the construction loan in connection with Idlewylde
Apartments Phase II, a 535-unit multifamily community located in Atlanta, Georgia which was developed by
the Company and its pension fund joint venture partner.  This loan matures December 10, 2005.  The Company
has recorded no liability in relation to this guarantee at March 31, 2004.  The Company has guaranteed the
payment of 50.0% of the balance or approximately $7.8 million at March 31, 2004, of the construction loan in
connection with the development of Courtney Chase Apartments, a 288-unit multifamily community located in
Orlando, Florida which was  developed by the Company and its pension fund joint venture partner.  This loan
matures June 1, 2005, with an option to extend the maturity for two additional years.  The Company has
recorded no liability in relation to this guarantee at March 31, 2004.

**12.	SUBSEQUENT EVENTS**

***Advisory Business***

On April 19, 2004, the Company received notice from one of MIG's pension fund clients of its intention
to transfer its business to another advisor.  The Company is currently analyzing its goodwill related to the
advisory business for possible impairment.  The Company has a recorded goodwill balance of approximately
$1.7 million at March 31, 2004.  Any impairment charge, if taken, would result in a non-cash impact on net
income (loss) for the second quarter of 2004.

***Dividends Declared***

On May 1, 2004, the Company paid a dividend of $0.17 per common share, which was declared on
March 19, 2004 to shareholders of record on April 15, 2004.****

*Index*****

**ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS.**

The following discussion should be read in conjunction with the consolidated financial statements and
notes thereto included in Part I, Item 1 of this report on Form 10-Q.  Historical results and percentage
relationships set forth in the Consolidated Statements of Operations contained in the consolidated financial
statements, including trends which might appear, should not be taken as indicative of future operations.  This
discussion may also contain forward-looking statements based on current judgments and current knowledge
of management, which are subject to certain risks, trends and uncertainties that could cause actual results to
vary from those projected.  Accordingly, readers are cautioned not to place undue reliance on forward-looking
statements.  These forward-looking statements are intended to be covered by the safe harbor provisions of the
Private Securities Litigation Reform Act of 1995.  The words "expects," "projects," "believes," "plans," and
similar expressions are intended to identify forward-looking statements.  Readers are cautioned not to place
undue reliance on these forward-looking statements, which speak only as of the date of the document.
Investors are cautioned that the Company's forward-looking statements involve risks and uncertainty, including
without limitation the following:

changes in economic conditions in the markets in which the Company owns and manages
properties, including interest rates, the overall level of economic activity, the availability of
consumer credit and mortgage financing, unemployment rates and other factors;

risks of a lessening of demand for the multifamily units owned or managed by the Company;

competition from other available multifamily units and change in market rental rates;

increases in property and liability insurance costs;

changes in government regulations affecting the Affordable Housing Properties and other
properties operated by the Company;

changes in or termination of contracts relating to third party management and advisory
business;

inability to renew current Housing Assistance Payment ("HAP") contracts at existing rents;

weather and other conditions that might adversely affect operating expenses;

expenditures that cannot be anticipated such as utility rate and usage increases,
unanticipated repairs, and real estate tax valuation reassessments;

inability of the Company to achieve anticipated reductions in operating expenses and
increases in revenues;

the results of litigation filed or to be filed against the Company;

risks related to the Company's joint ventures; and

risks of personal injury claims and property damage related to mold claims because of
diminished insurance coverage.

**Overview**.  The Company is engaged primarily in the ownership and operation of multifamily residential
units.  Additionally, the Company and its subsidiaries provide asset and property management services  to third
party owners of multifamily residential units for which the Company is paid fees.  Approximately 84.0% of the
Company's consolidated revenues were generated from the leasing of the owned residential units for the three
months ended March 31, 2004.  Approximately 93.0% of the revenues generated by the owned properties during
the three months ended March 31, 2004 are related to Market Rate properties.  The operating performance of
the properties and cash flows from operations, particularly the Market Rate properties, have been impacted by
low mortgage rates, which have resulted in an increase in home purchases by existing and potential apartment
residents, the overall weak economy and related unemployment rates.  Increasing insurance costs and real
estate taxes across the multifamily housing industry have also increased property operating expenses and
reduced cash flows from operations.

The Company's total rental revenue collections are impacted by a combination of rental rates, rent
concessions and occupancy levels, which the Company attempts to adjust from time to time in order to
maintain projected revenues.  Indicators that the Company uses in measuring these factors include average
economic occupancy, physical occupancy and net collected rent.  These indicators are more fully described
in the Results of Operations comparison.

For 2004, the Company expects its performance to be driven primarily by improvements in the Market
Rate portfolio.  The Company expects to increase net collected rents within a range of 2.0% to 2.5% for the
year, by focusing on reducing the amount of rent concessions while maintaining the physical occupancy levels
achieved at the end of the fourth quarter of 2003.  The Company anticipates a reduction in property operating
expenses of approximately 3.0% to 3.5%, which it expects to accomplish through continued careful
management of controllable expenses.  As a result, the Company anticipates growth in Net Operating Income
("NOI") for the Market Rate portfolio in the range of 6.5% to 8.5% for the year 2004 as compared to the year
2003.  The Company does not anticipate changes in acquisition, disposition or development activity in 2004
that would materially change these expected results.

**LIQUIDITY AND CAPITAL RESOURCES**

The Company anticipates that it will meet its liquidity requirements for the remainder of 2004 generally
through its net cash provided by operations, secured borrowings (primarily through the use of the Company's
two lines of credit, which had $15.3 million of additional borrowings available at March 31, 2004), and property
sales' proceeds.  The Company believes that these sources will be sufficient to meet operating requirements,
capital additions, mortgage amortization payments and the payment of dividends in accordance with REIT
requirements.

The Company anticipates the following commitments for capital expenditures for the remainder of 2004:

**.**	$8.4 million for recurring capital expenditures.  This includes replacement of worn carpet and
appliances and property common area parking lots, roofs and similar items in accordance with
the Company's current property expenditure plan.  This commitment is expected to be funded
largely from cash flow provided by operating activities;

**.**	$2.4 million for investment/revenue enhancing expenditures.  This commitment is expected
to be funded largely from borrowings on the Company's lines of credit; and

**.**	$400,000 for non-recurring capital expenditures.  This commitment is expected to be funded
largely from cash flow provided by operating activities.

While the Company currently estimates that its net cash provided by operations for 2004 should
exceed 2003, certain factors could adversely impact the Company's results of operations in 2004 including, but
not limited to, continued low mortgage interest rates, continuation of a recessionary economy (primarily
employment levels) and higher than anticipated insurance and utility costs.  The Company believes that if net
cash provided by operations is below 2004 projections, the other sources of cash previously mentioned will be
sufficient to cover the liquidity requirements of the Company.

**Cash Flows**.   Significant sources and uses of cash in the three months ended March 31, 2004 and
2003, respectively, are summarized as follows:

Cash Sources (Uses):

|                                          | For the three months
|----------------------------------------- | --------------------
|                                          | ended March 31,     
|(In thousands)                            | 2004                
|                                          |                     
|Net cash provided by operating activities | $	9,329             
|Real estate and fixed asset additions     | (2,685)             
|(Decreases) increases  in debt - net      | (2,616)             
|Cash dividends and operating partnership  |                     
|distributions paid                        | (4,701)             
|Exercise of stock options                 | 871                 
|Net cash from other financing activities  | (71)                
|Cash increase                             | $	127               

*Cash Flows Provided by Operating Activities.*  Cash flows from operating activities have historically
been driven by net income (loss) levels and fluctuations in accounts payable and accounts receivable balances.
The $3.9 million increase in cash flow from operating activities in 2004 compared to 2003 was primarily a result
of a decrease in net loss of $2.9 million.  Additionally, cash provided in the form of funds held for managed
properties increased $2.0 million in 2004.  These increases were partially offset by a net decrease of $619,000
in accounts payable and accounts receivable and a decrease of $466,000 in restricted cash.

*Cash Flows Used For Investing Activities.*  Cash used for investing activities increased $890,000 in
2004 compared to 2003 primarily as a result of an increase in fixed asset addition expenditures in 2004.  The
Company anticipates total fixed asset expenditures to be approximately $11.2 million for the remainder of 2004.

*Cash Flows Used for Financing Activities.*  Cash used for financing activities increased $4.1 million in
2004 compared to 2003 primarily as a result of a reduction in debt of $2.6 million in 2004 compared to an
increase in debt of $2.3 million in 2003, representing a total change of $4.9 million.  This was partially offset
by $871,000 provided from the issuance of treasury shares related to stock option exercises in 2004.

**Dividends.**  On March 19, 2004, the Company declared a dividend of $0.17 per common share which
was paid on May 1, 2004 to shareholders of record on April 15, 2004.

**Financing and Other Commitments.**   The Company has a $15.0 million secured line of credit with
a maturity date of July 31, 2006.  There were borrowings of $4.0 million and $5.0 million outstanding on this line
of credit at March 31, 2004 and December 31, 2003, respectively.  Borrowings under this line of credit bear
interest at the rate of LIBOR plus 1.5%, or 2.84% at March 31, 2004, and are currently limited to $9.3 million.

The Company also has a $14.0 million line of credit.  There were no regular borrowings outstanding
under this line at March 31, 2004 or December 31, 2003.  Approximately $1.6 million of this line of credit is
reserved exclusively for derivative transactions.  The remaining $12.4 million is available for regular borrowings
and letter of credit transactions.  At March 31, 2004, letters of credit totaling $2.4 million have been issued
against this line.  Borrowings under this line of credit bear interest at either the prime rate or LIBOR plus 2.0%
at the Borrower's option.  This line of credit matures on December 31, 2004.  The Company intends to seek an
extension upon maturity.

At March 31, 2004, the Company had one Medium-Term Note outstanding in the amount of $105,000.
This loan bears interest at 6.88%, is unsecured and matures in December 2004.  The Company intends to
repay this loan in full at maturity.

**Guarantees.**  In connection with the refinancing of the Watergate Apartments, the Company has
guaranteed completion of certain improvements totaling approximately $7.0 million.  This obligation was secured
by a $3.5 million letter of credit.  On March 2, 2004, this letter of credit was reduced to $1.75 million in
accordance with the provisions of the original agreement.  The Company has also guaranteed the payment of
50.0% of the balance or approximately $12.7 million at March 31, 2004, of the construction loan in connection
with Idlewylde Apartments Phase II, a 535-unit multifamily community located in Atlanta, Georgia, which was
developed by the Company and its pension fund joint venture partner.  This loan matures December 10, 2005.
The Company has recorded no liability in relation to this guarantee at March 31, 2004.  The Company has
guaranteed the payment of 50.0% of the balance or approximately $7.8 million at March 31, 2004, of the
construction loan in connection with the development of Courtney Chase Apartments, a 288-unit multifamily
community located in Orlando, Florida which was  developed by the Company and its pension fund joint venture
partner.  This loan matures June 1, 2005, with an option to extend the maturity for two additional years.  The
Company has recorded no liability in relation to this guarantee at March 31, 2004.

**Off-Balance Sheet Investments.**  The Company has investments in three joint ventures that own a
total of four multifamily apartment communities.  The operations of these properties are similar to the operations
of the Company's wholly owned portfolio.  These investments enable the Company to exercise influence over
the operations of the properties and share in their profits, while earning additional fee income.  The Company
accounts for its investments in unconsolidated joint ventures under the equity method of accounting as the
Company exercises influence, but does not control these entities.  These investments are initially recorded at
cost as investments in joint ventures and subsequently adjusted for equity in earnings and cash contributions
and distributions.

**Joint Venture Financing Commitments.**The Company has two guarantee obligations related to its
joint ventures.  These obligations were previously discussed under Guarantees.

At March 31, 2004, all of the Company's joint venture investments were encumbered by debt.  The
Company's share of this debt was $26.3 million.

**Acquisitions, Dispositions and Development**.  Any future multifamily property acquisitions or
developments would be financed with the most appropriate sources of capital, which may include the
assumption of mortgage indebtedness, bank and other institutional borrowings, through the exchange of
properties, undistributed earnings, secured debt financings, or the issuance of shares or units exchangeable
into common shares.

**Dispositions.**   On January 9, 2004, the Company entered into a contract to sell one of its Market Rate
properties located in Northeast Ohio.  At March 31, 2004, all significant contingencies related to this transaction
had been satisfied and, as such, the Company classified this property as "held for sale."  This transaction is
expected to close during the second quarter.  The results of operations for this property for the three months
ended March 31, 2004 and 2003 are included in discontinued operations.  The net book value of the real estate
assets for this property at March 31, 2004, was $211,000.  The Company anticipates that it will record a gain
related to the sale of approximately $9.5 million when the transaction is closed.

**Management and Service Operations.**   On April 19, 2004, the Company received notice from one
of MIG's pension fund clients of its intention to transfer its business to another advisor.  Revenue recognized
from this client for the three-month period ended March 31, 2004 was $115,000.  Annual revenue budgeted for
this client is approximately $465,000.  The Company is currently analyzing its goodwill related to the advisory
business for possible impairment.  The Company currently has a recorded goodwill balance of approximately
$1.7 million.  Any impairment charge, if taken, would result in a non-cash impact on net income (loss) for the
second quarter of 2004.

In March 2003, MIG was directed by one of its clients to initiate the sale of all of the client's real estate
investments.  Two of the six properties were sold during 2003 and two were sold during the three months ended
March 31, 2004. The Company anticipates the two remaining properties will be sold during 2004.  Because of
the sale of these investments, the Company will no longer receive the property and asset management fee
revenue associated with them.  Revenue received for the properties sold in 2004 was $39,000 for the three
months ended March 31, 2004.  Revenue received for the two remaining properties was $155,000 for the three
months ended March 31, 2004.  For each property sold for this client, the Company receives a one time
disposition fee.  The Company received disposition fees of $233,000 during the three months ended March 31,
2004.

In November 2003, the Company was informed by another of its advisory clients that it intended to sell
the four commercial properties for which MIG provided asset management services.  MIG manages or advises
both commercial and multifamily properties for this client.  Two of these properties were sold during 2003 and
one was sold during the three months ended March 31, 2004.  Because of the sale of these investments, the
Company will no longer receive the asset management fee revenue associated with them.  Revenue received
from the property sold during 2004 was $13,000 for the three months ended March 31, 2004.  Revenue received
for the three months ended March 31, 2004 from the remaining property to be sold was $22,000.

In November 2003, the Company entered into three new property management contracts for properties
located in Pennsylvania owned by an unrelated third party.  Additionally, in February 2004, the Company
entered into a fourth property management contract for a property owned by an unrelated third party.  This
property is also located in Pennsylvania.  The Company received fee revenue of approximately $31,000 during
the three month ended March 31, 2004 from these four contracts.

***RESULTS OF OPERATIONS***

***Comparison of the three months ended March 31, 2004 to the three ended March 31, 2003*****

In the following discussion, Market Rate properties refers to the Same Store Market Rate property
portfolio.  Market Rate properties represent 61 wholly owned properties.  Acquired/Disposed properties
represent one property that has been classified as held for sale.  Affordable Housing represents 12 properties
subject to HUD regulations.

Overall, the net (loss) income from continuing operations decreased $2.9 million when comparing the
three months ended March 31, 2004 to the three months ended March 31, 2003.  This decrease was primarily
attributable to a reduction in property operating and maintenance expenses, an increase in rental revenues and
an increase in the net of painting service revenues and expenses during 2004.  While the decrease in property
operating and maintenance expenses was partially a result of decreased utility and snow removal expenses,
it was also impacted by the Company's continued focus on the management of controllable expenses and the
steps taken in 2003 to gain operating efficiencies across the Company's portfolio.  The increase in rental
revenue was primarily the result of a reduction in loss to vacancies due to an increase in physical occupancy
and a decrease in concessions in the Market Rate portfolio in 2004 compared to 2003.  The increase in the net
of painting service revenues and expenses is a result of rehabilitation work done at several non-owned properties
in 2004.

The following chart reflects the amount and percentage change in line items that are relevant to the
changes in overall operating performance when comparing the three months ended March 31, 2004 to the three
months ended March 31, 2003:

|                                            | Increase (decrease)
|------------------------------------------- | -------------------
|                                            | when comparing the 
|                                            | three months ended 
|                                            | March 31, 2004 to  
|                                            | March 31, 2003     
|(Amounts in thousands)                      |                    
|Rental Revenue                              | $	646              
|Property management fees and reimbursements | (119)              
|Asset management fees                       | (196)              
|Asset disposition fees                      | 223                
|Painting services revenue                   | 1,533              
|Property operating and maintenance expenses | (1,431)            
|Painting services expenses                  | 997                
|Equity in net loss of joint ventures        | 96                 
|                                            |                    
|**Total revenues**                          | **2,240**          
|**Total expenses**                          | **(573)**          
|**Net (loss) income**                       | **2,917**          

*Rental Revenues*.  Rental revenue collections are impacted by a combination of rental rates, rent
concessions and occupancy levels.  The Company measures these factors using indicators such as average
economic occupancy (potential rent less vacancies and allowances divided by potential rent), physical
occupancy (number of units occupied divided by total number of units), and average monthly net collected rent
per unit (gross potential rents less vacancies and allowances divided by total number of units).  This information
is presented in the following table for the three months ended March 31, 2004 and 2003:

|                          | For the three months ended March 31, 2004
|------------------------- | -----------------------------------------
|                          | Average                                  
|                          | Economic                                 
|                          | Occupancy                                
|                          |                                          
|Acquisitions/Dispositions | 94.5%                                    
|Market Rate               | 85.6%                                    
|Affordable Housing        | 98.8%                                    

|                          | For the three months ended March 31, 2003
|------------------------- | -----------------------------------------
|                          | Average                                  
|                          | Economic                                 
|                          | Occupancy                                
|                          |                                          
|Acquisitions/Dispositions | 95.4%                                    
|Market Rate               | 80.4%                                    
|Affordable Housing        | 99.5%                                    

The increase in rental revenue in 2004 compared to 2003 was primarily a result of the performance of
the Market Rate properties.  Average monthly net collected rent increased $17 per unit during the three months
ended March 31, 2004 compared to the same period in 2003 for the Market Rate properties.  This increase was
primarily the result of the Company's focus during 2003 on increasing occupancy through a market-by-market
property analysis.  Rental rates were reduced in certain markets, however, increases in physical occupancy
offset the effect on gross potential rents of the reduced rental rates, resulting in the increase in average monthly
net collected rent.

*Fees.*  The management and service operations recognized a reduction in property and asset
management fee income of $332,000 in 2004 compared to 2003 primarily as a result of the loss of asset
management and property management contracts related to five properties in 2003 and three properties in 2004,
and the reduction in management fees received at five additional properties in 2004 resulting from a change in
ownership.  These reductions were partially offset by the addition of three property management contracts in
2003 and one property management contract in 2004.  The management and service operations also recognized
asset disposition fees of $233,000 during 2004.  These fees were earned as a result of the successful
disposition of two advised assets.  The Company anticipates the disposition of two additional assets during
2004 for which the Company would receive a disposition fee.  It should be noted that the management and
advisory fees attributed to properties owned by pension fund clients are earned pursuant to contracts that are
generally terminable upon 30 days notice.

*Painting Service Revenues and Expenses.*  Painting service revenues and expense both increased in
the three months ended March 31, 2004 compared to the three months ended March 31, 2003, primarily as a
result of contracts that were entered into by the Company's subsidiary, Merit Painting Services.  As of March
31, 2004, contracts for the rehabilitation of seven properties had been signed.  Work under these contracts is
expected to be completed by the end of 2004.

*Property Operating and Maintenance Expenses.*Property operating and maintenance expenses
decreased $1.4 million during the three months ended March 31, 2004 compared to the three months ended
March 31, 2003, primarily as a result of reductions in real estate taxes and insurance expense of $311,000,
utility expense of $220,000, other operating expenses of $186,000, repair and maintenance expenses of
$466,000, and advertising expense of $225,000.  Real estate taxes and insurance decreased primarily as a
result of the receipt in 2004 of net refunds of prior years real estate taxes of $310,000 due to successful
property valuation appeals, which was partially offset by an increase of $113,000 in insurance expense.  Utility
expense decreased primarily as a result of warmer temperatures in 2004 compared to 2003.  Other operating
expenses decreased primarily as a result of a reduction in bad debt expense and collection costs.  Repairs
and maintenance expenses decreased primarily as a result of reduced snow removal costs and reduced
vacancies, which resulted in lower turn costs.  Additionally, the Company's focus on increasing operating
efficiencies helped reduce overall maintenance costs as well as overall advertising costs.

*Equity in Net Loss of Joint Ventures.*  The combined equity in net loss of joint ventures decreased
$96,000 during the three months ended March 31, 2004 compared to the three months ended March 31, 2003,
primarily as a result of the Company's sale in October 2003 of its interest in Berkley Manor.  During the three
months ended March 31, 2003, the Company reported equity in net loss of $98,000 with none in 2004 for this
property.

The following table presents the historical statements of operations of the Company's beneficial interest
in the operations of the joint ventures for the periods ended March 31, 2004 and 2003.

|                                                 | For the three months
|------------------------------------------------ | --------------------
|                                                 | ended March 31,     
|(In thousands)                                   | 2004                
|                                                 |                     
|Beneficial interests in joint venture operations |                     
|Rental revenue                                   | $	1,054             
|Cost of operations                               | 593                 
|                                                 | 461                 
|Interest income                                  | -                   
|Interest expense                                 | (353)               
|Depreciation                                     | (335)               
|Amortization                                     | (31)                
|Loss from continuing operations                  | (258)               
|Loss from discontinued operations                | -                   
|Net (loss) income                                | $	(258)             

The primary reason for the increase in rental revenue and cost of operations for the three months ended
March 31, 2004 compared to the same period in 2003 was the completion in July 2003 of the construction of
the Courtney Chase Apartments located in Orlando, Florida and increased occupancy at Idlewylde Apartments
Phase II in Atlanta, Georgia, which was in lease up during 2003.

Discontinued operations represent the operating results of one joint venture property that was sold on
April 17, 2003 and one joint venture property in which the Company sold its interest on October 17, 2003.

*Income from Discontinued Operations.*  Included in discontinued operations for the three months ended
March 31, 2004 and 2003, is the operating results of one property which the Company classified as held for sale
at March 31, 2004.  The sale of this property is expected to close during the second quarter.  For further details
on "Income from discontinued operations," reference is made to Note 3 of the Notes to Consolidated Financial
Statements presented in Part I, Item 1 of this report on Form 10-Q.

**Inflation**

Management's belief is that the effects of inflation would be minimal on the operational performance
of its portfolio primarily due to the high correlation between inflation and housing costs combined with the short
term nature, typically one year, of the leases.  The Company also faces limited exposure to interest rate
fluctuations due to its high proportion of fixed rate financing.

**Recent Accounting Pronouncements**

In March 2004, the Emerging Issues Task Force ("EITF") reached a final consensus regarding Issue
03-6, "Participating Securities and the Two-Class Method under FAS 128."  The issue addresses a number of
questions regarding the computation of earnings per share ("EPS") by companies that have issued securities
other than common stock that participate in dividends and earnings of the issuing entity.  Such securities are
contractually entitled to receive dividends when and if the entity declares dividends on common stock.  The
issue also provides further guidance in applying the two-class method of calculating EPS once it is determined
that a security is participating.  The two-class method is an earnings allocation formula that determines
earnings per share for each class of common stock and participating security according to dividends declared
(or accumulated) and participation rights in undistributed earnings.  This consensus is effective for the period
ended June 30, 2004, and should be applied by restating prior period earnings per share.  The Company is still
evaluating the impact of this consensus as it relates to the operating partnership minority interest.

In January 2003, the FASB issued Interpretation No. 46 "Consolidation of Variable Interest Entities".
In December 2003, the FASB issued a revision of Interpretation No. 46 which superceded the January 2003
issuance.  This Interpretation of Accounting Research Bulletin No. 51, "Consolidated Financial Statements,"
addresses consolidation by business enterprises of variable interest entities in which the equity investment at
risk is not sufficient to permit the entity to finance its activities without additional subordinated financial support
from other parties or in which the equity investors do not have the characteristics of a controlling financial
interest.  This Interpretation requires a variable interest entity to be consolidated by a company if that company
is subject to a majority of the risk of loss from the variable interest entity's activities or entitled to receive a
majority of the entity's residual returns or both.  The Interpretation also requires disclosures about variable
interest entities that the company is not required to consolidate, but in which it has a significant variable
interest.  The consolidation requirements of this Interpretation apply immediately to variable interest entities
created after January 31, 2003 and for the consolidated financial statements for periods ending after March 15,
2004 to existing variable interest entities.  The Company has adopted the provisions of this Interpretation
effective January 1, 2004.  The Company has completed the evaluation of all of its legal entities in order to
determine whether the entities are variable interest entities and whether the Company is considered to be the
primary beneficiary or whether it holds a significant variable interest.  The Company has determined that certain
legal entities, which are currently included in the Company's consolidated financial statements, are variable
interest entities.  The Company is the primary beneficiary of these entities and therefore will continue to include
them in its consolidated financial statements.

**CONTINGENCIES**

For a discussion of contingencies, see Note 10 of the Notes to the Consolidated Financial Statements
presented in Part I, Item 1 of this report on Form 10-Q.

*****Index*****

**ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK**

The Company is exposed to interest rate changes associated with variable rate debt as well as
refinancing risk on its fixed-rate debt.  The Company's involvement with derivative financial instruments is limited
and management does not expect to use such instruments for trading or other speculative purposes.  The
Company occasionally uses derivative instruments to manage their exposure to interest rates.  See the
Company's Form 10-K "Item 7A Qualitative and Quantitative Disclosures About Market  Risk" for a more
complete discussion of its interest rate sensitive assets and liabilities.  As of March 31, 2004, the fair market
value of the Company's fixed rate debt increased approximately $1.3 million or 0.2%, primarily as a result of
a decrease in interest rates since December 31, 2003.

**ITEM 4.  CONTROLS AND PROCEDURES**

The Company maintains disclosure controls and procedures that are designed to ensure that
information required to be disclosed in the Company's Exchange Act reports is recorded, processed,
summarized and reported within the time periods specified in the Securities and Exchange Commission's rules
and forms, and that such information is accumulated and communicated to the Company's Chief Executive
Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.  In
designing and evaluating the disclosure controls and procedures, management recognized that any controls
and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving
the desired control objectives, and management  was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Also, the Company has investments in certain
unconsolidated entities. As the Company does not control these entities, the Company's disclosure controls
with respect to such entities are necessarily substantially more limited than those maintained with respect to
the Company's consolidated subsidiaries.

The Chief Executive Officer and Chief Financial Officer have, as of the end of the period covered by this
quarterly report, evaluated the effectiveness of the disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended) and have determined that such
disclosure controls and procedures are effective at the reasonable assurance level.  There have been no
changes during the last fiscal quarter that materially affected or are reasonably likely to affect internal controls.
The Company does not believe any significant deficiencies or material weaknesses exist in its internal controls.
Accordingly, no corrective actions have been taken.

*****Index*****

**ITEM 1.	LEGAL PROCEEDINGS**

For information related to legal proceedings, see Note 10 of the Notes to the Consolidated Financial
Statements presented in Part I, Item 1 of this Report on Form 10-Q.

**ITEM 2.	CHANGES IN SECURITIES, USE OF PROCEEDS, AND ISSUER PURCHASE OF EQUITY
SECURITIES**

|Issuer Purchases of Equity Securities For the Three Months Ended March 31, 2004
|-------------------------------------------------------------------------------
|                                                                               
|                                                                               
|                                                                               
|                                                                               
|                                                                               
|Period                                                                         
|                                                                               
|January 1 through                                                              
|January 31                                                                     
|February 1 through                                                             
|February 29                                                                    
|March 1 through                                                                
|March 31                                                                       
|Total                                                                          

The Company does not currently have an authorization in effect from the Board of Directors to purchase
its common shares on the open market.  The Company does, however, have a policy which allows employees
to pay their portion of the payroll taxes related to restricted share vesting by surrendering shares to the
Company equal in value on the day of vesting to the amount of taxes due.  Such shares are the only shares
purchased by the Company during the three month period ended March 31, 2004.  Forfeitures of restricted
shares, if any, are not included in this table, although they increase the total number of treasury shares.

**ITEM 6.	EXHIBITS AND REPORTS ON FORM 8-K**



(a)	Exhibits

|           |                                                                                                                                                                                                                     |  | **Filed herewith or**                                                            
|---------- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------------------------------------------------------------
|           |                                                                                                                                                                                                                     |  | **incorporated**                                                                 
|           |                                                                                                                                                                                                                     |  | **herein by**                                                                    
|**Number** | **Title**                                                                                                                                                                                                           |  | **reference**                                                                    
|           |                                                                                                                                                                                                                     |  |                                                                                  
|2.01       | Second Amended and Restated Agreement and Plan of Merger by  and
among the Company, MIG Realty Advisors, Inc.  ("MIGRA")  and the MIGRA
stockholders dated as of March 30, 1998.                                    |  | Exhibit 2.01 to Form 8-K filed March 31, 1998.                                   
|           |                                                                                                                                                                                                                     |  |                                                                                  
|3.1        | Second Amended and Restated Articles of Incorporation of the Company.                                                                                                                                               |  | Exhibit 3.1 to Form
S-11 filed June 30,
1994 (File No. 33-80950 as amended)      
|           |                                                                                                                                                                                                                     |  |                                                                                  
|3.2        | Code of Regulations of the Company.                                                                                                                                                                                 |  | Exhibit 3.2 to Form
S-11 filed June 30,
1994 (File No. 33-80950 as amended).     
|           |                                                                                                                                                                                                                     |  |                                                                                  
|4.1        | Specimen Stock Certificate.                                                                                                                                                                                         |  | Exhibit 3.1 to Form S-11 filed September 2,
1993 (File No. 33-68276 as amended). 
|           |                                                                                                                                                                                                                     |  |                                                                                  
|4.2        | Form of Indemnification Agreement.                                                                                                                                                                                  |  | Exhibit 4.2 to Form S-11 filed September 2,
1993 (File No. 33-68276 as amended). 
|           |                                                                                                                                                                                                                     |  |                                                                                  
|4.5        | Form of Promissory Note and Form of Mortgage and Security Agreement
dated May 10, 1999 from AERC to The Chase Manhattan Bank.                                                                                       |  | Exhibit 4.5 to Form 10-Q filed August 13,
1999.                                  
|           |                                                                                                                                                                                                                     |  |                                                                                  
|4.5a       | Form of Promissory Note and Form of Mortgage and Security Agreement
dated September 10, 1999 from AERC to The Chase Manhattan Bank.                                                                                 |  | Exhibit 4.5a to Form
10-Q filed November
12, 1999.                               
|           |                                                                                                                                                                                                                     |  |                                                                                  
|4.5b       | Form of Promissory Note and Form of Mortgage and Security Agreement

dated November 18, 1999 from AERC to The Chase Manhattan Bank.                                                                                 |  | Exhibit 4.5b to Form
10-K filed March 15,
2000.                                  
|           |                                                                                                                                                                                                                     |  |                                                                                  
|4.9        | Form of Medium-Term Note-Fixed Rate-Senior Security.                                                                                                                                                                |  | Exhibit 4(I) to Form S-3
filed December 7, 1995
(File No. 33-80169) as
amended.  
|           |                                                                                                                                                                                                                     |  |                                                                                  
|4.10       | Form of Preferred Share Certificate.                                                                                                                                                                                |  | Exhibit 4.1 to Form 8-K
filed July 12, 1995.                                     
|           |                                                                                                                                                                                                                     |  |                                                                                  
|4.11       | Form of Deposit Agreement and Depositary Receipt.                                                                                                                                                                   |  | Exhibit 4.2 to Form 8-K
filed July 12, 1995.                                     
|           |                                                                                                                                                                                                                     |  |                                                                                  
|4.13       | Amended and Restated Loan Agreement between Associated Estates
Realty Corporation and National City Bank.                                                                                                           |  | Exhibit 4.13 to Form
10-Q filed November
13, 2001.                               
|           |                                                                                                                                                                                                                     |  |                                                                                  
|4.13a      | Second Amended and Restated Loan Agreement dated April 19, 2002
between Associated Estates Realty Corporation and National City Bank.                                                                               |  | Exhibit 4.13a to Form
10-Q filed August 13,
2002.                                
|           |                                                                                                                                                                                                                     |  |                                                                                  
|4.13b      | First Amendment to Second Amended and Restated Loan Agreement dated
May 14, 2002 between Associated Estates Realty Corporation and National
City Bank.                                                              |  | Exhibit 4.13b to Form
10-Q filed August 13,
2002.                                
|           |                                                                                                                                                                                                                     |  |                                                                                  
|4.13c      | Second Amendment to Second Amended and Restated Loan Agreement
dated April 17, 2003 between Associated Estates Realty Corporation and
National City Bank.                                                           |  | Exhibit 4.13c to Form
10-Q filed August 1,
2003.                                 
|           |                                                                                                                                                                                                                     |  |                                                                                  
|4.13d      | Third Amendment to Second Amended and Restated Loan Agreement dated
July 15, 2003 between Associated Estates Realty Corporation and National
City Bank                                                              |  | Exhibit 4.13d to Form
10-Q filed November
20, 2003.                              
|           |                                                                                                                                                                                                                     |  |                                                                                  
|4.14       | Guaranty Agreement dated November 28, 2000 from Associated Estates
Realty Corporation to Southtrust Bank.                                                                                                           |  | Exhibit 4.14 to Form
10-K filed March 13,
2001.                                  
|           |                                                                                                                                                                                                                     |  |                                                                                  
|4.15       | Loan Agreement dated July 22, 2003 between The Huntington National Bank
and MIG/Orlando Development, Ltd.                                                                                                           |  | Exhibit 4.15 to Form
10-Q filed November
20, 2003.                               
|           |                                                                                                                                                                                                                     |  |                                                                                  
|10         | Associated Estates Realty Corporation Directors' Deferred Compensation
Plan.                                                                                                                                        |  | Exhibit 10 to Form 10-Q filed November 14,
1996.                                 
|           |                                                                                                                                                                                                                     |  |                                                                                  
|10.1       | Registration Rights Agreement among the Company and certain holders of
the Company's Common Shares.                                                                                                                 |  | Exhibit 10.1 to Form S-11 filed September 2,
1993 (File No. 33-68276 as amended).
|           |                                                                                                                                                                                                                     |  |                                                                                  
|10.2       | Stock Option Plan.                                                                                                                                                                                                  |  | Exhibit 10.2 to Form S-11 filed September 2,
1993 (File No. 33-68276 as amended).
|           |                                                                                                                                                                                                                     |  |                                                                                  
|10.3       | Amended and Restated Employment Agreement between the Company and
Jeffrey I. Friedman.                                                                                                                              |  | Exhibit 10.1 to Form
10-Q filed May 13,
1996.                                    
|           |                                                                                                                                                                                                                     |  |                                                                                  
|10.4       | Equity-Based Incentive Compensation Plan.                                                                                                                                                                           |  | Exhibit 10.4 to Form
10-K filed March 29,
1995.                                  
|           |                                                                                                                                                                                                                     |  |                                                                                  
|10.5       | Long-Term Incentive Compensation Plan.                                                                                                                                                                              |  | Exhibit 10.5 to Form
10-K filed March 29,
1995.                                  
|           |                                                                                                                                                                                                                     |  |                                                                                  
|10.6       | Lease Agreement dated November 29, 1990 between Royal American
Management Corporation and Airport Partners Limited Partnership.                                                                                     |  | Exhibit 10.6 to Form
10-K filed March 29,
1995.                                  
|           |                                                                                                                                                                                                                     |  |                                                                                  
|10.8       | Assignment and Assumption Agreement dated May 17, 1994 between the
Company, as Assignee, and Airport Partners Limited Partnership, as Assignor.                                                                     |  | Exhibit 10.8 to Form
10-K filed March 29,
1995.                                  
|           |                                                                                                                                                                                                                     |  |                                                                                  
|10.9       | Form of Restricted Agreement dated by and among the Company and Its
Independent Directors.                                                                                                                          |  | Exhibit 10.9 to Form
10-K filed March 28,
1996.                                  
|           |                                                                                                                                                                                                                     |  |                                                                                  
|10.10      | Pledge Agreement dated May 23, 1997 between Jeffrey I. Friedman and the
Company.                                                                                                                                    |  | Exhibit 10.01 to Form
10-Q filed August 8,
1997.                                 
|           |                                                                                                                                                                                                                     |  |                                                                                  
|10.11      | Secured Promissory Note dated May 23, 1997 in the amount of $1,671,000
executed by Jeffrey I. Friedman in favor of the Company.                                                                                     |  | Exhibit 10.02 to Form
10-Q filed August 8,
1997.                                 
|           |                                                                                                                                                                                                                     |  |                                                                                  
|10.12      | Unsecured Promissory Note dated May 23, 1997 in the amount of $1,671,000
executed by Jeffrey I. Friedman in favor of the Company.                                                                                   |  | Exhibit 10.03 to Form
10-Q filed August 8,
1997.                                 
|           |                                                                                                                                                                                                                     |  |                                                                                  
|10.13      | Stock Purchase Agreements between the Company and Jeffrey I. Friedman
dated October 25, 2001.                                                                                                                       |  | Exhibit 10.13 to Form
10-K filed March 13,
2002.                                 
|           |                                                                                                                                                                                                                     |  |                                                                                  
|10.14      | Form of Share Option Agreement by and among the Company and Its
Independent Directors.                                                                                                                              |  | Exhibit 10.14 to Form
10-K filed March 30,
1993.                                 
|           |                                                                                                                                                                                                                     |  |                                                                                  
|10.15      | Agreement dated March 11, 1999 by and among the Company and The
Milstein Affiliates.                                                                                                                                |  | Exhibit 10.15 to Form
10-Q filed May 17,
1999.                                   
|           |                                                                                                                                                                                                                     |  |                                                                                  
|10.16      | Agreement dated March 11, 1999 by and among the Company and The
Milstein Affiliates.                                                                                                                                |  | Exhibit 10.16 to Form
10-Q filed May 17,
1999.                                   
|           |                                                                                                                                                                                                                     |  |                                                                                  
|10.20      | Agreement dated October 11, 1999 by and among the Company and certain
of the former holders (the "MIGRA Stockholders") of the issued and
outstanding shares of common stock of MIG Realty Advisors, Inc. ("MIGRA"). |  | Exhibit 10.20 to Form
10-K filed March 15,
2000.                                 
|           |                                                                                                                                                                                                                     |  |                                                                                  
|10.22      | Year 2000 Equity Incentive Plan.                                                                                                                                                                                    |  | Exhibit 10.22 to Form
10-Q filed May 15,
2001.                                   
|           |                                                                                                                                                                                                                     |  |                                                                                  
|18.1       | Letter regarding change in accounting principles.                                                                                                                                                                   |  | Exhibit 18.1 to Form
10-Q filed May 17,
1999.                                    
|           |                                                                                                                                                                                                                     |  |                                                                                  
|31         | Certification of Chief Executive Officer Pursuant  to Section 302 of the
Sarbanes Oxley Act                                                                                                                         |  | Exhibit 31 to Form 10-Q filed herewith.                                          
|           |                                                                                                                                                                                                                     |  |                                                                                  
|31.1       | Certification of Chief Financial Officer Pursuant to Section 302 of the

Sarbanes Oxley Act.                                                                                                                        |  | Exhibit 31.1 to Form
10-Q filed herewith.                                        
|           |                                                                                                                                                                                                                     |  |                                                                                  
|32         | Certification of Chief Executive Officer and Chief Financial Officer Pursuant
to Section 906 of the Sarbanes Oxley Act                                                                                              |  | Exhibit 32 to Form 10-Q filed herewith.                                          

(b)	Reports on Form 8-K.

A CurrentReport on Form 8-K was furnished to the SEC on February 12, 2004, under Item 12
(Regulation FD Disclosure), furnishing the Company's earnings press release for the quarter
ended December 31, 2003.



*****Index*****

**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.

|            | ASSOCIATED ESTATES REALTY CORPORATION
|----------- | -------------------------------------
|            |                                      
|            |                                      
|May 4, 2004 | /s/ Lou Fatica                       
|(Date)      | Lou Fatica, Vice President,          
|            | Chief Financial Officer and Treasurer