AMERICA FIRST MORTGAGE INVESTMENTS INC
10-K, 1999-03-31
REAL ESTATE INVESTMENT TRUSTS
Previous: ZIFF DAVIS INC, 424B1, 1999-03-31
Next: ROCK FINANCIAL CORP/MI/, 10-K405, 1999-03-31



































































                            FORM 10-K

               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549


 X   Annual report pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934

For the year ended December 31, 1998 or

     Transition report pursuant to Section 13 or 15(d) of the Securities 
Exchange Act of 1934

For the transition period from            to           

Commission File Number:  1-13991

                AMERICA FIRST MORTGAGE INVESTMENTS, INC.
          (Exact name of registrant as specified in its charter)

          Maryland                               13-3974868              
(State or other jurisdiction                   (IRS Employer 
of incorporation or organization)           Identification No.)


399 Park Avenue, 36th Floor, New York, New York                10022      
(Address of principal executive offices)                      (Zip Code)


                  (212) 935-8760                         
(Registrant's telephone number, including area code)

Securities Registered Pursuant to Section 12(b) of the Act:

         Title of Each Class              Name of Exchange on which Registered
     ----------------------------         ------------------------------------
     Common Stock, $.01 par value              New York Stock Exchange

Securities Registered Pursuant to Section 12(g) of the Act:

     None


    































<PAGE>                               -i-

     Indicate by check mark whether the registrants (1) have filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
registrants were required to file such reports) and (2) have been subject to 
such filing requirements for the past 90 days. Yes  X  No ___

     Indicate by check mark if disclosure of delinquent filers pursuant to 
Item 405 of Regulation S-K (229.405 of the chapter) is not contained herein, 
and will not be contained, to the best of the registrant's knowledge, in 
definitive proxy or information statements incorporated by reference in 
Part III of this Form 10-K or any amendment to this Form 10-K.  [ ]

The aggregate market value of the common stock on March 22, 1999, based on the 
final sales price per share as reported in The Wall Street Journal on March 
23, 1999, was $41,892,535.

The number of shares of the Registrant's common stock outstanding on 
March 22, 1999, was 9,055,142.

                     DOCUMENTS INCORPORATED BY REFERENCE
                                     
Definitive proxy statement relating to the Company's 1999 Annual Meeting of 
Stockholders to be filed hereafter (incorporated into Part III hereof).




















































<PAGE>                             - ii -

                              TABLE OF CONTENTS

                                                                           Page
                                                                               
                                                                               
                                    PART I                                     
Item  1. Business. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1
Item  2. Properties. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
Item  3. Legal Proceedings . . . . . . . . . . . . . . . . . . . . . . . . .  11
Item  4. Submission of Matters to a Vote of Security Holders . . . . . . . .  11
                                                                               
                                   PART II                                     
                                                                               
Item  5. Market for Registrant's Common Equity and                              
         Related Stockholder Matters . . . . . . . . . . . . . . . . . . . .  12
Item  6. Selected Financial Data . . . . . . . . . . . . . . . . . . . . . .  12
Item  7. Management's Discussion and Analysis of Financial Condition and        
         Results of Operations . . . . . . . . . . . . . . . . . . . . . . .  14
Item 7A. Quantitative and Qualitative Disclosures About Market Risk. . . . .  18
Item  8. Financial Statements and Supplementary Data . . . . . . . . . . . .  20
Item  9. Changes in and Disagreements With Accountants on Accounting and        
         Financial Disclosure. . . . . . . . . . . . . . . . . . . . . . . .  40
                                                                                
                                   PART III                                     
                                                                                
Item 10. Directors and Executive Officers of the Registrant . . . . . . . .   40
Item 11. Executive Compensation . . . . . . . . . . . . . . . . . . . . . .   40
Item 12. Security Ownership of Certain Beneficial Owners and Management . .   40
Item 13. Certain Relationships and Related Transactions . . . . . . . . . .   40
                                                                               
                                   PART IV                                     
                                                                               
Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K. .  40
                                                                               
SIGNATURES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  42








































<PAGE>                              - iii -
PART I

Item 1.  Business. 

                                  THE COMPANY

America First Mortgage Investments, Inc. (the "Company") is engaged in the 
business of investing in mortgaged-backed securities and mortgages.  Its 
principal business objective is to generate net income for distribution to its 
stockholders resulting from the spread between the interest income it earns on 
its investments and the costs of capital to finance its investments. The 
Company's business and investment strategy is discussed in more detail below.

The Company has elected to be taxed as a real estate investment trust (a 
"REIT").  One of the requirements of maintaining its status as a REIT is that 
the Company distribute at least 95% of its annual taxable net income to its 
stockholders, subject to certain adjustments.  For additional information, one 
should refer to the information under "Certain Federal Income Tax 
Considerations," below.

The Company was incorporated in Maryland on July 24, 1997, but did not begin 
business operations until April 10, 1998, when the Company consummated a 
merger transaction (the "Merger") with America First Participating/Preferred 
Equity Mortgage Fund Limited Partnership ("PREP Fund 1"), America First PREP 
Fund 2 Limited Partnership ("PREP Fund 2") and America First PREP Fund 2 
Pension Series Limited Partnership ("Pension Fund") (collectively referred to 
as the "PREP Funds").  As a result of the Merger, PREP Fund 1 and PREP Fund 2 
were merged into the Company and Pension Fund became a partnership subsidiary 
of the Company.  The Company issued a total of 9,035,084 shares of its common 
stock to former partners of PREP Fund 1, PREP Fund 2 and Pension Fund.  Upon 
completion of the Merger, the Company began implementing the investment 
strategy described below.  The Company's investment strategy differs from that 
of the PREP Funds.

The Company is an externally managed REIT.  As such it has no employees of its 
own.  The Company has entered into an Advisory Agreement with America First 
Mortgage Advisory Company (the "Advisor"), which is a subsidiary of America 
First Companies L.L.C. ("America First").  Under the Advisory Agreement, the 
Advisor provides day to day management of the Company's operations.  The 
executive officers of the Company are employees of America First and are 
officers of the Advisor.  More information relating to the Company's 
management is discussed under "Executive Officers of the Company" in Item 4 
below and in the Company's Proxy Statement relating to its 1999 Annual Meeting 
of Shareholders.

                          BUSINESS AND INVESTMENT STRATEGY

The Company is in a different business from that of the PREP Funds.  The PREP 
Funds were formed to provide construction and permanent financing for 
apartment complexes and retirement living facilities.  The PREP Funds provided 
this financing by making equity investments as a limited partner in the 
limited partnerships that owned these apartment complexes and retirement 
living facilities and by making loans to the such limited partnerships that 
were secured by first mortgages on these apartment complexes.  In order to 
reduce the risk of these investments, each of the loans originated by the PREP 
Funds was made in the form of mortgage-backed security that was insured or 
guaranteed as to principal and interest by an agency of the U.S. government, 
such as the Federal Housing Administration ("FHA") or the Government National 
Mortgage Association (GNMA).  In addition, the PREP Fund acquired 
mortgage-backed securities backed by pools of single-family mortgages that 
were insured or guaranteed by GNMA, the Federal National Mortgage Association 
(FNMA), or the Federal Home Loan Mortgage Corporation (FHLMC).  Upon 
consummation of the Merger, the Company acquired all of the assets of the PREP 
Funds.  However, unlike the PREP Funds, the Company is not in the business of 
originating mortgage loans or otherwise providing financing for apartment 
projects or retirement living facilities.

The Company is engaged in the business of investing in mortgages and 
mortgage-backed securities acquired in the secondary market from investment 
banks, savings and loans, banks and other mortgage banking institutions.  The 
Company is not in the business of originating mortgage loans or providing 
other types of financing to the owners of real estate.  While the Company has 
the authority to hold other types of investments, including those it inherited 
from the PREP Funds, its principal investment strategy is to acquire mortgages 
and mortgage-backed securities financed through the use of leverage.  See 

<PAGE>                               - 1 -

"Financing Strategy," below.  During the period from the consummation of the 
Merger through December 31, 1998, the Company purchased 13 positions in 
mortgage backed securities for an aggregate purchase cost of approximately 
$232.5 million.    

The Company's investment policy requires that at least 70% of its investment 
portfolio consist of mortgage securities or mortgage loans that are either (i) 
insured or guaranteed as to principal and interest by an agency of the U.S. 
government, such as GNMA, FNMA or FHLMC, (ii) rated in one of the two highest 
rating categories by either Standard & Poor's or Moody's, or (iii) considered 
to be of equivalent credit quality as determined by the Advisor and approved 
by the Company's investment committee.  The remainder of the Company's assets 
may be either: (i) mortgage assets rated at least investment grade or 
considered to be of equivalent credit quality by the Advisor with approval 
from the Company's investment committee; (ii) direct investment (mezzanine or 
equity) in multifamily apartment properties; (iii) limited partnerships, real 
estate investment trusts or closed-end funds owning a portfolio of mortgage 
assets; or (iv) other corporate or government fixed income instruments that 
provide increased call protection relative to the Company's mortgage 
securities.

At December 31, 1998, approximately 91% of the Company's assets consisted of 
mortgage-backed securities insured or guaranteed by GNMA, FNMA or FHLMC 
(Agency Certificates) backed by single-family mortgage loans.  Remaining 
assets at that date consisted of interests in limited partnerships owning 
apartment properties, non-voting preferred stock in a corporation owning 
interests in limited partnerships owning retirement living facilities and 
certain corporate debt and equity securities.  The Company is in the process 
of divesting itself of certain of these other assets and will use net proceeds 
from the sale of these assets to acquire additional mortgage assets which are 
consistent with its investment strategy.

The Company intends that at least 66% of its mortgage assets be 
adjustable-rate mortgages or mortgage-backed securities ("ARMs").  At December 
31, 1998, approximately 80% of the Company's mortgage assets were ARMs.  
Included within the Company's ARMs portfolio are hybrid ARMs which have an 
interest rate that is fixed for an initial period of time, generally three to 
five years, which then convert to an adjustable rate for the balance of the 
term of the loan.  Many ARMs are indexed to the one-year constant maturity 
treasury ("CMT") rate with interest rates that are reset annually.  Other ARMs 
are indexed to the London Interbank Offered Rate (LIBOR), the six-month 
certificate of deposit rate, the six-month CMT rate or the 11th District Cost 
of Funds Index.  ARMs that are indexed to the CMT are generally subject to a 
limitation on the amount of the annual interest rate change.  This limit is 
usually 1% or 2% per year.  Generally, all ARMS have lifetime limits on 
interest rate increases over the initial interest rate.  In general, such 
lifetime interest rate caps do not exceed 600 basis points over the initial 
interest rate.

                              FINANCING STRATEGY 

The Company intends to finance the acquisition of additional mortgages and 
mortgage-backed securities by borrowing against its portfolio of mortgage 
assets and investing the proceeds of the borrowings in additional mortgage 
assets.  The Company does not currently intend to publicly offer additional 
shares of its common stock or other debt or equity securities.  When fully 
invested, the Company plans to maintain an equity-to-assets ratio of 
approximately 8% to 10%.  The equity-to-assets ratio was approximately 27% as 
of December 31, 1998.  Since commencing its business operations on April 10, 
1998, the Company has pursued a conservative approach to investing in 
additional mortgage assets.  This conservative approach has been in response 
to a mortgage market in which the spread between interest rates on fixed-rate 
mortgages and on ARMs has become quite narrow.  In addition, the difference 
between short-term and long-term interest rates has been relatively small 
since the Company began operations.  These factors have limited the 
availability of ARMs in the secondary market and resulted in an increase in 
the price of ARM securities.  Accordingly, the Company has taken a disciplined 
approached to investing in additional ARMs during 1998 and, therefore, was  
not yet fully invested as of the end of the year. 

The Company's borrowings will be financed primarily at short-term borrowing 
rates through the utilization of repurchase agreements.  A repurchase 
agreement, although structured as a sale and repurchase obligation, operates 
as a financing under which the Company effectively pledges its 

<PAGE>                               - 2 -

mortgage assets as collateral to secure a short-term loan which is equal in 
value to a specified percentage of the market value of the pledged collateral.

Repurchase agreements take the form of a sale of the pledged collateral to a 
lender at an agreed upon price in return for such lender's simultaneous 
agreement to resell the same securities back to the borrower at a future date 
(the maturity of the borrowing) at a higher price.  The price difference is 
the cost of borrowing under these agreements.  The Company will retain 
beneficial ownership of the pledged collateral, including the right to 
distributions.  At the maturity of a repurchase agreement, the Company will be 
required to repay the loan and concurrently will receive back its pledged 
collateral from the lender or will rollover such agreement at the then 
prevailing financing rate.  The repurchase agreements may require the Company 
to pledge additional assets to the lender in the event the market value of any 
existing pledged collateral declines.

Repurchase agreements tend to be short-term in nature, and should the 
providers of the repurchase agreements decide not to renew, the Company must 
either refinance these obligations prior to maturity or be in a position to 
retire the obligations.  If during the term of a repurchase agreement, a 
lender should file for bankruptcy, the Company might experience difficulty 
recovering its pledged assets and may have an unsecured claim against the 
lender's assets.

To reduce its exposure, the Company enters into repurchase agreements only 
with financially sound institutions whose holding or parent company's 
long-term debt rating is single A or better as determined by both Standard and 
Poor's and Moody's, where applicable.  If this minimum criteria is not met, 
then the Company will not enter into repurchase agreements with such 
counterparty without the specific approval of its Board of Directors.  In the 
event an existing counterparty is downgraded below single A, the Company will 
seek Board approval before entering into additional repurchase agreements with 
such counterparty.  In addition, once the Company is fully invested, it 
intends to enter into repurchase agreements with at least four lenders with a 
maximum exposure to each lender of three times the Company's shareholders' 
equity.







































<PAGE>                               - 3 -

                                 RISK FACTORS

The results of the Company's operations are affected by various factors, many 
of which are beyond the control of the Company.  The results of the Company's 
operations depend on, among other things, the level of net interest income 
generated by the Company's mortgage assets, the market value of its assets and 
the supply of and demand for such assets.  The Company's net interest income 
varies primarily as a result of changes in short-term interest rates, 
borrowing costs and prepayment rates, the behavior of which involves various 
risks and uncertainties as set forth below.  Prepayment rates, interest rates 
and borrowing costs depend on the specific type of asset, conditions in 
financial markets, competition and other factors, none of which can be 
predicted with any certainty.  Since changes in interest rates may 
significantly affect the Company's activities, the operating results of the 
Company depend, in large part, upon the ability of the Company to effectively 
manage its interest rate and prepayment risks while maintaining its status as 
a REIT. 

INTEREST RATE RISKS

The Company has financed the acquisition of additional mortgage assets through 
borrowings under numerous repurchase agreements.  As a result, the Company is 
exposed to the following principal interest rate risks:

					The cost of the Company's borrowings under its repurchase agreements is
				 based on the prevailing short-term market rates that adjust over periods
				 of one to 12 months.  However, a substantial majority of the Company's 
					mortgage assets have either fixed interest rates or interest rates that
				 reset only every six to 12 months.

					There is no limitation on the interest rate that the Company could have 
					to pay in order to borrow money to finance its mortgage assets.  However,
				 the ability to raise interest rates on its assets is limited, either 
					because such rates are fixed for the life of the asset or, in the case of
				 ARMs, the ability to raise interest rates is limited on both an annual
				 basis and over the term of the ARM.  Generally, interest rates on ARMs 
					can change a maximum of 100 or 200 basis points per annum and only up to 
					600 basis points from the initial interest rate over the term of the ARM.

					The cost of the Company's borrowing is generally based on LIBOR while
				 interest rates on its ARM portfolio are primarily based on one-year CMT
					rates.  Therefore, any increase in the LIBOR relative to the CMT rates 
					will result in an increase in the Company's borrowing cost that is not 
					matched by a corresponding increase in the interest earnings on its ARM
				 portfolio.

In any of these cases, increasing short-term interest rates may cause the 
Company's financing costs to increase faster than it is able to increase 
interest rates on its ARMs.  As a result, the net interest margin earned by 
the Company will be reduced or eliminated during such periods.  Accordingly, 
in a period of increasing interest rates, the Company could experience a 
decrease in net interest income or a net loss because the interest rates on 
borrowings could adjust faster than the interest rates on the Company's ARMs.  
Such a lowering of the Company's net interest income could negatively impact 
the level of dividend distributions made by the Company and reduce the market 
price of its common stock.

In order to mitigate its interest rate risks, the Company intends to have a 
substantial majority of its mortgage assets consist of ARMs rather than fixed 
rate mortgages.  This allows the Company to increase its interest income 
during period of rising interest rates.  While the lag in its ability to reset 
interest rates on its ARMs portfolio relative to changes in the interest rates 
it pays on its liabilities and the annual and lifetime limitations on 
adjustments to interest rates on ARMs can negatively affect earnings over the 
short term, the ability to make interest rate adjustments on the ARMs does 
help mitigate this risk over a longer time period.

The Company's policy is to maintain an asset/borrowings repricing gap (as 
measured by the average time period to assets repricing, less the average time 
period to liability repricing) at less than 24 months when its leverage ratio 
is less than 5 to 1 and at less than 18 months when its leverage ratio is 
greater than 5 to 1.  At December 31, 1998, the Company's leverage ratio 
equaled 3.73 to 1 and the repricing gap stood at approximately 15.4 months.  
For purposes of this analysis, equity assets, zero coupon 

<PAGE>                               - 4 -

Treasury securities and assets of long duration purchased as a hedge against 
prepayments are excluded from the calculation.

As discussed above, the relationship between LIBOR and the CMT can change over 
time. At December 31, 1998, the one-year LIBOR was 5.1% and the one-year CMT 
was 4.5%. However, as of December 31, 1998, the average interest rate on the 
Company's CMT based ARMs was 212 basis points over the CMT.  Therefore, the 
LIBOR index would have to increase by approximately 160 basis points relative 
to the CMT in order to eliminate the positive spread between the yield on 
these ARMs and the Company's cost of borrowing.   During 1998, the largest 
differential between the one-year LIBOR and one-year CMT was 83 basis points 
and the average differential was 49.5 basis points.  

Lifetime interest rate caps on ARMs could impact the earnings on the Company's 
assets.  However, based on the assets available in the current market, such an 
impact should only occur if the one-month LIBOR rate increased to 
approximately 10%.  This rate was at 5.03% at December 31, 1998.  The Company 
may attempt to partially offset the potential negative effect of lifetime 
maximum interest rates on its ARMs through the purchase of interest rate 
caps.  An interest rate cap agreement is a contractual agreement whereby the 
Company pays a fee in exchange for the right to receive payments equal to the 
difference between a contractually specified interest rate and a periodically 
determined future interest rate times a specified principal, or notional 
amount.  Such interest rate cap agreements are subject to the risk that the 
other party to the agreement will not be able to perform its obligations.  
Although the Company would seek to enter interest rate agreements only with 
financially sound institutions and to monitor the financial strength of such 
institutions on a periodic basis, no assurance can be given that the Company 
can avoid such third party risks.  As of December 31, 1998, the Company had 
not utilized this hedging strategy.

As a part of its hedging strategy, the Company may engage in limited amounts 
of the buying and selling of mortgage derivative securities or other 
derivative products including interest rate swap agreements, financial futures 
contracts and options.  Although the Company and its Predecessor have not 
historically used such instruments, it is not precluded from doing so.  In the 
future, management anticipates using such instruments only as hedges to manage 
interest rate risk.  Management does not anticipate entering into derivatives 
for speculative or trading purposes.  Any such strategies will be selected by 
the Advisor and approved by the Company's investment committee.  While the 
Company may hedge certain risks associated with interest rate increases, no 
hedging strategy can insulate the Company completely from interest rate 
risks.  In addition, there can be no assurance that any such hedging 
activities will have the desired impact on the Company's results of operations 
or financial condition.  Hedging typically involves costs, including 
transaction costs, which increase dramatically as the period covered by the 
hedge increases and which also increase during periods of rising and volatile 
interest rates.  Such hedging costs may cause the Company to conclude that a 
particular hedging transaction is not appropriate for the Company, thereby 
affecting the Company's ability to mitigate interest rate risk.  As of 
December 31, 1998, the Company had not entered into any interest rate hedging 
agreements.  

PREPAYMENT RISKS

In general, the borrower under a mortgage loan may prepay the loan at any time 
without penalty or premium.  Prepayments result when the homeowner sells his 
home or decides to either retire or refinance his existing mortgage loan.  In 
addition, defaults and foreclosures have the same effect as a prepayment in 
that no future interest payments are earned on the mortgage.  Prepayments 
usually can be expected to increase when mortgage interest rates decrease 
significantly and decrease when mortgage interest rates increase, although 
such effects are not entirely predictable.  Prepayment experience also may be 
affected by the conditions in the housing and financial markets, general 
economic conditions and the relative interest rates on fixed-rate and 
adjustable-rate mortgage loans.  During the latter part of 1998, prepayments 
were at historically high levels due to mortgage interest rate declines and 
the narrowing of the difference between long-term and short-term interest 
rates.

Prepayments are the primary feature of mortgage-backed securities that 
distinguishes them from other types of bonds.  While a certain percentage of 
the pool of mortgage loans underlying a mortgage-backed security are expected 
to prepay during a given period of time, the actual rate of prepayment can, 

<PAGE>                               - 5 -

and often does, vary significantly from the anticipated rate of prepayment.  
Accordingly, the Company incurs a risk that its mortgage assets will prepay at 
a more rapid pace than anticipated.  The potential negative impact on the 
Company of prepayments is twofold.  In the first instance, prepayments reduce 
the amount of the Company's interest earning assets.  In addition, if the 
Company has paid more than par for a mortgage-backed security, this premium is 
amortized against earnings over the life of the security.  Higher than 
expected prepayments lead to an increase in premium amortization, which 
reduces the Company's earnings.

One way the Company seeks to reduce its exposure to prepayment risk is to 
purchase mortgage assets trading closer to par.  In the current marketplace, 
ARM securities are trading at a premium of from 1% to 4% over par depending on 
seasoning and the interest rate.  The Company's current policy is to maintain 
the average purchase price of the Company's mortgage portfolio at less than 
103.5% of par.  The Company's weighted average purchase price for the mortgage 
assets it acquired in 1998 was approximately 101.5% of par.  Another way the 
Company will seek to address this risk is to use less leverage in less 
advantageous market environments.  While this strategy may not maximize 
earnings potential in the short term, it should lead to more predictable 
earnings with less potential risk to capital.

The Company seeks to minimize prepayment risk through a number of other means, 
including structuring a diversified portfolio with a variety of prepayment 
characteristics.  An additional natural hedge to prepayment risk is for the 
Company to maintain a position in direct investments (mezzanine or equity) in 
multifamily properties collateralizing mortgage loans owned by the Company.  
These assets do not face prepayment risk and should increase in value in a 
declining interest rate environment where prepayments would have the largest 
negative impact.  Another potential hedge for the Company is to hold zero 
coupon Treasury securities or other assets of long duration which increase in 
value when interest rates decline.  As of December 31, 1998, the Company did 
not own any zero coupon Treasury securities.  No strategy, however, can 
completely insulate the Company from prepayment risks arising from the effects 
of interest rate changes.

RISKS ASSOCIATED WITH LEVERAGE

The Company's financing strategy is designed to increase the size of its 
mortgage investment portfolio by borrowing a substantial portion of the market 
value of its mortgage assets.  If the interest income on the mortgage assets 
purchased with borrowed funds fails to cover the cost of the borrowings, the 
Company will experience net interest losses and may experience net losses.  
Such losses could be increased substantially as a result of the Company's 
substantial leverage.

The ability of the Company to achieve its investment objectives depends on its 
ability to borrow money in sufficient amounts and on favorable terms.  
Currently, all of the Company's borrowings are collateralized borrowings in 
the form of repurchase agreements.  The ability of the Company to enter into 
repurchase agreements in the future will depend on the market value of the 
mortgage assets pledged to secure the specific borrowings, the availability of 
financing, and other conditions then applicable in the lending market.  The 
Company may effect additional borrowings through using other types of 
collateralized borrowings, loan agreements, lines of credit, dollar-roll 
agreements and other credit facilities with institutional lenders or through 
the issuance of debt securities.  The cost of borrowings under repurchase 
agreements generally corresponds to LIBOR plus or minus a margin, although 
such agreements may not expressly incorporate a LIBOR index.  The cost of 
borrowings under other sources of funding which the Company may use may refer 
or correspond to other short-term indices, plus or minus a margin.  Through 
increases in haircuts (i.e., the over-collateralization amount required by a 
lender), decreases in the market value of the Company's mortgage assets, 
increases in interest rate volatility, and changes in the availability of 
financing in the market, the Company may not be able to achieve the degree of 
leverage it believes to be optimal.  As a result, the Company may be less 
profitable than it would be otherwise.

RISKS OF DECLINE IN MARKET VALUE OF MORTGAGES

The value of interest bearing obligations such as mortgages and 
mortgage-backed securities will move inversely with interest rates.  
Accordingly, in a rising interest rate environment, the value of such 
instruments will decline.  Because the interest earned on ARMs may increase as 

<PAGE>                               - 6 -

interest rates increase, the values of these assets are generally less 
sensitive to changes in interest rates than are fixed rate instruments.  
Therefore, in order to mitigate this risk, the Company intends to maintain a 
substantial majority of its mortgage assets as ARMs.  Currently,  ARMs 
constitute approximately 80% of the Company's total mortgage assets.

A decline in the market value of the Company's mortgage assets may limit the 
Company's ability to borrow or result in lenders initiating margin calls 
(i.e., requiring a pledge of cash or additional mortgage assets to 
re-establish the ratio of the amount of the borrowing to the value of the 
collateral).  The Company could be required to sell mortgage assets under 
adverse market conditions in order to maintain liquidity.  If these sales were 
made at prices lower than the amortized cost of the mortgage assets, the 
Company would experience losses.  A default by the Company under its 
collateralized borrowings could also result in a liquidation of the 
collateral, and a resulting loss of the difference between the value of the 
collateral and the amount borrowed.

Additionally, in the event of a bankruptcy of the Company, certain repurchase 
agreements may qualify for special treatment under the Bankruptcy Code, the 
effect of which is, among other things, to allow the creditors under such 
agreements to avoid the automatic stay provisions of the Bankruptcy Code and 
to liquidate the collateral under such agreements without delay.   To the 
extent the Company is compelled to liquidate mortgage assets qualifying as 
Qualified REIT Real Estate Assets to repay borrowings, the Company may be 
unable to comply with the REIT provisions of the Internal Revenue Code 
regarding assets and sources of income requirements, ultimately jeopardizing 
the Company's status as a REIT.

CREDIT RISKS ASSOCIATED WITH INVESTMENTS

The holder of a mortgage or mortgage-backed security assumes a risk that the 
borrowers may default in their obligations to make full and timely payments 
of principal and interest.  The Company seeks to mitigate this risk of credit 
loss by requiring at least 70% of its investment portfolio consist of mortgage 
or mortgage securities that are either (i) insured or guaranteed as to 
principal and interest by an agency of the U.S. government, such as GNMA, FNMA 
or FHLMC, (ii) rated in one of the two highest rating categories by either 
Standard and Poor's or Moody's, or (iii) considered to be of equivalent credit 
quality as determined by the Advisor and approved by the Company's investment 
committee.  The remainder of the Company's assets may be either (i) mortgage 
assets rated at least investment grade or considered to be of equivalent 
credit quality by the Advisor with approval from the Company's investment 
committee; (ii) direct investment (mezzanine or equity) in multi-family 
projects collateralizing mortgage loans owned by the Company; (iii) 
investments in limited partnerships, real estate investment trusts or 
closed-end funds owning a portfolio of mortgage assets; or (iv) other fixed 
income instruments (corporate or government) that provide increased call 
protection relative to the Company's mortgage assets.  Currently, these other 
fixed income instruments are below investment grade in quality.  These other 
below investment grade fixed income instruments constituted less than 3% of 
total assets as of December 31, 1998.  As of December 31, 1998, approximately 
91% of the Company's assets consisted of mortgage-backed securities insured or 
guaranteed by the U.S. government or an agency thereof.

RISKS OF ASSET CONCENTRATION

Although the Company seeks geographic diversification of the properties 
underlying its mortgage assets, it does not set specific limitations on the 
aggregate percentage of underlying properties which may be located in any one 
area.  Consequently, properties underlying such mortgage assets may be located 
in the same or a limited number of geographical regions. Adverse changes in 
the economic conditions of the geographic regions in which the properties 
securing mortgage assets are concentrated likely would have an adverse effect 
on real estate values, interest rates and prepayment rates and increase the 
risk of default by the obligors on the underlying mortgage loans.  
Accordingly, the Company's results of operations could be adversely affected.

INVESTMENT COMPANY ACT

The Company at all times intends to conduct its business so as to not become 
regulated as an investment company under the Investment Company Act of 1940.  
If the Company were to become regulated as an investment company, then, among 
other things, the Company's ability to use leverage would be substantially 

<PAGE>                               - 7 -
reduced.  The Investment Company Act exempts entities that are "primarily 
engaged in the business of purchasing or otherwise acquiring mortgages and 
other liens on and interests in real estate" (i.e. "Qualifying Interests").  
Under the current interpretation of the staff of the SEC, in order to qualify 
for this exemption, the Company must maintain at least 55% of its assets 
directly in Qualifying Interests.  In addition, unless certain mortgage 
securities represent an undivided interest in the entire pool backing such 
mortgage securities (i.e. "whole pool" mortgage securities), such mortgage 
securities may be treated as securities separate from the underlying mortgage 
loan, thus, may not be considered Qualifying Interests for purposes of the 55% 
exemption requirement.  Accordingly, the Company monitors its compliance with 
this requirement in order to maintain its exempt status.  As of December 31, 
1998, the Company determined that it is in and has maintained compliance with 
this requirement. 

                  CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

The following discussion summarizes certain Federal income tax considerations 
to the Company and its stockholders.  This discussion is based on existing 
Federal income tax law, which is subject to change, possibly retroactively.  
This discussion does not address all aspects of Federal income taxation that 
may be relevant to a particular stockholder in light of its personal 
investment circumstances or to certain types of investors subject to special 
treatment under the Federal income tax laws (including financial institutions, 
insurance companies, broker-dealers and, except to the extent discussed below, 
tax-exempt entities and foreign taxpayers) and it does not discuss any aspects 
of state, local or foreign tax law. This discussion assumes that stockholders 
will hold their common stock as a "capital asset" (generally, property held 
for investment) under the Internal Revenue Code of 1986, as amended (the 
"Code").  Stockholders are advised to consult their tax advisors as to the 
specific tax consequences to them of purchasing, holding and disposing of the 
common stock, including the application and effect of Federal, state, local 
and foreign income and other tax laws.

GENERAL 

The Company has elected to become subject to tax as a REIT, for Federal income 
tax purposes, commencing with the taxable year ending December 31, 1998. 
Management currently expects that the Company will continue to operate in a 
manner that will permit the Company to maintain its qualifications as a REIT.  
This treatment will permit the Company to deduct dividend distributions to its 
stockholders for Federal income tax purposes, thus effectively eliminating the 
"double taxation" that generally results when a corporation earns income and 
distributes that income to its stockholders.  There can be no assurance that 
the Company will continue to qualify as a REIT in any particular taxable year, 
given the highly complex nature of the rules governing REITs, the ongoing 
importance of factual determinations and the possibility of future changes in 
the circumstances of the Company.  If the Company failed to qualify as a REIT 
in any particular year, it would be subject to Federal income tax as a 
regular, domestic corporation, and its stockholders would be subject to tax in 
the same manner as stockholders of such corporation.  In this event, the 
Company could be subject to potentially substantial income tax liability in 
respect of each taxable year that it fails to qualify as a REIT, and the 
amount of earnings and cash available for distribution to its stockholders 
could be significantly reduced or eliminated.  The following is a brief 
summary of certain technical requirements that the Company must meet on an 
ongoing basis in order to qualify, and remain qualified, as a REIT under the 
Code.

STOCK OWNERSHIP TESTS 

The capital stock of the Company must be held by at least 100 persons and no 
more than 50% of the value of such capital stock may be owned, directly or 
indirectly, by five or fewer individuals at all times during the last half of 
the taxable year.  Under the Code, most tax-exempt entities including employee 
benefit trusts and charitable trusts (but excluding trusts described in 401(a) 
and exempt under 501(a)) are generally treated as individuals for these 
purposes.  These stock ownership requirements must be satisfied by the Company 
each taxable year.  The Company must solicit information from certain of its 
shareholders to verify ownership levels and its Articles of Incorporation 
provide restrictions regarding the transfer of the Company's shares in order 
to aid in meeting the stock ownership requirements. If the Company were to 
fail either of the stock ownership tests, it would generally be disqualified 
from REIT status, unless, in the case of the "five or fewer" requirement, the 
recently enacted "good faith" exemption is available.

<PAGE>                               - 8 -

ASSET TESTS 

The Company must generally meet the following asset tests (the "REIT Asset 
Tests") at the close of each quarter of each taxable year: (a) at least 75% of 
the value of the Company's total assets must consist of Qualified REIT Real 
Estate Assets, government securities, cash, and cash items (the "75% Asset 
Test"); and (b) the value of securities held by the Company but not taken into 
account for purposes of the 75% Asset Test must not exceed (i) 5% of the value 
of the Company's total assets in the case of securities of any one 
non-government issuer, and (ii) 10% of the outstanding voting securities of 
any such issuer.

The Company does not expect that the value of any non-qualifying security of 
any one entity would ever exceed 5% of the Company's total assets, and the 
Company does not expect to own more than 10% of any one issuer's voting 
securities.  The Company intends to monitor closely the purchase, holding and 
disposition of its assets in order to comply with the REIT Asset Tests.  In 
particular, the Company intends to limit and diversify its ownership of any 
assets not qualifying as Qualified REIT Real Estate Assets to less than 25% of 
the value of the Company's assets and to less than 5%, by value, of any single 
issuer.  If it is anticipated that these limits would be exceeded, the Company 
intends to take appropriate measures, including the disposition of 
non-qualifying assets, to avoid exceeding such limits.

GROSS INCOME TESTS

The Company must generally meet the following gross income tests (the "REIT 
Gross Income Tests") for each taxable year: (a) at least 75% of the Company's 
gross income must be derived from certain specified real estate sources 
including interest income and gain from the disposition of Qualified REIT Real 
Estate Assets or "qualified temporary investment income" (i.e., income derived 
from "new capital" within one year of the receipt of such capital) (the "75% 
Gross Income Test") and; (b) at least 95% of the Company's gross income for 
each taxable year must be derived from sources of income qualifying for the 
75% Gross Income Test, or from dividends, interest, and gains from the sale of 
stock or other securities (including certain interest rate swap and cap 
agreements, options, futures and forward contracts entered into to hedge 
variable rate debt incurred to acquire Qualified REIT Real Estate Assets) not 
held for sale in the ordinary course of business (the "95% Gross Income Test").

The Company intends to maintain its REIT status by carefully monitoring its 
income, including income from hedging transactions and sales of mortgage 
assets, to comply with the REIT Gross Income Tests.  In particular, the 
Company will treat income generated by its interest rate caps and other 
hedging instruments, if any, as non-qualifying income for purposes of the 95% 
Gross Income Tests unless it receives advice from counsel that such income 
constitutes qualifying income for purposes of such test. Under certain 
circumstances, for example, (i) the sale of a substantial amount of Mortgage 
Assets to repay borrowings in the event that other credit is unavailable or 
(ii) unanticipated decrease in the qualifying income of the Company which may 
result in the non-qualifying income exceeding 5% of gross income, the Company 
may be unable to comply with certain of the REIT Gross Income Tests. See 
"Taxation of the Company" below for a discussion of the tax consequences of 
failure to comply with the REIT Provisions of the Code.

DISTRIBUTION REQUIREMENT

The Company must generally distribute to its stockholders an amount equal to 
at least 95% of the Company's REIT taxable income before deductions of 
dividends paid and excluding net capital gain.

TAXATION OF THE COMPANY 

In any year in which the Company qualifies as a REIT, the Company will 
generally not be subject to federal income tax on that portion of its REIT 
taxable income or capital gain which is distributed to its stockholders.  The 
Company will, however, be subject to Federal income tax at normal corporate 
income tax rates upon any undistributed taxable income or capital gain.  
Notwithstanding its qualification as a REIT, the Company may also be subject 
to tax in certain other circumstances.  If the Company fails to satisfy either 
the 75% or the 95% Gross Income Test, but nonetheless maintains its 
qualification as a REIT because certain other requirements are met, it will 
generally be subject to a 100% tax on the greater of the amount by which the 
Company fails either the 75% or the 95% Gross Income Test.  The Company will 

<PAGE>                               - 9 -

also be subject to a tax of 100% on net income derived from any "prohibited 
transaction," and if the Company has (i) net income from the sale or other 
disposition of "foreclosure property" which is held primarily for sale to 
customers in the ordinary course of business or (ii) other non-qualifying 
income from foreclosure property, it will be subject to Federal income tax on 
such income at the highest corporate income tax rate.  In addition, if the 
Company fails to distribute during each calendar year at least the sum of (i) 
85% of its REIT ordinary income for such year and (ii) 95% of its REIT capital 
gain net income for such year, the Company would be subject to a 4% Federal 
excise tax on the excess of such required distribution over the amounts 
actually distributed during the taxable year, plus any undistributed amount of 
ordinary and capital gain net income from the preceding taxable year.  The 
Company may also be subject to the corporate alternative minimum tax, as well 
as other taxes in certain situations not presently contemplated.  If the 
Company fails to qualify as a REIT in any taxable year and certain relief 
provisions of the Code do not apply, the Company would be subject to Federal 
income tax (including any applicable alternative minimum tax) on its taxable 
income at the regular corporate income tax rates.  Distributions to 
stockholders in any year in which the Company fails to qualify as a REIT would 
not be deductible by the company, nor would they generally be required to be 
made under the Code. Further, unless entitled to relief under certain other 
provisions of the Code, the Company would also be disqualified from 
re-electing REIT status for the four taxable years following the year in which 
it became disqualified.

The Company intends to monitor on an ongoing basis its compliance with the 
REIT requirements described above. In order to maintain its REIT status, the 
Company will be required to limit the types of assets that the Company might 
otherwise acquire, or hold certain assets at times when the Company might 
otherwise have determined that the sale or other disposition of such assets 
would have been more prudent. 

TAXATION OF STOCKHOLDERS 

Distributions (including constructive distributions) made to holders of common 
stock other than tax-exempt entities (and not designated as capital gain 
dividends) will generally be subject to tax as ordinary income to the extent 
of the Company's current and accumulated earnings and profits as determined 
for Federal income tax purposes.  If the amount distributed exceeds a 
stockholder's allocable share of such earnings and profits, the excess will be 
treated as a return of capital to the extent of the stockholder's adjusted 
basis in the common stock, which will not be subject to tax, and thereafter as 
a taxable gain from the sale or exchange of a capital asset.

Distributions designated by the Company as capital gain dividends will 
generally be subject to tax as long-term capital gain to stockholders, to the 
extent that the distribution does not exceed the Company's actual net capital 
gain for the taxable year.  Distributions by the Company, whether 
characterized as ordinary income or as capital gain, are not eligible for the 
corporate dividends received deduction. In the event that the Company realizes 
a loss for the taxable year, stockholders will not be permitted to deduct any 
share of that loss.

STATE AND LOCAL TAXES

The Company and its stockholders may be subject to state or local taxation in 
various jurisdictions, including those in which it or they transact business 
or reside.  The state and local tax treatment of the Company and its 
stockholders may not conform to the Federal income tax consequences discussed 
above.  Consequently, prospective stockholders should consult their own tax 
advisors regarding the effect of state and local tax laws on an investment in 
the common stock.

                                 COMPETITION

The Company believes that its principal competitors in the business of 
acquiring and holding mortgage assets of the type in which it invests are 
financial institutions such as banks and savings and loans, life insurance 
companies, institutional investors such as mutual funds and pension funds, and 
certain mortgage REITs.  Many of the other entities purchasing mortgages and 
mortgage-backed securities have greater financial resources than the Company.  
The existence of these competitive entities, as well as the possibility of 
additional entities forming in the future, may increase the competition for 


<PAGE>                               - 10 -

the acquisition of mortgages and mortgage-backed securities resulting in 
higher prices and lower yields on such assets.

Item 2.  Properties.  The Company does not directly own or lease any physical 
properties.

Item 3.  Legal Proceedings.  There are no material pending legal proceedings 
to which the Company or any of its assets are subject.

Item 4.  Submission of Matters to a Vote of Security Holders.  No matter was 
submitted during the fourth quarter of the fiscal year ending December 31, 
1998 to a vote of the Company's security holders.

Executive Officers of the Company. 
The Company's executive officers are as follows:

<TABLE>
<CAPTION>

    Name                    Position Held                Position Held Since	    
- - -----------------------   --------------------------     -------------------     
<S>                       <C>                          <C>                       
Stewart Zimmerman         President and Chief                     1998                      
                          Executive Officer 
Gary Thompson													Chief Financial Officer																	1998                   
                          and Treasurer
William S. Gorin										Executive Vice President																1998                   
                          and Secretary
Ronald A. Freydberg							Senior Vice President																			1998                   

</TABLE>

Stewart Zimmerman, 54, serves as President and Chief Executive Officer of the 
Company.  He served as Executive Vice President of America First Companies 
L.L.C. since January 1989, during which time he has served in a number of 
positions: President and Chief Operating Officer of America First REIT, Inc.; 
President of several America First Mortgage funds including America First 
Participating/Preferred Equity Mortgage Fund, America First PREP Fund 2 
Limited Partnership, America First PREP Fund 2 Pension Series Limited 
Partnership, Capital Source L.P., Capital Source II L.P.-A, America First Tax 
Exempt Mortgage Fund Limited Partnership and America First Tax Exempt Fund 2 
Limited Partnership.  From September 1986 to September 1988, he served as a 
Managing Director and Director of Security Pacific Merchant Bank responsible 
for Mortgage Trading and Finance.  Prior to that time, he served as First Vice 
President of E.F. Hutton & Company, Inc., where he was responsible for 
mortgage-backed securities trading and sales distribution, and Vice President 
of Lehman Brothers, where he was responsible for the distribution of mortgage 
products.  From 1968 to 1972, Mr. Zimmerman was Vice President of Zenith 
Mortgage Company and Zenith East Inc., a national mortgage banking and 
brokerage company specializing in the structuring and sales of mortgage assets 
to the institutional financial community.

Gary Thompson, 56, serves as Chief Financial Officer of the Company.  He 
serves as financial vice president of America First Companies L.L.C. and is 
responsible for financial accounting and tax reporting for all America First 
funds.  Prior to 1989, Mr. Thompson was an audit partner at KPMG Peat 
Marwick.  He is a certified public accountant. 

William S. Gorin, 40, serves as Executive Vice President of the Company.  From 
1989 to 1997, Mr. Gorin held various positions with PaineWebber 
Incorporated/Kidder, Peabody & Co. Incorporated, New York, New York, most 
recently serving as a First Vice President in the Research Department.  Prior 
to that position, Mr. Gorin was Senior Vice President in the Special Products 
Group.  From 1982 to 1988, Mr. Gorin was employed by Shearson Lehman Hutton, 
Inc./E.F. Hutton & Company, Inc., New York, New York, in various positions in 
corporate finance and direct investments.  Mr. Gorin has an MBA from Stanford 
University. 

Ronald A. Freydberg, 38, serves as Senior Vice President of the Company.  From 
1995 to 1997, Mr. Freydberg served as a Vice President of Pentalpha Capital, 
in Greenwich, Connecticut, where he was a fixed income quantitative analysis 
and structuring specialist.  In that capacity he designed a variety of 
interactive pricing and forecasting models, including a customized subordinate 
residential and commercial mortgage-backed analytical program and an ARM REIT 

<PAGE>                               - 11 - 

five-year forecasting model.  In addition, he worked with various financial 
institutions on the acquisition and sale of residential, commercial and 
asset-backed securities.  From 1988 to 1995, Mr. Freydberg held various 
positions with J.P. Morgan & Co. in New York, New York.  From 1994 to 1995, he 
was with the Global Markets Group.  In that position he was involved in all 
aspects of commercial mortgage-backed securitization and sale of distressed 
commercial real estate, including structuring, due diligence and marketing.  
From 1985 to 1988, Mr. Freydberg was employed by Citicorp in New York, New 
York.

                                 PART II

Item 5. Market for Registrant's Common Equity and Related Stockholder Matters. 	

(a)  Market Information.  The Company's common stock began trading on the New 
York Stock Exchange on April 10, 1998 under the symbol "MFA."  The following 
table sets forth the high and low sale prices for the Company's shares of 
common stock from April 10, 1998, through December 31, 1998.

<TABLE>
<CAPTION>
                                            Sale Prices      
                                       ----------------------
 <S>                                   <C>            <C>  
                                           High             Low
 2nd Quarter
    (from April 10, 1998)               $ 9-3/4        $ 7-1/4
 3rd Quarter                            $ 7-7/8        $ 5-11/16 
 4th Quarter                            $ 5-3/4        $	4-5/16				
                                                         
</TABLE>

(b) Investors.  The approximate number of common stockholders as of March 
22, 1999 was 6,400.

(c) Dividends.  The Company currently pays cash dividends on a quarterly 
basis. Total cash dividends declared by the Company to common stockholders 
during the fiscal year ended December 31, 1998, were $7,234,050 ($.795 per 
share).  For tax purposes the dividends declared on December 15, 1998, will be 
treated as a 1999 dividend for shareholders and partially taxable in 1999.  As 
part of the Merger transaction, the Company committed to pay dividends in the 
first year following the Merger of at least $1.06 per common share, to be paid 
in four equal quarterly installments. The portion of the dividend exceeding 
the taxable income of the Company during the period represents a non-taxable 
return of capital.  There is no commitment by the Company to distribute 
amounts in excess of taxable income beyond the first year of operations.  The 
Company intends to continue to distribute to its shareholders an amount equal 
to at least 95% of the Company's taxable income before deductions of dividends 
paid and excluding net capital gains in order to maintain its REIT status. 

See Item 7, Management's Discussion and Analysis of Financial Conditions and 
Results of Operations, for information regarding the sources of funds used for 
dividends and for a discussion of factors, if any, which may adversely affect 
the Company's ability to make pay dividends at the same levels in 1999 and 
thereafter.

Item 6.  Selected Financial Data. 

For financial accounting purposes, PREP Fund 1 is considered the sole 
predecessor to the Company and, accordingly, the historical operating results 
presented in this report as those of the "Predecessor" are those of PREP Fund 
1.  Under generally accepted accounting principles, the Merger was accounted 
for as a purchase by PREP Fund 1 of 100% of the assigned limited partnership 
interests (known as "BUCs") of PREP Fund 2 and approximately 99% of the BUCs 
of Pension Fund.  As a result of this treatment, the Company, as the successor 
to PREP Fund 1, recorded all of the assets and liabilities of PREP Fund 1 at 
their book value, but was required to record the assets of PREP Fund 2 and 
Pension Fund at their fair value as of the date of the Merger.  The amount by 
which the fair value of the Company's stock issued to the BUC holders of PREP 
Fund 2 and Pension Fund exceeded the fair value of the total net assets of 
PREP Fund 2 and Pension Fund was recorded as goodwill by the Company.




<PAGE>                               - 12 -

Set forth below is selected financial data for the Company (for periods after 
April 9, 1998) and the Predecessor (for periods up to April 9, 1998).  The 
information set forth below should be read in conjunction with the 
consolidated and combined financial statements and notes to the consolidated 
and combined financial statements filed in response to Item 8 hereof.

<TABLE>
<CAPTION>
                                                                                                      
                                                          Company and Predecessor                   Company and
                                               As of or for the Year Ended December 31, 1998        Predecessor     Predecessor
                                               ---------------------------------------------       
                                                                                                       As of or        As of or 
                                                     Company      Predecessor                           for the         for the
                                             From April 10 to         Through                        Year Ended      Year Ended
                                            December 31, 1998         April 9             Total   Dec. 31, 1997   Dec. 31, 1996  
                                            -----------------   --------------    -------------   -------------   ------------- 
<S>                                            <C>             <C>               <C>             <C>             <C>           
Operating Data:

Mortgage securities income                     $   7,626,742   $     613,793     $  8,240,535   $    2,654,975   $   3,011,347   
Corporate securities income                          164,738            -             164,738             -               -
Interest income on temporary cash investments          
  and U.S. government securities                     439,889         148,799          588,688          569,624         442,931   
Income from other investments                        581,716         145,167          726,883          606,582         504,611
Gain on sale of investments                          414,951            -             414,951             -               -        
General and administrative expenses               (1,674,114)       (421,293)      (2,095,407)      (1,405,514)       (895,961)  
Interest expense on borrowed funds                (4,619,500)           -          (4,619,500)            -               -
Minority interest                                     (3,353)           -              (3,353)            -               -
                                               -------------   --------------    -------------   -------------   -------------
Net income                                     $   2,931,069   $     486,466     $  3,417,535    $   2,425,667   $   3,062,928   
                                               =============   ==============    =============   =============   =============
Net income, basic and diluted,                                                                                               
  per exchangeable unit                        $         N/A   $        0.08     $        N/A    $        0.42   $        0.52   
                                               =============   ==============    =============   =============   =============
Net income, basic and diluted,
  per share                                    $        0.32   $        N/A      $       0.32    $         N/A   $         N/A
                                               =============   ==============    =============   =============   =============
Net income per passthrough certificate         $         N/A   $        -        $        N/A    $        -      $    1,201.57   
                                               =============   ==============    =============   =============   =============
Cash distributions/dividends paid or
 accrued per exchangeable unit or                                                                                       
 common share                                  $      0.795    $       0.2649    $     1.0599    $      1.0596   $      1.0596   
                                               =============   ==============    =============   =============   =============
Cash distributions paid or accrued per                                                                                         
  passthrough certificate                      $        -      $       -         $       -       $        -      $    2,428.25   
                                               =============   ==============    =============   =============   =============
Balance Sheet Data:
                                                                                             
Investment in mortgage securities              $ 241,895,462                                     $  33,506,388   $  37,322,028
                                               =============                                     =============   =============
Investment in corporate securities             $   4,673,127                                     $        -      $       -    
                                               =============                                      ============   =============
Investment in preferred stock                  $   1,153,800                                     $        -      $       -
                                               =============                                      ============   =============
Total assets- Company                          $ 264,668,902                                     $       1,000   $       -
                                               =============                                      ============   =============
Total assets - Predecessor                     $        N/A                                      $  54,439,993   $  60,144,705      
                                               =============                                      ============   =============   
Repurchase agreements                          $ 190,250,084                                     $        -      $       -
                                               =============                                      ============   =============
Total stockholders' equity                     $  70,932,757                                     $       1,000   $         N/A
                                               =============                                      ============   =============
Total partners' capital                        $        N/A                                      $  46,252,826   $  49,702,829
                                               =============                                     =============   =============
</TABLE>









<PAGE>                               - 13 -

<TABLE>
<CAPTION>                                                            
                                                    Predecessor     Predecessor
                                                  
                                                       As of or        As of or
                                                        for the         for the      
                                                     Year Ended      Year Ended      
                                                  Dec. 31, 1995   Dec. 31, 1994 
                                                  -------------   -------------                                                  
<S>                                               <C>             <C>             
Mortgage securities income                        $   3,398,068   $   3,488,646   
Interest income on temporary cash investments                                                                                  
  and U.S. government securities                        408,645         374,521   
Income from other investments                           399,746         468,222
General and administrative expenses                    (834,594)       (647,772)  
                                                  -------------   -------------   
Net income                                        $   3,371,865   $   3,683,617   
                                                  =============   =============   
Net income, basic and diluted,                                                                                                 
  per exchangeable unit                           $        0.57   $        0.62   
                                                  =============   =============   
Net income per passthrough certificate            $    1,426.95   $    1,537.88   
                                                  =============   =============   
Cash distributions paid or accrued per                                                                                         
  exchangeable unit                               $      1.0596   $      1.0596   
                                                  =============   =============   
Cash distributions paid or accrued per                                                                                         
  passthrough certificate                         $    2,649.00   $    2,649.00   
                                                  =============   =============   
Investment in U.S. government securities          $   5,025,000   $        -      
                                                  =============   =============
Investment in mortgage securities                 $  43,103,240   $  45,810,512   
                                                  =============   =============   
Total assets                                      $  64,566,103   $  67,833,181   
                                                  =============   =============   
Total stockholders' equity/partners' capital      $  53,605,422   $  56,618,082
                                                  =============   =============
</TABLE>

Item 7.  Management's Discussion and Analysis of Financial Condition and 
Results of Operations.

General

The Company was incorporated in Maryland on July 24, 1997, but did not begin 
operations until April 10, 1998.

On April 10, 1998, the Company and three partnerships: America First 
Participating/Preferred Equity Mortgage Fund Limited Partnership (Prep Fund 
1), America First Prep Fund 2 Limited Partnership (Prep Fund 2), America First 
Prep Fund 2 Pension Series Limited Partnership (Pension Fund), consummated a 
merger transaction whereby their pre-existing net assets and operations or 
majority interest in the pre-existing partnership were contributed to the 
Company in exchange for 9,035,084 shares of the Company's common stock.  For 
financial accounting purposes, Prep Fund 1, the largest of the three 
Partnerships, was considered the Predecessor entity (the Predecessor) and its 
historical operating results are presented in the financial statements 
contained herein.  The Merger was accounted for using the purchase method of 
accounting in accordance with generally accepted accounting principles.  Prep 
Fund 1 was deemed to be the acquirer of the other Partnerships under the 
purchase method.  Accordingly, the Merger resulted, for financial accounting 
purposes, in the effective purchase by Prep Fund 1 of all the Beneficial Unit 
Certificates (BUCs) of Prep Fund 2 and approximately 99% (98% on the date of 
the Merger and 1% since the Merger) of the BUCs of Pension Fund.  As the 
surviving entity for financial accounting purposes, the assets and liabilities 
of Prep Fund 1 were recorded by the Company at their historical cost and the 
assets and liabilities of Prep Fund 2 and Pension Fund were adjusted to fair 
value.  The excess of the fair value of stock issued over the fair value of 
net assets acquired has been recorded as goodwill in the accompanying balance 
sheet of the Company.

Concurrently with the Merger, the Company entered into an Advisory Agreement 
with America First Mortgage Advisory Corporation (the "Advisor") and adopted 
an investment policy which significantly differed from that pursued by the 

<PAGE>                               - 14 -

predecessor partnerships.  This strategy includes leveraged investing in 
adjustable rate mortgage securities and mortgage loans.  The Company began 
implementing this investment strategy in the second quarter of 1998.  During 
the period from the consummation of the Merger through December 31, 1998, the 
Company purchased 13 positions in mortgage backed securities for an aggregate 
purchase cost of approximately $232.5 million.  

The Company has elected to become subject to tax as a real estate investment 
trust (REIT) under the Code beginning with its 1998 taxable year and, as such, 
anticipates distributing annually at least 95% of its taxable income, subject 
to certain adjustments.  Generally, cash for such distributions is expected to 
be largely generated from the Company's operations, although the Company may 
borrow funds to make distributions.  Further, as part of the Merger 
transaction, the Company has committed to make distributions in the first year 
following the Merger of at least $1.06 per common share, to be paid in four 
equal quarterly installments, which is expected to significantly exceed 
taxable income.  Accordingly, a portion of distributions received by 
shareholders in 1998 and 1999 will consist in part of a dividend paid from 
earnings and in part of a cash merger payment representing non-taxable return 
of capital.  There is no commitment by the Company to distribute amounts in 
excess of taxable income beyond the first year of operations.

The Company's operations for any period may be affected by a number of factors 
including the investment assets held, general economic conditions affecting 
underlying borrowers and, most significantly, factors which affect the 
interest rate market.  Interest rates are highly sensitive to many factors, 
including governmental monetary and tax policies, domestic and international 
economic and political considerations, and other factors beyond the control of 
the Company.

The Merger, other related transactions and on-going implementation of the 
change in investment strategy will materially impact the Company's future 
operations as compared to those of the Predecessor.  Accordingly, the 
currently reported financial information is not necessarily indicative of the 
Company's future operating results or financial condition.

Liquidity and Capital Resources

The Company requires capital to fund its investment strategy and pay its 
operating expenses.  The Company's capital sources upon consummation of the 
Merger include cash flow from operations and borrowings under repurchase 
agreements.

Since the Merger, the Company has primarily financed its mortgage investments 
through repurchase agreements totaling $190.2 million with a weighted average 
borrowing rate of 5.04% at December 31, 1998.  The repurchase agreements have 
balances of between $7.6 million and $23.4 million.  These arrangements have 
original terms to maturity ranging from two months to twelve months and annual 
interest rates based on LIBOR.  To date, the Company has not had any 
significant margin calls on its repurchase agreements.

The Company believes it has adequate financial resources to meet its 
obligations as they come due and fund committed dividends as well as to 
actively pursue its new investment policy.

Results of Operations

Year Ended December 31, 1998 Compared to 1997

During the year ended December 31, 1998, total interest income for the Company 
and the Predecessor increased $5.8 million as compared to total interest 
income of the Predecessor for the year ended December 31, 1997.  This increase 
is a result of the interest generated by mortgage investments acquired in the 
merger from Prep Fund 2 and Pension Fund in the Merger as well as the 
acquisition of additional mortgage investments during 1998.

The increase in the Company's interest expense on borrowed funds during the 
year ended December 31, 1998 compared to that of the Predecessor for 
the year ended December 31, 1997, relates to interest expense on 
repurchase arrangements used to fund additional investments. 

The gain on sale of investments of $414,951 during the year ended December 31, 
1998, was due primarily to the payoff of the Company's only participating loan 
in the amount of $385,000.

<PAGE>                               - 15 -

Income from other investments increased as a result of income generated by 
other investments acquired from Prep Fund 2 and Pension Fund.

General and administrative expenses for the Company and Predecessor in 1998 
increased $689,893 as compared to that of the Predecessor in 1997 as a result 
of (i) the management fee payable to the Advisor and (ii) the increased scope 
of operations resulting from the Merger.

Year Ended December 31, 1997 Compared to 1996

The decrease in total interest income of $229,679 from 1996 to 1997 is a 
result of the continued amortization of the principal balances of the GNMA 
Certificates and Single-Family Certificates. 

Income from other investments increased $101,971 from 1996 to 1997.  
Approximately $151,000 of such increase was due to an increase in cash flow 
received by the Predecessor from its investments in partnerships owning 
multi-family real estate.  This increase was partially offset by a decrease of 
approximately $49,000 in interest income on the Predecessor's two 
participating loans due primarily to the payoff of one of the participating 
loans in April, 1997.

General and administrative expenses increased $509,553 from 1996 to 1997 due 
to increases in: (i) salaries and related expenses of approximately $321,000; 
(ii) proposed merger transaction costs of approximately $126,000; (iii) travel 
and related expenses of approximately $22,000; (iv) administrative fees paid 
to the Predecessor's general partner of approximately $7,900; (v) printing 
costs of approximately $7,600; and (vi) other general and administrative 
expenses of approximately $25,000.  

Year 2000

The Company does not own or operate its own computer system and owns no 
business or other equipment.  However, the operation of the Company's business 
relies on the computer system and other equipment maintained by America First 
Companies L.L.C., the principal shareholder of the Company's Advisor ("America 
First").  In addition, the Company has business relationships with a number of 
third parties whose ability to perform their obligations to the Company depend 
on such systems and equipment.  Some or all of these systems and equipment may 
be affected by the inability of certain computer programs and embedded 
circuitry to correctly recognize dates occurring after December 31, 1999.  
America First has adopted a plan to deal with this so-called "Year 2000 
problem" with respect to its information technology ("IT") systems, non-IT 
systems and third party business relationships.

State of Readiness

The IT system maintained by America First consists primarily of personal 
computers, most of which are connected by a local area network.  All 
accounting and other record keeping functions relating to the Company that are 
conducted in house by America First are performed on this PC-LAN system.  
America First does not own or operate any "mainframe" computer systems.  The 
PC-LAN system runs software programs that America First believes are 
compatible with dates after December 31, 1999.  America First has engaged a 
third party computer consulting firm to review and test its PC-LAN system to 
ensure that it will function correctly after that date and expects that this 
process, along with any necessary remediation, will be completed by mid-1999.  
America First believes any Year 2000 problems relating to its IT systems will 
be resolved without significant operational difficulties.  However, there can 
be no assurance that testing will discover all potential Year 2000 problems or 
that it will not reveal unanticipated material problems with the America First 
IT systems that will need to be resolved.

Non-IT systems include embedded circuitry such as microcontrollers found in 
telephone equipment, security and alarm systems, copiers, fax machines, mail 
room equipment, heating and air conditioning systems and other infrastructure 
systems that are used by America First in connection with the operation of the 
Company's business.  America First is reviewing its non-IT systems along with 
the providers that service and maintain these systems, with initial emphasis 
being placed on those, such as telephone systems, which have been identified 
as necessary to America First's ability to conduct the operation of the 
Company's business activities.  America First expects that any necessary 
modification or replacement of such "mission critical" systems will be 
accomplished by mid-1999.

<PAGE>                               - 16 -

The Company has no control over the remediation efforts of third parties with 
which it has material business relationships and the failure of certain of 
these third parties to successfully remediate their Year 2000 issues could 
have a material adverse effect on the Company.  Accordingly, America First has 
undertaken the process of contacting each such third party to determine the 
state of their readiness for Year 2000.  Such parties include, but are not 
limited to, the obligors on the Company's mortgage securities, the Company's 
transfer and paying agent and the financial institutions with which the 
Company maintains accounts.  America First has received initial assurances 
from certain of these third parties that their ability to perform their 
obligations to the Company are not expected to be materially adversely 
affected by the Year 2000 problem.  America First will continue to request 
updated information from these material third parties in order to assess their 
Year 2000 readiness.  If a material third party vendor is unable to provide 
assurance to America First that it is, or will be, ready for Year 2000, 
America First intends to seek an alternative vendor to the extent practical.

Costs

All of the IT systems and non-IT systems used to conduct the Company's 
business operations are owned or leased by America First. The 
Company will bear its proportionate share of the costs associated with 
surveying the Year 2000 readiness of third parties and with the 
identification, remediation and testing of America First's IT and non-IT 
systems.  However, the Company's share of the costs associated with these 
activities is expected to be insignificant.  Accordingly, the costs 
associated with addressing the Company's Year 2000 issues are not expected to 
have a material effect on the Company's results of operations, financial 
position or cash flow.

Year 2000 Risks

The Company's Advisor believes that the most reasonably likely worst-case 
scenario will be that one or more of the third parties with which it has a 
material business relationship will not have successfully dealt with its Year 
2000 issues and, as a result, is unable to provide services or otherwise 
perform its obligations to the Company.  For example, if an obligor on the 
Company's mortgage securities encounters a serious and unexpected Year 2000 
issue, it may be unable to make a timely payment of principal and interest to 
the Company.  This, in turn, could cause a delay in dividend payments to 
shareholders.  In addition, if the Company's transfer and paying agent 
experiences Year 2000-related difficulties, it may cause delays in making 
dividend payments to shareholders or in the processing of trading of shares.  
It is also possible that one or more of the IT and non-IT systems of America 
First will not function correctly, and that such problems may make it 
difficult to conduct necessary accounting and other record keeping functions 
for the Company.  However, based on currently available information, the 
Company's Advisor does not believe that there will be any protracted systemic 
failures of the IT or non-IT systems utilized by America First in connection 
with the operation of the Company's business.

Contingency Plans

Because of the progress which America First has made toward achieving Year 
2000 readiness, the Company has not made any specific contingency plans with 
respect to the IT and non-IT systems of America First.  In the event of a Year 
2000 problem with its IT system, America First may be required to manually 
perform certain accounting and other record-keeping functions.  America First 
plans to terminate the Company's relationships with material third party 
service providers that are not able to represent to America First that they 
will be able to successfully resolve their material Year 2000 issues in a 
timely manner.  However, the Company will not be able to readily terminate its 
relationships with all third parties, such as the obligors on its mortgage 
securities, who may experience Year 2000 problems.  The Company has no 
specific contingency plans for dealing with Year 2000 problems experienced 
with these third parties.

All forecasts, estimates or other statements in this report relating to the 
Year 2000 readiness of the Company and its affiliates are based on 
information and assumptions about future events.  Such "forward-looking 
statements" are subject to various known and unknown risks and uncertainties 
that may cause actual events to differ from such statements.  Important 
factors upon which the Company's Year 2000 forward-looking statements are 
based include, but are not limited to, (a) the belief of America First that 

<PAGE>                               - 17 -

the software used in IT systems is already able to correctly read and 
interpret dates after December 31, 1999 and will require little or any 
remediation; (b) the ability to identify, repair or replace mission critical 
non-IT equipment in a timely manner, (c) third parties' remediation of their 
internal systems to be Year 2000 ready and their willingness to test their 
systems interfaces with those of America First, (d) no third party system 
failures causing material disruption of telecommunications, data transmission, 
payment networks, government services, utilities or other infrastructure, (e) 
no unexpected failures by third parties with which the Company has a 
material business relationship and (f) no material undiscovered flaws in 
America First's Year 2000 testing process.

Forward Looking Statements

When used in this Form 10-K, in future SEC filings or in press releases or 
other written or oral communications, the words or phrases "will likely 
result", "are expected to", "will continue", "is anticipated", "estimate", 
"project" or similar expressions are intended to identify "forward looking 
statements" within the meaning of the Private Securities Litigation Reform 
Act of 1995.  The Company cautions that such forward looking statements 
speak only as of the date made and that various factors including regional 
and national economic conditions, changes in levels of market interest 
rates, credit and other risks of lending and investment activities, and 
competitive and regulatory factors could affect the Company's financial 
performance and could cause actual results for future periods to differ 
materially from those anticipated or projected.

The Company does not undertake and specifically disclaims any obligation to 
update any forward-looking statements to reflect events or circumstances after 
the date of such statements.

Item 7A.	Quantitative and Qualitative Disclosures About Market Risk.

The Company seeks to manage the interest rate, market value, liquidity, 
prepayment and credit risks inherent in all financial institutions in a 
prudent manner designed to insure the longevity of the Company while, at the 
same time, seeking to provide an opportunity to shareholders to realize
attractive total rates of return through stock ownership of the Company.  
While the Company does not seek to avoid risk, it does seek, to the best of its 
ability, to assume risk that can be quantified from historical experience, to 
actively manage such risk, to earn sufficient compensation to justify the 
taking as such risks and to maintain capital levels consistent with the risks 
it does undertake.

Interest Rate Risk

At December 31, 1998, the Company had $194.5 million adjustable-rate assets 
and $190.3 million adjustable-rate liabilities.  Hybrid mortgage assets, with 
fixed-rate coupons for a given period and adjustable rate coupons thereafter, 
included approximately $38.6 million of adjustable-rate mortgages with 
fixed-rate coupons for three to five years, approximately $63.2 million of 
adjustable-rate mortgages with fixed coupons from one to three years and 
approximately $92.7 million of adjustable-rate mortgages with interest rates 
that adjust within the next 12 months.  Fixed rate assets were $47.4 million; 
there were no fixed rate liabilities.    

At December 31, 1998, the weighted average roll date for the adjustable rate 
mortgage assets was approximately 20.7 months while the weighted average 
months for expiration of financing was approximately 5.3 months.  Therefore, 
on average, the Company's cost of funds may rise or fall more quickly than 
does its earnings rate on the assets.

At December 31, 1998, the Company owned approximately $92.7 million of 
adjustable-rate mortgages with interest rates that adjust within the next 12 
months.  The weighted average time maturity of the Company's financing at 
December 31, 1998 was approximately 5.2 months.  As a result, the Company's 
net income may vary somewhat as the yield curve between one-month interest 
rates and six and twelve-month interest rates varies.

At December 31, 1998, the Company's adjustable-rate assets are dependent on 
the one-year CMT rates and liabilities are dependent on LIBOR.  These indexes 
generally move in parallel, but there can be no assurances that this will 
continue to occur.


<PAGE>                               - 18 -

Market Value Risk

The market value of the Company's assets can fluctuate due to changes in 
interest rates and other factors.  As discussed in the Note 2 to the Company's 
consolidated financial statements, these fluctuations are due to the fact that 
substantially all of the Company's investments are "available-for-sale" assets 
which are reflected at fair value with the adjustment in the equity section.

Liquidity Risk

The primary liquidity risk of the Company arises from financing long maturity 
mortgage assets with short-term debt.  Although the interest rate adjustments 
of these assets and liabilities are matched within the Company's operating 
policies, maturities are not matched.

The Company's assets which are pledged to secure short-term borrowings are 
high-quality, liquid assets.  As a result, the Company has not had difficulty 
rolling over its short-term debt as it matures, even during the period of 
reduced financial market liquidity in the fourth quarter of 1998.  Still, 
the Company cannot give assurances that it will always be able to roll over 
its short-term debt.

At December 31, 1998, the Company had unrestricted cash of $6.0 million.  In 
addition, the Company had $51.6 million in market value of unpledged AAA rated 
mortgage securities available to secure additional borrowings or serve as 
additional collateral for existing borrowings.  The resources the Company had 
available to meet margin calls on short-term debt that could be caused by 
asset value declines or changes in lender over-collateralization requirement 
thus equaled $57.6 million, or 30.3% of short-term debt.  As the Company 
becomes more fully invested, it is anticipated that the over-collateralization 
amount will decline.

Prepayment Risk

As the Company receives repayments of mortgage principal, it amortizes into 
income its mortgage premium balances as an expense and its mortgage discount 
balances as income. Mortgage premium balances arise when the Company acquires 
mortgage assets at a price in excess of the principal value of the mortgages, 
or when an asset appreciates and is marked-to-market at a price above par.  
Mortgage discount balances arise when the Company acquires mortgage assets at 
a price below the principal value of the mortgages, or when an asset 
depreciates and is marked-to-market at a price below par. For GAAP, the 
premium is amortized based on the effective yield of the asset at each 
financial reporting date.  For tax purposes, the premium is amortized based on 
the asset yield at the purchase date.  Therefore if prepayments are higher 
than anticipated and the index has declined, it is anticipated that the GAAP 
yield will decline and there will be greater premium amortization under tax 
than GAAP.  At December 31, 1998, unamortized mortgage premium balances for 
financial reporting purposes was $2.9 million (1.1% of total assets) and $1.9 
million for Federal tax purposes (.7% of total assets) of adjustable rate 
assets.

The Company had no long-term debt at December 31, 1998.

In general, the Company believes it will be able to reinvest prepayments at 
acceptable yields, however, no assurances can be given that, should 
significant prepayments occur, market conditions would be such that acceptable 
investments could be identified and the proceeds reinvested.

Tabular Presentation

The information presented in the table below, projected impact on 1999 net 
income and net assets based on investments in place on December 31, 1998, 
includes all the Company's interest rate sensitive assets and liabilities.  
The Company acquires interest-rate sensitive assets and funds them with 
interest-rate sensitive liabilities. The Company generally plans to retain 
such assets and the associated interest rate risk to maturity.

The table below includes information about the possible future repayments and 
interest rates of Company's assets and liabilities and constitutes a 
"forward-looking statement."  There are many assumptions used to generate this 
information and there can be no assurance that assumed events will occur as 
assumed or that other events will occur that would affect the outcomes.  
Furthermore, future sales, acquisitions, calls, and restructuring could 

<PAGE>                               - 19 -

materially change the Company's interest rate risk profile.  The table 
quantifies the potential changes in net income should interest rates go up or 
down (shocked) by 100 and 200 basis points, assuming the yield curves of the 
rate shocks will be parallel to each other.  The cash flows associated with 
the adjustable rate securities for each rate shock are calculated based on a 
variety of assumptions, including prepayment vectors, repurchase rates, 
repurchase haircuts, yield on reinvestment of prepayment, and growth in the 
portfolio.

When interest rates are shocked, these prepayment assumptions are further 
adjusted based on management's best estimate of the effects of changes on 
interest rates or prepayment speeds. For example, under current market 
conditions, a 100 basis point decline in the interest rates is estimated to 
result in a 160% increase in the prepayment rate of the ARM portfolio. The 
base interest rate scenario assumes interest rates at December 31, 1998. 
Actual results could differ significantly from those estimated in the table

As of December 31, 1998 all interest-rate sensitive liabilities were scheduled 
to mature in 1999. 


<TABLE>
<CAPTION>

					 	Change in     	Percentage Change     	Percentage Change
  Interest Rates          in Net Income          in Net Assets
  --------------      -----------------      -----------------
  <C>                 <C>                    <C>
             -2%	                +15.8%	                 -0.7%
             -1%	                 +9.3%                 	-1.1%
              0	                   0.0	                   0.0
              1%	                 -9.6%                 	+3.7%
              2%                	-37.5%                  +3.6%
</TABLE>

Item 8.  Financial Statements and Supplementary Data. 
 
		Index to Financial Statements

 		Financial Statements:                                                   Page
					
				Independent Accountants' Report..........................................22

				Consolidated Balance Sheet of the Company as of December 31, 1998, and 
				Combined Balance Sheet of the Predecessor as of December 31, 1997........23

				Consolidated Statements of Income of the Company for the 
				period April 10, 1998 through December 31, 1998, and Combined 
				Statements of Income of	the Predecessor from January 1, 1998 through 
				April 9, 1998 and for the	years ended December 31, 1997 and December 
				31, 1996.................................................................24

				Consolidated Statements of Stockholders' Equity of the Company for the 
				period April 10, 1998 through December 31, 1998, and Combined 
				Statements of Partners' Capital of the	Predecessor from January 1, 1998
				through April 9, 1998 and for the years ended December 31, 1997, and 
				December 31, 1996........................................................26

				Consolidated Statements of Cash Flows of the Company for the period 
				April 10, 1998 through December 31, 1998, and Combined Statements of 
				Cash Flows of the Predecessor from January 1, 1998 through	April 9, 
				1998	and for the years ended December 31, 1997, and December 31, 1996....28

				Notes to Consolidated and Combined Financial Statements of Company and 
						the Predecessor........................................................30

				All other schedules are omitted because they are not applicable or the 
				required information is shown in the consolidated or combined statements
				or notes thereto.  

Financial statements of one 95%-owned company, a 99% limited partnership 
interest in two real estate limited partnerships, a 50% limited partnership 
interest in one real estate limited partnership and a 49% interest in one real 
estate limited partnership have been omitted because the Company's 

<PAGE>                               - 20 -

proportionate share of the income from continuing operations before income 
taxes is less than 20% of the respective consolidated amount, and the 
investment in and advances to each entity is less than 20% of consolidated 
total assets.







































































<PAGE>                             - 21 -

INDEPENDENT ACCOUNTANTS' REPORT

To the Board of Directors of
America First Mortgage Investments, Inc.

In our opinion, the consolidated and combined financial statements listed in 
the accompanying index present fairly, in all material respects, the financial 
position of America First Mortgage Investments, Inc. and its subsidiaries (the 
"Company") as of December 31, 1998, and the results of their operations and 
their cash flows for the period from April 10, 1998 through December 31, 1998, 
and the financial position of the Company, America First 
Participating/Preferred Equity Mortgage Fund Limited Partnership and America 
First Participating/Preferred Equity Mortgage Fund as of 
December 31, 1997, and the results of their operations and their cash flows for
the period from January 1, 1998 to April 9, 1998, and for each of the two years
ended December 31, 1997 and 1996, in conformity with generally accepted 
accounting principles. These financial statements are the responsibility of 
the Company's and Fund's management; our responsibility is to express an 
opinion on these financial statements based on our audits. We conducted our 
audits of these financial statements in accordance with generally accepted 
auditing standards which require that we plan and perform the audit to obtain 
reasonable assurance about whether the financial statements are free of 
material misstatement.  An audit includes examining, on a test basis, evidence 
supporting the amounts and disclosures in the financial statements, assessing 
the accounting principles used and significant estimates made by management, 
and evaluating the overall financial statement presentation.  We believe that 
our audits provide a reasonable basis for the opinion expressed above.


/s/PricewaterhouseCoopers LLP 

New York, New York
March 4, 1999						                                










































<PAGE>													                  - 22 -

AMERICA FIRST MORTGAGE INVESTMENTS, INC.
CONSOLIDATED AND COMBINED BALANCE SHEETS
<TABLE>
<CAPTION>
                                                                                                                    Company and
																																																																																											        Company          Predecessor
																																																																																									            as of                as of
                                                                                             Dec. 31, 1998        Dec. 31, 1997
                                                                                            ---------------     ---------------
<S>                                                                                         <C>                 <C>
Assets
 Investment in mortgage securities (Note 3)                                                 $   241,895,462    $    33,506,388
 Investment in corporate securities (Note 4)                                                      4,673,127              -     
 Investment in preferred stock                                                                    1,153,800              -     
 Cash and cash equivalents, at cost		
  which approximates market value                                                                 6,045,956         10,427,181
 Accrued interest receivable                                                                      1,540,576          		272,264
 Other investments	(Note 5)                                                                       1,197,341          1,910,686
 Investment evaluation fees, net		                                                                                     564,404
 Goodwill, net                                                                                    7,361,338               -
 Other assets		                                                                                     801,302            878,074
                                                                                            ---------------     ---------------
                                                                                            $   264,668,902     $   47,558,997
		                                                                                          ===============     ===============
Liabilities
 Repurchase agreements (Note 6)                                                             $   190,250,084     $         -
 Accrued interest payable		                                                                         795,785               -
 Accounts payable		                                                                                 212,085            794,102
 Dividends or distributions payable		                                                             2,413,803            511,069
 		                                                                                         ---------------     ---------------
                                                                                                193,671,757          1,305,171
       		                                                                                   ---------------     ---------------
Minority interest in Pension Fund (Note 1)                                                           64,388               -
		
Stockholders' Equity and Partners' Capital	
 Stockholders' Equity - Company
  Common stock, $.01 par value; 10,000,000 shares authorized
  9,055,142 issued and outstanding                                                                   90,551              1,000
  Additional paid in capital                                                                     76,203,009               -
  Retained earnings                                                                              (4,302,981)              -
  Accumulated other comprehensive income                                                         (1,057,822)              -

 Partners' Capital - Predecessor
  General Partner                                                                                      -                   100
  Unit Holders                                                                                         -            45,682,774
	
  Accumulated other comprehensive income                                                               -               569,952
                                                                                            ---------------     ---------------
                                                                                                 70,932,757          46,253,826
                                                                                            ---------------     ---------------
                                                                                            $   264,668,902      $   47,558,997
                                                                                            ===============     ===============

The accompanying notes are an integral part of the consolidated and combined financial statements.
</TABLE>




















<PAGE>                               - 23 -

AMERICA FIRST MORTGAGE INVESTMENTS, INC.
CONSOLIDATED AND COMBINED STATEMENTS OF INCOME
<TABLE>
<CAPTION>
                                                            
                                                      For the Year Ended December 31, 1998
                                                      ------------------------------------
                                                       Company      Company and    
                                              From April 10 to      Predecessor
                                             December 31, 1998  Through April 9            Total   
                                             -----------------  ---------------  ---------------  
<S>                                            <C>              <C>              <C>              
Mortgage securities income                     $     7,626,742  $       613,793  $     8,240,535               
Corporate securities income                            164,738             -             164,738                           
Interest income on temporary cash investments          439,889          148,799          588,688                                 
                                               ---------------  ---------------  ---------------  
Total interest income                                8,231,369          762,592        8,993,961                          
Interest expense on borrowed funds                   4,619,500             -           4,619,500                            
                                               ---------------  ---------------  --------------- 
Net interest income                                  3,611,869          762,592        4,374,461
			                                            ---------------  ---------------  --------------- 
Income from other investments                          581,716          145,167          726,883
Gain on sale of investment                             414,951             -             414,951
                                               ---------------  ---------------  --------------- 
                                                       996,667          145,167        1,141,834
                                               ---------------  ---------------  --------------- 
General and administrative expenses                  1,674,114          421,293        2,095,407                          
Minority interest                                        3,353             -               3,353           
                                               ---------------  ---------------  --------------- 
                                                     1,677,467          421,293        2,098,760                                 
                                               ---------------  ---------------  --------------- 
Net income                                     $     2,931,069  $       486,466  $     3,417,535                                 
			                                            ===============  ===============  =============== 
Net income allocated to:
 General Partner                               																	$         3,931                                         
 BUC Holders                                   																	        482,535  
                                            																		  ---------------    
                                            																	   $       486,466
                                             																	  ===============
Net income, basic and fully diluted, per share $         0.32               N/A
			                                            ===============  ===============
Net income, basic and fully diluted, per unit             N/A   $          0.08
                                               ===============  ===============

Weighted average number of shares outstanding       9,043,172               N/A
Weighted average number of units outstanding              N/A         5,775,797

The accompanying notes are an integral part of the consolidated and combined financial statements.
</TABLE>


























<PAGE>                               - 24 -

AMERICA FIRST MORTGAGE INVESTMENTS, INC.
CONSOLIDATED AND COMBINED STATEMENTS OF INCOME
<TABLE>
<CAPTION>
                                                  Predecessor       Predecessor
                                                      For the           For the
                                                   Year Ended        Year Ended
                                                Dec. 31, 1997     Dec. 31, 1996
                                               ---------------  ----------------
<S>                                            <C>              <C>        
Mortgage securities income                     $    2,654,975   $      3,011,347
Interest income on temporary cash investments 
 and U.S. government securities                       569,624            442,931
                                               ---------------  ----------------
Total interest income                               3,224,599          3,454,278
                                               ---------------  ----------------
Income from other investments                         606,582            504,611
                                               ---------------  ----------------
General and administrative expenses                 1,405,514            895,961
                                               ---------------  ----------------
Net income                                     $    2,425,667   $      3,062,928
			                                            ===============  ================
Net income allocated to:
 General Partner                               $       21,920   $         29,811 
 Exchangeable Unit Holders                          2,403,747          2,912,960 
 Passthrough Certificate Holders                         -               120,157
                                               ---------------  ----------------
                                               $    2,425,667   $      3,062,928
                                               ===============  ================
Net income, basic and fully diluted, 
 per exchangeable unit                         $         0.42   $           0.52
                                               ===============  ================  
Net income, basic and diluted, 
 per passthrough certificate                   $         -      $       1,201.57
                                               ===============  ================
Weighted average number of 
 exchangeable units outstanding                      5,775,797         5,562,320

Weighted average number of 
 passthrough certificates outstanding                    -                   100

The accompanying notes are an integral part of the consolidated and combined financial statements.
</TABLE>
































<PAGE>                               - 25 -



AMERICA FIRST MORTGAGE INVESTMENTS, INC.
CONSOLIDATED AND COMBINED STATEMENTS OF STOCKHOLDERS' EQUITY




<TABLE>
<CAPTION>

                                                                          Stockholders' Equity - Company
                                             ---------------------------------------------------------------------------------
                                                                                                      Accumulated
                                                                                                            Other	
                                                    Common Stock			          Paid-in      Retained	 Comprehensive	
                                             # of Shares	       Amount	      Capital	     Earnings	        Income	       Total
                                             ------------  ------------  ------------  ------------  ------------  ------------
<S>                                          <C>           <C>           <C>           <C>           <C>           <C>

Balance at November 11, 1997 (date of
 capitalization) and December 31, 1997            90,621 	 $       906 	 $        94 		$      -      $      -      $     1,000
Effects of Merger:
 Issuance of stock of the Company in exchange
  for Units of the Predecessor                 5,775,797        57,758    45,126,359          -             -       45,184,117
 Issuance of stock of the Company in exchange
  for Units of Prep Fund 2 and Pension Fund   	3,168,666        31,687    29,949,413          -             -       29,981,100
Issuance of stock options                           -             -          942,390          -             -          942,390
Comprehensive income:
 Net income                                         -             -             -        2,931,069          -        2,931,069
 Other comprehensive income:
  Change in classification of mortgage
   securities from held-to-maturity to 
   available-for-sale                               -             -             -             -  		  			(704,828)	    (704,828)
		Net unrealized holding losses arising
   during the period                                -             -             -             -         (352,994)     (352,994)
                                             ------------  ------------  ------------  ------------  ------------  ------------
Comprehensive income                                -             -             -        2,931,069    (1,057,822)    1,873,247
Dividends paid or accrued                           -             -             -       (7,234,050)                 (7,234,050)
Common stock issued                               20,058           200       184,753          -             -          184,953
                                             ------------  ------------  ------------  ------------  ------------  ------------
Balance at December 31, 1998	                   9,055,142 	 $    90,551 		$76,203,009  $(4,302,981)  $(1,057,822) 	$70,932,757
                                             ============  ============  ============  ============  ============  ============

The accompanying notes are an integral part of the consolidated and combined financial statements.
</TABLE>





























<PAGE>                               - 26 -

AMERICA FIRST MORTGAGE INVESTMENTS, INC.
CONSOLIDATED AND COMBINED STATEMENTS OF PARTNERS' CAPITAL


<TABLE>
<CAPTION>                                                
                                                                     Partners' Capital - Predecessor
                                               -------------------------------------------------------------------------------
                                                          Passthrough Certificate         Exchangeable Unit                   
                                                                   Holders                     Holders                        
                                                         --------------------------   -------------------------               
                                               General           # of                                                         
                                               Partner   Certificates        Amount   # of Units         Amount          Total
                                              --------   ------------  ------------   ----------   ------------   ------------
<S>                                           <C>        <C>           <C>            <C>          <C>            <C>         
Partners' Capital-Predecessor (excluding                                                                                    
  accumulated other comprehensive income)
 Balance at December 31, 1995                 $    100            100  $  2,271,186    5,562,267   $ 50,525,558   $ 52,796,844
 Net income                                     29,811             -        120,157         -         2,912,960      3,062,928 
 Cash distributions paid or accrued (Note 3)   (29,811)            -       (242,825)        -        (5,893,835)    (6,166,471)
 Purchase of 36,470 units                         -                -          1,241      (36,470)      (295,380)      (294,139)
 Conversion of Passthrough Certificate                                                                                        
   Holders to Exchangeable Unit Holders           -              (100)   (2,149,759)     250,000      2,149,759           -   
                                               --------   ------------  ------------   ----------   ------------   ------------
 Balance at December 31, 1996                      100             -           -       5,775,797     49,399,062     49,399,162
 Net income                                     21,920             -           -            -         2,403,747      2,425,667 
 Cash distributions paid or accrued (Note 3)   (21,920)            -           -            -        (6,120,035)    (6,141,955)
                                               --------   ------------  ------------   ----------   ------------   ------------
 Balance at December 31, 1997                      100             -           -       5,775,797     45,682,774     45,682,874
 Net income                                      3,931             -           -            -           482,535        486,466
 Cash distributions paid or accrued (Note 3)    (3,931)            -           -            -        (1,530,009)    (1,533,940)
                                               --------   ------------  ------------   -----------  ------------   ------------
 Balance at April 10, 1998                         100             -           -       5,775,797     44,635,300     44,635,400
                                               --------   ------------  ------------   -----------  ------------   ------------

Accumulated other comprehensive income
  Balance at December 31, 1995                    -                -         34,779         -           773,799        808,578
  Other comprehensive income                      -                -        (34,779)        -          (470,132)      (504,911)
                                              --------   ------------  ------------   ----------   ------------   ------------
  Balance at December 31, 1996                    -                -           -            -           303,667        303,667
	 Other comprehensive income                      -                -           -            -           266,285        266,285
                                              --------   ------------  ------------   ----------   ------------   ------------
  Balance at December 31, 1997                    -                -           -            -           569,952        569,952
  Other comprehensive income                      -                -           -            -           (21,235)       (21,235)
                                              --------   ------------  ------------   ----------   ------------   ------------
  Balance at April 10, 1998                                                                             548,717        548,717
                                              --------   ------------  ------------   ----------   ------------   ------------ 
Issuance of stock of the Company in
 exchange for Units of the Predecessor            (100)            -           -      (5,775,797)   (45,184,017)   (45,184,117)
                                              --------   ------------  ------------   -----------  ------------   ------------ 
Total Partners' Capital-Predecessor
 at April 10, 1998                            $   -                -   $       -            -      $       -      $       -
                                              ========   ============  ============   ==========   ============   ============

</TABLE>

The accompanying notes are an integral part of the consolidated and combined 
financial statements.

















<PAGE>                               - 27  -

AMERICA FIRST MORTGAGE INVESTMENTS, INC.
CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                         
                                                                                                                   
                                                              For the Year Ended December 31, 1998             
                                                              ------------------------------------
                                                            Company         Predecessor
                                                   From April 10 to
                                                  December 31, 1998     Through April 9               Total
                                                  -----------------     ---------------     ---------------    
<S>                                                 <C>                 <C>                 <C>                 
Cash flows from operating activities
 Net income                                         $     2,931,069     $       486,466      $    3,417,535       
 Adjustments to reconcile net income to
  net cash provided by (used in) 
  operating activities:
   Gain on sale of investments                             (414,951)               -               (414,951)     
   Minority interest                                          3,353                -                  3,353
   Amortization                                             308,384              (1,959)            306,425
   Decrease (increase) in interest receivable            (1,134,069)              8,302          (1,125,767)
   Decrease (increase) in other assets                     (252,473)              6,241            (246,232)
   Increase (decrease) in accounts payable               (1,860,513)            565,608          (1,294,905)
   Increase in accrued interest payable                     795,785                -                795,785
                                                      --------------     ---------------     --------------     
 Net cash provided by operating activities                  376,585           1,064,658           1,441,243
                                                      --------------     ---------------     --------------     
Cash flows from investing activities
 Net cash from Merger                                     4,820,481                -              4,820,481 
 Principal payments on mortgage securities               46,682,908             867,630          47,550,538
 Proceeds from sale of other investments                  1,290,000                -              1,290,000
 Purchases of mortgage securities                      (236,107,915)               -           (236,107,915)   
 Purchases of corporate securities                       (4,662,500)               -             (4,662,500)
 Purchases of preferred stock                            (1,081,773)               -             (1,081,773)
 Decrease (increase) in other investments                   (58,567)             42,869             (15,698)
 Merger transaction costs paid                                 -               (729,509)           (729,509) 
                                                      --------------     ---------------      --------------    
 Net cash provided by (used in) investing activities   (189,117,366)            180,990        (188,936,376)    
                                                      --------------     ---------------      --------------    
Cash flows from financing activities
 Net borrowings from repurchase agreements               190,250,084               -            190,250,084
 Dividends and distributions paid                         (5,600,169)        (1,535,007)         (7,135,176) 
                                                      --------------     ---------------      --------------    
 Net cash provided by (used in) financing activities     184,649,915         (1,535,007)        183,114,908
                                                      --------------     ---------------      --------------    
Net decrease in cash and cash equivalents                 (4,090,866)          (289,359)         (4,380,225) 
Cash and temporary cash investments at beginning 
 of period                 	                              10,136,822         10,426,181          10,426,181
                                                      ---------------    ---------------      --------------    
Cash and temporary cash investments at end of period  $    6,045,956     $   10,136,822       $   6,045,956
			                                                   ===============    ===============      ==============    
Supplemental disclosure of cash flow information:
 Cash paid during the period for interest             $    3,823,715     $        -          $    3,823,715
		
The accompanying notes are an integral part of the consolidated and combined financial statements.

Supplemental disclosure on non-cash investing activities:

  The following assets and liabilities were assumed by the Company in conjunction
  with the Merger and issuance of common stock (see Note 1):

   Mortgage securities                                $   20,420,336    $         -          $   20,420,336
   Accrued interest receivable                               142,545              -                 142,545
   Other investments                                         175,369              -                 175,369
   Accounts payable                                          712,888              -                 712,888
   Distributions payable                                     265,545              -                 265,545

  Goodwill of $7,507,902 was recorded by the Company as a result of the Merger.

</TABLE>



<PAGE>                               - 28 -                 

AMERICA FIRST MORTGAGE INVESTMENTS, INC.
CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                         Company and                   
                                                         Predecessor         Predecessor
                                                             For the             For the
                                                          Year Ended          Year Ended
                                                       Dec. 31, 1997       Dec. 31, 1996
                                                     ---------------     ---------------     
<S>                                                  <C>                 <C>                
Cash flows from operating activities
 Net income                                          $     2,425,667     $     3,062,928     
 Adjustments to reconcile net income to
  net cash provided by operating activities:
   Amortization                                              (11,860)            (31,569)
   Decrease in interest receivable                            33,342              68,881
   Decrease in other assets                                      325               2,017
   Increase (decrease) in accounts payable                   623,186              (3,383)
                                                      ---------------     ---------------   
 Net cash provided by operating activities                 3,070,660           3,098,874
                                                      ---------------     ---------------   
Cash flows from investing activities
 Principal payments on mortgage securities                 4,116,822           5,355,906
 Proceeds from sale of other investments                   2,100,000               -
 Merger transaction costs paid                              (859,642)              -
 Increase in other investments                              (675,643)            (14,036)
 Maturity of U.S. government securities                         -              5,000,000
                                                      ---------------     ---------------   
 Net cash provided by investing activities                 4,681,537          10,341,870
                                                      ---------------     ---------------   
Cash flows from financing activities
 Distributions paid                                       (6,143,343)         (6,683,157)                       
 Issuance of stock                                             1,000                -                   
 Purchase of Units                                             -                (294,139)
                                                      ---------------     ---------------   
 Net cash used in financing activities                    (6,142,343)         (6,977,296)
                                                      ---------------     ---------------   
Net increase in cash and cash equivalents                  1,609,854           6,463,448         
Cash and temporary cash investments at beginning 
 of year                                                   8,817,327           2,353,879
                                                      ---------------     --------------   
Cash and temporary cash investments at end of year    $   10,427,181      $    8,817,327
			                                                   ===============    ===============   
			
The accompanying notes are an integral part of the consolidated and combined financial statements.
</TABLE>



























<PAGE>                               - 29 -                              

AMERICA FIRST MORTGAGE INVESTMENTS, INC.
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
DECEMBER 31, 1998

1.  Organization

America First Mortgage Investments, Inc. (the Company) was incorporated in 
Maryland on July 24, 1997, but had no operations prior to April 10, 1998. 

On April 10, 1998, (the Merger Date) the Company and three partnerships:
America First Participating/Preferred Equity Mortgage Fund Limited Partnership 
(Prep Fund 1), America First Prep Fund 2 Limited Partnership (Prep Fund 2), 
America First Prep Fund 2 Pension Series Limited Partnership (Pension Fund), 
consummated a merger transaction whereby their pre-existing net assets and 
operations or majority interest in the preexisting partnership were 
contributed to the Company in exchange for 9,035,084 shares of the Company's 
common stock.  For financial accounting purposes, Prep Fund 1, the largest of 
the three partnerships, was considered the Predecessor entity (the 
Predecessor) and its historical operating results are presented in the 
financial statements contained herein.  The Merger was accounted for using the 
purchase method of accounting in accordance with generally accepted accounting 
principles.  Prep Fund 1 was deemed to be the acquirer of the other 
partnerships under the purchase method.  Accordingly, the Merger resulted, for 
financial accounting purposes, in the effective purchase by Prep Fund 1 of all 
the Beneficial Unit Certificates (BUCs) of Prep Fund 2 and approximately 99% 
of the BUCs of Pension Fund.  As the surviving entity for financial accounting 
purposes, the assets and liabilities of Prep Fund 1 were recorded by the 
Company at their historical cost and the assets and liabilities of Prep Fund 2 
and Pension Fund were adjusted to fair value.  The excess of the fair value of 
stock issued over the fair value of net assets acquired has been recorded as 
goodwill in the accompanying balance sheet.

The Company has entered into an advisory agreement with America First Mortgage 
Advisory Company (the Advisor) which provides advisor services in connection 
with the conduct of the Company's business activities.

2.  Summary of Significant Accounting Policies

A)  Method of Accounting 
    The accompanying 1998 consolidated and combined financial statements
			 include the consolidated accounts of the Company from April 10, 1998
				through December 31, 1998, and the combined accounts of the Company, 
				Prep Fund 1 and America First Participating/Preferred Equity Mortgage 
				Fund (the managing general partner of Prep Fund 1) (together referred 
				to as the Predecessor) for periods prior to the Merger.  The financial
			 statements are prepared on the accrual basis of accounting in accordance
			 with generally accepted accounting principles.  

    The consolidated financial statements include the accounts of the 
				Company and its subsidiaries, Pension Fund and America First Capital 
				Associates Limited Partnership Six (the general partner of Pension Fund).
		  All significant intercompany transactions and accounts have been 
				eliminated in consolidation.  In addition, as more fully discussed in Note
			 5, the Company has an investment in a corporation and investments in four
			 real estate limited partnerships, none of which are controlled by the
			 Company.  These investments are accounted for under the equity method.
		  Neither the corporation nor the real estate limited partnerships are
			 consolidated for income tax purposes.  

    The preparation of financial statements in conformity with generally 
    accepted accounting principles requires management to make estimates and 
    assumptions that affect the reported amounts of assets and liabilities and 
    disclosure of contingent assets and liabilities at the date of the 
    financial statements and the reported amounts of revenues and expenses 
    during the reporting period.  Actual results could differ from those 
    estimates.

B)  Cash and Cash Equivalents
    Cash and cash equivalents include cash on hand and highly liquid 
    investments with original maturities of three months or less.  The 
    carrying amount of cash equivalents approximates their fair value.




<PAGE>                               - 30 -

C)  Mortgage Securities and Corporate Securities 
	   Statement of Financial Accounting Standards No. 115, "Accounting for 	
				Certain Investments in Debt and Equity Securities" (SFAS 115), requires 
				the Company to classify its investments in mortgage securities and 
				corporate securities (collectively referred to as investment securities)
			 as either held-to-maturity, available-for-sale or trading.  In order to be
			 prepared to respond to potential future opportunities in the market, to
			 sell mortgage securities in order to optimize the portfolio's total return
			 and to retain its ability to respond to economic conditions that require
			 the Company to sell assets in order to maintain an appropriate level of 
				liquidity, the Company has classified all its mortgage securities as
			 available-for-sale.  Although the Company generally intends to hold most
			 of its mortgage securities until maturity, it may, from time to time, sell
			 any of its mortgage securities as part of its overall management of its 
				business.  Accordingly, to maintain flexibility, the Company currently
			 classifies all of its mortgage securities as available-for-sale. 

    Certain mortgage securities classified as available-for-sale on the  
    December 31, 1998, balance sheet of the Company were classified as  
    held-to-maturity on the December 31, 1997 balance sheet of the
			 Predecessor. (See Note 3).

    Mortgage securities which were classified as held-to-maturity were carried 
    at amortized cost.  Mortgage securities classified as available-for-sale 
    are reported at fair value, with unrealized gains and losses excluded from 
    earnings and reported as a separate component of stockholders' equity or 
    partners' capital.

				Corporate securities are classified as held-to-maturity and are carried at 
				amortized cost.

    Unrealized losses on mortgage securities that are considered 
    other-than-temporary, as measured by the amount of decline in fair value 
    attributable to factors other than temporary, are recognized in income and 
    the cost basis of the mortgage security is adjusted.  Other-than-temporary 
    unrealized losses are based on management's assessment of various factors 
    affecting the expected cash flow from the mortgage securities, including 
    an other-than-temporary deterioration of the credit quality of the 
    underlying mortgages and/or the credit protection available to the 
    related mortgage pool. 

    Gains or losses on the sale of investment securities are based on the 
    specific identification method.   

    Interest income is accrued based on the outstanding principal amount of 
    the investment securities and their contractual terms.  Premiums and 
    discounts associated with the purchase of the investment securities are 
    amortized into interest income over the lives of the securities using the 
    effective yield method based on, among other things, anticipated estimated 
    prepayments.  Such calculations are periodically adjusted for actual 
    prepayment activity.

D) Credit Risk
	  The Company limits its exposure to credit losses on its investment 	
			portfolio by requiring that at least 70% of its investment portfolio 
			consist of mortgage securities or mortgage loans that are either 
			(i) insured or guaranteed as to principal and interest by an agency of 
			the U.S. government, such as Government National Mortgage Association 
			(GNMA), Federal National Mortgage Association (FNMA), or Federal Home Loan 
			Mortgage Corporation (FHLMC), (ii) rated in one of the two highest rating 
			categories by either Standard & Poor's or	Moody's, or (iii) considered to 
			be of equivalent credit quality as	determined by the Advisor and approved 
			by the Company's investment committee.  The remainder of the Company's 
			assets may be either: (i)	mortgage assets rated at least investment grade 
			or considered to be of	equivalent credit quality by the Advisor with 
			approval from the Company's	investment committee; (ii) direct investment
		 (mezzanine or equity) in	multifamily projects collateralizing mortgage 
			loans owned by the Company; (iii) investments in limited partnerships, 
			real estate	investment trusts or closed-end funds owning a portfolio of
		 mortgage assets; or (iv) other fixed income	instruments (corporate or 
			government) that provide increased call protection relative to the Company's
		 mortgage securities.  Corporate debt that is rated below investment grade 
			will be limited to less than 5% of the Company's total assets.  As of
		 December 31, 1998, approximately 91% of the Company's assets consisted of 
			mortgage
<PAGE>                               - 31 -

		 securities insured or guaranteed by the U.S. government or an agency 
			thereof. At December 31, 1998, management	determined no allowance for 
			credit losses was necessary.   

E)  Other Investments
    Other investments consist of: (i) non-voting preferred stock of a 
				corporation owning interests in real estate limited partnerships, 
				(ii) investments in limited partnerships owning real estate, 
				(iii) direct investments in multifamily projects collateralizing mortgage
			 loans owned by the Company, and (iv)	other real estate investments.  

F)  Net income per Share
    Net income per share is based on the weighted average number of common 
    shares and common equivalent shares (e.g., stock options), if dilutive, 
    outstanding during the period.  Basic net income per share is computed by 
    dividing net income available to shareholders by the weighted average 
    number of common shares outstanding during the period.  Diluted net 
    income per share is computed by dividing the diluted net income available 
    to common shareholders by the weighted average number of common shares and 
    common equivalent shares outstanding during the period.  The common 
    equivalent shares are calculated using the treasury stock method which 
    assumes that all dilutive common stock equivalents are exercised and the 
    funds generated by the exercise are used to buy back outstanding common 
    stock at the average market price during the reported period.   

    As more fully discussed in Note 7, options to purchase 520,000 shares of 
    common stock were issued during the quarter ended June 30, 1998.  Because 
    the average stock price during the quarter was less than the exercise 
    price, exercise of such options under the treasury stock method would 
    be anti-dilutive.  Accordingly, these potentially dilutive securities were 
    not considered in fully diluted earnings per share and, as a result, basic 
    and fully diluted net income per share are the same for such period.  With 
    regard to the Predecessor, basic and diluted net income per Unit of the 
    Predecessor were the same for all periods presented as no dilutive 
    equivalent units existed.

G)  Comprehensive Income
    Statement of Financial Accounting Standards No. 130, "Reporting 
    Comprehensive Income" requires the Company and the Predecessor to display 
    and report comprehensive income, which includes all changes in 
    Stockholders' Equity or Partners' Capital with the exception of additional 
    investments by or dividends to shareholders of the Company or additional 
    investments by or distributions to partners of the Predecessor.  
    Comprehensive income for the Company and the Predecessor include net 
				income and the change in net unrealized holding gains (losses) on 
				investments. Comprehensive income for the years ended December 31, 1998, 
				1997 and 1996 was as follows:

<TABLE>
<CAPTION>

                                            For the Year Ended December 31, 1998
                                            ------------------------------------
                                           Company      Predecessor                         Predecessor    Predecessor
                                  From April 10 to	 
                                 December 31, 1998  Through April 9            Total       Dec. 31,1997	 Dec. 31, 1996 
                                 -----------------  ---------------   ---------------   ---------------  -------------
<S>                                <C>              <C>               <C>              <C>              <C>
Net income                          $    2,931,069  $       486,466   $     3,417,535  $      2,425,667  $   3,062,928
 Change in classification of mortgage
  securities from held-to-maturity to 
  available-for-sale                    		(704,828)	           -             (704,828)             -              -
 Change in net unrealized
  holding gains (losses)                  (352,994)         (21,235)         (374,229)          266,285       (504,911)
                                    ---------------  ---------------   ---------------   --------------- -------------    
Comprehensive income                $    1,873,247  $       465,231   $     2,338,478  $      2,691,952  $   2,558,017
                                    ===============  ===============   ===============   =============== =============
</TABLE>

H)  Federal Income Taxes
    The Company has elected to be taxed as a real estate investment trust 
    (REIT) under the provisions of the Internal Revenue Code and the 
    corresponding provisions of state law.


<PAGE>                               - 32 -

    As such, no provision for income taxes has been made in the accompanying
			 consolidated financial statements.							     

				Since the Predecessor was a partnership and generally not subject to taxes 
				directly, it did not make a provision for income taxes. The Predecessor's 
				Beneficial Unit Certificate (BUC) Holders were required to report their 
    share of the Predecessor's income for federal and state income tax 
				purposes.

I)  Segment Reporting 	
				In 1998, the partnership adopted Statement of Financial Accounting
			 Standards No. 131, "Disclosures about Segments of an Enterprise and 
				Related Information" (SFAS 131).  SFAS 131 requires that a public business
				enterprise report financial and descriptive information about its 
				reportable operating segments.  The adoption of SFAS 131 did not have an 
				impact on the financial reporting of the Partnership.

J)  Reclassifications
    Certain prior period amounts have been reclassified to conform with the 
    current period classification.

K)  New Accounting Pronouncement 
			 In June, 1998, the Financial Accounting Standards Board issued Financial
		 	Accounting Standards No. 133, "Accounting for Derivative Instruments and
			 Hedging Activities " (FAS 133).  This statement provides new accounting
				and reporting standards for the use of derivative instruments.  Adoption
			 of this statement is required by the Company effective January 1, 2000. 		
			 Management intends to adopt the statement as required in fiscal 2000. 
			 Management believes that the impact of such adoption will not be material
			 to the financial statements.  Although the Company and its Predecessor have
			 not historically used such instruments, it is not precluded from doing so. 
			 In the future, management anticipates using such derivative instruments 
				only as hedges to manage interest rate risk. Management does not anticipate
		 	entering into derivatives for	speculative or trading purposes. 

3.  Mortgage Securities 

The following table present the Company's mortgage securities as of December
31, 1998 and the Predecessor's mortgage securities as of December 31, 1997.  

<TABLE>
<CAPTION>
                                December 31, 1998     December 31, 1997
                                -----------------     ----------------
<S>                             <C>                   <C>
GNMA Certificates               $      59,452,502     $     30,905,173
FNMA Certificates                     159,686,597            2,601,215
FHLMC Certificates                     22,756,363                -
                                -----------------     -----------------
                                $     241,895,462     $     33,506,388
                                =================     =================
</TABLE>

At December 31, 1998, mortgage securities consisted of pools of 
adjustable-rate mortgage securities with a carrying value of $194,542,316 and 
fixed-rate mortgage securities with a carrying value of $47,353,146.   At 
December 31, 1997, mortgage securities consisted of fixed-rate Mortgage 
Securities.   

The Government National Mortgage Association (GNMA) Certificates are backed by 
first mortgage loans on multifamily residential properties and pools of 
single-family properties.  The GNMA Certificates are debt securities issued 
by a private mortgage lender and are guaranteed by GNMA as to the full and 
timely payment of principal and interest on the underlying loans.  

The Federal National Mortgage Association (FNMA) Certificates are backed by 
first mortgage loans on pools of single-family properties. The FNMA 
Certificates are debt securities issued by FNMA and are guaranteed by FNMA as 
to the full and timely payment of principal and interest on the underlying 
loans. 

Federal Home Loan Mortgage Corporation (FHLMC) Certificates are backed by 
first mortgage loans on pools of single-family properties.   The FHLMC 
Certificates are debt securities issued by FHLMC and are guaranteed by FHLMC 

<PAGE>                               - 33 -

as to the full and timely payment of principal and interest on the underlying 
loans. 

The following tables presents the amortized cost, gross unrealized gains, 
gross unrealized losses and fair value of mortgage securities for the Company 
and the Predecessor as of December 31, 1998 and 1997, 
respectively: 

<TABLE>
<CAPTION>
As of December 31, 1998 - Company
                                      Available-for-sale
                                      ------------------    
<S>                                   <C>                   
Amortized cost                        $      242,142,861
Gross unrealized gains                         1,177,638    
Gross unrealized losses                       (1,425,037)
                                      ------------------
Fair value			                 					   $      241,895,462
                              					   ==================
</TABLE>
<TABLE>

As of December 31, 1997 - Predecessor
									                             Available-for-Sale     Held-to-Maturity              Total
     					                            ------------------     ----------------     ---------------
<S>       					                       <C>                    <C>                  <C>
Amortized cost 					                  $      18,884,194      $     14,052,242      $   32,936,436
Gross unrealized gains		 					                  606,486               658,816           1,265,302
Gross unrealized losses		     					             (36,534)                 -               (36,534)
                               				  	------------------     ----------------     ---------------
Fair value                    					   $      19,454,146      $     14,711,058      $   34,165,204
                                      ==================     ================     ===============
</TABLE>

The mortgage securities classified as available-for-sale are carried at their 
fair value and the mortgage securities classified as held-to-maturity are 
carried at their amortized cost.

Certain securities classified as available-for-sale on the December 31, 1998, 
balance sheet of the Company were classified as held-to-maturity on the 
December 31, 1997 balance sheet of the Predecessor.  Based on the differing 
investment objectives of the Company, it was determined that it would be more 
appropriate to classify such securities as available-for-sale rather than 
held-to-maturity.  Accordingly, on the Merger Date, such securities were 
transferred from the held-to-maturity classification to the available-for-sale 
classification.  The total amortized cost, net unrealized holding losses and 
the aggregate fair value of the securities transferred were $14,027,386, 
$704,828 and $13,322,558, respectively.

As of December 31, 1998, the Company had commitments to purchase two Mortgage 
Securities with a current face value totaling approximately $16,627,816.

4.  Corporate Securities

Corporate securities are classified as held-to-maturity.  At December 31, 
1998, the total amortized cost, gross unrealized gains and fair value of the 
corporate securities were $4,673,127, $273,123 and $4,946,250.

5.  Other Investments
Other investments consisted of the following:
<TABLE>
<CAPTION>
                                                                         As of             As of
							                                                          Dec. 31, 1998     Dec. 31, 1997
                                                                       Company       Predecessor
                                                                 -------------     -------------
<S>                                                              <C>               <C>
Investment in Retirement Centers Corporation		                   $    349,076     $        -
Investment in and advances to real estate limited partnerships		      848,265         1,050,686
Investment in participating loans                                        -              860,000	
                                                                 -------------     -------------
Total                                                            $  1,197,341     $   1,910,686
                                                                 =============     =============
</TABLE>
<PAGE>                               - 34 -

The Company's investment in Retirement Centers Corporation (RCC) represents a 
95% ownership interest in such corporation.  The Company owns 100% of the 
non-voting preferred stock of RCC and a third party owns 100% of the 
common stock.  RCC owns limited partnership interests in five real 
estate limited partnerships which operate assisted living centers.  Interests 
in such limited partnerships were formerly owned by the Predecessor and Prep 
Fund 2. The Company accounts for its investment in RCC on the equity method. 

Investments in and advances to real estate limited partnerships consist of 
investments in or advances made to four limited partnerships which own the 
properties underlying certain mortgage securities owned by the Company or its 
Predecessor.  These investments are not insured or guaranteed but rather are 
collateralized by the value of the real estate underlying the real estate 
owned by such limited partnerships.  They are accounted for under the equity 
method of accounting.  Certain of the investments have a zero carrying value 
and, as such, earnings are recorded only to the extent distributions are 
received.  Such investments have not been reduced below zero through 
recognition of allocated investment losses since neither the Company nor its 
Predecessor have any legal obligation to provide additional cash support to 
the underlying property partnerships as they are not the general partner, nor 
have they indicated any commitment to provide this support.  

The Company had no investments in participating loans at December 31, 1998.  
The $860,000 in participating loans at December 31, 1997 were collateralized 
by a first mortgage loan on a multifamily property.  The Company sold this 
investment in May, 1998 for $1,245,000. 

6.  Repurchase Agreements

The Company has entered into several repurchase agreements to finance Mortgage 
Securities purchased since the Merger Date.  

As of December 31, 1998, the Company had outstanding balances of $190,250,084 
under 13 repurchase agreements with a weighted average borrowing rate of 5.04% 
and a weighted average remaining maturity of 5.2 months.  As of December 31, 
1998, all of the Company's borrowings were fixed-rate term repurchase 
agreements with original maturities that range from two to twelve months.

At December 31, 1998, the repurchase agreements had the following remaining 
maturities:

<TABLE>
<CAPTION>
<S>                           <C>
Within 30 days		              $ 40,641,585 
30 to 90 days		                 57,296,499
90 days to one year             92,312,000 
                              -------------
                              $190,250,084
                              =============
</TABLE>

The repurchase agreements are collateralized by the Company's Mortgage 
Securities with a principal balance of approximately $238,486,160 and bear 
interest at rates that are LIBOR based.

7.  Stockholders' Equity

1997 Stock Option Plan
- - --------------------- 

The Company has a 1997 Stock Option Plan (the Plan) which authorizes the 
granting of options to purchase an aggregate of up to 1,000,000 shares of the 
Company's common stock, but not more than 10% of the total outstanding shares 
of the Company's common stock.  The Plan authorizes the Board of Directors, or 
a committee of the Board of Directors, to grant Incentive Stock Options (ISOs) 
as defined under section 422 of the Internal Revenue Code, Non-Qualified Stock 
Options (NQSOs) and Dividend Equivalent Rights (DERs) to eligible persons, 
other than non-employee directors.  Non-employee directors are eligible to 
receive grants of NQSOs with DERs pursuant to the provisions of the Plan.  The 
exercise price for any options granted to eligible persons under the Plan 
shall not be less than the fair market value of the common stock on the day of 
the grant. The options expire if not exercised ten years after the date 
granted. 

<PAGE>                               - 35 -

During the quarter ended June 30, 1998, there were 500,000 ISOs granted to buy 
common shares at an exercise price of $9.375 per share, of which 125,000 were 
vested and exercisable. In addition, there were 20,000 NQSOs issued at an 
exercise price of $9.375 per share, of which 5,000 were vested and 
exercisable.  Prior to this grant, no other options were outstanding and no 
additional options were granted through December 31, 1998.  As of December 31, 
1998, no options have been exercised.

In addition to options, 500,000 and 20,000 DERs were granted on the ISOs and 
NQSOs, respectively, during the quarter ended June 30,1998, based on the 
provisions of the Plan. DERs vest on the same basis as the options and 
payments are made on vested DERs only.  Vested DERs are paid only to the 
extent of ordinary income and not on returns of capital.  Dividends paid on 
ISOs are charged to stockholders' equity when declared and dividends paid on 
NQSOs are charged to earnings when declared.  For 1998, the Company recorded a 
$42,500 charge to stockholders' equity associated with the DERs on ISOs and a 
$1,700 charge to earnings associated with DERs on NQSOs.

The options and related DERs issued were accounted for under the provisions of 
SFAS 123, "Accounting for Stock Based Compensation".  Because the ISOs were 
not issued to officers who are direct employees of the Company, ISOs granted 
were accounted for under the option value method and a periodic charge will be 
recognized based on the vesting schedule.  The charge of options which vested 
at date of grant were included as capitalized transaction costs in connection 
with the Merger.  Management estimated the value of the ISOs at the date of 
grant to be approximately $1.88 per share using a Black-Scholes valuation 
model, as adjusted for the discounted value of dividends not to be received 
under the unvested DERs.  In the absence of comparable historical market 
information for the Company, management utilized assumptions consistent with 
activity of a comparable peer group of companies including an estimated option 
life of five years, a 25% volatility rate and a risk-free rate of 5.5% and a 
dividend yield of 0% (because of the DERs).  During 1998, as part of 
operations, the Company reflected an earnings charge of approximately 
$170,154, representing the value of ISOs/DERs granted over their vesting 
period. NQSOs granted were accounted for using the intrinsic method and, 
accordingly, no earnings charge was reflected since the exercise price was 
equal to the fair market value of the common stock at the date of the grant.

Dividends/Distributions
- - -----------------------
The Company declared the following dividends during 1998:

<TABLE>
<CAPTION>
Declaration Date       Record Date          Payment Date       Amount per Share
- - ----------------       -----------          ------------       ----------------
<S>                   <C>                  <C>                 <C>
June 18, 1998         June 30, 1998        August 14, 1998     $    .265 
September 9, 1998     September 30, 1998   November 16, 1998   $    .265 
December 15, 1998     December 31, 1998    February 19, 1999   $    .265
</TABLE>            

Cash distributions paid by the Company consisted in part of a dividend paid 
from earnings and in part a return of capital.  For tax purposes, the dividend 
declared on December 15, 1998, will be treated as a 1999 event for 
shareholders.  Cash distributions paid or accrued by the Predecessor were 
$.2649 per Unit prior to the Merger in 1998 and $1.0596 per Unit in 1997.  

8.  Related Party Transactions

The Advisor manages the operations and investments of the Company and performs 
administrative services for the Company.  In turn, the Advisor receives a 
management fee payable monthly in arrears in an amount equal to 1.10% per 
annum of the first $300 million of Stockholders' Equity of the Company, plus 
 .80% per annum of the portion of Stockholders' Equity of the Company above 
$300 million.  The Company also pays the Advisor, as incentive compensation 
for each fiscal quarter, an amount equal to 20% of the dollar amount by which 
the annualized Return on Equity for such fiscal quarter exceeds the amount 
necessary to provide an annualized Return on Equity equal to the Ten-Year U.S. 
Treasury Rate plus 1%.  During the period from April 10, 1998 (Merger Date) to 
December 31, 1998, the Advisor earned a base management fee of $590,875.  The 
Advisor received incentive compensation of approximately $2,800 in 1998. 



<PAGE>                               - 36 -

America First Properties Management Company L.L.C., (the Manager), provides 
property management services for certain of the multifamily properties in 
which the Company has an interest.  The Manager also provided property 
management services to certain properties previously associated with the 
Predecessor which were acquired in the Merger.  The Manager receives a 
management fee equal to a stated percentage of the gross revenues generated by 
the properties under management, ranging from 4.5% to 5% of gross revenues.  
Such fees paid by the Company in 1998 for periods after the Merger Date 
amounted to $250,912 and such fees paid by the Predecessor for the period in 
1998 prior to the Merger Date amounted to $45,527.  Fees paid by the 
Predecessor were $222,682 and $189,657 in 1997 and 1996, respectively.

Prior to the Merger Date, the general partner of the Predecessor (AFCA 3) was 
entitled to an administrative fee of .35% per annum of the outstanding amount 
of investments of the Predecessor to be paid by the Predecessor to the extent 
such amount is not paid by property owners.  AFCA 3 earned administrative fees 
of $53,617, $225,813 and $237,337 in 1998, 1997 and 1996, respectively.  Of 
such amounts, $38,659, $195,816 and $187,902 in 1998, 1997 and 1996 
respectively, were paid by the Predecessor and the remainder was paid by 
owners of real properties financed by the Predecessor.  During 1997, AFCA 3 
also received administrative fees of $88,780 in conjunction with the repayment 
of one of its investments in participating loans.

Prior to the Merger Date, substantially all of Predecessor's general and 
administrative expenses and certain costs capitalized by the Predecessor were 
paid by AFCA 3 or an affiliate and reimbursed by the Predecessor.  The amounts 
of such expenses reimbursed to AFCA 3 or an affiliate were $165,439 in 1998 
$1,935,423 in 1997 and $665,811 in 1996.  The capitalized costs consist of 
transaction costs incurred in conjunction with the merger described in Note 1.

9.  Fair Value of Financial Instruments

The following methods and assumptions were used by the Company in estimating 
the fair value of its financial instruments:

  Investments in mortgage securities, corporate securities and preferred 
  stock:  Fair values are based on broker quotes or amounts obtained from
	 independent pricing sources.

		Cash and cash equivalents:  Fair value approximates the carrying value of 
		such assets.

		Repurchase agreements:  Fair value approximates the carrying value of such 
  liabilities.

<TABLE>
<CAPTION>
																																				   					At December 31, 1998                     At December 31, 1997
                                    -------------------------------------   --------------------------------
                                      Carrying               Estimated         Carrying          Estimated
                                        Amount              Fair Value           Amount         Fair Value
                                    ------------          ---------------   -------------     --------------
<S>                                 <C>                   <C>               <C>               <C>
Investment in mortgage securities  $ 241,895,462          $ 241,895,462     $  33,506,388     $  34,165,204
Investment in corporate securities     4,673,127              4,946,250             -                -
Investment in preferred stock          1,153,800              1,153,800             -                -
Cash and cash equivalents              6,045,956              6,045,956        10,427,181        10,427,181   
Repurchase agreements                190,250,084            190,250,084             -                -            
</TABLE>
















<PAGE>                               - 37 -

10.  Pro Forma Financial Statements (Unaudited)

The following summary pro forma information includes the effects of the 
Merger.  The pro forma operating data for the years ended December 31, 
1998 and December 31, 1997 are presented as if the Merger had been completed 
on January 1, 1998 and 1997, respectively.  

Pro Forma
Statement of Operations
<TABLE>
<CAPTION>
                                                           For the             For the 
                                                        Year Ended          Year Ended
                                                     Dec. 31, 1998       Dec. 31, 1997
                                                    ---------------     ---------------
<S>                                                 <C>                 <C>
Mortgage securities income                          $    8,982,060      $    4,226,210
Corporate securities income                                164,738               -    
Interest income on temporary cash investments              727,889             834,601
                                                    ---------------     ---------------
Total interest income                                    9,874,687           5,060,811 
Interest expense on borrowed funds                       4,619,500               -
                                                    ---------------     ---------------
Net interest income                                      5,255,187           5,060,811
                                                    ---------------     ---------------
Income from other investments                              801,076             805,249
Gain on sale of investments                                426,607               -
                                                    ---------------     ---------------
                                                         1,227,683             805,249 
                                                    ---------------     ---------------
General and administrative expenses                      2,863,236           2,718,128
Minority interest                                            3,353               -    
                                                    ---------------     ---------------
                                                         2,866,589           2,718,128
                                                    ---------------     ---------------
Net income                                          $    3,616,281      $    3,147,932
			                                                 ===============     ===============
Net income, basic and fully diluted, per share      $          .40      $          .35
                                                    ===============     ===============
Weighted average number of shares outstanding            9,043,172           9,043,172
</TABLE>

The pro forma financial information is not necessarily indicative of what the 
consolidated results of operations of the Company would have been as of and 
for the periods indicated, nor does it purport to represent the results of 
operations for future periods.





























<PAGE>                               - 38 -


11.  Summary of Quarterly Results of Operations (Unaudited)
<TABLE>
<CAPTION>
                                            Predecessor      Predecessor         Company          Company         Company   
                                                  First           Second          Second            Third          Fourth
From January 1, 1998, to                        Quarter          Quarter         Quarter          Quarter         Quarter
December 31, 1998                                        Through April 9   From April 10
(Company and Predecessor)                --------------   --------------   --------------   --------------   ------------
<S>                                      <C>              <C>              <C>              <C>              <C>
Total income                             $     907,759    $        -       $    1,773,422   $    1,409,413   $  1,425,701
Total expenses                                (421,293)            -             (540,392)        (532,741)      (600,982)
Minority interest                                 -                -                7,977          (10,124)        (1,206)
                                         --------------   --------------   --------------   --------------   ------------
Net income                               $      486,466   $        -       $    1,241,007   $      866,548   $    823,513
                                         ==============   ==============   ==============   ==============   ============
Net income, basic and diluted, 
 per share or exchangeable unit          $          .08   $        -       $          .13   $          .10   $        .09
                                         ==============   ==============   ==============   ==============   ============
</TABLE>

<TABLE>
<CAPTION>
                                                             First              Second               Third              Fourth
From January 1, 1997, to December 31, 1997                 Quarter             Quarter             Quarter             Quarter
(Predecessor)                                       --------------      --------------      --------------      --------------
<S>                                                 <C>                 <C>                 <C>                 <C>           
Total income                                        $    1,670,836      $    1,620,763      $    1,604,746      $    1,225,425
Total expenses                                            (868,417)           (935,199)           (907,630)           (984,857)
                                                    --------------      --------------      --------------      --------------
Net income                                          $      802,419      $      685,564      $      697,116      $      240,568
                                                    ==============      ==============      ==============      ==============
Net income, basic and diluted,                                                                                                
  per exchangeable unit                             $         0.14      $         0.12      $         0.12      $         0.04
                                                    ==============      ==============      ==============      ==============
</TABLE>

12.  Subsequent Events

On January 25, 1999, the Company acquired six FNMA whole-pool mortgage-backed 
certificates with an aggregate remaining principal balance of $85.5 million 
(FNMA Certificates).  The FNMA Certificates bear interest at rates ranging 
from 5.84% to 7.84% per annum.  The total purchase price paid for the FNMA 
Certificates, including accrued interest, was approximately $86.7 million.  
The acquisitions were financed in part with the proceeds of various 
LIBOR-based repurchase agreements aggregating $84.8 million and the remainder 
from cash reserves of the Company.  




























<PAGE>                               - 39 -

Item 9.  Changes in and Disagreements With Accountants on Accounting and 
Financial Disclosure.  There were no disagreements with the Company's or 
Predecessor's independent accountants on accounting principles and practices 
or financial disclosure during the fiscal years ended December 31, 1998 and 
1997. 

                                 PART III

Item 10.  Directors and Executive Officers of Registrant. The information 
about Directors required to be furnished pursuant to this Item 10 is 
incorporated by reference to the Company's definitive proxy statement for its 
1999 Annual Meeting of Stockholders to be filed with the Securities and 
Exchange Commission pursuant to Regulation 14A within 120 days after December 
31, 1998 (the "Proxy Statement") under the heading "Election of Directors."  
Information about the executive officers of the Company is shown under Item 4 
of this filing. 

Section 16(a) of the Securities and Exchange Act of 1934 requires the 
Company's directors and executive officers, and certain persons who own more 
than ten percent of the Company's common stock, to file with the Securities 
and Exchange Commission (the "SEC") reports of their ownership of Company 
common stock.  Officers, directors and greater-than-ten-percent shareowners 
are required by SEC regulation to furnish the Company with copies of all 
Section 16(a) reports they file.  Based solely upon review of the copies of 
such reports received by the Company and written representations from each 
such person who did not file an annual report with the SEC (Form 5) that no 
other reports were required, the Company believes that, except as set forth 
below, there was compliance for the year ended December 31, 1998 with all 
Section 16(a) filing requirements applicable to the Company's officers, 
directors and greater-than-ten-percent beneficial owners.

The Initial Statement of Beneficial Ownership of Securities on Form 3 was 
filed late for each of the directors and executive officers of the Company.

Item 11.  Executive Compensation.  The information required to be furnished 
pursuant to this Item 11 is incorporated by reference to the Proxy Statement.

Item 12.  Security Ownership of Certain Beneficial Owners and Management.  
The information required to be furnished pursuant to this Item 12 is 
incorporated by reference to the Proxy Statement under the heading "Voting 
Securities and Beneficial Ownership Thereof by Principal Stockholders, 
Directors and Officers."

Item 13.  Certain Relationships and Related Transactions.	 The information 
required to be furnished pursuant to this Item 13 is incorporated by reference 
to the Proxy Statement under the heading "Certain Relationships and Related 
Transactions."

                                 PART IV

Item 14.   Exhibits, Financial Statement Schedules and Reports on Form 8-K.  

(a)  The following documents are filed as part of this report:

1.  Consolidated and Combined Financial Statements.  The consolidated and 
combined financial statements of the Company and the Predecessor, together 
with the Independent Accountants' Report thereon, are set forth on pages 22 
through 39 of this Form 10-K and are incorporated herein by 
reference.                               				

2.	Financial Statement Schedules.  The information required to be set forth in 
the financial statement schedules is shown in the Notes to Consolidated and 
Combined Financial Statements filed in response to Item 8 hereof.

3.  Exhibits.  The following exhibits were filed as required to be set forth 
in the financial statement schedules is shown in the Notes to Combined 
Financial Statements filed in response to Item 8 hereof.

               2.1  Agreement and Plan of Merger by and among the Company, 
                    America First Participating/Preferred Equity Mortgage Fund 
                    Limited Partnership, America First Prep Fund 2 Limited 
                    Partnership, America First Prep Fund 2 Pension Series 
                    Limited Partnership and certain other parties, dated as of 
                    July 29, 1997 (incorporated herein by reference to Exhibit 

<PAGE>                               - 40 -

                    2.1 of the Registration Statement on Form S-4 dated 
                    February 12, 1998, filed by the Company pursuant to the 
                    Securities Act of 1933 (Commission File No. 333-46179)).

               3.1  Amended and Restated Articles of Incorporation of the 
                    Company (incorporated herein by reference from Form 8-K 
                    dated April 10, 1998, filed by the Company pursuant to 
                    the Securities Exchange Act of 1934 (Commission File No. 
                    1-13991)).

               3.2  Amended and Restated Bylaws of the Company (incorporated 
                    herein by reference from Form 8-K dated April 10, 1998, 
                    filed by the Company pursuant to the Securities Exchange 
                    Act of 1934 (Commission File No. 1-13991)).

               3.3  Agreement of Limited Partnership, dated May 25, 1988, of 
                    America First Prep Fund 2 Pension Series Limited 
                    Partnership (incorporated herein by reference to Form 
                    10-K, dated December 31, 1988, filed with the 
                    Securities and Exchange Commission (File No. 33-13407)).

               4.1  Specimen of Common Stock Certificate of the Company.  
                    (incorporated herein by reference to Exhibit 4.1 of the 
                    Registration Statement on Form S-4 dated February 12, 1998, 
                    filed by the Company pursuant to the Securities 
																			 Act of 1933 (Commission File No. 333-46179)).

              10.1  Advisory Agreement, dated April 9, 1998, by and between 
																				the	Company and the Advisor (incorporated herein by 
																				reference from Form 8-K dated April 10, 1998 filed by 
                    the Company pursuant to the Securities Exchange Act of
																			 1934 (Commission File No. 1-13991)).

              10.2  Employment Agreement of Stewart Zimmerman (incorporated 
                    herein by reference to Exhibit 10.2 of the Registration 
                    Statement on Form S-4 dated February 12, 1998, filed by 
                    the Company pursuant to the Securities Act of 1933 
                    (Commission File No. 333-46179)).

              10.3  Employment Agreement of William S. Gorin (incorporated 
                    herein by reference to Exhibit 10.3 of the Registration 
                    Statement on Form S-4 dated February 12, 1998, filed by 
                    the Company pursuant to the Securities Act of 1933 
                    (Commission File No. 333-46179)).

              10.4  Employment Agreement of Ronald A. Freydberg (incorporated 
                    herein by reference to Exhibit 10.4 of the Registration 
                    Statement on Form S-4 dated February 12, 1998, filed by 
                    the Company pursuant to the Securities Act of 1933 
                    (Commission File No. 333-46179)).

              10.5  1997 Stock Option Plan of the Company (incorporated herein
																			 by reference from Form 8-K dated April 10, 1998, filed by 
																				the Company pursuant to the Securities Exchange Act of 
																				1934 (Commission File No. 1-13991)).

              10.6  Form of Dividend Reinvestment Plan (incorporated herein by 
                    reference to Appendix C of the Registration Statement on 
                    Form S-4 dated February 12, 1998, filed by the Company
                    pursuant to the Securities Act of 1933 (Commission File No. 
                    333-46179)).

														21.   Subsidiaries of the Registrant

														24.   Power of Attorney

              27.   Financial Data Schedule

(b) Reports on Form 8-K

               The Registrant did not file any reports on Form 8-K during the
														 fourth quarter of the year for which this report is filed.

               

<PAGE>                               - 41 -




                            SIGNATURES


			Pursuant to the requirements of Section 13 or 15 (d) of the Securities 
Exchange Act of 1934, the Company has duly caused this report to be signed on 
its behalf by the undersigned, thereunto duly authorized.




Date: 	March 29, 1999				 America First Mortgage Investments, Inc.

                          By /s/ Stewart Zimmerman
                             Stewart Zimmerman
																									  		Chief Executive Officer
																											  				
























































<PAGE>                               - 42 -

Pursuant to the requirements of the Securities Act of 1934, this report has 
been signed below by the following persons on behalf of the Company and in 
the capacities and on the dates indicated.



Date: 	March 29, 1999				 By /s/ Michael B. Yanney*
                             Michael B. Yanney
 																								  		Chairman of the Board
																												
Date: 	March 29, 1999				 By /s/ Stewart Zimmerman
                             Stewart Zimmerman
																									  		Chief Executive Officer and Director

Date: 	March 29, 1999				 By /s/ Gary Thompson
                             Gary Thompson
																									  		Chief Financial Officer

Date: 	March 29, 1999				 By /s/ Michael L. Dahir*
                             Michael L. Dahir
																									  		Director

Date: 	March 29, 1999				 By /s/ George V. Janzen*
                             George V. Janzen
																									  		Director

Date: 	March 29, 1999				 By /s/ George H. Krauss*
                             George H. Krauss
																									  		Director

Date: 	March 29, 1999				 By /s/ Gregor Medinger*
                             Gregor Medinger
																									  		Director

Date: 	March 29, 1999				 By /s/ W. David Scott*
                             W. David Scott
																									  		Director


* By Stewart Zimmerman, Attorney-in-fact

/s/ Stewart Zimmerman
Stewart Zimmerman
































<PAGE>                               - 43 -



                                EXHIBIT 21

                       SUBSIDIARIES OF THE REGISTRANT


     America First Prep Fund 2 Pension Series Limited Partnership
     America First Capital Associates Limited Partnership Six


































































<PAGE>                               - 44 -












                                  EXHIBIT 24

                              POWER OF ATTORNEY





























































<PAGE>                               - 45 -

                                POWER OF ATTORNEY


The undersigned hereby appoints Stewart Zimmerman as his agent and 
attorney-in-fact for the purpose of executing and filing all reports on Form 
10-K relating to the year ending December 31, 1998, and any amendments 
thereto, required to be filed with the Securities and Exchange Commission by 
America First Mortgage Investments, Inc. and America First PREP Fund 2 Pension 
Series Limited Partnership. 

IN WITNESS WHEREOF, the undersigned has executed this Power of Attorney as of 
the 1st day of February 1999.


		                                               /s/ Michael B. Yanney
				                                              			Michael B. Yanney



























































<PAGE>                               - 46 -

                               POWER OF ATTORNEY


The undersigned hereby appoints Stewart Zimmerman as his agent and 
attorney-in-fact for the purpose of executing and filing all reports on Form 
10-K relating to the year ending December 31, 1998, and any amendments 
thereto, required to be filed with the Securities and Exchange Commission by 
America First Mortgage Investments, Inc. and America First PREP Fund 2 Pension 
Series Limited Partnership. 

IN WITNESS WHEREOF, the undersigned has executed this Power of Attorney as of 
the 1st day of February 1999.


		                                               /s/ Michael L. Dahir	
							                                              Michael L. Dahir



























































<PAGE>                               - 47 -

                               POWER OF ATTORNEY


The undersigned hereby appoints Stewart Zimmerman as his agent and 
attorney-in-fact for the purpose of executing and filing all reports on Form 
10-K relating to the year ending December 31, 1998, and any amendments 
thereto, required to be filed with the Securities and Exchange Commission by 
America First Mortgage Investments, Inc. and America First PREP Fund 2 Pension 
Series Limited Partnership. 

IN WITNESS WHEREOF, the undersigned has executed this Power of Attorney as of 
the 1st day of February 1999.


		                                               /s/ George V. Janzen	
                                              							George V. Janzen



























































<PAGE>                               - 48 -

                               POWER OF ATTORNEY


The undersigned hereby appoints Stewart Zimmerman as his agent and 
attorney-in-fact for the purpose of executing and filing all reports on Form 
10-K relating to the year ending December 31, 1998, and any amendments 
thereto, required to be filed with the Securities and Exchange Commission by 
America First Mortgage Investments, Inc. and America First PREP Fund 2 Pension 
Series Limited Partnership. 

IN WITNESS WHEREOF, the undersigned has executed this Power of Attorney as of 
the 1st day of February 1999.


		                                               /s/ George H. Krauss	
							                                              George H. Krauss



























































<PAGE>                               - 49 -

                               POWER OF ATTORNEY


The undersigned hereby appoints Stewart Zimmerman as his agent and 
attorney-in-fact for the purpose of executing and filing all reports on Form 
10-K relating to the year ending December 31, 1998, and any amendments 
thereto, required to be filed with the Securities and Exchange Commission by 
America First Mortgage Investments, Inc. and America First PREP Fund 2 Pension 
Series Limited Partnership. 

IN WITNESS WHEREOF, the undersigned has executed this Power of Attorney as of 
the 1st day of February 1999.


		                                               /s/ Gregor Medinger	
                                              							Gregor Medinger



























































<PAGE>                               - 50 -

                               POWER OF ATTORNEY


The undersigned hereby appoints Stewart Zimmerman as his agent and 
attorney-in-fact for the purpose of executing and filing all reports on Form 
10-K relating to the year ending December 31, 1998, and any amendments 
thereto, required to be filed with the Securities and Exchange Commission by 
America First Mortgage Investments, Inc. and America First PREP Fund 2 Pension 
Series Limited Partnership. 

IN WITNESS WHEREOF, the undersigned has executed this Power of Attorney as of 
the 1st day of February 1999.


                                           		    /s/ W. David Scott	
                                              							W. David Scott



























































<PAGE>                               - 51 -   


<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                                         <C>                    
<PERIOD-TYPE>                                      YEAR   
<FISCAL-YEAR-END>                           DEC-31-1998   
<PERIOD-END>                                DEC-31-1998   
<CASH>                                        6,045,956   
<SECURITIES>                                247,722,389   
<RECEIVABLES>                                 1,540,576       
<ALLOWANCES>                                          0       
<INVENTORY>                                           0       
<CURRENT-ASSETS>                              7,586,532       
<PP&E>                                                0       
<DEPRECIATION>                                        0       
<TOTAL-ASSETS>                              264,668,902       
<CURRENT-LIABILITIES>                       193,671,757       
<BONDS>                                               0       
<COMMON>                                         90,551       
                                 0       
                                           0       
<OTHER-SE>                                   70,842,206       
<TOTAL-LIABILITY-AND-EQUITY>                264,668,902       
<SALES>                                               0       
<TOTAL-REVENUES>                              4,608,536       
<CGS>                                                 0       
<TOTAL-COSTS>                                         0       
<OTHER-EXPENSES>                              1,677,467       
<LOSS-PROVISION>                                      0       
<INTEREST-EXPENSE>                                    0       
<INCOME-PRETAX>                               2,931,069       
<INCOME-TAX>                                          0       
<INCOME-CONTINUING>                                   0       
<DISCONTINUED>                                        0     
<EXTRAORDINARY>                                       0     
<CHANGES>                                             0     
<NET-INCOME>                                  2,931,069     
<EPS-PRIMARY>                                         0     
<EPS-DILUTED>                                       .32     
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission