INLAND MORTGAGE INVESTORS FUND LP II
10-K405, 1997-03-27
ASSET-BACKED SECURITIES
Previous: MID ATLANTIC CENTERS LIMITED PARTNERSHIP, 10-K, 1997-03-27
Next: BERWYN INCOME FUND INC, 485BPOS, 1997-03-27






                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                   FORM 10-K

[X] Annual Report Pursuant to Section 13 or 15(d) of the Securities
    Exchange Act of 1934

                  For The Fiscal Year Ended December 31, 1996

                                      or

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities
    Exchange Act of 1934

                           Commission file #0-16783

                    Inland Mortgage Investors Fund, L.P.-II
            (Exact name of registrant as specified in its charter)

       Delaware                                  36-3495248
(State of organization)           (I.R.S. Employer Identification Number)

2901 Butterfield Road, Oak Brook, Illinois        60521
 (Address of principal executive office)         (Zip Code)

Registrant's telephone number, including area code:  630-218-8000

          Securities registered pursuant to Section 12(b) of the Act:

Title of each class:          Name of each exchange on which registered:
       None                                      None

       Securities registered pursuant to Section 12(g) of the Act:
                           LIMITED PARTNERSHIP UNITS
                               (Title of class)

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   

Indicate by check mark if disclosure  of delinquent filers pursuant to Item 405
of Regulation S-K is not contained  herein,  and  will not be contained, to the
best of 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. [X]

State the aggregate market value of  the  voting stock held by nonaffiliates of
the registrant. Not applicable.

The Prospectus of the Registrant  dated  February  10, 1987, as supplemented to
date and filed pursuant to Rule  424(b)  and 424(c) under the Securities Act of
1933 is incorporated by reference in Parts  I, II and III of this Annual Report
on Form 10-K.


                                      -1-



                    INLAND MORTGAGE INVESTORS FUND, L.P.-II
                            (a limited partnership)


                               TABLE OF CONTENTS



                                   Part I                                 Page
                                   ------                                 ----
  Item  1. Business......................................................   3

  Item  2. Properties....................................................   3

  Item  3. Legal Proceedings.............................................   3

  Item  4. Submission of Matters to a Vote of Security Holders...........   3


                                    Part II
                                    -------
  Item  5. Market for the Partnership's Limited Partnership Units
           and Related Security Holder Matters...........................   4

  Item  6. Selected Financial Data.......................................   5

  Item  7. Management's Discussion and Analysis of Financial
           Condition and Results of Operations...........................   6

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

  Item  9. Changes in and Disagreements with Accountants
           on Accounting and Financial Disclosure........................  20


                                   Part III
                                   --------
  Item 10. Directors and Executive Officers of the Registrant............  20

  Item 11. Executive Compensation........................................  25

  Item 12. Security Ownership of Certain Beneficial Owners and
           Management....................................................  26

  Item 13. Certain Relationships and Related Transactions................  26


                                    Part IV
                                    -------
  Item 14. Exhibits, Financial Statement Schedules, and Reports
           on Form 8-K...................................................  27


  SIGNATURES.............................................................  28



                                      -2-



                                    PART I



Item 1.  Business

The Registrant, Inland  Mortgage  Investors  Fund, L.P.-II (the "Partnership"),
was formed on  December  24,  1986  pursuant  to  the  Delaware Revised Uniform
Limited Partnership Act.  On  February  10,  1987, the Partnership commenced an
offering of 40,000 Limited Partnership  Units  (the  "Units") at $500 per Unit,
pursuant to a Registration Statement on  Form  S-11 under the Securities Act of
1933.   The  Offering  terminated  on  August  10,  1988,  with  total sales of
18,776.32 Units, resulting in gross offering proceeds of $9,388,158, which does
not include the General Partner's contribution of  $500.  All of the holders of
these Units were admitted to  the  Partnership.  The Partnership funded fifteen
loans between December  1987  and  June  1992  utilizing  $8,131,884 of capital
proceeds collected, net  of  participations.      The  Limited  Partners of the
Partnership share in the  benefits  of  ownership of the Partnership's mortgage
receivable investments in proportion to the  number of Units held.  Inland Real
Estate Investment Corporation is the General Partner.

The Partnership is engaged solely in the business of making and acquiring loans
collateralized by mortgages on improved, income producing properties in or near
Chicago, Illinois.  The loans  are  being serviced by Inland Mortgage Servicing
Corporation, a subsidiary of  the  General  Partner.   The Partnership does not
segregate revenues or  assets  by  geographic  region,  and such a presentation
would not be material to  an  understanding of the Partnership's business taken
as a whole.

The Partnership had no employees during 1996.

The terms of transactions between the Partnership and Affiliates of the General
Partner of the Partnership are set forth  in  Item 11 below and Note (3) of the
Notes  to  Financial  Statements  (Item  8  of  this  Annual  Report)  to which
reference is hereby made.


Item 2.  Properties

The Partnership owns no real properties.


Item 3.  Legal Proceedings

The Partnership is not subject to any material pending legal proceedings.


Item 4.  Submission of Matters to a Vote of Security Holders

There were no matters submitted to a vote of security holders during 1996.







                                      -3-



                                    PART II



Item 5.  Market for the  Partnership's  Limited  Partnership  Units and Related
         Security Holder Matters

As of December 31, 1996, there  were  757  holders of Units of the Partnership.
There is no public  market  for  Units  nor  is  it anticipated that any public
market for Units will  develop.    Reference  is  made  to  Item  6 below for a
discussion of cash distributions made to the Limited Partners.

The Partnership's Liquidity Plan  is  available  to  the Limited Partners.  See
"Liquidity Plan" and "Distribution Reinvestment Plan", page 19 and pages 41-42,
respectively, of the Prospectus  of  the  Partnership  dated February 10, 1987,
which is incorporated herein by reference.   At this time, there are no Limited
Partners participating in the DRP.








































                                      -4-



Item 6.  Selected Financial Data
<TABLE>
                    INLAND MORTGAGE INVESTORS FUND, L.P.-II
                            (a limited partnership)

       For the years ended December 31, 1996, 1995, 1994, 1993 and 1992

              (not covered by Report of Independent Accountants)
<CAPTION>
                            1996       1995       1994       1993       1992
                            ----       ----       ----       ----       ----
<S>                     <C>          <C>        <C>        <C>        <C>
Total assets........... $ 2,952,893  3,660,678  3,919,522  4,725,413  5,332,066
                        =========== ========== ========== ========== ==========

Total income........... $   332,279    397,275    407,501    478,280    828,210
                        =========== ========== ========== ========== ==========

Net income............. $   268,982    331,245    337,951    410,547    754,132
                        =========== ========== ========== ========== ==========
Net income allocated
  to the one General
  Partner Unit......... $     2,690     12,782     10,149     21,332     33,637
                        =========== ========== ========== ========== ==========
Net income allocated
  per Limited Partner
  Unit (b)............. $     14.18      16.96      17.46      20.73      38.37
                        =========== ========== ========== ========== ==========

Distributions to Limited
  Partners from:
Operations (c).........     294,272    331,076    375,976    429,753    690,951
Repayment proceeds.....     688,458    260,833    768,027    562,984  2,592,104
                        ----------- ---------- ---------- ---------- ----------
                        $   982,730    591,909  1,144,003    992,737  3,283,055
                        =========== ========== ========== ========== ==========
Distributions per
  Unit to Limited
  Partners from (b):
Operations.............       15.67      17.63      20.02      22.89      36.80
Repayment proceeds.....       36.67      13.89      40.91      29.98     138.05
                        ----------- ---------- ---------- ---------- ----------
                        $     52.34      31.52      60.93      52.87     174.85
                        =========== ========== ========== ========== ==========
</TABLE>
  (a) The above selected financial data should  be read in conjunction with the
      financial statements and related notes and management's discussion (Items
      7 and 8) appearing elsewhere in this Annual Report.

  (b) The net income per Unit  and  distributions  per  Unit are based upon the
      weighted average number of Units outstanding of 18,776.32.

  (c) This  amount  represents  distributions  to  the  Limited  Partners  from
      operations, a portion  of  which  may  have  been  funded  by the General
      Partner.


                                      -5-



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

Liquidity and Capital Resources

Certain statements in this  "Management's  Discussion and Analysis of Financial
Condition and Results of  Operations"  and  elsewhere  in this annual report on
Form 10-K constitute  "forward-looking  statements"  within  the meaning of the
Federal Private Securities  Litigation  Reform  Act  of  1995.   These forward-
looking statements involve  known  and  unknown  risks, uncertainties and other
factors which  may  cause  the  Partnership's  actual  results, performance, or
achievements to be materially different from any future results, performance or
achievements expressed or implied  by  these forward-looking statements.  These
factors include,  among  other  things,  federal,  state  or local regulations;
adverse changes in general economic  or local conditions; inability of borrower
to meet financial  obligations;  uninsured  losses;  and potential conflicts of
interest between the  Partnership  and  its  Affiliates,  including the General
Partner.

On February 10, 1987, the  Partnership  commenced an Offering of 40,000 Limited
Partnership Units pursuant to a  Registration  Statement on Form S-11 under the
Securities Act of 1933.   The  Offering  terminated  on  August 10, 1988 with a
total of 18,776.32 Units being sold to the public at $500 per Unit resulting in
$9,388,158  gross offering  proceeds  which  were  received by the Partnership,
which  does  not  include  the   General  Partner's  $500  contribution.    The
Partnership funded fifteen loans between  December 1987 and June 1992 utilizing
$8,131,884 of  capital  proceeds  collected,  net  of  participations.    As of
December  31,  1996  cumulative   distributions  to  Limited  Partners  totaled
$10,784,417.  A total of $6,362,921  of mortgage receivables has been repaid by
borrowers, of which $966,160  has  been  reloaned  and $5,390,424 was repayment
proceeds and principal amortization distributed  to Limited Partners and $6,337
was added to the working capital reserve.

At December 31, 1996, the Partnership had cash and cash equivalents aggregating
$177,482, which will be utilized  for  future distributions to partners and for
working capital requirements.  The source of future liquidity and distributions
is expected to be  through  cash  generated  by earnings from the Partnership's
mortgage investments and through  the  repayment  of  such investments.  To the
extent that  cash  flow  is  insufficient  to  meet  the  minimum 7% annualized
distribution  to  investors,  as  well   as  any  other  financial  needs,  the
Partnership may rely  on  Supplemental  Capital  Contributions from the General
Partner, advances from Affiliates of  the  General  Partner or other short term
financing.

At December  31,  1996,  the  Partnership  had  five  mortgage loans receivable
totaling $2,741,460.  The maturity dates  range from October 1997 to July 2001.
When and as the Partnership receives Repayment Proceeds as a result of the sale
or repayment  of  a  loan,  the  Repayment  Proceeds  which  are  available for
distribution will be distributed to the  Limited  Partners.  When the loans are
repaid, cash flows from operating activities  will  decrease as a result of the
decrease in interest income earned by the Partnership.

Results of Operations

The maturity dates of the  five  remaining mortgage loans receivable range from
October 1997 to July  2001.    As  the  loans  are  repaid by the borrowers and
Repayment Proceeds are  distributed  to  the  Limited partners, interest income
will decrease accordingly.

                                      -6-




Interest and fee income  on  mortgage  loans  receivable decreased for the year
ended December 31, 1996, as compared  to  the year ended December 31, 1995, due
to the partial paydowns of the  loan  collateralized by the property located at
7432 Washington in the second, third and fourth quarters of 1996.

Interest and fee income  on  mortgage  loans  receivable decreased for the year
ended December 31, 1995, as compared  to  the year ended December 31, 1994, due
to the partial payoff of the  loan  collateralized by the Richton Park Shopping
Center in June 1994,  the  payoff  of  the  loan collateralized by the property
located at 9716-18 and 9806-12 Mayline in July 1995 and the partial paydowns of
the loan collateralized  by  the  property  located  at  7432 Washington in the
second and third quarters  of  1995.    This  decrease  was partially offset as
interest rates on approximately 65%  of  the mortgage loan receivable portfolio
adjusted upward in late 1994 and early 1995 reflecting market conditions.

Interest on short-term investments  increased  for  the year ended December 31,
1995 as compared to the years  ended  December  31, 1996 and 1994, as repayment
proceeds were temporarily  invested  before  being  distributed  to the Limited
Partners.

Other income  for  the  year  ended  December  31,  1996  includes late charges
collected on mortgage loans receivable  and  a prepayment penalty received from
the payoff of the Edgebrook mortgage loan receivable.  The partnership received
$18,574 and $6,219 of late charge income in 1996 and 1995 respectively.

Professional service  expenses  to  Affiliates  decreased  for  the  year ended
December 31, 1996, as  compared  to  December  31,  1995,  due to a decrease in
accounting services required by the Partnership.

The decrease in general and administrative  expenses to Affiliates for the year
ended December 31, 1996, as compared  to  the  year ended December 31, 1995, is
due to decreases in postage  and  mortgage  servicing fees which were partially
offset by an increase in investor service charges.

General and administrative expenses  to  non-affiliates  increased for the year
ended December 31, 1996, as compared  to  the year ended December 31, 1995, due
to an increase in bank charges and filing fees.

The decrease in general and administrative  expenses to Affiliates for the year
ended December 31, 1995, as compared  to  the  year ended December 31, 1994, is
due to decreases in mortgage servicing fees and data processing expense.


Inflation

The Partnership's  right  to  additional  interest  in  connection with certain
mortgage notes as described in Note  (4)  of the Notes to Financial Statements,
(Item 8 of this  Annual  Report)  is  intended  to  provide a hedge against the
impact of inflation.  To date, the  operations of the Partnership have not been
significantly affected by inflation.






                                      -7-



Item 8.  Financial Statements and Supplementary Data


                    INLAND MORTGAGE INVESTORS FUND, L.P.-II
                            (a limited partnership)


                                     Index
                                     -----
                                                                          Page
                                                                          ----
Report of Independent Accountants........................................   9

Financial Statements:

  Balance Sheets, December 31, 1996 and 1995.............................  10

  Statements of Operations, for the years ended
    December 31, 1996, 1995 and 1994.....................................  11

  Statements of Partners' Capital, for the years ended
    December 31, 1996, 1995 and 1994.....................................  12

  Statements of Cash Flows, for the years ended
    December 31, 1996, 1995 and 1994.....................................  13

  Notes to Financial Statements..........................................  14



Schedules not filed:

All schedules have been omitted as  the required information is inapplicable or
the information is presented in the financial statements or related notes.



1549-71 Sherman, Evanston, Illinois:

  Report of Independent Certified Public Accountants*
  Statement of Operating Income and Expenses for the year ended
    December 31, 1996*
  Notes to Statement of Operating Income and Expenses for the year ended
    December 31, 1996*

  * The Partnership will subsequently file these reports on or before
    May 15, 1997










                                      -8-



                       REPORT OF INDEPENDENT ACCOUNTANTS




The Partners of Inland Mortgage
  Investors Fund, L.P. - II

We have audited the  financial  statements  of  Inland Mortgage Investors Fund,
L.P. - II listed in the index  on  page  8  of this Form 10-K.  These financial
statements  are  the  responsibility  of  the  Partnership's  management.   Our
responsibility is to express an opinion  on these financial statements based on
our audits. 

We  conducted  our  audits  in  accordance  with  generally  accepted  auditing
standards.  Those standards  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.  An audit
also  includes  assessing  the   accounting  principles  used  and  significant
estimates made by  management,  as  well  as  evaluating  the overall financial
statement presentation.  We believe that  our audits provide a reasonable basis
for our opinion. 

In our opinion, the financial  statements  referred to above present fairly, in
all material respects,  the  financial  position  of  Inland Mortgage Investors
Fund, L.P. - II  as  of  December  31,  1996  and  1995  and the results of its
operations and its cash flows for each  of  the three years in the period ended
December 31, 1996 in conformity with generally accepted accounting principles.



                                            COOPERS & LYBRAND L.L.P.


Chicago, Illinois
March 17, 1997




















                                      -9-



                    INLAND MORTGAGE INVESTORS FUND, L.P.-II
                            (a limited partnership)

                                Balance Sheets

                          December 31, 1996 and 1995


                                    Assets
                                    ------             1996          1995
                                                       ----          ----
Cash and cash equivalents (Note 1)................ $   177,482       251,654
Accrued interest receivable.......................      33,951        30,569
Mortgage loans receivable (Note 4)................   2,741,460     3,378,455
                                                   ------------  ------------
    Total assets.................................. $ 2,952,893     3,660,678
                                                   ============  ============


                       Liabilities and Partners' Capital
                       ---------------------------------
Liabilities:
  Accounts payable................................ $      -              859
  Due to affiliates (Note 3)......................       1,690         3,778
  Unearned income (Note 1)........................       2,191         5,745
                                                   ------------  ------------
    Total liabilities.............................       3,881        10,382
                                                   ------------  ------------
Partners' capital (Notes 1, 2 and 3):
  General Partner:
    Capital contribution..........................         500           500
    Cumulative net income.........................     249,061       246,371
    Supplemental Capital Contribution.............      40,244        23,562
    Supplemental distributions to Limited Partners     (40,244)      (23,562)
    Cumulative cash distributions.................    (244,958)     (240,740)
                                                   ------------  ------------
                                                         4,603         6,131
  Limited Partners:                                ------------  ------------
    Units of $500. Authorized 40,000
      Units, 18,776.32 outstanding (net of
      offering costs of $1,072,632, of which
      $89,040 was paid to Affiliates).............   8,315,526     8,315,526
    Cumulative net income.........................   5,373,056     5,106,764
    Supplemental Capital Contributions from
      General Partner.............................      40,244        23,562
    Cumulative cash distributions................. (10,784,417)   (9,801,687)
                                                   ------------  ------------
                                                     2,944,409     3,644,165
                                                   ------------  ------------
    Total Partners' capital.......................   2,949,012     3,650,296
                                                   ------------  ------------
Total liabilities and Partners' capital........... $ 2,952,893     3,660,678
                                                   ============  ============


                See accompanying notes to financial statements.


                                     -10-



                    INLAND MORTGAGE INVESTORS FUND, L.P.-II
                            (a limited partnership)

                           Statements of Operations

             For the years ended December 31, 1996, 1995 and 1994


                                         1996          1995          1994
Income:                                  ----          ----          ----
  Interest and fees on mortgage
    loans receivable (Note 4)....... $   291,605       367,939       390,302
  Interest on investments...........      16,647        23,117        17,199
  Other income......................      24,027         6,219          -
                                     ------------  ------------  ------------
                                         332,279       397,275       407,501
                                     ------------  ------------  ------------
Expenses:
  Professional services to
    Affiliates......................       9,831        14,209        15,901
  Professional services to
    non-affiliates..................      21,142        20,687        20,688
  General and administrative
    to Affiliates...................      24,683        25,355        27,042
  General and administrative
    to non-affiliates...............       7,641         5,779         5,919
                                     ------------  ------------  ------------
                                          63,297        66,030        69,550
                                     ------------  ------------  ------------
Net income.......................... $   268,982       331,245       337,951
                                     ============  ============  ============
Net income allocated to (Note 2):
  General Partner..................  $     2,690        12,782        10,149
  Limited Partners..................     266,292       318,463       327,802
                                     ------------  ------------  ------------
Net income.......................... $   268,982       331,245       337,951
                                     ============  ============  ============

Net income allocated to the one
  General Partner Unit.............. $     2,690        12,782        10,149 
                                     ============  ============  ============

Net income allocated to Limited
  Partners per weighted average
  Limited Partnership Units of
  18,776.32......................... $     14.18         16.96         17.46
                                     ============  ============  ============








                See accompanying notes to financial statements.


                                     -11-



                    INLAND MORTGAGE INVESTORS FUND, L.P.-II
                            (a limited partnership)


                        Statements of Partners' Capital

             For the years ended December 31, 1996, 1995 and 1994


                                        General      Limited
                                        Partner      Partners       Total
                                     ------------  ------------  ------------
Balance at January 1, 1994.......... $     7,086     4,710,250     4,717,336

Net income..........................      10,149       327,802       337,951
Supplemental Capital Contributions
  made by the General Partner on
  behalf of the Limited Partners....        -           15,451        15,451
Distributions to Partners
  ($60.93 per Limited Partnership
  Unit based on Units of 18,776.32)
  (Note 2)..........................     (15,322)   (1,144,003)   (1,159,325)
                                     ------------  ------------  ------------
Balance at December 31, 1994........       1,913     3,909,500     3,911,413

Net income..........................      12,782       318,463       331,245
Supplemental Capital Contributions
  made by the General Partner on
  behalf of the Limited Partners....        -            8,111         8,111
Distributions to Partners
  ($31.52 per Limited Partnership
  Unit based on Units of 18,776.32)
  (Note 2)..........................      (8,564)     (591,909)     (600,473)
                                     ------------  ------------  ------------
Balance at December 31, 1995........       6,131     3,644,165     3,650,296

Net income..........................       2,690       266,292       268,982
Supplemental Capital Contributions
  made by the General Partner on
  behalf of the Limited Partners....        -           16,682        16,682
Distributions to Partners
  ($52.34 per Limited Partnership
  Unit based on Units of 18,776.32)
  (Note 2)..........................      (4,218)     (982,730)     (986,948)
                                     ------------  ------------  ------------
Balance at December 31, 1996........ $     4,603     2,944,409     2,949,012
                                     ============  ============  ============








                See accompanying notes to financial statements.


                                     -12-



                    INLAND MORTGAGE INVESTORS FUND, L.P.-II
                            (a limited partnership)

                           Statements of Cash Flows

             For the years ended December 31, 1996, 1995 and 1994



                                         1996          1995          1994
Cash flows from operating activities:    ----          ----          ----
  Net income........................ $   268,982       331,245       337,951
  Adjustments to reconcile net income
      to net cash provided by
      operating activities:
    Unearned income.................      (3,554)       (1,713)          498
    Changes in assets and liabilities:
      Accrued interest receivable...      (3,382)       20,655       (15,484)
      Accounts payable..............        (859)          408           (16)
      Due to Affiliates.............      (2,088)        3,578          (450)
Net cash provided by operating       ------------  ------------  ------------
  activities........................     259,099       354,173       322,499
                                     ------------  ------------  ------------
Cash flows from investing activities:
  Principal payments collected (net)     636,995       750,374       776,545
  Principal payments on participations
    and underlying mortgages........        -         (500,000)         -
Net cash provided by investing       ------------  ------------  ------------
  activities........................     636,995       250,374       776,545
                                     ------------  ------------  ------------
Cash flows from financing activities:
  Supplemental Capital Contribution.      16,682         8,111        15,451
  Distributions paid................    (986,948)     (600,473)   (1,159,325)
Net cash used in financing           ------------  ------------  ------------
  activities........................    (970,266)     (592,362)   (1,143,874)
                                     ------------  ------------  ------------
Net increase (decrease) in cash
  and cash equivalents..............     (74,172)       12,185       (44,830)
Cash and cash equivalents at
  beginning of year.................     251,654       239,469       284,299
Cash and cash equivalents at end of  ------------  ------------  ------------
  year.............................. $   177,482       251,654       239,469
                                     ============  ============  ============












                See accompanying notes to financial statements.


                                     -13-



                    INLAND MORTGAGE INVESTORS FUND, L.P.-II
                            (a limited partnership)

                         Notes to Financial Statements

             For the years ended December 31, 1996, 1995 and 1994



(1) Organization and Basis of Accounting

Inland Mortgage Investors  Fund,  L.P.-II  (the  "Partnership"),  was formed on
December 24, 1986, pursuant to the Delaware Revised Uniform Limited Partnership
Act to make or acquire  loans  collateralized  by mortgages on improved, income
producing properties.   On  February  10,  1987,  the  Partnership commenced an
offering of  40,000  Limited  Partnership  Units  ("Units")  at  $500 per Unit,
pursuant to a Registration Statement on  Form  S-11 under the Securities Act of
1933.   The  Offering  terminated  on  August  10,  1988,  with  total sales of
18,776.32 Units, resulting in gross offering proceeds of $9,388,158, which does
not include the General Partner's contribution of  $500.  All of the holders of
these Units were admitted to  the  Partnership.   Inland Real Estate Investment
Corporation is the General Partner.

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 periods.
Actual results could differ from those estimates.

Offering costs have been offset against the Limited Partners' capital accounts.

Loan assumption fees received  are  deferred  as  unearned income and amortized
over the remaining life of the related loan.

The Partnership  considers  all  highly  liquid  investments  purchased with an
original maturity of three months or less to be cash equivalents.

The Partnership sold participations in mortgage receivables which may yield the
Partnership a return which  is  greater  than  the  return  based on the stated
interest rate of the instrument.   The differential between the stated rate and
the interest rate paid to the participant is recognized as income over the term
of the mortgage loan.

Interest income on  mortgage  loans  receivable  is  accrued  when earned.  The
accrual of interest, on loans that are in default, is discontinued when, in the
opinion of the General Partner, the  borrower  has not complied with loan work-
out arrangements.  Once a  loan  has  been  placed on a non-accrual status, all
cash received is applied against  the  outstanding loan balance until such time
as the borrower has demonstrated an ability to make payments under the terms of
the original or renegotiated loan agreement.  The General Partner evaluates the
collectibility of the mortgage  loans  on  a  quarterly basis.  This evaluation
includes determining the valuation of the underlying operating property subject
to the mortgage.  Should a  portion  of  the  principal of the mortgage loan be
considered unrecoverable either through  collection or foreclosure, a provision
would be made  to  reduce  the  carrying  amount  of  the  mortgage loans.  The
Partnership intends to pursue collection of  all amounts currently due from the
borrowers.


                                     -14-



                    INLAND MORTGAGE INVESTORS FUND, L.P.-II
                            (a limited partnership)

                         Notes to Financial Statements
                                  (continued)


No provision for Federal income taxes  has  been made as the liability for such
taxes is that of the Partners rather than the Partnership.

The Partnership records are maintained  on  the  accrual basis of accounting in
accordance with generally accepted accounting principles ("GAAP").  The Federal
income tax return has been prepared  from such records after making appropriate
adjustments to  reflect  the  Partnership's  accounts  as  adjusted for Federal
income tax reporting  purposes.    Such  adjustments  are  not  recorded on the
records of the Partnership.   The  net  effect  of these items is summarized as
follows:

                                       1996                      1995
                             -----------------------   ------------------------
                                GAAP        Tax           GAAP        Tax
                                Basis       Basis         Basis       Basis
                             ----------- -----------   ----------- ------------
Total assets................ $2,952,893   2,952,893     3,660,678    3,660,678

Partners' capital:
  General Partner...........      4,603      10,988         6,131       10,988
  Limited Partners..........  2,944,409   2,938,023     3,644,165    3,639,308

Net income (loss):
  General Partner...........      2,690     (12,464)       12,782          621
  Limited Partners..........    266,292     281,445       318,463      330,624

Net income per Limited
  Partnership Unit..........      14.18       14.99         16.96        17.61


The net income per Limited Partnership  Unit is based upon the weighted average
number of Units outstanding of 18,776.32.


















                                     -15-



                    INLAND MORTGAGE INVESTORS FUND, L.P.-II
                            (a limited partnership)

                         Notes to Financial Statements
                                  (continued)


(2) Partnership Agreement

The Partnership Agreement  defines  the  distribution  of  Operating Cash Flow.
Such Operating Cash Flow will  be  distributed  90% to the Limited Partners and
10% to the General Partner.  Of the 10% of Operating Cash Flow allocated to the
General Partner,  one-half  shall  be  subordinated  to  the  Limited Partners'
receipt of a Cumulative Preferred  Return  of  11% per annum.  Distributions of
Loan Repayment Proceeds will be  distributed  first  to the Limited Partners in
proportion to  their  Participating  Percentages  until  they  have received an
amount equal to their Invested  Capital  plus  any deficiency in the Cumulative
Preferred Return.    Thereafter,  any  remaining  Repayment  Proceeds which are
available for distribution will be distributed  90% to the Limited Partners and
10% to the General Partner.

The General Partner will be allocated  net operating profits in an amount equal
to the greater of 1%  of  net  operating  profits  or the amount of the General
Partner's distributive share of Operating  Cash  Flow, with the balance of such
net operating profits allocated to  the  Limited Partners.  The General Partner
will be allocated net operating profits  from  repayments in an amount equal to
the General  Partner's  distributive  share  of  Repayment  Proceeds,  with the
balance of such net operating profits  allocated  to the Limited Partners.  Net
operating losses will be allocated  1%  to  the  General Partner and 99% to the
Limited Partners.

(3) Transactions with Affiliates

The General  Partner  and  its  Affiliates  are  entitled  to reimbursement for
salaries and expenses of employees  of  the  General Partner and its Affiliates
relating to the administration of the  Partnership.  Such costs are included in
the professional services to Affiliates and general and administrative expenses
to Affiliates, of which $1,690 and  $3,778 remained unpaid at December 31, 1996
and 1995, respectively.

Inland Mortgage Servicing  Corporation,  a  subsidiary  of the General Partner,
services the Partnership's  mortgage  loans  receivable.   Its services include
processing  mortgage  loan  collections  and  escrow  deposits  and maintaining
related records.  For these services,  the Partnership is obligated to pay fees
at an annual  rate  equal  to  1/4  of  1%  of  the  outstanding mortgage loans
receivable balance of the Partnership.  Such  fees of $6,988 in 1996, $9,325 in
1995 and $10,325 in 1994 have been  incurred  and paid to the subsidiary of the
General  Partner  and   are   included   in   the   Partnership's  general  and
administrative expenses to Affiliates.

The General Partner is required  to make Supplemental Capital Contributions, if
necessary, from time to time in  sufficient amounts to allow the Partnership to
make distributions to the Limited Partners  amounting  to at least 7% per annum
on their Invested Capital.  The  cumulative amount of such Supplemental Capital
Contributions at December 31, 1996 is  $40,244,  all of which has been received
from the General Partner.

                                     -16-



<TABLE>
                                             INLAND MORTGAGE INVESTORS FUND, L.P.-II
                                                     (a limited partnership)

                                                  Notes to Financial Statements
                                                           (continued)

(4) Mortgage Loans Receivable

Mortgage loans receivable are  collateralized  principally  by  first  mortgages  and  wrap mortgages on multi-family residential
properties located in Chicago, Illinois or its  surrounding  metropolitan  area,  except for the Evanston, Illinois loan which is
collateralized by a multi-use retail and  office  building  and  the  Richton  Park,  Illinois  loan which is collateralized by a
shopping mall.  As additional collateral, the Partnership  holds  assignments  of  rents and leases or personal guarantees of the
borrowers.  Generally, the mortgage notes are payable in equal monthly installments based on 20 or 30 year amortization periods.

Mortgage loans receivable consist of the following:
<CAPTION>
                                                                              Monthly         Balance at
                            Interest              Balloon                      P & I          December 31,
                            Rate at    Maturity     at                        Payments  -----------------------
  Property Location         12/31/96     Date     Maturity   Prepayment        (net)       1996        1995
- ----------------------      --------- ---------- ----------- --------------- ---------  ----------- -----------
<S>                         <C>       <C>        <C>         <C>             <C>        <C>          <C>
1549-71 Sherman and    (A)   9.50%    October    $1,572,075  60 days notice  $ 15,124   $1,595,869   1,614,531
   627 Grove, Evanston                 1997                  & 3% penalty

3900 Cornelia/               9.140%   October       268,310  At any time        2,445      276,420     280,235
3508-10 Springfield,                   1998                  without penalty
   Chicago

7409-13 Seeley,        (B)   9.470%   November      418,503  60 days notice     3,841      429,785     434,975
   Chicago                             1998                  & 3% penalty

Richton Park Plaza,    (C)  10.000%   January       317,227  At any time        2,978      324,757     327,772
   Richton Park                        1999                  without penalty

1881, 1885, 1889       (D)  10.900%      -             -     60 days notice      -            -        546,485
Edgebrook, Chicago                                           & 3% penalty

7432 Washington,       (E)  10.000%   July          114,629  At any time          955      114,629     174,457
   Forest Park                         2001                  without penalty            ----------- -----------
                                                                                        $2,741,460   3,378,455
                                                                                        =========== ===========

</TABLE>












                                     -17-



                      INLAND MORTGAGE INVESTORS FUND, L.P.-II
                              (a limited partnership)

                           Notes to Financial Statements
                                    (continued)


(A) On March  24,  1989,  in  accordance  with  a  pre-existing  agreement, the
    Partnership  amended  its  Participation  Agreements  with  Inland Mortgage
    Corporation (IMC), a subsidiary of the General Partner, and an unaffiliated
    third party participant  in  the  loans  collateralized  by the Sherman and
    Grove properties.  The  Partnership  repurchased  all  of IMC's interest of
    $135,000  to  resell  this   interest   to  the  unaffiliated  third  party
    participant.  Upon completion  of  the  transaction the third party's total
    interest in the $2,700,000 original loan amount was $985,000.  

    Terms of the November  1988  Participation  Agreement were modified so that
    the entire $985,000 participating  interest  earned  interest at 11.55% per
    annum through December  1989.    On  January  1,  1990  and each succeeding
    January 1, the interest rate  adjusts  to  2.82% over the yield of one-year
    U.S. Treasury Bills, with a cap of  13.75%  and a floor of 8.75% per annum.
    The installments  were  interest  only  until  February  1990 and currently
    consist of principal and interest  (based  on  a 25 year amortization) with
    the final installment due in October 1997.

(B) In November 1988, the Partnership  purchased this loan from Inland Mortgage
    Corporation, a subsidiary of the General Partner.  The cost of the loan was
    $467,556, including the principal balance  of $463,500 and accrued interest
    of $4,056.  This loan currently  bears  interest  at the rate of 9.470% per
    annum and adjusts annually to  3.75%  above  the One Year Treasury Constant
    Maturity Average.

(C) On May 23, 1989, the Partnership purchased a $1,095,000 interest in a first
    mortgage loan funded  originally  on  behalf  of  the Partnership by Inland
    Mortgage Corporation (IMC), a subsidiary  of  the General Partner. The loan
    was in the amount of $2,600,000  and was collateralized by a first mortgage
    on the Richton Park Plaza Shopping Mall.   The initial interest rate on the
    loan was 11.21% and  adjusted  annually  to  3%  over the One Year Treasury
    Constant Maturity Average  beginning  in  January  1990.  Payments adjusted
    annually with the interest rate.   The  loan matured on January 1, 1994, at
    which time the Partnership extended the maturity date of the loan.  On June
    30, 1994  the  Partnership  modified  the  loan  and  received  $735,827 in
    principal and accrued interest, as a  result  of the partial payoff of this
    loan.  Under  the  loan  modification,  the  remaining principal balance of
    $330,402 is  collateralized  by  a  second  mortgage  on  the  property and
    requires principal and interest payments at  the rate of 10% per annum with
    a final balloon payment due  January  1,  1999.   The interest rate adjusts
    annually on January 1st to three points over the One Year Treasury Constant
    Maturity Average.  The  borrower  has  paid  a  $3,300 extension fee to the
    Partnership.







                                     -18-



                    INLAND MORTGAGE INVESTORS FUND, L.P.-II
                            (a limited partnership)

                         Notes to Financial Statements
                                  (continued)



(D) In April 1996, the Partnership  received  a complete prepayment of the loan
    collateralized by the properties located  at 1881, 1885 and 1889 Edgebrook.
    Proceeds from the prepayment,  including  principal, accrued interest and a
    prepayment penalty totaled  $556,220  and  were  distributed to the Limited
    Partners in April 1996.

(E) In June 1992, the  Partnership  funded  this  $700,000 loan to refinance an
    existing mortgage owed to an  Affiliate  of  the General Partner and sold a
    $500,000 interest in the loan  to  Inland Mortgage Investors Fund III, L.P.
    ("Participant"), which is another publicly registered partnership sponsored
    by  the  General  Partner.    Therefore,  the  net  funds  invested  by the
    Partnership in the loan was $200,000.    The loan has a fixed interest rate
    and requires monthly  payments  of  interest  only.    The Partnership will
    receive its percentage share of all such payments.

    In November 1994, the borrower  on  the loan collateralized by the property
    located at 7432 Washington made  a  partial  paydown  on the mortgage.  The
    Partnership received $9,343, its proportionate share of the total paydown.

    During 1995,  the  borrower  on  the  loan  collateralized  by the property
    located  at  7432  Washington  made  additional  partial  paydowns  on  the
    mortgage.  The Partnership received $16,200, its proportionate share of the
    total paydowns.

    During 1996,  the  borrower  on  the  loan  collateralized  by the property
    located  at  7432  Washington  made  additional  partial  paydowns  on  the
    mortgage.  The Partnership received $59,828, its proportionate share of the
    total paydowns.


(5) Subsequent Events

In January 1997, the Partnership paid  a  distribution of $92,835, all of which
was distributed to Limited  Partners,  including  $25,034 of repayment proceeds
and $67,801 of operating cash flow. 














                                     -19-



Item 9.  Changes  in  and  Disagreements  with  Accountants  on  Accounting and
         Financial Disclosure

There were no disagreements on accounting or financial disclosure during 1996.



                                   PART III


Item 10. Directors and Executive Officers of the Registrant

The  General  Partner  of  the   Partnership,  Inland  Real  Estate  Investment
Corporation, was organized in 1984 for the purpose of acting as general partner
of limited partnerships formed to  acquire,  own and operate real property, and
make  and  acquire  loans  collateralized  by  mortgages  on  improved,  income
producing multi-family  residential  properties.    The  General  Partner  is a
wholly-owned subsidiary of The Inland Group,  Inc.  In 1990, Inland Real Estate
Investment Corporation became the replacement General Partner for an additional
301  privately-offered   real   estate   limited   partnerships  syndicated  by
Affiliates. The General  Partner  has  responsibility  for  all  aspects of the
Partnership's operations.   The  relationship  of  the  General  Partner to its
Affiliates is described under the  caption  "Conflicts of Interest" at pages 10
and 11 of the Prospectus, incorporated herein by reference.

Officers and Directors

The officers, directors and key  employees  of  The  Inland Group, Inc. and its
Affiliates ("Inland") that are  likely  to  provide services to the Partnership
are as follows:


                                  Functional Title

Daniel L. Goodwin..........  Chairman and Chief Executive Officer
Robert H. Baum.............  Executive Vice President-General Counsel
G. Joseph Cosenza..........  Senior Vice President-Acquisitions
Robert D. Parks............  Senior Vice President-Investments
Catherine L. Lynch.........  Treasurer
Roberta S. Matlin..........  Assistant Vice President-Investments
Mark Zalatoris.............  Assistant Vice President-Due Diligence
Patricia A. Challenger.....  Vice President-Asset Management
Frances C. Panico..........  Vice President-Mortgage Corporation
Raymond E. Petersen........  Vice President-Mortgage Corporation
Paul J. Wheeler............  Vice President-Personal Financial Services Group
Kelly Tucek................  Assistant Vice President-Partnership Accounting
Cynthia M. Hassett.........  Assistant Vice President-Partnership Accounting
Venton J. Carlston.........  Assistant Controller









                                     -20-



    DANIEL L. GOODWIN (age 53)   is  Chairman  of the Board of Directors of The
Inland Group, Inc.,  a  billion-dollar  real  estate and financial organization
located in Oak Brook,  Illinois.    Among  Inland's subsidiaries is the largest
property management firm in  Illinois  and  one  of the largest commercial real
estate and mortgage banking firms in the Midwest.

Mr. Goodwin has served as Director  of  the  Avenue  Bank  of Oak Park and as a
Director of the Continental Bank of  Oakbrook  Terrace.  He was Chairman of the
Bank Holding Company of American National Bank  of DuPage.  Currently he is the
Chairman of the Board of Inland Mortgage Investment Corporation.

Mr. Goodwin has been in the  housing  industry  for more than 28 years, and has
demonstrated a lifelong interest in  housing-related  issues.  He is a licensed
real estate broker and a member  of  the  National Association of Realtors.  He
has developed thousands of housing units  in the Midwest, New England, Florida,
and the Southwest.   He  is  also  the  author  of a nationally recognized real
estate reference book for the management of residential properties.

Mr. Goodwin has served on  the  Board  of the Illinois State Affordable Housing
Trust Fund for the past 6 years.    He  is an advisor for the Office of Housing
Coordination Services of the State  of  Illinois,  and  a member of the Seniors
Housing Committee of the  National  Multi-Housing  Council.  Recently, Governor
Edgar appointed  him  Chairman  of  the  Housing  Production  Committee for the
Illinois State Affordable Housing Conference.    He  also served as a member of
the Cook County Commissioner's  Economic  Housing Development Committee, and he
was the Chairman of the DuPage County  Affordable Housing Task Force.  The 1992
Catholic  Charities  Award  was  presented  to  Mr.  Goodwin  for  his  work in
addressing affordable housing needs.   The  City  of Hope designated him as the
1980's Man of the Year for the  Illinois  construction industry.  In 1989,  the
Chicago Metropolitan Coalition on Aging presented  Mr. Goodwin with an award in
recognition of his  efforts  in  making  housing  more  affordable to Chicago's
Senior Citizens.  On May 4, 1995, PADS, Inc. (Public Action to Deliver Shelter)
presented Mr. Goodwin  with  an  award,  recognizing  The  Inland  Group as the
leading corporate provider of transitional  housing  for the homeless people of
DuPage County.  Also, Mr. Goodwin  serves as Chairman of New Directions Housing
Corporation, a leading provider of affordable housing in northern Illinois.

Mr. Goodwin is a product  of  Chicago-area schools, and obtained his Bachelor's
and Master's Degrees  from  Illinois  Universities.    Following graduation, he
taught for five years in Chicago  Public  Schools.  His commitment to education
has  continued  through  his  work  with  the  Better  Boys  Foundation's Pilot
Elementary School in  Chicago,  and  the  development  of the Inland Vocational
Training Center  for  the  Handicapped  located  at  Little  City  in Palatine,
Illinois.  He  personally  established  an  endowment  which  funds a perpetual
scholarship program for inner-city  disadvantaged  youth.   In 1990 he received
the Northeastern  Illinois  University  President's  Meritorious Service Award.
Mr. Goodwin  holds  a  Master's  Degree  in  Education  from  Northern Illinois
University, and in 1986, he was awarded an Honorary Doctorate from Northeastern
Illinois University College of Education.    More  than 12 years ago, under Mr.
Goodwin's direction, Inland instituted a  program to train disabled students in
the workplace.  Most of these students  are still employed at Inland today, and
Inland has become  one  of  the  largest  employers  of  the disabled in DuPage
County.  He has served as a member  of the Board of Governors of Illinois State
Colleges and  Universities,  and  he  is  currently  a  trustee  of Benedictine
University.  He was elected  Chairman of Northeastern Illinois University Board
of Trustees in January 1996.

                                     -21-



Mr. Goodwin served as a  member  of  Governor  Jim Edgar's Transition Team.  In
1988 he received  the  Outstanding  Business  Leader  Award  from the Oak Brook
Jaycees and has  been  the  General  Chairman  of  the National Football League
Players Association Mackey Awards  for  the  benefit  of  inner-city youth.  He
served as the recent Chairman  of  the  Speakers  Club of the Illinois House of
Representatives.  In March 1994, he  won  the Excellence in Business Award from
the DuPage Area Association  of  Business  and  Industry.  Additionally, he was
honored by Little Friends on May 17, 1995 for rescuing their Parent-Handicapped
Infant Program when they lost their  lease.    He was the recipient of the 1995
March of Dimes Life Achievement Award  and  was recently recognized as the 1997
Corporate Leader of the Year by the  Oak Brook Area Association of Commerce and
Industry.

    ROBERT H. BAUM (age 53)    has  been  with  The  Inland Group, Inc. and its
affiliates since 1968 and is one of  the four original principals.  Mr. Baum is
Vice Chairman and Executive Vice President-General Counsel of The Inland Group,
Inc.  In his  capacity  as  General  Counsel,  Mr.  Baum is responsible for the
supervision  of  the  legal  activities  of  The  Inland  Group,  Inc.  and its
affiliates.  This responsibility  includes  the  supervision  of The Inland Law
Department and serving as  liaison  with  all  outside  counsel.   Mr. Baum has
served as a member of  the North American Securities Administrators Association
Real Estate Advisory  Committee  and  as  a  member  of the Securities Advisory
Committee to the Secretary  of  State  of  Illinois.    He  is  a member of the
American Corporation Counsel Association and has also been a guest lecturer for
the Illinois State Bar Association.     Mr.  Baum has been admitted to practice
before the Supreme Court of the United  States,  as well as the bars of several
federal courts  of  appeals  and  federal  district  courts  and  the  State of
Illinois.  He received his B.S. Degree from the University of Wisconsin and his
J.D. Degree from Northwestern University School of Law.  Mr. Baum has served as
a director of American National  Bank  of  DuPage.    Currently, he serves as a
director of Westbank, and  is  a  member  of  the Governing Council of Wellness
House, a charitable  organization  that  provides  emotional support for cancer
patients and their families. 

    G. JOSEPH COSENZA (age 53) is  a  Director  and Vice Chairman of The Inland
Group, Inc.    Mr.  Cosenza  oversees,  coordinates  and  directs Inland's many
enterprises and, in addition, immediately  supervises  a staff of eight persons
who engage in property acquisition.  Mr. Cosenza has been a consultant to other
real estate entities and lending institutions on property appraisal methods.

Mr. Cosenza received his B.A.  Degree from Northeastern Illinois University and
his M.S. Degree from  Northern  Illinois  University.    From  1967 to 1968, he
taught at the LaGrange School District  in  Hodgkins, Illinois and from 1968 to
1972, he served as  Assistant  Principal  and  taught in the Wheeling, Illinois
School District.  Mr. Cosenza has been a licensed real estate broker since 1968
and an active member of  various  national  and local real estate associations,
including the National Association of Realtors and the Urban Land Institute.

Mr. Cosenza has also been Chairman  of  the  Board of American National Bank of
DuPage, and has  served  on  the  Board  of  Directors  of  Continental Bank of
Oakbrook Terrace.   He  is  presently  Chairman  of  the  Board  of Westbank in
Westchester, Illinois.





                                     -22-



    ROBERT D. PARKS (age 53)  is Director of The Inland Group, Inc., President,
Chairman  and  Chief  Executive  Officer   of  Inland  Real  Estate  Investment
Corporation and President, Chief Executive Officer, Chief Operating Officer and
Affiliated Director of Inland Real Estate Corporation.

Mr. Parks is responsible for  the ongoing administration of existing investment
programs,  corporate  budgeting  and  administration  for  Inland  Real  Estate
Investment Corporation.   He  oversees  and  coordinates  the  marketing of all
investments and investor relations. 

Prior to joining Inland, Mr.  Parks  was  a  school teacher in Chicago's public
schools.  He received his B.A. degree from Northeastern Illinois University and
his M.A. degree from the  University  of  Chicago.    He is a registered Direct
Participation Program Principal  with  the  National  Association of Securities
Dealers, Inc., and he is a member of the Real Estate Investment Association and
a member of NAREIT.

    CATHERINE L. LYNCH (age 38) joined  Inland  in 1989 and is the Treasurer of
Inland Real  Estate  Investment  Corporation.    Ms.  Lynch  is responsible for
managing the Corporate Accounting  Department.    Prior  to joining Inland, Ms.
Lynch worked in the  field  of  public  accounting  for KPMG Peat Marwick since
1980.    She  received  her  B.S.  degree  in  Accounting  from  Illinois State
University.  Ms. Lynch is  a  Certified  Public  Accountant and a member of the
American  Institute  of  Certified  Public  Accountants  and  the  Illinois CPA
Society.  She is registered with the National Association of Securities Dealers
as a Financial Operations Principal.

    ROBERTA S. MATLIN (age 52)   joined  Inland in 1984 as Director of Investor
Administration  and  currently  serves  as  Senior  Vice President-Investments.
Prior to that, Ms. Matlin spent 11  years with the Chicago Region of the Social
Security Administration of the  United  States  Department  of Health and Human
Services.  As  Senior  Vice  President-Investments,  she directs the day-to-day
internal operations of  the  General  Partner.    Ms.  Matlin received her B.A.
degree from the University of  Illinois.    She is registered with the National
Association of Securities Dealers, Inc. as a General Securities Principal.

    MARK ZALATORIS (age 39) joined Inland  in 1985 and currently serves as Vice
President of Inland Real  Estate  Investment Corporation.  His responsibilities
include the coordination of due  diligence activities by selling broker/dealers
and is also involved  with  limited  partnership asset management including the
mortgage funds.  Mr.  Zalatoris  is  a  graduate  of the University of Illinois
where he received  a  Bachelors  degree  in  Finance  and  a  Masters degree in
Accounting and Taxation.   He  is  a  Certified  Public  Accountant and holds a
General Securities License with Inland Securities Corporation.

    PATRICIA A. CHALLENGER (age  44)  joined  Inland  in  1985.  Ms. Challenger
serves as Senior Vice President of Inland Real Estate Investment Corporation in
the area of Asset Management.  As  head of the Asset Management Department, she
develops  operating  and   disposition   strategies  for  all  investment-owned
properties.    Ms.  Challenger  received  her  bachelor's  degree  from  George
Washington University and  her  master's  from  Virginia  Tech University.  Ms.
Challenger was selected and  served  from  1980-1984 as Presidential Management
Intern, where she was part of a special government-wide task force to eliminate
waste, fraud and abuse  in  government  contracting  and  also served as Senior
Contract Specialist  responsible  for  capital  improvements  in 109 government
properties.  Ms. Challenger is  a  licensed real estate broker, NASD registered
securities sales representative and is a member of the Urban Land Institute. 


                                     -23-



    FRANCES C.  PANICO  (age  46)    joined  Inland  in  1972  and is currently
President of Inland Mortgage  Servicing  Corporation.   Ms. Panico oversees the
operation of loan  services,  which  has  a  loan  portfolio  in excess of $612
million.    She   previously   supervised   the   origination,  processing  and
underwriting of single-family mortgages, and she packaged and sold mortgages to
secondary markets.  Ms. Panico's  other  primary duties at Inland have included
coordinating collection  procedures  and  overseeing  the  default analysis and
resolution process.  Ms. Panico received her B.A. in Business and Communication
from Northern Illinois University in 1972.

    RAYMOND E. PETERSEN (age  56)    joined  Inland  in  1981.  Mr. Petersen is
responsible for  the  selection  and  approval  of  all  corporate  and limited
partnership financing, as well as  for  the daily supervision of the commercial
lending activity of Inland Mortgage  Corporation,  where  he is President.  For
the six years prior to  joining  Inland,  Mr.  Petersen was affiliated with the
mortgage banking firm of Downs, Mohl Mortgage Corporation, serving as President
and Chief Executive  Officer.    Previously  he  was  also  associated with the
mortgage banking houses of B.B. Cohen  &  Company and Percy Wilson Mortgage and
Finance Corporation.  Mr.  Petersen's  professional  credentials include a B.A.
degree from DePaul University, senior membership in the National Association of
Review  Appraisers,  state  license  as  a  real  estate  broker  and  licensed
securities representative.  Mr. Petersen  was  also  a Director and Chairman of
the Asset and Liability Committee of American National Bank of Downers Grove.

    PAUL J. WHEELER (age  44)    joined  Inland  in  1982  and is currently the
President of  Inland  Property  Sales,  Inc.,  the  entity  responsible for all
corporately owned  real  estate.    Mr.  Wheeler  received  his  B.A. degree in
Economics from  DePauw  University  and  an  M.B.A.  in Finance/Accounting from
Northwestern University.   Mr.  Wheeler  is  a  Certified Public Accountant and
licensed real estate broker.    For  three  years  prior to joining Inland, Mr.
Wheeler was Vice President/Finance at the real estate brokerage firm of Quinlan
& Tyson, Inc.

    KELLY TUCEK (age  34)  joined  Inland  in  1989  and  is  an Assistant Vice
President of Inland Real Estate Investment Corporation.  As of August 1996, Ms.
Tucek is responsible for  the  Investment  Accounting Department which includes
all public partnership accounting functions along with quarterly and annual SEC
filings.  Prior to joining Inland, Ms.  Tucek was on the audit staff of Coopers
and Lybrand since  1984.    She  received  her  B.A.  Degree  in Accounting and
Computer Science from North Central College.

    CYNTHIA M. HASSETT (age 37) joined Inland  in 1983 and was a Vice President
of Inland Real Estate Investment Corporation.  Through August 1996, Ms. Hassett
was responsible for  the  Investment  Accounting  Department which includes all
public partnership accounting  functions  along  with  quarterly and annual SEC
filings.  Prior to  joining  Inland,  Ms.  Hassett  was  on  the audit staff of
Altschuler, Melvoin and Glasser since  1980.    She received her B.S. degree in
Accounting from Illinois State University.    Ms. Hassett is a Certified Public
Accountant  and  a  member  of  the  American  Institute  of  Certified  Public
Accountants.







                                     -24-



    VENTON J. CARLSTON (age 39)    joined  Inland  in 1985 and is the Assistant
Controller of Inland Real Estate Investment Corporation where he supervises the
corporate  bookkeeping  staff  and   is  responsible  for  financial  statement
preparation and budgeting for Inland Real Estate Investment Corporation and its
subsidiaries.    Prior  to  joining  Inland,  Mr.  Carlston  was  a partnership
accountant with JMB Realty.   He  received  his  B.S. degree in Accounting from
Southern Illinois University.   Mr.  Carlston  is a Certified Public Accountant
and a member of the American  Institute of Certified Public Accountants and the
Illinois CPA Society.    He  is  registered  with  the  National Association of
Securities Dealers, Inc. as a Financial Operations Principal.


Item 11. Executive Compensation

The General Partner is entitled to  receive a share of cash distributions, when
and as cash  distributions are made to the Limited Partners, as described under
the caption "Cash Distributions" and a  share of profits or losses as described
under the caption "Allocation of Profits and Losses" of the Prospectus.

The Partnership  is  permitted  to  engage  in  various  transactions involving
Affiliates of the General Partner  of  the  Partnership, as described under the
captions "Compensation and Fees" at pages  8  and 9, "Conflicts of Interest" at
pages 10 and  11  of  the  Prospectus  and  at  pages  A-9  through A-17 of the
Partnership Agreement, included  as  an  exhibit  to  the  Prospectus, which is
hereby incorporated herein  by  reference.    The  relationship  of the General
Partner (and its directors and officers)  to  its Affiliates is set forth above
in Item 10.

The General Partner  may  be  reimbursed  for  salaries  and direct expenses of
employees of the General Partner  and  its Affiliates for the administration of
the Partnership.  In 1996,  costs  relating  to  such services were $27,526, of
which $1,690 was unpaid at December 31, 1996.

A subsidiary of the General Partner earned mortgage servicing fees of $6,988 in
1996, in connection with servicing the Partnership's mortgage loans receivable.






















                                     -25-



Item 12. Security Ownership of Certain Beneficial Owners and Management

                    
(a) The Liquidity Plan (page  19  of  the  Prospectus  of the Partnership dated
    February 10, 1987,  which  is  incorporated  herein  by reference) owns the
    following Units of the Partnership as of December 31, 1996:


                                 Amount and Nature
                                   of Beneficial             Percent
    Title of Class                   Ownership               of Class
    ---------------------        -------------------       ----------
    Limited Partnership          5,401.45 Units, Directly     28.77%
     Units


(b) The officers and directors of the General Partner of the Partnership own as
    a group the following Units of the Partnership as of December 31, 1994:

                                 Amount and Nature
                                   of Beneficial             Percent
    Title of Class                   Ownership               of Class
    ---------------------        ------------------        -------------
    Limited Partnership          One Unit Directly         Less than 1%
     Units

    No officer or director of the  General Partner of the Partnership possesses
    a right to acquire beneficial ownership of Units of the Partnership.

    All of the outstanding shares of the General Partner of the Partnership are
    owned by an Affiliate of its  officers  and directors as set forth above in
    Item 10.

(c) There exists no arrangement,  known  to  the  Partnership, the operation of
    which may at  a  subsequent  date  result  in  a  change  in control of the
    Partnership.

Item 13. Certain Relationships and Related Transactions

There were  no  significant  transactions  or  business  relationships with the
General Partner, Affiliates or their  management  other than those described in
Items 10 and 11 above and Note (3) of the Notes to Financial Statements (Item 8
of this Annual Report).














                                     -26-



                                    PART IV



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


    (a)  The Financial Statements listed in the  index on page 8 of this Annual
         Report are filed as part of this Annual Report.

    (b)  Exhibits.  The following documents are filed as part of this Report:

         3  Amended  and   Restated   Agreement   of  Limited  Partnership  and
         Certificate of Limited Partnership,  included  as  Exhibits A and B to
         the  Prospectus  dated  February   10,   1987,  as  supplemented,  are
         incorporated herein by reference thereto.

         27 Financial Data Schedule

         28 Prospectus dated February  10,  1987,  as supplemented, included in
         post-effective Amendment No.  2  to  Form S-11 Registration Statement,
         File No. 33-11110, is incorporated herein by reference thereto.

    (c)  Financial Statement Schedules:

         All  schedules  have  been  omitted  as  the  required  information is
         inapplicable  or  the  information   is  presented  in  the  Financial
         Statements or related notes.

    (d)  Reports on Form 8-K

         None

No Annual Report or proxy  material  for  the  year  1996  has been sent to the
Partners of the Partnership.   An  Annual  Report  will be sent to the Partners
subsequent to this  filing  and  the  Partnership  will  furnish copies of such
report to the Commission when it is sent to the Partners.




















                                     -27-



                                  SIGNATURES

Pursuant to the requirements of Section 13 or 15 (d) 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.

                            INLAND MORTGAGE INVESTORS FUND, L.P.-II
                            Inland Real Estate Investment Corporation
                            General Partner



                            By:   Robert D. Parks
                                  Chairman of the Board
                                  and Chief Executive Officer
                            Date: March 24, 1997

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

                            By:   Inland Real Estate Investment Corporation
                                  General Partner



                            By:   Robert D. Parks
                                  Chairman of the Board
                                  and Chief Executive Officer
                            Date: March 24, 1997



                            By:   Mark Zalatoris
                                  Vice President
                            Date: March 24, 1997



                            By:   Kelly Tucek
                                  Principal Financial Officer
                                  and Principal Accounting Officer
                            Date: March 24, 1997



                            By:   Daniel L. Goodwin
                                  Director
                            Date: March 24, 1997



                            By:   Robert H. Baum
                                  Director
                            Date: March 24, 1997


                                     -28-


<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                          177482
<SECURITIES>                                         0
<RECEIVABLES>                                  2775411
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                211433
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                 2952893
<CURRENT-LIABILITIES>                             3881
<BONDS>                                              0
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                     2949012
<TOTAL-LIABILITY-AND-EQUITY>                   2952893
<SALES>                                              0
<TOTAL-REVENUES>                                332279
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                 63297
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                 268982
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             268982
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    268982
<EPS-PRIMARY>                                    14.18
<EPS-DILUTED>                                    14.18
        

</TABLE>


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