<PAGE>   1




                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                   FORM 8-K/A

                        AMENDMENT NO. 1 TO CURRENT REPORT
                     PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934


         Date of report (Date of earliest event reported): July 30, 1998


                       AMERICAN INDUSTRIAL PROPERTIES REIT
             (Exact Name of Registrant as Specified in its Charter)

<TABLE>
<CAPTION>

             TEXAS                             1-9016                         75-6335572
<S>                                    <C>                              <C>  
(State or Other Jurisdiction of       (Commission File Number)            (I.R.S. Employer
 Incorporation or Organization)                                         Identification Number)
</TABLE>


         6210 NORTH BELTLINE ROAD, SUITE 170, IRVING, TEXAS            75063
              (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)               (ZIP CODE)


       Registrant's telephone number, including area code: (972) 756-6000



<PAGE>   2





The undersigned Registrant hereby amends its Current Report on Form 8-K dated
July 30, 1998, which was filed with the Securities and Exchange Commission on
August 5, 1998, to include the financial statements for the Developers
Diversified Realty Corporation properties (the "DDR Portfolio" or the
"Properties") required by Item 7 (a) and the pro forma financial information
required by Item 7 (b).

ITEM 7.  FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS

     (a) Financial Statements: See Index to Financial Statements and Pro Forma
         Financial Information appearing on page F-1 of this Form 8-K/A.

     (b) Pro Forma Financial Information: See Index to Financial Statements and
         Pro Forma Financial Information appearing on page F-1 of this Form
         8-K/A.

     (c) Exhibits
         The following exhibit is filed with this report:

         Exhibit
         Number            Description
         23.1              Consent of PricewaterhouseCoopers LLP

<PAGE>   3





                                   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 hereunto duly authorized.

                                      AMERICAN INDUSTRIAL PROPERTIES REIT
                                            By: /s/ CHARLES W. WOLCOTT

                                      -----------------------------------------
                                                Charles W. Wolcott
                                           President and Chief Executive
                                                     Officer
October 2, 1998



<PAGE>   4





INDEX TO FINANCIAL STATEMENTS AND PRO FORMA FINANCIAL INFORMATION

<TABLE>
<CAPTION>

FINANCIAL STATEMENTS
<S>                                                                                              <C>
     DEVELOPERS DIVERSIFIED REALTY CORPORATION PROPERTIES
         Report of Independent Accountants...................................................... F-2
         Combined Statement of Revenue and Certain Expenses..................................... F-3
         Notes to Combined Statement of Revenue and Certain Expenses............................ F-4

PRO FORMA FINANCIAL INFORMATION................................................................. F-6
         Pro forma condensed consolidated balance sheet as of June 30, 1998..................... F-8 
         Pro forma condensed consolidated statements of operations for the year 
         ended December 31, 1997................................................................ F-10
         Pro forma condensed consolidated statements of operations for the six
         months ended June 30, 1998............................................................. F-13
</TABLE>



                                      F-1
<PAGE>   5


                        REPORT OF INDEPENDENT ACCOUNTANTS



August 31, 1998

To the Board of Trust Managers and Shareholders of
American Industrial Properties REIT


We have audited the accompanying combined statement of revenue and certain
expenses of the Developers Diversified Realty Corporation Properties, described
in Note 1, for the year ended December 31, 1997. This historical statement is
the responsibility of management. Our responsibility is to express an opinion on
this historical statement based on our audit.

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

The accompanying combined historical statement is prepared on the basis
described in Note 2, for the purpose of complying with Rule 3-14 of Regulation
S-X of the Securities and Exchange Commission (for inclusion in Form 8-K/A of
American Industrial Properties REIT) and is not intended to be a complete
presentation of the combined revenues and expenses of the Developers Diversified
Realty Corporation Properties.

In our opinion, the combined historical statement referred to above presents
fairly, in all material respects, the combined revenue and certain expenses of
the Developers Diversified Realty Corporation Properties, on the basis described
in Note 2, for the year ended December 31, 1997, in conformity with generally
accepted accounting principles.


/s/ PRICEWATERHOUSECOOPERS LLP

PricewaterhouseCoopers LLP
Cleveland, Ohio



                                      F-2
<PAGE>   6

AMERICAN INDUSTRIAL PROPERTIES REIT
DEVELOPERS DIVERSIFIED REALTY CORPORATION PROPERTIES
COMBINED STATEMENT OF REVENUE AND CERTAIN EXPENSES
-------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                         (UNAUDITED)
                                          SIX MONTH      YEAR ENDED
                                         PERIOD ENDED    DECEMBER 31,
                                         JUNE 30, 1998      1997
                                         -------------   -----------
<S>                                       <C>            <C>
Revenue:
   Minimum rents                          $  760,059     $1,502,317
   Recoveries from tenants                    94,478        190,184
   Other income                                  175            855
                                          ----------     ----------
                                             854,712      1,693,356
                                          ----------     ----------

Certain expenses:
   Operating and maintenance                  48,837        116,669
   Real estate taxes                          73,189        146,381
                                          ----------     ----------
                                             122,026        263,050
                                          ----------     ----------
Revenue in excess of certain expenses     $  732,686     $1,430,306
                                          ----------     ----------

</TABLE>

The accompanying notes are an integral part of this combined statement of
revenue and certain expenses.


                                      F-3
<PAGE>   7
AMERICAN INDUSTRIAL PROPERTIES REIT
DEVELOPERS DIVERSIFIED REALTY CORPORATION PROPERTIES
NOTES TO COMBINED STATEMENT OF REVENUE AND CERTAIN EXPENSES
-------------------------------------------------------------------------------


1.     OPERATIONS

       For purposes of the accompanying combined statement of revenue and
       certain expenses, the Developers Diversified Realty Corporation
       Properties represent five business centers ("Properties"), which American
       Industrial Properties REIT (the "Trust") acquired in July 1998. A summary
       of the Properties is as follows:


<TABLE>
<CAPTION>
              Name of Property                            Location                        Year Built
              ----------------                            --------                        ----------
              <S>                                         <C>                                <C>
              Heritage VSA Building                       Twinsburg, OH                      1989
              Hardline Services Building                  Aurora, OH                         1988
              STERIS Building                             Mentor, OH                         1987
              Heritage Business Center                    Twinsburg, OH                      1989
              Alumax   Building                           Streetsboro, OH                    1989
</TABLE>

       A combined statement of revenue and certain expenses has been presented
       because the Properties have commonality of ownership, are under common
       control and management and have been purchased through a single
       transaction.

2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

       Basis of Presentation
       The accompanying combined statement of revenue and certain expenses has
       been prepared on the accrual basis of accounting.

       The accompanying combined financial statement is not representative of
       the actual operations for the periods presented as certain revenues and
       expenses, which may not be comparable to the revenues and expenses
       expected to be earned or incurred by the Trust in the future operations
       of the Properties, have been excluded. Revenues excluded consist of other
       revenues unrelated to the continuing operations of the Properties.
       Expenses excluded consist of depreciation on the building and
       amortization of leasing commissions.

       Income Recognition
       Rental income is recorded on the straight line basis.

       Concentration of Risk
       The Properties are concentrated in the Cleveland, Ohio area. The
       principal competitive factors in this market are price, location, quality
       of space, and amenities. The Properties represent a small portion of the
       total similar space in the market and compete with other properties for
       tenants. For the year ended December 31, 1997, four of the properties
       were occupied by a single tenant. Base rents derived from the Properties'
       largest tenants; VSA Inc., STERIS Corporation, Reynolds Metals Company,
       and Federal Wholesale Company of Pennsylvania, Inc. were 19.9%, 12.2%,
       15.1% and 40.9%, respectively, for the year ended December 31, 1997.



                                      F-4
<PAGE>   8

AMERICAN INDUSTRIAL PROPERTIES REIT
DEVELOPERS DIVERSIFIED REALTY CORPORATION PROPERTIES
COMBINED STATEMENT OF REVENUE AND CERTAIN EXPENSES
-------------------------------------------------------------------------------


       Interim Statements
       The interim financial data for the six months ended June 30, 1998 is
       unaudited; however, in the opinion of the Trust, the interim data
       includes all adjustments, consisting only of normal recurring
       adjustments, necessary for a fair statement of the results for the
       interim period. The results for the period presented are not necessarily
       indicative of the results for the full year.

       Use of Estimates
       The preparation of financial statements in conformity with generally
       accepted accounting principles requires management to make estimates and
       assumptions that affect the reported amount of revenues and expenses
       during the reporting period. Actual results could differ from those
       estimates.

       Related Party Transactions
       Developers Diversified Realty Corporation charged a property management
       fee to the one property which is occupied by more than one tenant.
       Management fees approximated $10,000 and $5,000 (unaudited) for the year
       ended December 31, 1997 and the six months ended June 30, 1998,
       respectively.

3.     ACQUISITION OF PROPERTIES BY THE TRUST

       On August 3, 1998, the Trust entered into a definitive agreement
       providing for a strategic investment by Developers Diversified Realty
       Corporation ("DDRC") in the Trust. Under the terms of the Share Purchase
       and Merger Agreements, dated to be effective as of July 30, 1998, the
       Trust issued 1,258,478 common shares in exchange for the Properties
       previously owned by DDRC. This transaction was valued at approximately
       $19.5 million.



                                      F-5
<PAGE>   9
                       AMERICAN INDUSTRIAL PROPERTIES REIT
                         PRO FORMA FINANCIAL INFORMATION
             (IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE AMOUNTS)


     The following Pro Forma Condensed Consolidated Balance Sheet of the Trust
as of June 30, 1998 has been prepared as if each of the following transactions
had occurred as of June 30, 1998: (i) the acquisition of Norfolk Commerce Park
(a 323,731 square foot light industrial project consisting of three buildings in
Norfolk, Virginia) ("Norfolk"), (ii) the recently completed sale to Developers
Diversified Realty Corporation ("DDR") of 949,147 Common Shares at $15.50 per
share, described in the Trust's Current Report on Form 8-K dated July 30, 1998;
and (iii) the acquisition of the five properties (as defined in the Combined
Statement of Revenue and Certain Expenses included elsewhere herein) (the
"Acquired Properties") valued at $19,506 through the merger with a subsidiary of
DDR (the "Merger") and issuance of 1,258,471 Common Shares to DDR.

     The following Pro Forma Condensed Consolidated Statement of Operations of
the Trust for the year ended December 31, 1997 has been prepared as if each of
the following transactions had occurred as of January 1, 1997: (i) the
acquisition of 15 industrial real estate properties; (ii) the sale of 2
industrial real estate properties; (iii) the merger with four publicly traded
real estate limited partnerships; (iv) the acquisition of the Spieker Portfolio;
(v) the acquisition of North Austin; and (vi) the acquisition, through AIP
Operating, L.P., a limited partnership in which the Trust has a 99% controlling
ownership interest, of Spring Valley #6 (together with North Austin, the "1998
Acquisitions"), all of which transactions listed in clauses (i) through (vi) are
defined and described in Amendment No. 1 to the Current Report on Form 8-K/A of
the Trust dated April 30, 1998 and filed with the SEC on July 13, 1998 (the
"April 30 Form 8-K/A"), which is incorporated herein by reference; (vii) the
acquisition of Norfolk, described above; (viii) the recently completed sale to
DDR of 949,147 Common Shares at $15.50 per share, described herein; and (ix) the
acquisition of the Acquired Properties, described herein, through the Merger
with a subsidiary of DDR and issuance of 1,258,471 Common Shares to DDR.

     The following Pro Forma Condensed Consolidated Statement of Operations of
the Trust for the six months ended June 30, 1998 has been prepared as if each of
the following transactions had occurred as of January 1, 1998: (i) the 1998
Acquisitions, described above; (ii) the acquisition of the Spieker Portfolio,
described in the April 30 Form 8-K/A; (iii) the acquisition of Norfolk,
described above; (iv) the recently completed sale to DDR of 949,147 Common
Shares at $15.50 per share, described herein; and (v) the acquisition of the
Acquired Properties, described herein, through the Merger with a subsidiary of
DDR and issuance of 1,258,471 Common Shares to DDR.

     The Pro Forma Financial Information of the Trust has been prepared using
the purchase method of accounting for the acquisition of the Acquired Properties
and other property acquisitions, whereby the assets and liabilities of the
properties were adjusted to estimated fair market value, based upon preliminary
estimates, which are subject to change as additional information is obtained.
The allocations of purchase costs are subject to final determination based upon
estimates and other evaluations of fair market value. Therefore, the allocations




                                      F-6
<PAGE>   10
reflected in the following Pro Forma Financial Information may differ from the
amounts ultimately determined.

     Such Pro Forma Financial Information is based in part upon (i) the
Consolidated Financial Statements of the Trust for the year ended December 31,
1997 included in the Trust's Annual Report on Form 10-K for the year ended
December 31, 1997; (ii) the Consolidated Financial Statements of the Trust for
the six months ended June 30, 1998 included in the Trust's Quarterly Report on
Form 10-Q for the quarter ended June 30, 1998; (iii) the Combined Statement of
Revenue and Certain Expenses of Developers Diversified Realty Corporation
Properties for the year ended December 31, 1997 and the six months ended June
30, 1998 filed with Amendment No. 1 to the Trust's Current Report on Form 8-K,
dated July 30, 1998; and (iv) the Pro Forma Financial Information presented in
the April 30 Form 8-K/A.

     The Pro Forma Financial Information is presented for information purposes
only and is not necessarily indicative of the financial position or results of
operations of the Trust that would have occurred if such transactions had been
completed on the dates indicated, nor does it purport to be indicative of future
financial position or results of operations. In the opinion of the Trust's
management, all material adjustments necessary to reflect the effect of these
transactions have been made.





                                      F-7
<PAGE>   11

                       AMERICAN INDUSTRIAL PROPERTIES REIT
                 PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                               AS OF JUNE 30, 1998
                                 (IN THOUSANDS)
                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                                                           DDR
                                                      Trust            Recent             Recent               Pro
                                                    Historical (A)  Transactions   (B)  Transactions  (C)     Forma
                                                    ----------      -------------       ------------        ---------
                                                             ASSETS

<S>                                                 <C>             <C>                 <C>           <C>   <C>
Real estate, net                                    $ 320,456       $      21,244       $     19,506  (D)   $ 361,206 
Cash - unrestricted                                    10,107                  --             14,712  (E)             
                                                                                             (14,712) (E)      10,107 
Cash - restricted                                       3,926                  --                 --            3,926 
Other assets, net                                       7,536                  --                 --            7,536 
                                                    ----------      -------------       ------------        ---------
                                                    $ 342,025       $      21,244       $     19,506        $ 382,775 
                                                    ==========      =============       ============        ========= 
                                                                                                                   
                                                                                                                   
                                                  LIABILITIES AND SHAREHOLDERS' EQUITY 
                                                                                                                   
Mortgage notes payable                              $  189,519      $          --       $         --        $ 189,519
Notes payable to affiliates                                 --             21,244            (14,712) (E)       6,532
Accrued interest payable                                 1,098                 --                 --            1,098
Accounts payable, accrued                                                                                          
   expenses and other                                    6,680                 --              1,711 (D),(E)    8,391
Tenant security deposits                                 1,414                 --                               1,414
                                                    ----------      -------------       ------------        ---------
                                                       198,711             21,244            (13,001)         206,954

Minority interests                                       7,268                 --                 --            7,268

Shareholders' equity: 
   Shares of beneficial interest 
      ($0.10 par value)                                  1,124                 --                221 (D),(E)    1,345 
   Additional paid-in capital                          242,415                 --             32,286 (D),(E)  274,701  
   Less Shares in treasury, at cost                     (1,888)                --                 --           (1,888)
   Accumulated distributions                           (62,686)                --                 --          (62,686) 
   Accumulated loss from operations                                                                                   
      and extraordinary gains (losses)                 (46,230)                --                 --          (46,230)
   Accumulated net realized gain                                                                                       
      on sales of real estate                            3,311                 --                 --            3,311  
                                                    ----------      -------------       ------------        ---------
                                                                                                                       
                                                       136,046                 --             32,507          168,553 
                                                    ----------      -------------       ------------        ---------
                                                                                                                      
                                                    $  342,025      $      21,244       $     19,506        $ 382,775 
                                                    ==========      =============       ============        ========= 
</TABLE> 




                                      F-8
<PAGE>   12


                       AMERICAN INDUSTRIAL PROPERTIES REIT
                 PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                               AS OF JUNE 30, 1998
             (IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE AMOUNTS)
                                   (UNAUDITED)

 (A) Represents the historical financial position of the Trust as of June 30,
     1998.

 (B) Represents adjustments for the acquisition of Norfolk. The acquisition was
     financed with borrowings on the Trust's demand note with DDR (the "DDR
     Note"). The DDR Note bears interest at 10.25%.

 (C) Represents adjustments for the recently completed transactions with DDR,
     including the sale to DDR of 949,147 Common Shares at $15.50 per share and
     the acquisition of the Acquired Properties.

 (D) Represents adjustments for the acquisition of the Acquired Properties
     valued at $19,506 through the Merger with a subsidiary of DDR and the
     issuance of 1,258,471 Common Shares, net of estimated costs of issuance of
     $975, which have been accrued.

 (E) Represents adjustments for the sale to DDR of 949,147 Common Shares at
     $15.50 per share, net of estimated costs of issuance of $736, which have
     been accrued. The cash proceeds were applied to the DDR Note.




                                      F-9
<PAGE>   13






                       AMERICAN INDUSTRIAL PROPERTIES REIT
            PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1997
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                   (UNAUDITED)

<TABLE>
<CAPTION>

                                              Pro forma                           DDR
                                              Total from        Recent           Recent          Pro Forma
                                                8-K/A    (A) Transactions (B) Transactions   (C)   Total
                                            -------------   -------------    --------------     -----------
<S>                                         <C>           <C>              <C>              <C> <C>        
INCOME
Rents and tenant reimbursements             $      41,239   $       3,120    $        1,693  (E)$    46,052
Interest and other income                             500               0                 0             500
                                            -------------   -------------    --------------     -----------

                                                   41,739           3,120             1,693          46,552
                                            -------------   -------------    --------------     -----------

EXPENSES
Property operating expenses                        15,262           1,117               263  (E)     16,642
Depreciation and amortization                       7,605             462               430  (E)      8,497
Interest expense                                   15,462              --                --
                                                                    2,178 (D)        (1,508) (F)     16,132
General and administrative                          3,964              --                --           3,964
                                            -------------   -------------    --------------     -----------

Total expenses                                     42,293           3,757              (815)         45,235
                                            -------------   -------------    --------------     -----------

Gain (loss) from operations before
     minority interest                               (554)           (637)            2,508           1,317

Minority interest                                     208              --                 0             208
                                            -------------   -------------    --------------     -----------

Income (loss) from operations               $        (346)  $        (637)   $        2,508     $     1,525
                                            =============   =============    ==============     ===========


Income (loss) from operations per share:
       Basic and diluted                    $       (0.03)                                      $      0.11
                                            =============                                       ===========

Weighted average number of
  Common Shares outstanding                        11,193                             2,208           13,401 (G)
                                            =============                    ==============     ============
</TABLE>


                                      F-10
<PAGE>   14
                       AMERICAN INDUSTRIAL PROPERTIES REIT
            PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                    FOR THE YEAR ENDED DECEMBER 31, 1997 
              (IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE DATA)
                                   (UNAUDITED)

 (A)  Reference is made to the April 30 Form 8-K/A, which is incorporated by
      reference, for the source of the Trust's pro forma statement of operations
      for the year ended December 31, 1997, which gives pro forma effect to the
      following transactions as if the transactions had occurred on January 1,
      1997:

       (i)     the acquisition of 15 industrial real estate properties; 
       (ii)    the sale of two industrial real estate properties;
       (iii)   the merger with four publicly traded real estate limited
               partnerships; 
       (iv)    the acquisition of the Spieker Portfolio; 
       (v)     the acquisition of North Austin; and 
       (vi)    the acquisition, through AIP Operating, L. P., a limited
               partnership in which the Trust has a 99% controlling ownership
               interest, of Spring Valley #6.

 (B)  Represents adjustments for acquisition of Norfolk, based on historical
      operating results. Depreciation is based on the allocation of the purchase
      price, with buildings depreciated using the straight-line method over a 40
      year period.

 (C)  Represents adjustments for the recently completed transactions with DDR,
      including the sale to DDR of 949,147 Common Shares at $15.50 per share and
      the acquisition of the Acquired Properties.

 (D)  Represents adjustment for interest expense related to Norfolk on the DDR
      Note at the interest rate of 10.25%.

 (E)  Represents adjustments for the acquisition of the Acquired Properties
      through the Merger, based on historical operating results. Depreciation is
      based on the allocation of the value of the properties, with buildings
      depreciated using the straight-line method over a 40 year period.

 (F)  Represents adjustment for the reduction in interest expense related to
      Norfolk resulting from the application of $14,712 of cash received from
      DDR to the DDR Note at the interest rate of 10.25%.

 (G)  The pro forma weighted average shares outstanding - basic represents (i)
      11,193,416 Pro Forma Common Shares outstanding for the year ended December
      31,1997 (reference is made to the April 30 Form 8-K/A, which is
      incorporated by reference); and (ii) 1,258,471 Common Shares issued to DDR
      in the Merger and 949,147 Common Shares sold to DDR. Not included in the
      weighted average shares outstanding - diluted are outstanding options to
      acquire Common Shares which have an exercise price greater than the
      average market price 


                                      F-11
<PAGE>   15


      per Common Share during the period and, therefore, their effect would be
      antidilutive; nor are partnership units in the operating partnerships
      included in the weighted average shares outstanding - diluted as their
      effect would be antidilutive.






                                      F-12
<PAGE>   16




                       AMERICAN INDUSTRIAL PROPERTIES REIT
            PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                     FOR THE SIX MONTHS ENDED JUNE 30, 1998
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                                                              DDR
                                                    Trust                Recent              Recent               Pro Forma
                                                 Historical   (A)     Transactions    (B)  Transactions    (C)      Total
                                               --------------      -----------------     ----------------       ---------------
<S>                                            <C>                <C>                <C> <C>               <C>  <C>
INCOME
Rents and tenant reimbursements                $       19,403      $           5,086     $            855  (E)  $        25,344
Interest and other income                                 398                     27                   --                   425
                                               --------------      -----------------     ----------------       ---------------

                                                       19,801                  5,113                  855                25,769
                                               --------------      -----------------     ----------------       ---------------

EXPENSES
Property operating expenses                             6,039                  1,651                  122  (E)            7,812
Depreciation and amortization                           3,553                    664                  215  (E)            4,432
Interest expense                                        6,142                  1,335                   --
                                                                               1,089   (D)           (754) (F)            7,812
General and administrative                              1,749                     55                   --                 1,804
                                               --------------      -----------------     ----------------       ---------------

Total expenses                                         17,483                  4,794                 (417)               21,860
                                               --------------      -----------------     ----------------       ---------------

Gain (loss) from operations before
     minority interest                                  2,318                    319                1,272                 3,909

Minority interest                                        (119)                    --                   --                  (119)
                                               --------------      -----------------     ----------------       ---------------

Income (loss) from operations                  $        2,199      $             319     $          1,272       $         3,790
                                               ==============      =================     ================       ===============
Income (loss) from operations per share:
       Basic and diluted                       $         0.20                                                   $          0.29
                                               ==============                                                   ===============

Weighted average number of
  Common Shares outstanding - basic                    10,849                                       2,208                13,057 (G)
                                               ==============                            ================       ===============

Weighted average number of
  Common Shares outstanding - diluted                  10,862                                       2,208                13,070 (G)
                                               ==============                            ================       ===============
</TABLE>






                                      F-13
<PAGE>   17

                       AMERICAN INDUSTRIAL PROPERTIES REIT
            PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                   FOR THE SIX MONTHS ENDED JUNE 30, 1998 
             (IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE AMOUNTS)
                                   (UNAUDITED)

 (A) Represents the historical results of operations of the Trust for the six
     months ended June 30, 1998. Certain reclassifications have been made to the
     historical statements of operations of the Trust to conform to the pro
     forma financial information presentation.

 (B) Represents adjustments for the 1998 Acquisitions, the acquisition of the
     Spieker Portfolio and the acquisition of Norfolk based on historical
     operating results. Depreciation is based on the allocation of the purchase
     price, with buildings depreciated using the straight-line method over a 40
     year period. Interest expense is based on the borrowings incurred at the
     related interest rates, which range from 7.28% (fixed rate under mortgage
     notes payable) to 7.43% (the average 30-day LIBOR rate plus 1.75% during
     the six months ended June 30, 1998).

 (C) Represents adjustments for the recently completed transactions with DDR,
     including the sale to DDR of 949,147 Common Shares at $15.50 per share and
     the acquisition of the Acquired Properties.

 (D) Represents adjustment for interest on the DDR Note necessary to fund the
     purchase of Norfolk at the related interest rate of 10.25%.

 (E) Represents adjustments for the acquisition of the Acquired Properties
     through the Merger, based on historical operating results. Depreciation is
     based on the allocation of the value of the properties, with buildings
     depreciated using the straight-line method over a 40 year period.

 (F) Represents adjustment for the reduction in interest expense related to
     Norfolk resulting from the application of $14,712 cash received from DDR
     for the sale of 949,147 Common Shares to the DDR Note at the interest rate
     of 10.25%.

 (G) The pro forma weighted average shares outstanding - basic represents (i)
     10,849,035 Common Shares outstanding at June 30, 1998; and (ii) 1,258,471
     Common Shares issued to DDR in the Merger and 949,147 Common Shares sold to
     DDR. Not included in the weighted average shares outstanding - diluted are
     outstanding options to acquire Common Shares which have an exercise price
     greater than the average market price per Common Share during the period
     and, therefore, their effect would be antidilutive; nor are partnership
     units in the operating partnerships included in the weighted average shares
     outstanding - diluted as their effective would be antidilutive.




                                      F-14

<PAGE>   18

                               INDEX TO EXHIBITS


         Exhibit
         Number            Description

         23.1              Consent of PricewaterhouseCoopers LLP