Washington, D.C. 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)   February 4, 1999

                   Wells Real Estate Investment Trust, Inc. 
- --------------------------------------------------------------------------------
            (Exact name of registrant as specified in its charter)

- --------------------------------------------------------------------------------
                (State or other jurisdiction of incorporation)

      333-32099                                     58-2328421
- -----------------------            ---------------------------------------------
(Commission File Number)                 (IRS Employer Identification No.)

               3885 Holcomb Bridge Road, Norcross, Georgia 30092
- --------------------------------------------------------------------------------
              (Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code   (770) 449-7800

- --------------------------------------------------------------------------------
         (Former name or former address, if changed since last report)



Purchase of the Vanguard Cellular Building.  On February 4, 1999, Wells
- ------------------------------------------                             
Operating Partnership, L.P. ("Wells OP"), a Georgia limited partnership formed
to acquire and hold real estate properties on behalf of Wells Real Estate
Investment Trust, Inc. (the "Registrant") acquired a four-story office building
containing approximately 81,859 rentable square feet (the "Vanguard Cellular
Building"), which was recently developed on an approximately 10.5 acre tract of
real property located in Harrisburg, Dauphin County, Pennsylvania.

     Wells OP purchased the Vanguard Cellular Building from Walsh Higgins No.
33, L.P. (the "Seller") pursuant to the terms of the Agreement for the Purchase
and Sale of Property dated November 30, 1998 (the "Purchase Agreement"), for a
purchase price of $12,291,200.  At the closing, Wells OP incurred acquisition
expenses, including transfer taxes, title insurance premiums, recording fees and
tax proration items, of approximately $161,700.  In addition, Wells OP paid
legal fees of approximately $50,000 outside of closing.  Wells OP expended cash
proceeds in the amount of $6,332,100 and obtained a loan in the amount of
$6,425,000 from NationsBank, N.A., the net proceeds of which were used to fund
the remainder of the purchase price of the Vanguard Cellular Building (the
"NationsBank Loan").

The NationsBank Loan. The NationsBank Loan matures on January 4, 2002 (the
- --------------------                                                       
"Maturity Date"). The interest rate on the NationsBank Loan is a fixed rate
equal to the rate appearing on Telerate Page 3750 as the London InterBank
Offered Rate plus 200 basis points over a six month period. The interest rate is
fixed for the initial six months of the loan at 7% per annum. A principal
installment in the amount of $6,150,000 is due and payable by Wells OP on August
1, 1999. Thereafter, Wells OP is required to make quarterly installments of
principal in an amount equal to one-ninth of the outstanding principal balance
as of October 1, 1999. The NationsBank Loan is secured by a first mortgage
against the Vanguard Cellular Building. Leo F. Wells, III, an Affiliate of the
Registrant and the Advisor, and the Registrant are co-guarantors of the
NationsBank Loan. Wells OP incurred loan expenses, including legal fees, loan
origination fees and appraisal fees, of approximately $29,000 in connection with
obtaining the NationsBank Loan.

Description of the Building and the Site. The Vanguard Cellular Building is a
- ----------------------------------------                                      
four-story office building with 81,859 rentable square feet consisting of over
24,000 square feet of gross floor area on each of the top three levels and
approximately 8,200 square feet of gross floor area on the lower level. The
building is constructed using a steel frame design and finished with a high
quality brick masonry exterior. Construction of the Vanguard Cellular Building
was completed in November 1998. The parking area contains approximately 570
paved parking spaces.

     An independent appraisal of the Vanguard Cellular Building was prepared by
CB Richard Ellis, Inc., real estate appraisers, as of December 1, 1998, pursuant
to which the market value of the land and the leased fee interest subject to the
Vanguard Cellular Lease (described below) was estimated to be $13,100,000, in
cash or terms equivalent to cash. This value estimate was based upon a number of
assumptions, including that the Vanguard Cellular Building will continue
operating at a stabilized level with Vanguard Cellular occupying 100% of the
rentable area, and is not necessarily an accurate reflection of the fair market
value of the property. Wells OP also obtained an environmental report prior to
closing evidencing that the environmental condition of the land encompassing the
Vanguard Cellular Building was satisfactory.

     The site is located in the Lower Paxton Township, a suburb of Harrisburg in
Dauphin County, Pennsylvania.  The site consists of approximately 10.5 acres of
land located in Commerce Park, a planned business park, at the intersection of
Progress Avenue and Interstate Drive.  Commerce Park is just off of the Progress
Avenue Interchange of Interstate 81 located within Dauphin County, Susquehanna
Township in Harrisburg, Pennsylvania.  The Vanguard Cellular Building is located
in the East Shore Business District on the eastern side of the Susquehanna River
approximately 10 miles northeast of the Downtown Business District.

The Vanguard Cellular Lease. The Vanguard Cellular Building is leased to
- ---------------------------                                              
Pennsylvania Cellular Telephone Corp. ("Pennsylvania Telephone"), a North
Carolina corporation and wholly owned subsidiary of Vanguard Cellular


Systems, Inc. ("Vanguard Cellular") pursuant to the Build-To-Suit Office Lease
Agreement dated as of September 26, 1997, as amended by instruments on September
15, 1998 and January 18, 1999 (the "Vanguard Cellular Lease"). At the closing of
the Vanguard Cellular Building, the Seller assigned all of its rights to the
Vanguard Cellular Lease to Wells OP.

     The initial term of the Vanguard Cellular Lease is ten years which
commenced on November 16, 1998 (the "Rental Commencement Date"). Pennsylvania
Telephone has the option to extend the initial term of the Vanguard Cellular
Lease for three additional five year periods and one additional four year and
eleven month period. Each extension option must be exercised by giving written
notice to the landlord at least twelve months prior to the expiration date of
the then current lease term. The following table summarizes the annual base rent
payable during the initial term of the Vanguard Cellular Lease:

      YEAR          ANNUAL RENT          $ PER SQ. FT.        MONTHLY RENT   
      ----          ------------         -------------        ------------  
    <S>             <C>                  <C>                  <C>           
         1          $  880,264.10          $10.75                     
    Month 1                                                   $      0.00  
    Months 2-7                                                  51,853.50  
    Months 8-12                                                113,828.62  
         2           1,390,833.11           16.99              115,902.76  
         3           1,416,220.59           17.30              118,018.38  
         4           1,442,115.81           17.62              120,176.32  
         5           1,468,528.94           17.94              122,377.41  
         6           1,374,010.89           16.79              114,500.91  
         7           1,401,491.11           17.12              116,790.93  
         8           1,429,520.93           17.46              119,126.74  
         9           1,458,111.35           17.81              121,509.28  
         10          1,487,273.58           18.17              123,939.47   

     The annual base rent for each extended term under the lease will be equal
to 93% of the "fair market rent" determined either (i) as agreed upon by the
parties, or (ii) as determined by appraisal pursuant to the terms and conditions
of the Vanguard Cellular Lease. The fair market rent shall be multiplied by the
"fair market escalator" (which represents the yearly rate of increases in the
fair market rent for the entire renewal term), if any. If the fair market rent
is to be determined by appraisal, both the landlord and the tenant shall
designate an independent appraiser, and both appraisers shall mutually designate
a third appraiser. After their appointment, the appraisers shall determine the
fair market rent and the fair market escalator by submitting independent
appraisals. The fair market rent and fair market escalator shall be deemed to be
the middle appraisal of the three submitted.

     Under the Vanguard Cellular Lease, Pennsylvania Telephone is required to
pay as additional rent all real estate taxes, special assessments, water rates
and charges, sewer rates and charges, public utilities, insurance premiums,
street lighting, excise levies, licenses, permits, governmental inspection fees
and other governmental charges and all other charges incurred in the use,
occupancy, operation, leasing or possession of the Vanguard Cellular Building.
In addition, Pennsylvania Telephone is responsible for all routine maintenance
and repairs relating to the Vanguard Cellular Building. Wells OP, as the
landlord, is responsible for (i) maintenance, repairs and replacements to the
structural components of the Vanguard Cellular Building, including without
limitation, the roof, floor slabs, foundation walls and footings, structural
steel, exterior walls, driveways, roadways, sidewalks, curbs, parking areas and
loading areas, and (ii) making necessary capital replacements of the heating,
ventilation and air condition system, electrical, plumbing, fire protection and
other mechanical systems in the building.

     In addition, the Vanguard Cellular Lease contains an option to expand the
premises to create additional office space of not less than 40,000 gross square
feet and not more than 90,000 gross square feet, as well as additional parking
to accommodate such office space (the "Expansion Improvements"). If Pennsylvania
Telephone exercises its option for the Expansion Improvements, Wells OP will be
obligated to expend the funds necessary to construct the Expansion Improvements.
Pennsylvania Telephone may exercise its expansion option by delivering


written notice to Wells OP at any time before the last business day of the 96th
month of the initial term of the Vanguard Cellular Lease.

     Within 60 days after Wells OP's receipt of the expansion notice, Wells OP
shall consult with Pennsylvania Telephone concerning Pennsylvania Telephone's
specific requirements with regard to the Expansion Improvements and, within such
60 day period, Wells OP shall notify Pennsylvania Telephone in writing of the
total estimated expansion costs to be incurred in planning and constructing the
Expansion Improvements. Within 60 days after Pennsylvania Telephone receives
Wells OP's written notification of the costs for the Expansion Improvements,
Pennsylvania Telephone shall notify Wells OP in writing either (i) that
Pennsylvania Telephone authorizes Wells OP to proceed with the construction of
the Expansion Improvements, (ii) that Pennsylvania Telephone intends to submit
revised specifications within 60 days to reduce the estimated costs of the
Expansion Improvements to an amount satisfactory to Pennsylvania Telephone, or
(iii) that Pennsylvania Telephone elects not to expand the premises. If
Pennsylvania Telephone fails to deliver its notice to proceed within the above
mentioned 60 day period, then Pennsylvania Telephone shall be deemed to have
elected not to expand.

     If Pennsylvania Telephone delivers its notice to proceed with the Expansion
Improvements, Pennsylvania Telephone shall be deemed to have exercised its
option for such full or partial renewal terms such that, as of the date of
substantial completion of the Expansion Improvements, the remaining lease term
shall be ten years from such date of substantial completion. Pennsylvania
Telephone shall continue to have the right to exercise its option for any of the
renewal terms discussed above which remain beyond the ten year additional term;
provided that, if the remaining portion of a renewal term after the ten year
extension shall be less than one year, then the ten year term shall be further
extended to include the remaining portion of the renewal term which is less than
one year.

     The annual base rent for the Expansion Improvements for the first twelve
months shall be equal to the product of (i) expansion costs, multiplied by (ii)
a factor of 1.07, multiplied by (iii) the greater of (A) 10.50%, or (B) an
annual interest rate equal to 375 basis points in excess of the ten year United
States Treasury Note Rate then most recently announced by the United States
Treasury as of the commencement date of the Expansion Improvements (the
"Expansion Commencement Date"). Thereafter, the annual base rent for the
Expansion Improvements shall be increased annually by the lesser of (a) 5%, or
(b) 75% of the percentage by which the United States, Bureau of Labor
Statistics, Consumer Price Index for All Items - All Urban Wage Earners and
Clerical Workers for the Philadelphia Area (the "CPI Index") published nearest
to the expiration date of each twelve month period subsequent to the Expansion
Commencement Date is greater than the CPI Index most recently published prior to
the Rental Commencement Date.

     Management of the Registrant believes that the Vanguard Cellular Building
has been adequately insured against loss from fire, windstorm, hail, explosion,
vandalism, riot and civil commotion, damage from vehicles and aircraft, smoke
damage, water damage, and such other risks or hazards which are customarily
insured against with respect to improvements similar in design, construction,
general location, use and occupancy to the Vanguard Cellular Building.
Management also believes that the Vanguard Cellular Building is adequately
insured against claims for bodily injury, personal injury or property damage for
any loss, liability or damage that may occur on the premises.

Property Management Fees.  Wells Management Company, Inc. ("Wells Management"),
- ------------------------                                                       
an Affiliate of the Registrant and the Advisor, has been retained to manage and
lease the Vanguard Cellular Building.  Wells OP shall pay management and leasing
fees to Wells Management in the amount of 4.5% of gross revenues from the
Vanguard Cellular Building.




        (a)  Audited Financial Statements. Since it is impracticable to provide
the required financial statements for the acquired real property described above
at the time of this filing and no financial statements (audited or unaudited)
are available at this time, the Registrant hereby confirms that the required
financial statements will be filed on or before April 20, 1999 by amendment to
this Form 8-K, which date is within the 60 day period allowed to file such an

        (b)  Pro Forma Financial Information.  See paragraph (a) above.


        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.

                              WELLS REAL ESTATE INVESTMENT TRUST, INC.

                              By:/s/ Brian M. Conlon
                                 Brian M. Conlon
                                 Executive Vice President

Date: February 15, 1999