<PAGE> PAGE 1
000 A000000 03/31/95
000 C000000 795640
000 D000000 N
000 E000000 NF
000 F000000 Y
000 G000000 N
000 H000000 N
000 I000000 3.0.a
000 J000000 U
001 A000000 OPPENHEIMER MORTGAGE INCOME FUND
001 B000000 811-4712
001 C000000 2123230200
002 A000000 TWO WORLD TRADE CENTER
002 B000000 NEW YORK
002 C000000 NY
002 D010000 10048
002 D020000 0203
003 000000 N
004 000000 N
005 000000 N
006 000000 N
007 A000000 N
007 B000000 0
018 000000 Y
019 A000000 Y
019 B000000 39
019 C000000 OPPENHEIMR
020 A000001 FIRST CHICAGO CAPITAL MARKET
020 B000001 36-3595942
020 C000001 7
020 A000002 GOLDMAN, SACHS & CO.
020 B000002 13-5108880
020 C000002 5
020 A000003 MORGAN KEEGAN & CO., INC.
020 B000003 64-0474907
020 C000003 1
020 A000004 MORGAN STANLEY & CO., INC.
020 B000004 13-2655998
020 C000004 1
020 C000005 0
020 C000006 0
020 C000007 0
020 C000008 0
020 C000009 0
020 C000010 0
021 000000 27
022 A000001 FIRST CHICAGO CAPITAL MARKET
022 B000001 36-3595942
022 C000001 64400
022 D000001 0
022 A000002 BANK OF NEW YORK (THE)
<PAGE> PAGE 2
022 B000002 13-4941102
022 C000002 3800
022 D000002 0
022 A000003 SHEARSON LEHMAN BROTHERS, INC.
022 B000003 13-2518466
022 C000003 3652
022 D000003 0
022 A000004 GOLDMAN, SACHS & CO.
022 B000004 13-5108880
022 C000004 3002
022 D000004 0
022 A000005 KIDDER, PEABODY & CO., INC.
022 B000005 13-5650440
022 C000005 1230
022 D000005 0
022 C000006 0
022 D000006 0
022 C000007 0
022 D000007 0
022 C000008 0
022 D000008 0
022 C000009 0
022 D000009 0
022 C000010 0
022 D000010 0
023 C000000 90992
023 D000000 14653
028 A010000 4063
028 A020000 0
028 A030000 0
028 A040000 5449
028 B010000 5089
028 B020000 393
028 B030000 0
028 B040000 5149
028 C010000 4121
028 C020000 404
028 C030000 0
028 C040000 2844
028 D010000 4599
028 D020000 419
028 D030000 0
028 D040000 3446
028 E010000 6020
028 E020000 424
028 E030000 0
028 E040000 5227
028 F010000 7206
028 F020000 852
028 F030000 0
028 F040000 6573
<PAGE> PAGE 3
028 G010000 31098
028 G020000 2492
028 G030000 0
028 G040000 28688
028 H000000 24044
029 000000 Y
030 A000000 96
030 B000000 4.75
030 C000000 0.00
031 A000000 32
031 B000000 0
032 000000 64
033 000000 0
034 000000 Y
035 000000 5
036 A000000 N
036 B000000 0
042 A000000 0
042 B000000 0
042 C000000 0
042 D000000 100
042 E000000 0
042 F000000 0
042 G000000 0
042 H000000 0
043 000000 112
044 000000 0
045 000000 Y
046 000000 N
047 000000 Y
048 000000 0.000
048 A010000 200000
048 A020000 0.750
048 B010000 200000
048 B020000 0.700
048 C010000 400000
048 C020000 0.650
048 D010000 0
048 D020000 0.000
048 E010000 0
048 E020000 0.000
048 F010000 0
048 F020000 0.000
048 G010000 0
048 G020000 0.000
048 H010000 0
048 H020000 0.000
048 I010000 0
048 I020000 0.000
048 J010000 0
048 J020000 0.000
<PAGE> PAGE 4
048 K010000 800000
048 K020000 0.600
062 A000000 Y
062 B000000 0.0
062 C000000 0.0
062 D000000 0.0
062 E000000 0.0
062 F000000 0.0
062 G000000 0.0
062 H000000 0.0
062 I000000 0.0
062 J000000 0.0
062 K000000 0.0
062 L000000 0.0
062 M000000 15.4
062 N000000 26.7
062 O000000 0.0
062 P000000 0.0
062 Q000000 56.9
062 R000000 0.0
063 A000000 0
063 B000000 5.0
064 A000000 N
064 B000000 N
070 A010000 Y
070 A020000 Y
070 B010000 N
070 B020000 N
070 C010000 N
070 C020000 N
070 D010000 N
070 D020000 N
070 E010000 N
070 E020000 N
070 F010000 N
070 F020000 N
070 G010000 N
070 G020000 N
070 H010000 N
070 H020000 N
070 I010000 N
070 I020000 N
070 J010000 Y
070 J020000 Y
070 K010000 N
070 K020000 N
070 L010000 N
070 L020000 N
070 M010000 N
070 M020000 N
070 N010000 Y
<PAGE> PAGE 5
070 N020000 N
070 O010000 Y
070 O020000 N
070 P010000 Y
070 P020000 N
070 Q010000 N
070 Q020000 N
070 R010000 N
070 R020000 N
071 A000000 42415
071 B000000 30109
071 C000000 81256
071 D000000 37
072 A000000 6
072 B000000 3980
072 C000000 0
072 D000000 0
072 E000000 0
072 F000000 266
072 G000000 0
072 H000000 0
072 I000000 59
072 J000000 12
072 K000000 12
072 L000000 12
072 M000000 2
072 N000000 1
072 O000000 0
072 P000000 0
072 Q000000 0
072 R000000 5
072 S000000 1
072 T000000 112
072 U000000 0
072 V000000 0
072 W000000 25
072 X000000 507
072 Y000000 0
072 Z000000 3473
072AA000000 252
072BB000000 1213
072CC010000 1621
072CC020000 0
072DD010000 3323
072DD020000 143
072EE000000 0
073 A010000 0.5540
073 A020000 0.5030
073 B000000 0.0000
073 C000000 0.0000
074 A000000 120
<PAGE> PAGE 6
074 B000000 0
074 C000000 0
074 D000000 85981
074 E000000 0
074 F000000 0
074 G000000 0
074 H000000 0
074 I000000 0
074 J000000 0
074 K000000 0
074 L000000 1623
074 M000000 10
074 N000000 87734
074 O000000 0
074 P000000 0
074 Q000000 0
074 R010000 0
074 R020000 0
074 R030000 0
074 R040000 841
074 S000000 0
074 T000000 86893
074 U010000 6220
074 U020000 363
074 V010000 13.20
074 V020000 13.19
074 W000000 0.0000
074 X000000 6107
074 Y000000 0
075 A000000 0
075 B000000 82081
076 000000 0.00
077 A000000 Y
077 B000000 N
077 C000000 N
077 D000000 N
077 E000000 N
077 F000000 N
077 G000000 N
077 H000000 N
077 I000000 N
077 J000000 N
077 K000000 N
077 L000000 N
077 M000000 N
077 N000000 N
077 O000000 N
077 P000000 Y
077 Q010000 Y
077 Q020000 N
077 Q030000 N
<PAGE> PAGE 7
078 000000 N
SIGNATURE GEORGE C. BOWEN
TITLE TREASURER
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.
<TABLE> <S> <C>
<ARTICLE> 6
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> SEP-30-1995
<PERIOD-START> OCT-01-1994
<PERIOD-END> MAR-31-1995
<INVESTMENTS-AT-COST> 87737483
<INVESTMENTS-AT-VALUE> 85981277
<RECEIVABLES> 1622709
<ASSETS-OTHER> 10514
<OTHER-ITEMS-ASSETS> 119874
<TOTAL-ASSETS> 87734374
<PAYABLE-FOR-SECURITIES> 0
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 841194
<TOTAL-LIABILITIES> 841194
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 91771992
<SHARES-COMMON-STOCK> 6220269
<SHARES-COMMON-PRIOR> 5998960
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 382917
<ACCUMULATED-NET-GAINS> (2739689)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> (1756206)
<NET-ASSETS> 82103519
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 3979646
<OTHER-INCOME> 0
<EXPENSES-NET> 506419
<NET-INVESTMENT-INCOME> 3473227
<REALIZED-GAINS-CURRENT> (960668)
<APPREC-INCREASE-CURRENT> 1620768
<NET-CHANGE-FROM-OPS> 4133327
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 3322950
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 2124699
<NUMBER-OF-SHARES-REDEEMED> 2087386
<SHARES-REINVESTED> 183996
<NET-CHANGE-IN-ASSETS> 5569970
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (1779021)
<OVERDISTRIB-NII-PRIOR> 390141
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 265961
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 506419
<AVERAGE-NET-ASSETS> 78345000
<PER-SHARE-NAV-BEGIN> 13.10
<PER-SHARE-NII> .55
<PER-SHARE-GAIN-APPREC> .10
<PER-SHARE-DIVIDEND> .55
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 13.20
<EXPENSE-RATIO> 1.20
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> SEP-30-1995
<PERIOD-START> OCT-01-1994
<PERIOD-END> MAR-31-1995
<INVESTMENTS-AT-COST> 0
<INVESTMENTS-AT-VALUE> 0
<RECEIVABLES> 0
<ASSETS-OTHER> 0
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 0
<PAYABLE-FOR-SECURITIES> 0
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 0
<TOTAL-LIABILITIES> 0
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 0
<SHARES-COMMON-STOCK> 363077
<SHARES-COMMON-PRIOR> 207809
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 0
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 0
<NET-ASSETS> 4789661
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 0
<OTHER-INCOME> 0
<EXPENSES-NET> 0
<NET-INVESTMENT-INCOME> 0
<REALIZED-GAINS-CURRENT> 0
<APPREC-INCREASE-CURRENT> 0
<NET-CHANGE-FROM-OPS> 0
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 143053
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 260143
<NUMBER-OF-SHARES-REDEEMED> 111972
<SHARES-REINVESTED> 7097
<NET-CHANGE-IN-ASSETS> 0
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 0
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 0
<AVERAGE-NET-ASSETS> 3736000
<PER-SHARE-NAV-BEGIN> 13.10
<PER-SHARE-NII> .51
<PER-SHARE-GAIN-APPREC> .08
<PER-SHARE-DIVIDEND> .50
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 13.19
<EXPENSE-RATIO> 2.00
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
