<PAGE> PAGE 1
000 A000000 05/31/98
000 C000000 0001043433
000 D000000 N
000 E000000 NF
000 F000000 Y
000 G000000 N
000 H000000 N
000 I000000 3.0.a
000 J000000 A
001 A000000 MERRILL LYNCH REAL ESTATE FUND, INC.
001 B000000 811-08389
001 C000000 6092822800
002 A000000 P.O. BOX 9011
002 B000000 PRINCETON
002 C000000 NJ
002 D010000 08543
002 D020000 9011
003 000000 N
004 000000 N
005 000000 N
006 000000 N
007 A000000 N
007 B000000 0
007 C010100 1
007 C010200 2
007 C010300 3
007 C010400 4
007 C010500 5
007 C010600 6
007 C010700 7
007 C010800 8
007 C010900 9
007 C011000 10
008 A000001 MERRILL LYNCH ASSET MANAGEMENT, L.P.
008 B000001 A
008 C000001 801-11583
008 D010001 PRINCETON
008 D020001 NJ
008 D030001 08543
008 D040001 9011
008 A000002 MERRILL LYNCH ASSET MANAGEMENT U.K., LTD.
008 B000002 S
008 C000002 801-31780
008 D010002 LONDON
008 D050002 ENGLAND
008 D060002 EC24 9LY
011 A000001 MERRILL LYNCH FUNDS DISTRIBUTOR, INC.
011 B000001 8-14663
011 C010001 PRINCETON
011 C020001 NJ
011 C030001 08543
<PAGE> PAGE 2
011 C040001 9011
012 A000001 MERRILL LYNCH FINANCIAL DATA SERVICES, INC.
012 B000001 84-01339
012 C010001 JACKSONVILLE
012 C020001 FL
012 C030001 32246
012 C040001 6484
013 A000001 DELOITTE & TOUCHE LLP
013 B010001 PRINCETON
013 B020001 NJ
013 B030001 08540
014 A000001 MERRILL LYNCH, PIERCE, FENNER & SMITH INC.
014 B000001 8-7221
015 A000001 BANK OF NEW YORK
015 B000001 C
015 C010001 NEW YORK
015 C020001 NY
015 C030001 10286
015 E010001 X
015 A000002 BANKERS TRUST COMPANY
015 B000002 S
015 C010002 NEW YORK
015 C020002 NY
015 C030002 10006
015 E010002 X
015 A000003 THE CHASE MANHATTAN BANK
015 B000003 S
015 C010003 NEW YORK
015 C020003 NY
015 C030003 10017
015 E010003 X
015 A000004 CUSTODIAL TRUST CO.
015 B000004 S
015 C010004 NEW YORK
015 C020004 NY
015 C030004 10167
015 E010004 X
015 A000005 MORGAN GUARANTEE TRUST CO.
015 B000005 S
015 C010005 NEW YORK
015 C020005 NY
015 C030005 10260
015 E010005 X
015 A000006 ROYAL BANK OF CANADA
015 B000006 S
015 C010006 CANADA
015 D010006 CANADA
015 E040006 X
015 A000007 CDS
015 B000007 S
015 C010007 CANADA
<PAGE> PAGE 3
015 D010007 CANADA
015 E040007 X
015 A000008 THE CANADIAN DEPOSITORY
015 B000008 S
015 C010008 CANADA
015 D010008 CANADA
015 E040008 X
015 A000009 BANQUE PARIBAS
015 B000009 S
015 C010009 FRANCE
015 D010009 FRANCE
015 E040009 X
015 A000010 CREDIT COMMERCIAL DE FRANCE
015 B000010 S
015 C010010 FRANCE
015 D010010 FRANCE
015 E040010 X
015 A000011 SICOVAM
015 B000011 S
015 C010011 FRANCE
015 D010011 FRANCE
015 E040011 X
015 A000012 BANQUE DE FRANCE
015 B000012 S
015 C010012 FRANCE
015 D010012 FRANCE
015 E040012 X
018 000000 Y
019 A000000 Y
019 B000000 207
019 C000000 MERRILLLYN
020 A000001 MORGAN (J.P.) SECURITIES INC.
020 B000001 13-3224016
020 C000001 42
020 A000002 MERRILL LYNCH, PIERCE, FENNER & SMITH INC.
020 B000002 13-5674085
020 C000002 27
020 A000003 LEGG MASON WOOD WALKER, INC.
020 B000003 52-0902557
020 C000003 19
020 A000004 PAINEWEBBER INCORPORATED
020 B000004 13-2638166
020 C000004 15
020 A000005 EVEREN SECURITIES, INC.
020 B000005 34-1542819
020 C000005 15
020 A000006 SMITH BARNEY INC.
020 B000006 13-1912900
020 C000006 14
020 A000007 PRUDENTIAL SECURITIES INCORPORATED
020 B000007 22-2347336
<PAGE> PAGE 4
020 C000007 12
020 A000008 DONALDSON, LUFKIN & JENRETTE SECURITIES CORP.
020 B000008 13-2741729
020 C000008 12
020 A000009 GOLDMAN, SACHS & CO.
020 B000009 13-5108880
020 C000009 11
020 A000010 BT ALEX. BROWN INCORPORATED
020 B000010 52-1319768
020 C000010 8
021 000000 233
022 A000001 GENERAL MOTORS ACCEPTANCE CORP.
022 C000001 167896
022 D000001 0
022 A000002 HSBC SECURITIES, INC.
022 B000002 13-2650272
022 C000002 66024
022 D000002 0
022 A000003 GOLDMAN, SACHS & CO.
022 B000003 13-5108880
022 C000003 35592
022 D000003 0
022 A000004 PRUDENTIAL SECURITIES INCORPORATED
022 B000004 22-2347336
022 C000004 32189
022 D000004 0
022 A000005 MORGAN (J.P.) SECURITIES INC.
022 B000005 13-3224016
022 C000005 17979
022 D000005 10122
022 A000006 MORGAN STANLEY & CO. INCORPORATED
022 B000006 13-2655998
022 C000006 24189
022 D000006 0
022 A000007 CHASE SECURITIES INC.
022 B000007 13-3112953
022 C000007 7372
022 D000007 5185
022 A000008 GENERAL ELECTRIC CAPITAL CORP.
022 C000008 12197
022 D000008 0
022 A000009 ASSOCIATE CORP. OF NORTH AMERICA
022 C000009 10177
022 D000009 0
022 A000010 FORD MOTOR CREDIT CORP.
022 C000010 6898
022 D000010 0
023 C000000 400395
023 D000000 18594
024 000000 N
026 A000000 N
<PAGE> PAGE 5
026 B000000 Y
026 C000000 N
026 D000000 Y
026 E000000 N
026 F000000 N
026 G010000 N
026 G020000 N
026 H000000 N
027 000000 Y
028 A010000 46793
028 A020000 0
028 A030000 0
028 A040000 109
028 B010000 16510
028 B020000 0
028 B030000 0
028 B040000 637
028 C010000 7827
028 C020000 0
028 C030000 0
028 C040000 506
028 D010000 5220
028 D020000 0
028 D030000 0
028 D040000 846
028 E010000 4322
028 E020000 368
028 E030000 0
028 E040000 1083
028 F010000 2832
028 F020000 0
028 F030000 0
028 F040000 1055
028 G010000 83504
028 G020000 368
028 G030000 0
028 G040000 4236
028 H000000 9576
029 000000 Y
030 A000000 220
030 B000000 5.25
030 C000000 0.00
031 A000000 3
031 B000000 0
032 000000 0
033 000000 217
034 000000 Y
035 000000 22
036 A000000 Y
036 B000000 0
037 000000 N
<PAGE> PAGE 6
038 000000 0
039 000000 N
040 000000 Y
041 000000 Y
042 A000000 0
042 B000000 0
042 C000000 100
042 D000000 0
042 E000000 0
042 F000000 0
042 G000000 0
042 H000000 0
043 000000 263
044 000000 0
045 000000 Y
046 000000 N
047 000000 Y
048 000000 0.850
048 A010000 0
048 A020000 0.000
048 B010000 0
048 B020000 0.000
048 C010000 0
048 C020000 0.000
048 D010000 0
048 D020000 0.000
048 E010000 0
048 E020000 0.000
048 F010000 0
048 F020000 0.000
048 G010000 0
048 G020000 0.000
048 H010000 0
048 H020000 0.000
048 I010000 0
048 I020000 0.000
048 J010000 0
048 J020000 0.000
048 K010000 0
048 K020000 0.000
049 000000 N
050 000000 N
051 000000 N
052 000000 N
053 A000000 N
054 A000000 Y
054 B000000 Y
054 C000000 N
054 D000000 N
054 E000000 N
054 F000000 N
<PAGE> PAGE 7
054 G000000 N
054 H000000 Y
054 I000000 N
054 J000000 Y
054 K000000 N
054 L000000 N
054 M000000 Y
054 N000000 N
055 A000000 N
055 B000000 N
056 000000 Y
057 000000 N
058 A000000 N
059 000000 Y
060 A000000 N
060 B000000 N
061 000000 1000
062 A000000 N
062 B000000 0.0
062 C000000 0.0
062 D000000 0.0
062 E000000 0.0
062 F000000 0.0
062 G000000 0.0
062 H000000 0.0
062 I000000 0.0
062 J000000 0.0
062 K000000 0.0
062 L000000 0.0
062 M000000 0.0
062 N000000 0.0
062 O000000 0.0
062 P000000 0.0
062 Q000000 0.0
062 R000000 0.0
066 A000000 Y
066 B000000 N
066 C000000 N
066 D000000 N
066 E000000 N
066 F000000 N
066 G000000 Y
067 000000 N
068 A000000 N
068 B000000 N
069 000000 N
070 A010000 Y
070 A020000 N
070 B010000 Y
070 B020000 N
070 C010000 Y
<PAGE> PAGE 8
070 C020000 N
070 D010000 Y
070 D020000 N
070 E010000 Y
070 E020000 N
070 F010000 Y
070 F020000 N
070 G010000 Y
070 G020000 N
070 H010000 Y
070 H020000 N
070 I010000 N
070 I020000 N
070 J010000 Y
070 J020000 N
070 K010000 Y
070 K020000 N
070 L010000 Y
070 L020000 Y
070 M010000 Y
070 M020000 Y
070 N010000 Y
070 N020000 N
070 O010000 Y
070 O020000 N
070 P010000 Y
070 P020000 N
070 Q010000 N
070 Q020000 N
070 R010000 Y
070 R020000 N
071 A000000 101896
071 B000000 22656
071 C000000 51832
071 D000000 44
072 A000000 5
072 B000000 204
072 C000000 1309
072 D000000 0
072 E000000 0
072 F000000 251
072 G000000 17
072 H000000 0
072 I000000 28
072 J000000 7
072 K000000 0
072 L000000 42
072 M000000 11
072 N000000 29
072 O000000 0
072 P000000 0
<PAGE> PAGE 9
072 Q000000 0
072 R000000 0
072 S000000 12
072 T000000 263
072 U000000 6
072 V000000 0
072 W000000 4
072 X000000 670
072 Y000000 0
072 Z000000 843
072AA000000 747
072BB000000 204
072CC010000 0
072CC020000 2112
072DD010000 84
072DD020000 415
072EE000000 0
073 A010000 0.0000
073 A020000 0.0000
073 B000000 0.0000
073 C000000 0.0000
074 A000000 257
074 B000000 0
074 C000000 822
074 D000000 0
074 E000000 0
074 F000000 77676
074 G000000 0
074 H000000 0
074 I000000 0
074 J000000 673
074 K000000 0
074 L000000 207
074 M000000 152
074 N000000 79787
074 O000000 1007
074 P000000 110
074 Q000000 0
074 R010000 0
074 R020000 0
074 R030000 0
074 R040000 159
074 S000000 0
074 T000000 78511
074 U010000 1083
074 U020000 6854
074 V010000 0.00
074 V020000 0.00
074 W000000 0.0000
074 X000000 5170
074 Y000000 0
<PAGE> PAGE 10
075 A000000 0
075 B000000 69509
076 000000 0.00
077 A000000 Y
077 O000000 Y
078 000000 N
SIGNATURE GERALD M. RICHARD
TITLE TREASURER
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0001043433
<NAME> MERRILL LYNCH REAL ESTATE FUND, INC.
<SERIES>
<NUMBER> 001
<NAME> CLASS A
<S> <C>
<PERIOD-TYPE> OTHER
<FISCAL-YEAR-END> NOV-30-1998
<PERIOD-START> DEC-26-1997
<PERIOD-END> MAY-31-1998
<INVESTMENTS-AT-COST> 80607829
<INVESTMENTS-AT-VALUE> 78498057
<RECEIVABLES> 880820
<ASSETS-OTHER> 408748
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 79787625
<PAYABLE-FOR-SECURITIES> 1007161
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 268989
<TOTAL-LIABILITIES> 1276150
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 79736246
<SHARES-COMMON-STOCK> 218817
<SHARES-COMMON-PRIOR> 2500
<ACCUMULATED-NII-CURRENT> 343852
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 543319
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> (2111942)
<NET-ASSETS> 2168467
<DIVIDEND-INCOME> 1309056
<INTEREST-INCOME> 204287
<OTHER-INCOME> 0
<EXPENSES-NET> (670434)
<NET-INVESTMENT-INCOME> 842909
<REALIZED-GAINS-CURRENT> 543319
<APPREC-INCREASE-CURRENT> (2111942)
<NET-CHANGE-FROM-OPS> (725714)
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (16546)
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 224256
<NUMBER-OF-SHARES-REDEEMED> (9238)
<SHARES-REINVESTED> 1299
<NET-CHANGE-IN-ASSETS> 78411475
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 250899
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 670434
<AVERAGE-NET-ASSETS> 1674848
<PER-SHARE-NAV-BEGIN> 10.00
<PER-SHARE-NII> .21
<PER-SHARE-GAIN-APPREC> (.21)
<PER-SHARE-DIVIDEND> (.09)
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.91
<EXPENSE-RATIO> 1.36
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0001043433
<NAME> MERRILL LYNCH REAL ESTATE FUND, INC.
<SERIES>
<NUMBER> 002
<NAME> CLASS B
<S> <C>
<PERIOD-TYPE> OTHER
<FISCAL-YEAR-END> NOV-30-1998
<PERIOD-START> DEC-26-1997
<PERIOD-END> MAY-31-1998
<INVESTMENTS-AT-COST> 80607829
<INVESTMENTS-AT-VALUE> 78498057
<RECEIVABLES> 880820
<ASSETS-OTHER> 408748
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 79787625
<PAYABLE-FOR-SECURITIES> 1007161
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 268989
<TOTAL-LIABILITIES> 1276150
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 79736246
<SHARES-COMMON-STOCK> 5715876
<SHARES-COMMON-PRIOR> 2500
<ACCUMULATED-NII-CURRENT> 343852
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 543319
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> (2111942)
<NET-ASSETS> 56524968
<DIVIDEND-INCOME> 1309056
<INTEREST-INCOME> 204287
<OTHER-INCOME> 0
<EXPENSES-NET> (670434)
<NET-INVESTMENT-INCOME> 842909
<REALIZED-GAINS-CURRENT> 543319
<APPREC-INCREASE-CURRENT> (2111942)
<NET-CHANGE-FROM-OPS> (725714)
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (344521)
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 5930301
<NUMBER-OF-SHARES-REDEEMED> (241539)
<SHARES-REINVESTED> 24614
<NET-CHANGE-IN-ASSETS> 78411475
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 250899
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 670434
<AVERAGE-NET-ASSETS> 50455595
<PER-SHARE-NAV-BEGIN> 10.00
<PER-SHARE-NII> .16
<PER-SHARE-GAIN-APPREC> (.21)
<PER-SHARE-DIVIDEND> (.06)
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.89
<EXPENSE-RATIO> 2.38
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0001043433
<NAME> MERRILL LYNCH REAL ESTATE FUND, INC.
<SERIES>
<NUMBER> 003
<NAME> CLASS C
<S> <C>
<PERIOD-TYPE> OTHER
<FISCAL-YEAR-END> NOV-30-1998
<PERIOD-START> DEC-26-1997
<PERIOD-END> MAY-31-1998
<INVESTMENTS-AT-COST> 80607829
<INVESTMENTS-AT-VALUE> 78498057
<RECEIVABLES> 880820
<ASSETS-OTHER> 408748
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 79787625
<PAYABLE-FOR-SECURITIES> 1007161
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 268989
<TOTAL-LIABILITIES> 1276150
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 79736246
<SHARES-COMMON-STOCK> 1138616
<SHARES-COMMON-PRIOR> 2500
<ACCUMULATED-NII-CURRENT> 343852
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 543319
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> (2111942)
<NET-ASSETS> 11257366
<DIVIDEND-INCOME> 1309056
<INTEREST-INCOME> 204287
<OTHER-INCOME> 0
<EXPENSES-NET> (670434)
<NET-INVESTMENT-INCOME> 842909
<REALIZED-GAINS-CURRENT> 543319
<APPREC-INCREASE-CURRENT> (2111942)
<NET-CHANGE-FROM-OPS> (725714)
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (70360)
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 1242753
<NUMBER-OF-SHARES-REDEEMED> (112446)
<SHARES-REINVESTED> 5809
<NET-CHANGE-IN-ASSETS> 78411475
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 250899
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 670434
<AVERAGE-NET-ASSETS> 9352214
<PER-SHARE-NAV-BEGIN> 10.00
<PER-SHARE-NII> .17
<PER-SHARE-GAIN-APPREC> (.21)
<PER-SHARE-DIVIDEND> (.07)
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.89
<EXPENSE-RATIO> 2.38
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0001043433
<NAME> MERRILL LYNCH REAL ESTATE FUND, INC.
<SERIES>
<NUMBER> 004
<NAME> CLASS D
<S> <C>
<PERIOD-TYPE> OTHER
<FISCAL-YEAR-END> NOV-30-1998
<PERIOD-START> DEC-26-1997
<PERIOD-END> MAY-31-1998
<INVESTMENTS-AT-COST> 80607829
<INVESTMENTS-AT-VALUE> 78498057
<RECEIVABLES> 880820
<ASSETS-OTHER> 408748
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 79787625
<PAYABLE-FOR-SECURITIES> 1007161
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 268989
<TOTAL-LIABILITIES> 1276150
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 79736246
<SHARES-COMMON-STOCK> 864276
<SHARES-COMMON-PRIOR> 2500
<ACCUMULATED-NII-CURRENT> 343852
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 543319
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> (2111942)
<NET-ASSETS> 8560674
<DIVIDEND-INCOME> 1309056
<INTEREST-INCOME> 204287
<OTHER-INCOME> 0
<EXPENSES-NET> (670434)
<NET-INVESTMENT-INCOME> 842909
<REALIZED-GAINS-CURRENT> 543319
<APPREC-INCREASE-CURRENT> (2111942)
<NET-CHANGE-FROM-OPS> (725714)
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (67630)
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 913008
<NUMBER-OF-SHARES-REDEEMED> (55324)
<SHARES-REINVESTED> 4092
<NET-CHANGE-IN-ASSETS> 78411475
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 250899
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 670434
<AVERAGE-NET-ASSETS> 8026329
<PER-SHARE-NAV-BEGIN> 10.00
<PER-SHARE-NII> .22
<PER-SHARE-GAIN-APPREC> (.23)
<PER-SHARE-DIVIDEND> (.08)
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.91
<EXPENSE-RATIO> 1.62
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
