SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                             _______________________

                                   SCHEDULE TO
         Tender Offer Statement Pursuant to Section 14(d)(1) or 13(e)(1)
                     of the Securities Exchange Act of 1934
                               ___________________

                    WELLS REAL ESTATE INVESTMENT TRUST, INC.
                            (Name of Subject Company)

       SUTTER OPPORTUNITY FUND 3, LLC, SUTTER CAPITAL MANAGEMENT, LLC and
                                 ROBERT E. DIXON

                                    (Bidders)

                          COMMON STOCK, PAR VALUE $.01
                         (Title of Class of Securities)


                      (CUSIP Number of Class of Securities)
                             _______________________

                                                      Copy to:
Robert E. Dixon                                       Paul J. Derenthal, Esq.
Sutter Capital Management, LLC                        Derenthal & Dannhauser LLP
220 Montgomery Street, Suite 2100,                    One Post Street, Suite 575
San Francisco, California 94104                       San Francisco, CA 94104
(415) 788-1441                                        (415) 981-4844


                     (Name, Address, and Telephone Number of
                    Person Authorized to Receive Notices and
                       Communications on Behalf of Bidder)

                            Calculation of Filing Fee

            Transaction                                 Amount of
            Valuation*                                  Filing Fee

            $7,000,000                                  $886.90

*      For purposes of calculating the filing fee only.  Assumes the purchase of
       1,000,000 Shares at a purchase price equal to $7.00 per Share in cash.

[ ]    Check  box if any  part  of the  fee is  offset  as  provided  by  Rule
       0-11(a)(2)  and identify the filing with which the offsetting fee was
       previously paid. Identify the previous filing by registration statement
       number, or the Form or Schedule and the date of its filing.

       Amount Previously Paid:
       Form or Registration Number:
       Filing Party:
       Date Filed:




[ ]    Check the box if the filing relates solely to preliminary communications
       made before the commencement of a tender offer.

       Check the appropriate boxes below to designate any transactions to which
       the statement relates:

[X]      third party tender offer subject to Rule 14d-1.
[ ]      issuer tender offer subject to Rule 13e-4.
[ ]      going private transaction subject to Rule 13e-3
[ ]      amendment to Schedule 13D under Rule 13d-2

Check the following box if the filing is a final amendment reporting the results
of the tender offer: [ ]




                                  TENDER OFFER

     This  Tender  Offer  Statement  on  Schedule  TO  relates to the offer (the
"Offer") by SUTTER  OPPORTUNITY FUND 3, LLC, and ROBERT E. DIXON (together,  the
"Purchasers") to purchase up to 1,000,000 Shares of COMMON STOCK, PAR VALUE $.01
(the  "Shares")  in  WELLS  REAL  ESTATE  INVESTMENT  TRUST,  INC.,  a  Maryland
corporation (the "Company"),  the subject company,  at a purchase price equal to
$7.00 per Share, less the amount of any dividends  declared or paid with respect
to the Shares  between  November  15, 2004 (the "Offer  Date") and  December 20,
2004,  or such other date to which this Offer may be extended  (the  "Expiration
Date"),  upon the terms and subject to the  conditions set forth in the Offer to
Purchase  dated  November  15,  2004 (the "Offer to  Purchase")  and the related
Letter of  Transmittal,  copies of which are attached  hereto as Exhibits (a)(1)
and (a)(2),  respectively.  As noted above,  the Offer price would be subject to
reduction for  dividends  paid or declared  prior to the  Expiration  Date.  Any
dividends paid or declared after the Expiration  Date, by the terms of the Offer
and as set forth in the Letter of  Transmittal,  would be assigned by  tendering
Shareholders to the  Purchasers.  Sutter Capital  Management,  LLC is named as a
"bidder"  herein because it controls Sutter  Opportunity  Fund 3, LLC, but it is
otherwise participating in the offer described in this schedule.

     In the  event  of a  price  reduction  resulting  from a  Company  dividend
declared  or paid  after the Offer  Date and  before  the  Expiration  Date,  as
described  above,  the  Purchasers  will file an amendment  to this  Schedule TO
reflecting  such  reduction  and  will,  to the  extent  necessary,  extend  the
Expiration  Date to assure there is a minimum ten business day period  following
the amendment before the Offer expires.

     Tender of Shares  will  include the tender of any and all  securities  into
which the Shares may be converted and any securities distributed with respect to
the Shares from and after the Offer Date.

     As of February 29, 2004, there were approximately  117,000  stockholders of
record of Shares and the number of Shares  outstanding  as of September 30, 2004
was  470,422,493  according to the Company's  annual report on Form 10-K for the
year ended  December 31, 2004 and quarterly  report on Form 10-Q for the quarter
ended  September  30,  2004.  The  Purchasers  and  certain of their  affiliates
currently  beneficially own an aggregate of 3,000 Shares, or less than one tenth
of one percent (0.001%) of the outstanding  Shares.  If all of the Shares sought
in  this  Offer  are  purchased,  the  Purchasers  and  their  affiliates  would
beneficially  own in the  aggregate  1,003,000  or  approximately  0.002% of the
outstanding  Shares.  Consummation  of the  Offer,  if  all  Shares  sought  are
tendered,  would  require  payment  by the  Purchasers  of up to  $7,000,000  in
aggregate  purchase price,  which the Purchasers will fund out of their existing
working capital.

     The  address  of the  Company's  principal  executive  offices  is 6200 The
Corners  Parkway,  Norcross,  Georgia  30092,  and its  phone  number  is  (770)
449-7800.

     The  information  in the Offer to Purchase,  including  all  schedules  and
annexes  thereto,  is  hereby  expressly  incorporated  herein by  reference  in
response to all the items of this Statement.

Item 12. Exhibits.

         (a)(1)   Offer to Purchase dated November 15, 2004

         (a)(2)   Letter of Transmittal

         (a)(3)   Form of Letter to Shareholders dated November 15, 2004

         (b)- (h) Not applicable.



                                   SIGNATURES


     After due inquiry  and to the best of my  knowledge  and belief,  I certify
that the information set forth in this statement is true, complete and correct.


Dated:   November 15, 2004


SUTTER OPPORTUNITY FUND 3, LLC

By Sutter Capital Management, LLC, its Manager

         By:       /s/ ROBERT E. DIXON
                  -----------------------------------
                  Robert E. Dixon, Manager


SUTTER CAPITAL MANAGEMENT, LLC

         By:       /s/ ROBERT E. DIXON
                  -----------------------------------
                  Robert E. Dixon, Manager


       /s/ ROBERT E. DIXON
       -----------------------------------
       Robert E. Dixon


























                                       2








                                  EXHIBIT INDEX


Exhibit           Description

(a)(1)            Offer to Purchase dated November 15, 2004

(a)(2)            Letter of Transmittal

(a)(3)            Form of Letter to Shareholders dated November 15, 2004