SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549


FORM 8-K

CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): June 30, 1995

New England Realty Associates Limited Partnership

(Exact Name of Registrant as Specified in its Charter)

       Massachusetts                0-12138                 04-2619298
- ------------------------------------------------------------------------
(State or Other Jurisdiction    (Commission File          (IRS Employer
     of Incorporation)            File Number)          Identification No.)

39 Brighton Avenue, Allston, Massachusetts 02134
(Address of Principal Executive Offices) (Zip Code)

Registrant's telephone number, including area code: (617) 783-0039


(Former Name or Former Address, if Changed Since Last Report)

Item 2. Acquisition or Disposition of Assets.

On June 30, 1995, New England Realty Associates Limited Partnership (the "Partnership") purchased from Omnibus Realty Trust five (5) properties containing an aggregate of 809 residential apartment units, increasing the Partnership's residential portfolio to approximately 1, 600 residential apartment units.

The address, number of units and purchase price of each of the acquired properties (the "Acquired Properties") are as follows:

                                                  Number of      Purchase
          Address                                  Units           Price

62 Boylston Street, Boston, MA                      269         $10,560,000

1144-1160 Commonwealth Avenue, Boston, MA           261         $7,050,000

376-384 Sunderland Road, Worcester, MA              180         $6,000,000

140-154 North Beacon Street, Boston, MA               64        $4,680,000

1135-1137 Commonwealth Avenue, Boston, MA             35        $1,710,000

The purchase price for the Acquired Properties was an aggregate of approximately $30 million, with approximately $22.5 million financed by a mortgage with First Union National Bank of North Carolina. Each asset refinanced has a separate non recourse mortgage which is not cross-collateralized. Each has a maturity of ten years with an interest rate of 8.375%. In connection with this acquisition, the Partnership also refinanced certain of its debt-free assets resulting in the balance of the equity required. The General Partner of the Partnership believes the purchase price for the Acquired Properties is reasonable for the Partnership to receive an adequate return on its investment.

The Partnership expects to continue to utilize the Acquired Properties as residential apartment units. The Hamilton Company Limited Partnership served as the management company for the Acquired Properties prior to acquisition by the Partnership. The Partnership will continue to employ The Hamilton Company Limited Partnership as the management company to manage the new assets. The Hamilton Company, Inc., a Massachusetts corporation, is the 99% General Partner of The Hamilton Company Limited Partnership. The Hamilton Company, Inc. and the 1% Limited Partner of The Hamilton Company Limited Partnership are owned by Harold Brown, the Treasurer and a Director of the General Partner of the Partnership and a beneficial owner of Partnership units.

Omnibus Realty Trust previously owned 19 properties for the benefit of several entities. The controlling interest in these entities was held by Harold Brown. On June 30, 1995, Omnibus Realty Trust sold 14 commercial properties to an unrelated third party and the remaining five residential properties, constituting the Acquired Properties, to the Partnership.

Item 7. Financial Statements, Pro Forma Financial Statements and Exhibits.

(a) and (b). It is impracticable to provide the required financial statements at this time. The required financial statements will be filed as soon as possible, but not later than sixty (60) days after the date on which this report on Form 8-K is required to be filed.

(c) Exhibits. The exhibits filed as part of this Form 8-K are listed in the Exhibit Index included herewith.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

NEW ENGLAND REALTY ASSOCIATES LIMITED
PARTNERSHIP
(Registrant)

Date: July 14, 1995 By: NewReal, Inc., its General Partner (functional equivalent of Chief Executive Officer and Principal Financial Officer)

By:     /s/ Ronald Brown
      Ronald Brown, President


EXHIBIT INDEX

Exhibit
Number            Exhibit Name

  2.1             Purchase and Sale Agreement dated the 21st day of June, 1995,
                  by and between Sally A. Starr and Lisa A. Brown,
                  Trustees of Omnibus Realty Trust, and New England Realty
                  Associates Limited Partnership, a Massachusetts Limited
                  Partnership.


PURCHASE AND SALE AGREEMENT

This Agreement made and entered into this _th day of June, 1995, by and between Sally A. Starr and Lisa A. Brown, Trustees of Omnibus Realty Trust, a nominee trust, hereinafter referred to as "Seller", and New England Realty Associates Limited Partnership, a Massachusetts limited partnership, having an address c/o The Hamilton Company, 39 Brighton Avenue, Allston, MA 02134 hereinafter referred to as "Buyer".

W I T N E S S E T H:

In consideration of One Dollar ($1.00) and other good and valuable consideration by each party hereto paid to the other party, the receipt and sufficiency whereof are hereby acknowledged, and in further consideration of the mutual covenants and agreements hereinafter set forth, the parties hereto do, subject to terms and conditions hereinafter set forth, hereby agree as follows:

1. PROPERTY

REAL                   (A)  Seller agrees to sell and convey all of
ESTATE           those certain parcels of land and all improvements
SOLD             now thereon listed in Exhibit A attached hereto, and all
                 fixtures belonging to Seller and attached thereto or located
                 thereon, and all right, title and interest of Seller in and
                 to any land lying in the bed of any public way abutting said
                 parcels of land, and all appurtenances thereto, hereof, all
                 hereinafter referred to as "the Property".

PURCHASE               (B)  Buyer agrees to buy and purchase the Property, and
                 to accept delivery of possession of the Property, pursuant to
                 the terms and conditions herein contained.

DEFINITIONS            (C)  The "Closing Documents" are the Deed referred to
                 in Article 2 hereof, the Assignment of Contracts and Permits
                 attached hereto as Exhibit C, the Assignment of Leases
                 attached hereto as Exhibit D, an affidavit by Seller that
                 Seller is not a foreign partnership, a mechanic's lien and
                 parties in possession affidavit, and any consents,
                 discharges, releases and other documents from other entities
                 required so that Seller may transfer and convey title to the
                 Property as herein required and all other documents required
                 to be delivered at the Closing Time (defined in Article 5
                 hereof) by each party hereto.

                 2.  TITLE

DEED,                  (A)  Title to the Property shall be conveyed
ENCUMBRANCES     by quitclaim deed (herein referred to as "the Deed") which
                 shall convey a clear record, good and marketable title
                 thereto, in fee simple, subject to the rights of occupancy
                 and leases of residential tenants, utility easements,
                 buildings and zoning laws, and taxes for the current year
                 which are not yet due and payable on the date of delivery of
                 the deed, and such other easements, restrictions and
                 covenants of record which do not unreasonably interfere with
                 the existing use of the Property (all collectively sometimes
                 herein referred to as "Permitted Encumbrances").   Title
                 shall be deemed conclusively in compliance with the
                 requirements of this Agreement except for those matters
                 specified in a written notice given to Seller by the Buyer
                 within thirty (30) days of the date of this Agreement and
                 those matters arising after the date of this Agreement.

PLAN,                  (B)  If the title to the Property is
REGISTRATION     registered, the Deed shall be in form sufficient to entitle
                 Buyer to a Certificate of Title of the Property, and Seller
                 shall deliver with the Deed all instruments, if any,
                 necessary to enable Buyer to obtain such Certificate of Title.

IMPROVEMENTS           (C)  If Seller elects to make any improvements to the
                 Property, Seller shall first give notice to Buyer, requesting
                 Buyer's consent, which shall not be unreasonably withheld.
                 The cost of all such improvements consented to by Buyer are
                 hereinafter referred to as "Improvement Costs".  Reference is
                 made to Section 1.16 of that certain Agreement by and between
                 Seller and Landman, Inc. ("Landman") dated as of April 27,
                 1995 (the "Release Agreement"), as amended.  Buyer hereby
                 agrees to reimburse Seller of any amounts it is required to
                 pay to the "Holder" (as defined in the Release Agreement)
                 with respect to advances made by Chase Manhattan Bank, N.A.
                 to Seller for improvements to be made to the Properties,
                 including, without limitation, any amounts for maintenance
                 and replacement of the sprinkler system at 62 Boylston Street
                 Property (currently estimated to be $252,492).

ASSIGNMENT             (D)  Seller hereby assigns to Buyer all of Seller's
                 right, title and interest in that certain Escrow Agreement
                 dated June __, 1995, between Seller and Landman, executed
                 pursuant to the Release Agreement (the "Escrow Agreement"),
                 provided, however, that Buyer shall not exercise any right of
                 Seller pursuant to the Escrow Agreement or seek any remedy
                 available to Seller pursuant thereto, (a) unless and until
                 Seller shall have failed to perform its obligations under
                 this Agreement, or (b) after Seller has refunded the Deposit
                 (as defined in Article 4 hereof) to Buyer in accordance with
                 the terms of this Agreement.  Upon the sooner to occur of
                 Seller's performance of its obligations hereunder or refund
                 to Buyer of the Deposit, the foregoing assignment shall be
                 null and void.  Seller shall, at the Closing Time, assign to
                 Buyer (i) all leases and occupancy agreements affecting the
                 Property, and (ii) all warranties, guarantees, and licenses
                 affecting the Property which are currently in effect and all
                 contracts and agreements affecting the Property assignment of
                 which is requested by Buyer, to the fullest extent assignment
                 of all the foregoing is permitted under law or under the
                 respective agreement.  Any of the foregoing not so assigned
                 by separate instrument shall be assigned automatically by
                 operation of this paragraph, which shall survive delivery of
                 the deed.  At Closing Time, Seller and Buyer shall enter into
                 an Assignment of Contracts and Permits in the form attached
                 hereto as Exhibit C and an Assignment of Leases in the form
                 attached hereto as Exhibit D.  Seller shall deliver to Buyer
                 at Closing Time any plans and specifications for the Property
                 in its possession and all original leases and lease
                 amendments.

                 3.    GRANTEE

NOMINEE                The Grantee or Buyer named in each of the Closing
                 Documents shall be Buyer or such nominee or nominees of Buyer
                 as Buyer shall designate by notice to Seller not less than
                 seven (7) days prior to the Closing Time and shall have the
                 benefit of all of the provisions enuring to Buyer hereunder.

                 4.    PURCHASE PRICE

PAYMENT                The agreed purchase price hereunder payable to Seller
                 by Buyer pursuant hereto is Thirty Million Dollars
                 ($30,000,000) plus the Improvement Costs (hereinafter
                 referred to as the "Purchase Price"), payable as follows:

                       (a)  Two Hundred Thousand Dollars ($200,000), which the
                 parties hereto acknowledge has been paid as a deposit (the
                 "Deposit"); and

                       (b)  Two Million Eight Hundred Thousand Dollars
                 ($2,800,000) plus the Improvement Costs (hereinafter referred
                 to as "the Closing Payment") at the Closing Time, in cash or
                 by certified or bank cashier's check or by federal funds wire
                 transfer.

                 5.    CLOSING

TIME                   (A)  The "Closing Time" shall be at 10:00 a.m. on the
                 first to occur of (i) a date agreed by mutual notice between
                 Buyer and Seller, or their attorneys, or (ii) June   , 1995.
                 Time is of the essence of this Agreement.  Closing of the
                 transaction herein described, including without limitation,
                 delivery of all fully executed Closing Documents herein
                 required to be delivered at the Closing Time, and full
                 payment of the Purchase Price, shall be at the Closing Time.
                 Buyer and Seller may alter the Closing Time by a written
                 agreement executed by their attorneys in one or more
                 counterparts.  In addition, the closing of the transaction
                 herein described may be accomplished in escrow upon such
                 escrow conditions and other closing or settlement terms and
                 conditions as may hereafter be set forth in a written
                 agreement executed by their attorneys in one or more
                 counterparts.  Until such time as the Closing Time shall be
                 postponed or accelerated as herein provided, the expression
                 "the Closing Time" shall mean the date aforesaid fixed as the
                 Closing Time; and thereafter the "Closing Time" shall mean
                 said date as so postponed or accelerated from time to time.
                 Seller shall have the right to postpone the Closing Time
                 pursuant to Article 10(A) of this Agreement.

LOCATION               (B)  Such Closing shall take place at the offices of
                 Lane & Altman, 101 Federal Street, Boston, Massachusetts, or
                 at such other location as may be agreed upon by the attorneys
                 for Buyer and Seller, respectively.

                 6.    DELIVERY

POSSESSION             At the Closing Time, Seller shall deliver
CONDITION        full possession of the Property to Buyer, in substantially
                 the same condition as the Property is in on the date hereof,
                 less reasonable wear and tear, but with such interior
                 improvements as are necessary in connection with new
                 tenancies, and in compliance with all Permitted Encumbrances.

                 7.  CONDITION OF PREMISES

                       Buyer acknowledges that it has had an opportunity to
                 inspect every aspect of the Property, to review Seller's
                 books and records concerning operation of the Property, and
                 to review the leases and occupancy arrangements.  The Buyer
                 is buying the Property in "as is" condition.  The Seller has
                 made no warranties or representations on which the Buyer has
                 relied with respect to the Property.  The Buyer's agreements
                 in this Article shall survive delivery of the Deed.

                 8.    ACCEPTANCE

                       Acceptance of the Deed by Buyer shall constitute full
                 performance and discharge of every agreement and obligation
                 of Seller, express or implied, pursuant to this Agreement,
                 except with respect to any adjustments and payments to be
                 made thereafter pursuant to Article 11 hereof and except as
                 otherwise specifically provided herein.

                 9.    BROKERS

                       Each party hereby warrants and represents to the other
                 party that it has dealt with no brokers other than The
                 Hamilton Company (hereinafter called the "Broker") in
                 connection with this Agreement or any aspect of the
                 transaction herein contemplated and that it will indemnify
                 the other party against, and save the other party harmless
                 from, all commissions, fees and other costs, and claims
                 therefor, by any other broker who shall allege such broker
                 has dealt with the indemnitor hereunder in connection with
                 the transaction herein contemplated.  Seller shall indemnify
                 Buyer against, and save Buyer harmless from, all commissions,
                 fees and other costs, and claims therefor, of the Broker.

                 10.   NON-CONFORMANCE

DEFECTS                (A)  If Seller shall be unable to convey title to, or
                 deliver possession of, the Property, as required by this
                 Agreement, or if at the Closing Time the Property does not
                 conform to the requirements of this Agreement, then Seller
                 shall use its reasonable efforts to remove any defects in
                 title, or to deliver possession as provided herein, and to
                 make the Property conform to the provisions hereof, as the
                 case may be, in which event Seller shall give written notice
                 thereof to Buyer at or before the Closing Time and thereupon
                 the Closing Time shall be extended for a period of sixty (60)
                 days.  Notwithstanding any other provision of this Agreement
                 to the contrary, if Seller fails to convey title to the
                 Property as required by this Agreement because of the failure
                 of Landman to perform its obligations under the Release
                 Agreement, Seller shall immediately so notify Buyer and
                 refund the Deposit to Buyer, which shall be Buyer's sole
                 remedy at law and in equity, and this Agreement shall be null
                 and void without recourse to the parties hereto.
CORREC-                (B)  If, at the Closing Time, as extended,
TIONS            Seller shall still be unable to give title, deliver
                 possession, or make the Property conform to the requirements
                 hereof and to Seller's representations, as the case may be,
                 all as herein agreed, then, at Buyer's election, the Deposit
                 shall be forthwith refunded as Buyer's sole remedy at law and
                 in equity, and all other obligations of all parties hereto
                 shall cease and this Agreement shall be null and void and
                 without recourse to the parties hereto.

WAIVER                 (C)  Buyer shall have the election, at either the
                 original or any extended Closing Time, to accept such title
                 as Seller can deliver to the Property, and in its then
                 condition, and to pay therefor the Purchase Price without
                 deduction, in which case Seller shall convey such title and
                 deliver possession in their then condition, except that if
                 the Property shall have been damaged by fire or casualty
                 insured against, then the Seller shall, unless the Seller has
                 previously restored the Property to its former condition,
                 either (a) pay over or assign to Buyer, on delivery of the
                 Deed, the insurance proceeds recovered or recoverable as the
                 case may be, less all amounts reasonably expended by Seller
                 for any partial restoration, or (b) if a holder of a mortgage
                 on the Property shall not permit the insurance proceeds or a
                 part thereof to be used to restore the Property to its former
                 condition or to be so paid over or assigned, give to Buyer a
                 credit against the Purchase Price, on delivery of the Deed,
                 equal to said amounts so recovered or recoverable and
                 retained by the holder of said mortgage less any amounts
                 reasonably expended by Seller for any partial restoration.

USE OF                 (D)  To enable Seller to make conveyance as
PURCHASE         herein provided, Seller may, at the Closing Time,
PRICE            use the Purchase Price or any portion thereof, if otherwise
                 payable by Buyer hereunder, to clear title of any or all
                 encumbrances or interests, provided that all instruments so
                 procured are recorded simultaneously with the recording of
                 the Deed, or, with respect to institutional mortgages,
                 arrangements in accordance with customary conveyancing
                 practice are made for subsequent recording.

LIQUIDATED             (E)  If on or before the Closing Time Buyer
DAMAGES          shall give notice to Seller that Buyer shall not consummate
                 the purchase of the Property, or if as of the Closing Time
                 Buyer shall otherwise fail to fulfill Buyer's agreements
                 herein, after receipt of notice thereof from Seller, (i) the
                 Deposit shall be paid to Seller by Escrowee, with interest
                 accrued thereon and (ii) Buyer shall immediately reimburse to
                 Seller (a) the Improvement Costs plus (b) Seller's
                 out-of-pocket expenses up to a maximum of $2500 incurred in
                 the negotiation of this Agreement (excluding the cost of
                 employees of Seller or its managing agent, but including
                 reasonable attorneys' fees), which payments collectively
                 shall be made as full liquidated damages and as Seller's sole
                 remedy in law or at equity and all other obligations of the
                 parties hereto shall cease and this Agreement shall be void
                 without recourse to either party hereto.

                 11.   ADJUSTMENTS

OPERATIONS             (A)  Collected rents, common area maintenance charges,
                 water and sewer charges, taxes and assessments payable for
                 the tax year in which the Closing occurs, and other standard
                 operating expenses and additional rents shall be adjusted as
                 of the Closing Time, and the net amount thereof shall be
                 added to or deducted from, as the case may be, the amount
                 payable by Buyer at the Closing Time. The total amount of
                 unapplied security deposits held by Seller shall be credited
                 against the Purchase Price. Taxes and betterments and other
                 assessments assessed for the tax year prior to the tax year
                 in which the Closing occurs and/or any prior year, whenever
                 due and payable, and whether or not assessed and/or payable
                 in installments, and whenever payable, shall be paid by
                 Seller.

POST-CLOSING           (B)  If the amount of any of said taxes is not known at
                 the Closing Time, such amount shall be apportioned on the
                 basis of the taxes assessed for the tax year most recently
                 known, with a reapportionment as soon as the new tax rate and
                 valuation can be ascertained; and, if the taxes which are to
                 be apportioned shall thereafter be reduced by abatement, the
                 amount of such abatement, less the reasonable cost of
                 obtaining the same, shall be apportioned between Seller and
                 Buyer, provided that neither such party shall be obligated to
                 institute or prosecute proceedings for an abatement.  All
                 amounts received by Buyer after the Closing Time for the
                 account or any tenant or other occupant of the Property shall
                 be applied in the following order: (a) first on account of
                 any amount then due Buyer from such person or entity, (b)
                 next, on account of any amount then due Seller from such
                 person or entity with respect to the Property for the period
                 prior to the Closing Time, less any costs of collection
                 incurred by Buyer and attributable thereto, and (c) with any
                 balance then remaining towards Buyer.

                 12.   NOTICES

                       All notices and other communications pursuant hereto
                 shall be deemed to have been given only upon the receipt
                 thereof (or the refusal to accept delivery thereof), postage
                 prepaid, by registered or certified mail, return receipt
                 requested, or by Federal Express, Purolator Courier, or
                 similar overnight courier which delivers only against signed
                 receipt by the addressee thereof, to each party at the
                 addresses, and with the duplicate copies, hereinafter
                 provided, or at such alternate address as shall be designated
                 by like notice:

                             (i)  if given to Seller, Omnibus Realty Trust,
                       c/o The Hamilton Company, 39 Brighton Avenue, Allston,
                       MA  02134
                       Attn:  Harold Brown
                       with a duplicate copy to Lauren Jennings, Esq.,
                       Goldstein & Manello, P.C., 265 Franklin Street, Boston,
                       Massachusetts 02110

                             (ii)  if given to Buyer, NERA, c/o The Hamilton
                       Company, 39 Brighton Avenue, Allston, MA  02134
                       Attn:  Harold Brown
                       with a duplicate copy to Luci Daley Vincent, Esq., Lane
                       & Altman, 101 Federal Street, 26th Floor, Boston,
                       Massachusetts 02110

                 13.   MISCELLANEOUS

CHOICE                 (A)  This Agreement shall be construed in
OF LAW           accordance with the laws of the Commonwealth of Massachusetts.

AMENDMENT              (B)  This Agreement sets forth the entire understanding
                 and agreement of the parties.  This Agreement shall not be
                 changed except by an instrument in writing signed by both
                 parties hereto.  Any of the provisions of this Agreement may
                 be waived only by an instrument in writing signed by the
                 party who desires to waive such provision.

SUCCESSORS             (C)  This Agreement shall be binding upon and shall
                 inure to the benefit of the parties hereto and their
                 respective heirs, successors and assigns.

COUNTERPARTS           (D)  This Agreement may be executed in one or more
                 counterparts, all of which shall be considered one and the
                 same agreement and shall become effective when one or more
                 counterparts has been signed by each of the parties and
                 delivered to the other parties.

CAPTIONS               (E)  The captions and marginal notes used herein are
                 included only for ease of reference and shall have no meaning
                 whatsoever in the construction of this instrument.

AUTHORITY              (F)  Seller warrants and represents to Buyer, as
                 follows:

                 (i)  Seller is trustee of a trust under declaration of trust
                 dated July 25, 1986 recorded with Suffolk County Registry of
                 Deeds at Book 12926, Page 344, Suffolk Registry District of
                 the Land Court as Document 414405, and Worcester District
                 Registry of Deeds in Book 11241/204, which remains in full
                 force and effect, without modification or amendment; Seller
                 has all authorization and direction necessary to execute and
                 deliver this Agreement, as trustee, and to perform Seller's
                 obligations hereunder and complete the transaction
                 contemplated hereby.

                 (ii)  No materially adverse suit, action, litigation or
                 administrative proceeding is threatened or commenced against
                 Seller which affects the Property or which may affect
                 Seller's performance hereunder or which could give rise to a
                 lien against the Property, including without limitation,
                 eminent domain proceedings, except the matters, if any,
                 disclosed in Exhibit B hereto.

                 IN WITNESS WHEREOF, each of the parties hereto has executed
                 this Agreement, all as of the day and year first above
                 written.

WITNESSES AS TO BOTH: SELLER

_____________________________ Sally A. Starr, Trustee of Omnibus Realty Trust

_____________________________ Lisa A. Brown, Trustee of Omnibus Realty Trust

Taxpayer I.D. No.__________

WITNESS: BUYER

NEW ENGLAND REALTY
_____________________________ ASSOCIATES LIMITED PARTNERSHIP

By NewReal, Inc., a
Massachusetts corporation, its
general partner

By:
Ronald Brown,
President

Taxpayer I.D. No.


EXHIBIT A

Courtyard North Beacon                         140-154 N. Beacon St.
                                               Allston, MA

Commonwealth Apartments                        1144, 1148-1160 Comm
                                               Ave., Brighton, MA

Commonwealth Gardens                           1131-1137 Comm Ave.,
                                               Brighton, MA

Redwood Hills   376-382 Sunderland Rd.,
                                               Worcester, MA

62 Boylston                                    62 Boylston St., Boston, MA


EXHIBIT B
(Outstanding Items of Litigation)


EXHIBIT C

ASSIGNMENT OF CONTRACTS AND PERMITS

This ASSIGNMENT is given by Sally A. Starr and Lisa A. Brown, Trustees of Omnibus Realty Trust ("Assignor") to New England Realty Associates Limited Partnership, a Massachusetts limited partnership, ("Assignee") for $1.00 and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, in connection with the purchase by Assignee and sale by Assignor, pursuant to that certain Purchase and Sale Agreement, dated June __, 1995, by and between Assignor and Assignee (the "Purchase Agreement") of premises more particularly described in the Purchase Agreement. All capitalized words and phrases herein have the same meaning as in the Purchase Agreement unless otherwise set forth herein. Assignor hereby assigns, transfers and sets over to Assignee to the full extent permitted by law and under the terms hereof and thereof, (a) all of the contracts, licenses, permits, agreements, warranties and approvals granted for the benefit of the Property (as defined in the Purchase Agreement) or to Assignor in connection with the Property, and (b) all the Assignor's right, title, and interest therein, together with all other contracts, licenses, permits, rights, agreements, warranties and approvals now owned or hereafter acquired by the Assignor for and in respect of the Property, (such contracts, licenses, etc., are referred to herein as the "Contracts"). Assignor hereby irrevocably directs the grantor or licensor of or the contracting party to any such Contract, to the extent permitted by such Contract to recognize and accept Assignee as the holder of such Contract for any and all purposes as fully as it would recognize and accept Assignor and the performance of the Assignor thereunder. Assignee agrees hereafter to perform in accordance with the terms and conditions of the Contracts, but nothing herein shall obligate Assignee for such performance on or before the date hereof. Assignor represents and warrants that there are no violations of the Contracts and that the Contracts have not previously been assigned to anyone.

IN WITNESS WHEREOF, the Assignor has executed this Assignment under seal as of the _____ day of _________, 1995.

ASSIGNOR

_____________________________ Sally A. Starr, Trustee of Omnibus Realty Trust

_____________________________ Lisa A. Brown, Trustee of Omnibus Realty Trust


EXHIBIT D

ASSIGNMENT OF LEASES

This ASSIGNMENT AND ASSUMPTION AGREEMENT is given by Sally A. Starr and Lisa A. Brown, Trustees of Omnibus Realty Trust ("Assignor") to New England Realty Associates Limited Partnership, a Massachusetts limited partnership, ("Assignee") for $1.00 and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, in connection with the purchase by Assignee and sale by Assignor, pursuant to that certain Purchase and Sale Agreement, dated June __, 1995, by and between Assignor and Assignee (the "Purchase Agreement") of premises more particularly described in the Purchase Agreement. All capitalized words and phrases herein have the same meaning as in the Purchase Agreement unless otherwise set forth herein.

Assignor, for good and valuable consideration, hereby grants, transfers and assigns to Assignee, and Assignee hereby accepts, the entire lessor's/landlord's interest in any and all leases and tenancy agreements (collectively, the "Leases") for any portion or portions of the property known as and numbered __________________________________, __________ County, Massachusetts, and all tenant/lessee security, advance rental, similar deposits and interest thereon held by Assignor covering portions of said property (the "Deposits").

Assignee agrees to defend, indemnify and hold Assignor harmless from any and all liability, loss, cost or damage which Assignor may incur and any and all claims and demands whatsoever which may be asserted against Assignor by reason of, and Assignee hereby specifically assumes any and all obligations or undertakings on the landlord's part to be performed or discharged under the Leases and the Deposits on or after the date hereof, or otherwise arising out of or in connection with, this Assignment with respect to matters first occuring, originating or arising on or after the date hereof.

Assignor agrees to defend, indemnify and hold Assignee harmless from any and all liability, loss, cost or damage whatsoever which may be asserted against Assignee by reason of undertakings on the landlord's part to be performed or discharged under the Leases and the Deposits prior to the date hereof.

Assignor hereby certifies that rents have been paid by tenants under the Leases through the dates listed on Schedule A attached hereto.

Assignor hereby certifies that payments have been made by Assignor pursuant to the Deposits as listed on Schedule A attached hereto.

The provisions of this Assignment and Assumption Agreement shall be binding upon and inure to the benefit of the parties hereto and their respective successors and assigns.

Executed under seal this ____ day of ___________, 199__.

WITNESSES AS TO BOTH: ASSIGNOR

_____________________________ Sally A. Starr, Trustee of Omnibus Realty Trust

_____________________________ Lisa A. Brown, Trustee of Omnibus Realty Trust

WITNESS: ASSIGNEE

_____________________________ NEW ENGLAND REALTY
ASSOCIATES LIMITED PARTNERSHIP

By NewReal, Inc., a
Massachusetts corporation, its
general partner

By:
Ronald Brown,
President

COMMONWEALTH OF MASSACHUSETTS

___________, ss ________________, 199__

Then personally appeared the above named __________________, as _________________ of ____________________________________, and acknowledged the foregoing instrument to be his/her free and voluntary act and deed and the voluntary free act and deed of ____________________________, before me,

, Notary Public

My Commission expires:

COMMONWEALTH OF MASSACHUSETTS

______________, ss _________________, 199__

Then personally appeared the above named _______________, President and Treasurer of __________________________________, ("________"), and acknowledged the foregoing instrument to be his/her free and voluntary act and deed and the free act and deed of ________________ as ________________ of __________________, before me,

, Notary Public

My Commission expires:


SCHEDULE A

RENTS PAID AND SECURITY DEPOSITS

Security

Tenants Monthly Rent Paid Through Deposits