WITTER DEAN REALTY INCOME PARTNERSHIP II LP
10-Q, 1997-09-12
REAL ESTATE
Previous: COMMERCIAL NET LEASE REALTY INC, 424B3, 1997-09-12
Next: UNITIL CORP, U-9C-3, 1997-09-12



                               18
                                
                                
                                
                                

                          UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549
                                
                            FORM 10-Q
                                
    [ X ]QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
               THE SECURITIES EXCHANGE ACT OF 1934
               For the period ended July 31, 1997
                                
                               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:  0-18150

                                
         DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.
 (Exact name of registrant as specified in governing instrument)


          Delaware                             13-3244091
        (State    of   organization)              (IRS   Employer
Identification No.)

     2 World Trade Center, New York, NY             10048
  (Address of principal executive offices)        (Zip Code)


Registrant's telephone number, including area code: (212)
392-1054

Former  name, former address and former fiscal year,  if  changed
since last report:  not applicable

Indicate  by check mark whether the registrant (1) has 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 registrant was required  to
file  such  reports),  and (2) has been subject  to  such  filing
requirements for the past 90 days.  Yes     X     No
                                
                             Page 1
<TABLE>
                 PART I - FINANCIAL INFORMATION
Item 1.  Financial Statements

         DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.
                   CONSOLIDATED BALANCE SHEETS
<CAPTION>
                                            July 31, October 31,
                                              1997       1996
<S>                                                     <C> <C>
                             ASSETS

Cash and cash equivalents                  $ 1,895,246  $
3,193,852

Real estate:
 Land                                                  5,374,399
11,803,399
 Buildings and improvements                 56,575,476
94,143,130
                                            61,949,875
105,946,529
 Accumulated depreciation                   26,976,423
38,964,769
                                            34,973,452
66,981,760

Real estate held for sale                        -     22,417,670

Investment in joint venture                  2,608,949
2,694,918

Deferred leasing commissions, net              631,954
2,185,691

Other assets                                 1,183,463
2,845,165
                                           $41,293,064
$100,319,056

                LIABILITIES AND PARTNERS' CAPITAL

Accounts payable and accrued liabilities   $   967,803 $
1,121,405

Security deposits                              157,941
192,459

Minority interests in joint ventures             -      8,423,845

                                             1,125,744
9,737,709
Partners' capital (deficiency):
 General partners                           (5,299,812)
(5,078,043)
 Limited partners ($1,000 per Unit, 177,023 Units issued)
45,467,132                                   95,659,390

  Total partners' capital                   40,167,320
90,581,347
                                           $41,293,064
$100,319,056
  See accompanying notes to consolidated financial statements.
</TABLE>
<TABLE>
         DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.
                                
              CONSOLIDATED STATEMENTS OF OPERATIONS
                                
       Three and nine months ended July 31, 1997 and 1996

<CAPTION>

                             Three months ended             Nine
months ended
                                   July 31,            July 31,
                              1997     1996      1997      1996
<S>                                          <C>       <C>  <C>
<C>
Revenues:
 Rental                    $ 1,895,730       $4,005,360     $
9,377,686                  $12,046,991
 Gain on sales of real estate             -       -
16,968,609                       -
 Equity in earnings of joint venture              66,411
54,771                         164,011           198,957
 Interest and other            164,597           76,865
404,620                        873,040

                             2,126,738        4,136,996
26,914,926                  13,118,988

Expenses:
 Property operating            756,691        1,525,754
3,670,285                    4,553,678
 Depreciation                  523,515        1,222,714
1,730,716                    3,762,850
 Amortization                   54,576          145,757
255,057                        407,802
 General and administrative             189,611           225,976
547,952                        609,346
 Loss on impairment of real estate        -       -          -
11,870,000

                             1,524,393        3,120,201
6,204,010                   21,203,676

Income (loss) before minority interest           602,345
1,016,795                   20,710,916        (8,084,688)

Minority interest               31,893          144,169
2,457,842                      449,274

Net income (loss)          $   570,452       $  872,626
$18,253,074                $(8,533,962)

Net income (loss) allocated to:
 Limited partners          $   513,407       $  785,363
$17,911,116                $(7,680,566)
 General partners               57,045           87,263
341,958                       (853,396)
                           $   570,452       $  872,626
$18,253,074                $(8,533,962)

Net income (loss) per Unit of
 limited partnership interest       $      2.90        $     4.44
$    101.18                $    (43.39)





  See accompanying notes to consolidated financial statements.
                            </TABLE>
<TABLE>
         DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.
                                
           CONSOLIDATED STATEMENT OF PARTNERS' CAPITAL
                                
                 Nine months ended July 31, 1997
                                
<CAPTION>
                                   Limited   General
                                   Partners  Partners     Total
<S>                                                    <C>  <C>
<C>
Partners' capital (deficiency)
 at November 1, 1996               $ 95,659,390
$(5,078,043)                       $ 90,581,347

Net income                           17,911,116
341,958                              18,253,074

Cash distributions                  (68,103,374)
(563,727)                           (68,667,101)

Partners' capital (deficiency)
 at July 31, 1997                  $ 45,467,132
$(5,299,812)                       $ 40,167,320

























                                
                                
  See accompanying notes to consolidated financial statements.
</TABLE>
<TABLE>
         DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.
              CONSOLIDATED STATEMENTS OF CASH FLOWS
                                
            Nine months ended July 31, 1997 and 1996
<CAPTION>
                                                1997       1996
<S>                                                         <C>
<C>
Cash flows from operating activities:
 Net income (loss)                           $ 18,253,074   $
(8,533,962)
  Adjustments to reconcile net income (loss) to net cash
   provided by operating activities:
     Depreciation                               1,730,716
3,762,850
     Amortization                                 255,057
407,802
     Loss on impairment of real estate              -
11,870,000
     Minority interest in joint venture         2,457,842
449,274
     Gain on sales of real estate             (16,968,609)
- -
     Equity in earnings of Taxter joint venture
(164,011)                                        (198,957)
     (Increase) decrease in operating assets:
      Deferred leasing commissions               (143,534)
(692,725)
      Other assets                                 75,772
409,803
     (Decrease) increase in operating liabilities:
      Accounts payable and accrued liabilities
(86,562)                                           72,258
      Security deposits                             6,214
(70,479)

       Net cash provided by operating activities
5,415,959                                       7,475,864

Cash flows from investing activities:
 Additions to real estate                        (761,793)
(4,404,895)
 Proceeds from sales of real estate            73,346,016
10,769,096
 Minority interest in proceeds from sale of real estate
(10,446,817)                                        -
 Distributions from Taxter joint venture          314,721
278,583
 Investments in Taxter joint venture              (64,741)
(57,619)

       Net cash provided by investing activities
62,387,386                                      6,585,165

Cash flows from financing activities:
 Cash distributions to partners               (68,667,101)
(16,292,645)
 Additional investment by minority interest         5,559
130,576
 Minority interest in joint venture's distributions
(440,409)                                        (656,900)

       Net cash used in financing activities  (69,101,951)
(16,818,969)

Decrease in cash and cash equivalents          (1,298,606)
(2,757,940)

Cash and cash equivalents at beginning of period
3,193,852                                       7,424,199
Cash and cash equivalents at end of period   $  1,895,246   $
4,666,259
  See accompanying notes to consolidated financial statements.
                            </TABLE>
    DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.
                           
      Notes to Consolidated Financial Statements

1.                                                  The
Partnership

Dean  Witter  Realty Income Partnership II,  L.P.  (the
"Partnership") is a limited partnership organized under
the  laws  of  the  State  of Delaware  in  1984.   The
Partnership's fiscal year ends on October 31.

The  financial statements include the accounts  of  the
Partnership  and  the  Century  Square  and  Framingham
Corporate  Center  joint  ventures  on  a  consolidated
basis.   The  equity  method  of  accounting  has  been
applied to the Partnership's 15% interest in the Taxter
Corporate  Park  property because of the  Partnership's
continuing ability to exert significant influence  over
Taxter.

The Partnership's records are maintained on the accrual
basis  of  accounting for financial reporting  and  tax
reporting purposes.

Net  income  (loss)  per  Unit of  limited  partnership
interest amounts are calculated by dividing net  income
(loss)  allocated  to Limited Partners,  in  accordance
with the Partnership Agreement, by the weighted average
number of Units outstanding.

In   the   opinion  of  management,  the   accompanying
financial  statements,  which have  not  been  audited,
include all adjustments necessary to present fairly the
results  for the interim period. Except for the  losses
on  impairment of real estate in 1996 and gains on real
estate sales in 1997, such adjustments consist only  of
normal recurring accruals.

These   financial   statements  should   be   read   in
conjunction  with the annual financial  statements  and
notes  thereto  included  in the  Partnership's  annual
report  on  Form  10-K filed with  the  Securities  and
Exchange  Commission  for the year  ended  October  31,
1996.  Operating results of interim periods may not  be
indicative  of  the operating results  for  the  entire
year.
    DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.
                           
      Notes to Consolidated Financial Statements

2. Real Estate

In  February  1997,  the Partnership  sold  the  United
Services  Life property for $33,750,000.  The  proceeds
from  the  sale  net  of  closing costs,  approximately
$32,400,000,  were  distributed  100%  to  the  limited
partners in March, representing a return of capital  of
$183 per unit.

On  April  10, 1997, Century Square Venture  (which  is
owned  75%  by the Partnership and 25% by  Dean  Witter
Realty Income Partnership I, L.P., an affiliated public
partnership) sold the Century Square property for $41.5
million.   The  purchase price  was  paid  in  cash  at
closing.  The Partnership received approximately  $30.6
million,  representing  its  75%  share  of  the   cash
received  by  Century  Square Venture  net  of  closing
costs. On May 28, 1997, the Partnership distributed the
net sales proceeds ($173.04 per Unit) from the sale  of
the  Century Square property representing a  return  of
capital.  The distribution was paid 100% to the Limited
Partners.

3. Related Party Transactions

An  affiliate of the Managing General Partner  provided
property  management services for three  properties  in
1997 (subsequent to the sale of Century Square) and for
four  properties  in  1996.  The  Partnership  incurred
management fees of approximately $151,000 and  $183,000
for  the  nine  months ended July 31,  1997  and  1996,
respectively.

Another  affiliate  of  the  Managing  General  Partner
performs  administrative functions, processes  investor
transactions  and  prepares  tax  information  for  the
Partnership.  For the nine months ended July  31,  1997
and   1996,   the  Partnership  incurred  approximately
$302,000   and   $369,000,  respectively,   for   these
services.

As  of  July 31, 1997, the affiliates were owed a total
of approximately $152,000 for these services.

    DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.
                           
      Notes to Consolidated Financial Statements

4. Litigation

Various  public partnerships sponsored by  Dean  Witter
Realty Inc. (including the Partnership and its Managing
General  Partner)  are defendants  in  purported  class
action  lawsuits  pending in state and federal  courts.
The  complaints  allege a number of  claims,  including
breach  of fiduciary duty, fraud and misrepresentation,
and  seek  an  accounting of profits, compensatory  and
other   damages  in  an  unspecified  amount,  possible
liquidation  of  the  Partnership  under  a  receiver's
supervision and other equitable relief.  The defendants
are   vigorously  defending  these  actions.    It   is
impossible  to predict the effect, if any, the  outcome
of  these  actions  might  have  on  the  Partnership's
financial statements.

5. Subsequent Distribution

On  August  27,  1997, the Partnership paid  the  third
quarter cash distribution of $5.51 per Unit.  The  cash
distribution   aggregated  $1,083,774,  with   $975,397
distributed  to  the  Limited  Partners  and   $108,377
distributed to the General Partners.


    DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.

ITEM 2.                                   MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

Liquidity and Capital Resources

The   Partnership  raised  $177,023,000  in  a   public
offering which was terminated in 1985.  The Partnership
has no plans to raise additional capital.

The Partnership purchased five properties (one sold  in
May  1993, one sold in December 1995, and one  sold  in
February   1997)   and   made  three   investments   in
partnerships  (one sold in April 1997) on  an  all-cash
basis.  The Partnership's acquisition program has  been
completed.  No additional investments are planned.

Most  property  types, except for  retail.  experienced
steady   demand,  declining  vacancies  and  increasing
rents.   Strong job growth, especially in the  business
services  and  technology industries,  and  the  modest
level of new construction, led to strong performance in
the  office  real  estate sector.   Vacancies  in  many
office markets are in the single digits and rents  have
risen   to   levels  that  support  new   construction.
Favorable   market  fundamentals  resulted   in   value
appreciation  as  investors bid for office  properties.
Framingham  Corporate  Center and Glenhardie  Corporate
Center  I  &  II  have a high occupancy level  and  are
located  in  relatively improved office  markets.   The
Partnership  is,  therefore,  currently  marketing  the
Framingham  property for sale and plans to  market  the
Glenhardie  property for sale in the fourth quarter  of
fiscal   1997.   The  Partnership's  remaining   office
property,   Taxter  Corporate  Park,  is   located   in
Westchester,  New  York  where the  vacancy  level  for
office properties is approximately 19%.  As this market
continues  to improve, the Partnership plans to  market
the Taxter property for sale during fiscal 1998.

Overbuilding and retailer failures continued to pose  a
challenge for many retail properties and there is still
an oversupply in many markets.  Rental rates for retail
space  were  stagnant in 1996 and are not  expected  to
rise  significantly  in  1997.   Many  retail  property
owners  are  investing additional  capital  to  improve
their  centers  in  order  to  differentiate  them  and
maintain  a high occupancy level.  At the Partnership's
retail                property,               Pavilions

    DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.

at   East   Lake,  re-development  is  complete.    The
Partnership  is  marketing the vacant retail  space  at
this  center, especially the second anchor  space,  and
currently  plans to market this property  for  sale  in
fiscal 1998.

The  United Services Life office building was sold  for
$33,750,000  on  February 28,  1997.   The  Partnership
received  cash at closing of approximately $32,400,000,
net   of   closing  costs.   In  accordance  with   the
provisions of the Partnership Agreement, the net  sales
proceeds  ($183.00 per Unit) were distributed  100%  to
the  Limited  Partners  in March  1997  representing  a
return  of  capital.  During 1996 and the  nine  months
ended  July  31, 1997 the Partnership's aggregate  cash
flow   from   operations   from   the   property    was
approximately $2,800,000 and $900,000, respectively.

The  Century Square office building was sold  on  April
10,  1997.   See  Note 2 to the consolidated  financial
statements.  In accordance with the provisions  of  the
Partnership Agreement, the Partnership's share  of  the
net  sales  proceeds ($173.04 per Unit) was distributed
100%   to  the  Limited  Partners  on  May  28,   1997,
representing  a  return of capital.  The  Partnership's
cash  flow  from  operations of this property  (net  of
minority interest) was approximately $2,930,000 in 1996
and  $1,310,000 during the nine months ended  July  31,
1997.

The Managing General Partner is currently marketing for
sale  the Partnership's Framingham office property  and
expects  to marthe Glenhardie office property for  sale
in  the  fourth quarter of fiscal 1997, and the  Taxter
Corporate Park and the Pavilions at East Lake  shopping
center  during  fiscal  1998,  with  the  objective  of
completing sales of all of the Partnership's properties
by  the  end  of 1998.  However, there is no  assurance
that  the  Partnership will be able  to  achieve  these
objectives.

The  Partnership's liquidity depends on the  cash  flow
from  operations  of its properties,  expenditures  for
building  improvements  and  tenant  improvements   and
leasing  commissions in connection with the leasing  of
space.  During the nine months ended July 31, 1997, all
of  the  Partnership's properties and its joint venture
investment   generated   positive   cash   flow    from
operations,

    DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.

and the Partnership expects that they will continue  to
do so in 1997.

The  Partnership's liquidity is also  affected  by  the
sale   of   Partnership   properties.    Because    the
Partnership  sold the United Services Life property  in
February 1997 and the Century Square property in  April
1997, and expects to sell other properties in 1997  and
1998,  Partnership cash from operations  available  for
distribution will decline during the remainder of  1997
and  thereafter.   As  a  result  of  the  absence   of
operating cash flows from the United Services  Life and
Century  Square  properties, the Partnership  decreased
its  quarterly cash distribution from $10.34  to  $8.00
per Unit during the second fiscal quarter, and to $5.51
per  Unit  (a  5%  rate on the gross offering  proceeds
attributable    to    the    Partnership's    remaining
investments)   beginning   with   the   third   quarter
distribution paid in August 1997.

During  the nine months ended July 31, 1997,  excluding
proceeds  and distribution amounts relating to property
sales,  the  Partnership's distributions to  investors,
capital    expenditures,   leasing   commissions    and
contributions to its joint venture exceeded  cash  flow
from   operations  (net  of  minority   interest)   and
distributions  received from its joint  venture.   This
shortfall   was   funded  from  cash   reserves.    The
Partnership  expects to fund a portion of 1997  capital
expenditures  from  cash  reserves.   The   Partnership
believes  cash  reserves will  be  sufficient  for  its
future needs.

As of July 31, 1997, the Partnership has commitments to
fund  capital  expenditures of approximately  $137,000,
primarily  for  tenant-related capital expenditures  at
the  Glenhardie (approximately $71,000) and  Framingham
(approximately $48,000) properties.  These expenditures
will  be  funded  from  cash from operations  and  cash
reserves.

The decrease in real estate, real estate held for sale,
deferred  leasing  commissions,  and  other  assets  is
primarily due to the sales of the United Services  Life
and  Century  Square office buildings (the  "Properties
Sold").

    DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.

Except  as  discussed  above and  in  the  consolidated
financial  statements, the Managing General Partner  is
not  aware  of  any  trends or events,  commitments  or
uncertainties  that  may  have  a  material  impact  on
liquidity.

On  August  27,  1997, the Partnership paid  the  third
quarter cash distribution of $5.51 per Unit.  The total
distribution   aggregated  $1,083,774   with   $975,397
distributed  to  the  Limited  Partners  and   $108,377
distributed to the General Partners.
                           
Operations

Fluctuations in the Partnership's operating results for
the  three- and nine-month periods ended July 31,  1997
compared  to  1996 were primarily attributable  to  the
following:

No individual factor accounted for a significant change
in equity in earnings of joint venture, and general and
administrative expenses.

Rental  revenue decreased during the three-month period
primarily   due   to  a  reduction   in   revenues   of
approximately  $2.4 million related to  the  Properties
Sold,  partially offset by an increase in  revenues  at
the  Partnership's  other  properties.  Rental  revenue
decreased during the nine-month period by approximately
$2,670,000  due  to  the  sale of  the  Wallkill  Plaza
shopping center in December 1995 and the sales  of  the
Properties  Sold in February 1997 and April 1997;  this
decrease  was  offset by higher rental income  (due  to
rental   rate   and   occupancy   increases)   totaling
approximately $1,090,000 at the Framingham  ($510,000),
Pavilions   at  East  Lake  ($457,000)  and  Glenhardie
Corporate Center ($127,000) properties.

The  gain on sales of real estate in 1997 is due to the
sales of the Properties Sold.

Interest  and  other income increased by  approximately
$90,000 during the three-month period primarily due  to
interest  earned  on cash proceeds  from  the  sale  of
Century  Square  until  such cash  was  distributed  to
Limited  Partners on May 28, 1997. Interest  and  other
income  decreased by approximately $470,000 during  the
nine-month period, however, due to the absence in  1997
of             a)            interest            earned

    DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.

on  the  cash proceeds from the sale of Wallkill  Plaza
until such cash was distributed to Limited Partners  in
March   1996,  and  b)  lease  termination  income   of
approximately  $390,000 received  in  1996  for  tenant
lease  cancellations at the Pavilions at East Lake  and
Framingham properties.  These decreases were  partially
offset  by the interest earned on the cash proceeds  of
the Properties Sold distributed to Limited Partners  in
March and May 1997.

Property operating expenses decreased during the three-
month  period  primarily  due  to  the  sales  of   the
Properties Sold.  Property operating expenses decreased
during the nine-month period primarily due to the  sale
of  Wallkill  Plaza (approximately $100,000),  and  the
Properties  Sold  (approximately  $824,000)  offset  by
increased property expenses at the Framingham  property
(approximately $148,000).

Depreciation  and amortization decreased primarily  due
to  the sales of the Properties Sold, and due to  lower
depreciation  primarily  on  the  Framingham  Corporate
Center due to the writedown of this property in 1996.

In  the  first quarter of fiscal 1996, the  Partnership
recorded   losses  on  impairment  of  the   Framingham
Corporate Center, Glenhardie Corporate Center I and  II
and   Pavilions   at  East  Lake  properties   totaling
$11,870,000.

Minority  interest increased due to  the  sale  of  the
Century Square property.

A  summary  of  the markets in which the  Partnership's
properties  are  located and the  performance  of  each
property is as follows:

The  vacancy  rate in the office market in  Framingham,
Massachusetts, a suburb of Boston and the  location  of
Framingham Corporate Center, decreased to approximately
5%  during the second fiscal quarter. The expansion  by
engineering, software, financial consulting and  health
care  companies has fueled demand for office  space  in
this  area,  and  rental  rates continue  to  increase.
During  the  third  quarter of 1997, occupancy  at  the
property  decreased  from 97% to  95%.  No  significant
leases  at the property are scheduled to expire  before

    DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.

2000.   The  Partnership  is  currently  marketing  the
property for sale.

The  overall  vacancy  level in the  office  market  in
Westchester  County, New York, the location  of  Taxter
Corporate Park, decreased to approximately 19%  in  the
third fiscal quarter, and the vacancy level in the west
Westchester  market  in which the building  is  located
decreased  to  approximately 11%.  It is unlikely  that
the  vacant  space will be absorbed in the  market  for
several  years.  However, during the third  quarter  of
1997,  occupancy at the property increased from 99%  to
100%.   No  leases  for a significant amount  of  space
expire  before 2001.  The Partnership plans  to  market
the property for sale during fiscal 1998.

The  vacancy  rate  in Valley Forge, Pennsylvania,  the
location of the Glenhardie property, remained  at  less
than 12% during the third quarter of 1997. Occupancy at
the  property remained at 100%. Leases on approximately
44%  of  the space expire during 1998.  The Partnership
plans  to  market the property for sale in  the  fourth
quarter of fiscal 1997.

The  Pavilions at East Lake shopping center is  located
in  a  suburb of Atlanta which currently has a  vacancy
rate of 5%.  Rental rates in this market remain stable.
During  the  third  quarter of 1997, occupancy  at  the
property   remained  at  approximately  78%.    Shopper
traffic  has increased at the property as a  result  of
the new lease with Kroger, and Kroger's presence at the
property has enabled the Partnership to increase rental
rates  on  new  leases.  No significant  leases  expire
until  2016.   The  Partnership  plans  to  market  the
property for sale during fiscal 1998.

Inflation

Inflation has been consistently low during the  periods
presented in the financial statements and, as a result,
has  not had a significant effect on the operations  of
the Partnership or its properties.
    DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.

PART II - OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K

            a) Exhibits

                An exhibit index has been filed as part
of this          Report on Page E1.


                           SIGNATURES


Pursuant to the requirements of the Securities Exchange
Act of 1934, the registrant has duly caused this report
to be signed on its behalf by the undersigned thereunto
duly authorized.

                                 Dean   Witter   Realty
Income
                                 Partnership II, L.P.

                             By:   Dean  Witter  Realty
Income
                                 Properties II Inc.
                               Managing General Partner



Date:   September 12, 1997  By: /s/E. Davisson Hardman,
Jr.
                           E. Davisson Hardman, Jr.
                           President



Date:  September 12, 1997  By: /s/Lawrence Volpe
                           Lawrence Volpe
                           Controller
                           (Principal Financial and
                           Accounting Officer)






    Dean Witter Realty Income Partnership II, L.P.

              Quarter Ended July 31, 1997


                     Exhibit Index





Exhibit
  No.                   Description

 27              Financial Data Schedule





























                          E1



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
Registrant is a limited partnership which invests in real estate and real
estate joint ventures.  In accordance with industry practice, its balance
sheet is unclassified.  For full information, refer to the accompanying
unaudited financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          OCT-31-1997
<PERIOD-END>                               JUL-31-1997
<CASH>                                       1,895,246
<SECURITIES>                                         0
<RECEIVABLES>                                  175,732
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                              41,293,064<F1>
<CURRENT-LIABILITIES>                                0
<BONDS>                                              0
<COMMON>                                             0
                                0
                                          0
<OTHER-SE>                                  40,167,320<F2>
<TOTAL-LIABILITY-AND-EQUITY>                41,293,064<F3>
<SALES>                                              0
<TOTAL-REVENUES>                            26,914,926<F4>
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                             8,661,852
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                             18,253,074
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                         18,253,074
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                18,253,074
<EPS-PRIMARY>                                   101.18<F5>
<EPS-DILUTED>                                        0
<FN>
<F1>In addition to cash and receivables, total assets include net investments
in real estate of $34,973,452, investment in joint venture of $2,608,949, net
deferred leasing commissions of $631,954 and other assets of $1,007,731.
<F2>Other Stockholders' Equity represents partners' capital.
<F3>Liabilities include accounts payable and accrued liabilities of
$967,803, and other liabilities of $157,941.
<F4>Total revenue includes gain on sales of real estate of $16,968,609, rent 
of $9,377,686, equity in earnings of joint venture of $164,011, and interest 
and other revenues of $404,620.
<F5>Represents net income per Unit of limited partnership interest.
</FN>
        

</TABLE>


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