SECURITIES AND EXCHANGE COMMISSION
                             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): May 11, 2004
                                                          -------------





                               CAPITAL TRUST, INC.
                               -------------------
             (Exact Name of Registrant as specified in its charter)





           Maryland                  1-14788                 94-6181186
---------------------------       --------------         -----------------
(State or other jurisdiction      (Commission File          (IRS Employer
     of incorporation)                Number)            Identification No.)




                 410 Park Avenue, 14th Floor, New York, NY 10022
                 -----------------------------------------------
               (Address of Principal Executive Offices) (Zip Code)



       Registrant's telephone number, including area code: (212) 655-0220
                                                          ---------------



                                      N/A
                                      ---
         (Former name or former address, if changed since last report):






Item 5.  Other Events

         On May 11, 2004, Capital Trust, Inc. (the "Company") entered into a
Securities Purchase Agreement (the "Purchase Agreement") with W. R. Berkley
Corporation which we refer to herein together with certain of its designated
controlled affiliates as "Berkley." Pursuant to the Purchase Agreement, the
Company:

    1.    issued and sold to Berkley on May 11, 2004, 1,310,000 shares (the
          "Tranche 1 Shares") of the Company's class A common stock, par value
          $0.01 per share (the "Common Stock") and stock purchase warrants (the
          "Warrants"), to purchase 365,000 shares (the "Warrant Shares") of
          Common Stock for a total purchase price of $30,654,000; and

    2.    agreed to issue and sell to Berkley on June 18, 2004, subject to
          shareholder approval at the Company's 2004 annual meeting of
          stockholders to be held on June 17, 2004 (the "2004 Meeting") and
          certain other conditions contained therein, an additional 325,000
          shares (the "Tranche 2 Shares" and, together with the Tranche 1 Shares
          and the Warrant Shares, the "Shares") of Common Stock for a total
          purchase price of $7,605,000.

         The purchase price for the Shares and the exercise price of the
Warrants is $23.40. The Warrants are not exercisable unless the issuance of the
underlying shares is approved by shareholders at the 2004 Meeting.

         The Shares and the Warrants are being offered pursuant to an effective
shelf registration statement on Form S-3 (Registration No. 333-111261) (the
"Registration Statement") as amended and supplemented by a prospectus
supplement, dated May 11, 2004 (the "Prospectus Supplement").

         Pursuant to the Purchase Agreement, the Company agreed to appoint one
designee of Berkley to its board of directors, and thereafter nominate this
designee or alternative designee for election to the board at each subsequent
annual meeting of stockholders subject to certain conditions relating to
Berkley's continued ownership of Common Stock. Effective May 10, 2004, pursuant
to such designation right, the board appointed Joshua A. Polan a director of the
Company. Certain of our existing stockholders, who currently collectively own
2,171,479 shares of Common Stock, agreed in the Purchase Agreement to vote in
favor of the continued election of the Berkley board designee. Pursuant to the
Purchase Agreement, the Company also entered into a registration rights
agreement (the "Registration Rights Agreement") with Berkley in which it granted
Berkley certain registration rights.

         In connection with the Purchase Agreement, the Company's board of
directors amended the Company's bylaws to exempt acquisitions of securities of
the Company by Berkley from the Maryland Control Share Acquisition Act. In
addition, the board exempted Berkley from obtaining the status of an interested
stockholder under the Maryland Business Combination Act. The board also amended
the Company's bylaws to exempt William R. Berkley and one other major
shareholder of Berkley from the Aggregate Stock Ownership Limit and the Common
Stock Ownership Limit contained in the Company's charter, and establish for
William R. Berkley and the other major Berkley shareholder an Excepted Holder
Limit of 6.0% and 4.0% of the outstanding shares of Common Stock, respectively.





         The Purchase Agreement is attached as Exhibit 10.1 hereto, the form of
the Warrants is attached as Exhibit 4.1 hereto and the Registration Rights
Agreement is attached as Exhibit 10.2 hereto.

         The opinion of Venable LLP with respect to the validity of the Shares
is attached as Exhibit 5.1 hereto. Such opinion includes the consent of Venable
LLP to the filing of its opinion as an exhibit and the reference to its name
under the caption "Legal Matters" in the Prospectus Supplement. The opinion of
Paul, Hastings, Janofsky & Walker LLP with respect to the validity of the
Warrants is attached as Exhibit 5.2 hereto. Such opinion includes the consent of
Paul, Hastings, Janofsky & Walker LLP to the filing of its opinion as an exhibit
and the reference to its name under the caption "Legal Matters" in the
Prospectus Supplement.

         The Company is filing this Current Report on Form 8-K in order to cause
the Purchase Agreement, the Warrants, the Registration Rights Agreement and the
opinions and consents of Venable LLP and Paul, Hastings, Janofsky & Walker LLP
to be incorporated into the Registration Statement by reference. By filing this
Current Report on Form 8-K, however, the Company does not believe that exhibits
or the information set forth herein represent, either individually or in the
aggregate, a "fundamental change" (as such term is used in Item 512(a)(1)(ii) of
Regulation S-K) to the information set forth in the Registration Statement.

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

(c)      Exhibits

         4.1        Form of Warrants

         5.1        Opinion of Venable LLP regarding the validity of the Shares.

         5.2        Opinion of Paul, Hastings, Janofsky & Walker LLP regarding
                    the validity of the Warrants.

         10.1       Purchase Agreement, dated as of May 11, 2004, among the
                    Company, Berkley and certain stockholders of the Company

         10.2       Registration Rights Agreement, dated as of May 11, 2004,
                    between the Company and Berkley.

         23.1       Consent of Venable LLP (included in the opinion filed as
                    Exhibit 5.1).

         23.2       Consent of Paul, Hastings, Janofsky & Walker LLP (included
                    in opinion filed as Exhibit 5.2).

         99.1       Press Release, dated May 11, 2004.


Item 9.  Regulation FD Disclosure.

         On May 11, 2004, the Company issued a press release announcing
execution of the Purchase Agreement and the offering pursuant thereto. The press
release is furnished herewith





as Exhibit 99.1. The information in Item 9 of this Current Report on Form 8-K,
including the press release attached as Exhibit 99.1 hereto, is being furnished
pursuant to Item 9 and shall not be deemed to be "filed" for the purposes of
Section 18 of the Securities Act of 1934, as amended, or otherwise subject to
the liabilities of the section. Such information shall not be incorporated by
reference into any registration statement or other document pursuant to the
Securities Act of 1933, as amended.




                                   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.





                                      CAPITAL TRUST, INC.


                                      By: /s/ John R. Klopp
                                          -----------------
                                           Name:    John R. Klopp
                                           Title:   Chief Executive Officer




Date: May 11, 2004






                                  Exhibit Index



    Exhibit Number      Description
    --------------      -----------
         4.1            Form of Warrants

         5.1            Opinion of Venable LLP regarding the validity of the
                        Shares.

         5.2            Opinion of Paul, Hastings, Janofsky & Walker LLP
                        regarding the validity of the Warrants.

         10.1           Purchase Agreement, dated as of May 11, 2004, among the
                        Company, Berkley and certain stockholders of the
                        Company.

         10.2           Registration Rights Agreement, dated as of May 11, 2004,
                        between the Company and Berkley.

         23.1           Consent of Venable LLP (included in the opinion filed as
                        Exhibit 5.1).

         23.2           Consent of Paul, Hastings, Janofsky & Walker LLP
                        (included in opinion filed as Exhibit 5.2).

         99.1           Press Release, dated May 11, 2004.