DEAN WITTER REALTY YIELD PLUS L P
10-K, 2000-03-30
REAL ESTATE
Previous: MARITRANS INC /DE/, DEF 14A, 2000-03-30
Next: U S TECHNOLOGIES INC, NT 10-K, 2000-03-30



<PAGE>
                          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, 1999

                            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 0-18148

           DEAN WITTER REALTY YIELD PLUS, L.P.
(Exact name of registrant as specified in governing instrument)

       Delaware                     13-3426531
(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

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

Title of each className of each exchange on which registered
       None                        None

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

          Units of Limited Partnership Interest
                     (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

           DOCUMENTS INCORPORATED BY REFERENCE
                           None
<PAGE>
                       PART I.
ITEM 1.  BUSINESS

The  Registrant,  Dean Witter Realty Yield Plus,  L.P.  (the
"Partnership"),  is  a  limited  partnership  organized   in
January  1987 under the Uniform Limited Partnership  Act  of
the State of Delaware for the purpose of investing in income-
producing properties.

The  Managing  General Partner of the  Partnership  is  Dean
Witter   Realty  Yield  Plus  Inc.  (the  "Managing  General
Partner"),  a Delaware corporation which is wholly-owned  by
Dean  Witter Realty Inc. ("Realty").  The Associate  General
Partner  is  Dean Witter Realty Yield Plus Associates,  L.P.
(the   "Associate  General  Partner"),  a  Delaware  limited
partnership,  the general partner of which is  the  Managing
General  Partner.  The Managing General Partner manages  and
controls  all  aspects of the business of  the  Partnership.
The  terms of transactions between the Partnership  and  its
affiliates  are  set  forth  in the  consolidated  financial
statements in Item 8 and in Item 13 below.

The   Partnership   issued  8,909,969   units   of   limited
partnership  interest (the "Units") for  $178,199,380.   The
offering has been terminated and no additional Units will be
sold.

The proceeds from the offering were used to make investments
in  six participating mortgage loans and land leases secured
by  interests in real property.  Additionally, proceeds were
used  to make an investment in a short-term loan secured  by
eleven  partnership interests.  The Partnership subsequently
acquired equity interests in the real estate securing all of
the  loans  through  foreclosure  or  through  transfers  of
ownership  in  lieu of foreclosure.  All property  interests
but  three  were  sold to unaffiliated  purchasers  or  lost
through  foreclosure  prior  to  December  31,  1998.    The
Partnership's remaining property interests are described  in
Item 2 below.

The  Military  Crossing  land was  sold,  for  $350,000,  in
February  2000  and  the  Partnership's  remaining  property
interests  currently are being marketed for sale,  with  the
objective of completing sales of such interests during 2000.
There can be no assurance that these interests will be sold.




<PAGE>
The  Partnership  considers  its  business  to  include  one
industry  segment,  investment in real property.   Financial
information   regarding   the   Partnership   is   in    the
Partnership's consolidated financial statements  in  Item  8
below.   The  Partnership's  real property  investments  are
subject  to competition from similar types of properties  in
the   vicinities   in  which  they  are  located.    Further
information  regarding  competition  and  market  conditions
where  the Partnership's properties are located is set forth
in Item 7 below.

The Partnership has no employees.

All of the Partnership's business is conducted in the United
States.

ITEM 2.  PROPERTIES

The Partnership's principal offices are located at Two World
Trade Center, New York, New York 10048.  The Partnership has
no other offices.

As of December 31, 1999, the Partnership owned the following
interests  in real estate.  Generally, the leases pertaining
to  the  properties provide for pass-throughs to the tenants
of  their pro-rata share of certain operating expenses.   In
the  opinion  of the Managing General Partner,  all  of  the
properties  are adequately covered by insurance.

<PAGE>
<TABLE>
<CAPTION>
                  Date of  Initial Net Rentable        Type
of
     Property,  Completion/        Investment2        Area
Ownership of
Location and Type         Acquisition1         ($000)  (000
sq. ft.)          Land & improvements
<S>                        <C>      <C>      <C>  <C>
Deptford Crossing          1991/1992        $18,291    200
100% through interests
 Deptford, NJ                               in general
partnerships
 shopping center                             and a
corporation.

One Congress Street3       1990,91/1997     $19,500
office-246      58% general partner-
                                    Boston, MA
                                    retail-37 ship interest
                                    through
 office building and                           interests in
corporations.4
  garage

Military Crossing          N/A/1994 $300    .6 acres   100%
through interests
 Norfolk, VA                                in general
partnerships
 land                                       and a
corporation.

_________________________

1.Acquisition  date is date of foreclosure  or  in-substance
  foreclosure.

2.The  lower  of  estimated fair value of  property  or  net
  carrying value of loan at acquisition date.

3.   Property is subject to a mortgage loan.

4.Dean Witter Realty Yield Plus II, L.P., an affiliate, owns
  the remaining 42% general partnership interest.  The total
  net carrying value of the general partnership interest  at
  the acquisition date was approximately $33.4 million.

In February 2000, the Partnership sold the Military Crossing
land.

Each  property, except the Military Crossing land, was built
with on-site parking facilities.

An  affiliate  of  Realty was the property manager  for  the
Deptford Crossing property in 1999.

Further information relating to the Partnership's properties
is  included  in Item 7 and Notes 4, 5, 6, 7 and  8  to  the
consolidated financial statements in Item 8 below.

ITEM 3.  LEGAL PROCEEDINGS

None.

</TABLE>
<PAGE>

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

No  matter  was submitted during the fourth quarter  of  the
fiscal year to a vote of Unit holders.

                       PART II.

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED
        STOCKHOLDER MATTERS

An  established public trading market for the Units does not
exist,  and  it is not anticipated that such a  market  will
develop in the future.  Accordingly, information as  to  the
market  value of a Unit at any given date is not  available.
However,  the  Partnership does allow its  limited  partners
(the  "Limited  Partners") to transfer  their  Units,  if  a
suitable buyer can be located.

As  of  March 10, 2000, there were 14,502 holders of limited
partnership interests.

The  Partnership is a limited partnership and,  accordingly,
does   not   pay   dividends.   It   does,   however,   make
distributions  of  cash  to its partners.  Pursuant  to  the
Partnership  Agreement, distributable cash, as  defined,  is
paid  90%  to  the Limited Partners and 10% to  the  general
partners   (the  "General  Partners").   Pursuant   to   the
Partnership  Agreement, $1,239,345 of the General  Partner's
share  of  such net cash flow distributable to them  through
December  31, 1990, was deferred subject to receipt  by  the
Limited  Partners of an 8% annual return on  their  invested
capital through that date.

During  the  year  ended December 31, 1999, the  Partnership
paid   cash   distributions  aggregating  $0.53   per   Unit
(including  approximately $0.16 per  Unit  of  undistributed
proceeds  from 1998 property sales paid 100% to the  Limited
Partners).   The total distributions amounted to $5,090,612,
with  $4,722,284  distributed to the  Limited  Partners  and
$368,328 distributed to the General Partners.

During  the  year  ended December 31, 1998, the  Partnership
paid   cash  distributions  aggregating  $10.97   per   Unit
(including approximately $10.58 per Unit from proceeds  from
the  sales  of the Michelson and 401 East Ontario properties
paid 100% to the Limited Partners).  The total
<PAGE>
distributions  amounted  to  $98,173,009,  with  $97,777,999
distributed to the Limited Partners and $395,010 distributed
to the General Partners.

The   Partnership   does  not  anticipate   making   regular
distributions  to  its partners in the  future.   Generally,
future   cash  distributions  will  be  paid  from  proceeds
received  from  the  sales of the One  Congress  Street  and
Deptford Crossing properties and cash reserves.

Sale  or  financing  proceeds will be  distributed,  to  the
extent available: first, 97% to the Limited Partners and  3%
to the General Partners until the Limited Partners receive a
return  of  their invested capital plus an amount sufficient
to  provide a 10% cumulative annual return thereon;  second,
100%  to  the General Partners until they have received  the
amount  of  any  net cash flow previously deferred  and  not
distributed; and third, 85% to the Limited Partners and  15%
to the General Partners.

Taxable  income generally will be allocated to the  partners
in  proportion to the distribution of distributable cash  or
sale  or financing proceeds, as the case may be (or  90%  to
the  Limited  Partners and 10% to the  General  Partners  if
there   is  no  distributable  cash  or  sale  or  financing
proceeds).  At  a  minimum,  the General  Partners  must  be
allocated at least 1% of the taxable income from a  sale  or
financing.  Tax losses, if any, will be allocated 90% to the
Limited Partners and 10% to the General Partners.



















<PAGE>
<TABLE>
ITEM 6.  SELECTED FINANCIAL DATA

The  following  sets  forth a summary of selected  financial
data for the Partnership:
<CAPTION>
             DEAN WITTER REALTY YIELD PLUS, L.P.

 For the years ended December 31, 1999, 1998, 1997, 1996 and
                            1995

                   1999              19981             19972
19963           19954
<S>         <C>      <C>       <C>      <C>       <C>
Total  revenues        $  4,679,722       $  74,796,181    $
24,706,819  $ 20,071,013       $ 34,399,506

Income (loss)
 before extra-
  ordinary  item       $  3,972,207       $  57,364,812    $
6,322,426   $ (1,785,073)      $  1,343,582

Extraordinary  item   $      -  $     -   $     548,3955   $
- - $       -

Net  income  (loss)    $  3,972,207       $  57,364,812    $
6,870,821   $ (1,785,073)      $  1,343,582
 per Unit of
 limited
 partnership
 interest:
  Income (loss)
    before extra-
    ordinary item     $      0.40         $       6.39     $
 .69         $      (.18)       $       .17
  Extraordinary
    item      $      -           $       - $       .06     $
- - $       -
  Net income
   (loss)   $      0.40        $      6.39        $      .75
$      (.18)         $       .17
Cash distribution
 paid per Unit
 of limited
 partnership
   interest6   $       0.537        $       10.978         $
1.719       $      1.2610      $       .60
Total assets at
   December   31          $33,808,733         $   35,082,602
$107,962,275         $126,752,827       $141,753,976
Long-term debt due
  after  one  year      $     -   $     -  $ 10,566,268    $
- - $ 19,823,736
__________________
</TABLE>
<PAGE>
1.Total revenues include gains on the sales of the Michelson
  property  ($25.2  million), the 401 East Ontario  property
  ($39.8  million)  and the Pine Ridge land ($0.4  million).
  Net  income includes these gains, reduced by the  minority
  interest share of the gain on Michelson ($12.7 million).

2.Total  revenues, income before extraordinary item and  net
  income  include  reserves of $1.6 million of  accrued  but
  unpaid  interest on the One Congress Street  participating
  mortgage  loan,  and  $5.2 million gain  on  sale  of  the
  Greenway Pointe property.

3.Total  revenues  and  net loss include  reserves  of  $0.7
  million of accrued but unpaid interest on the One Congress
  Street  participating mortgage loan,  and  net  loss  also
  includes  a  $1.0 million impairment loss on principal  of
  the One Congress Street participating mortgage loan.

4.Total revenues and net income include a $3.3 million  gain
  on  sale of  three shopping centers and net income is  net
  of a $6.9 million loss on impairment of real estate.

5.Represents   gain  on  extinguishment  of   debt   through
  foreclosure.

6.Distributions paid to Limited Partners for the years ended
  December 31, 1999 and 1998 included  returns of capital of
  $0.13 and of $7.14 per Unit, respectively,  calculated  as
  the  excess  of cash distributed per Unit over accumulated
  earnings   per  Unit  not  previously  distributed.    All
  distributions  paid to Limited Partners  in  1995  through
  1997 represent returns of capital.

7.    Includes approximately $0.16 per Unit of proceeds from
  the  1998  sales  of the 401 East Ontario and  Pine  Ridge
  properties.

8.Includes  approximately $10.58 per Unit of  proceeds  from
  the   sales   of  the  Michelson  and  401  East   Ontario
  properties.

9.    Includes approximately $1.19 per Unit of proceeds from
  sale of the Greenway Pointe property.

10.   Includes approximately $0.72 per Unit of proceeds from
  the December 1995 sale of three shopping centers.

The  above financial data should be read in conjunction with
the  consolidated financial statements and the related notes
in Item 8.

<pag>
             DEAN WITTER REALTY YIELD PLUS, L.P.

ITEM 7.MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
       CONDITION AND RESULTS OF OPERATIONS

Liquidity and Capital Resources

The Partnership completed a $178,199,380 public offering  in
1987.   The  Partnership has no plans  to  raise  additional
capital.

The  Partnership originally invested in seven loans or  land
leases. Due to the past weakness in real estate markets, the
properties  securing  the loans did not generate  sufficient
cash  flow  to  fully service their debt. As a  result,  the
Partnership  acquired  equity  interests  in  all   of   the
properties   in   which  it  originally  invested,   through
foreclosure   or   transfers  of  ownership   in   lieu   of
foreclosure.  No additional investments are planned.

The  Michelson,  401  East Ontario  Street  and  Pine  Ridge
properties  were sold in April 1998, July 1998 and  November
1998,   respectively.   See  Note  5  to  the   consolidated
financial statements.

As  a  result of the property sales, Partnership  cash  flow
from operations decreased during the year ended December 31,
1999 compared to 1998.

<PAGE>
In the third quarter of 1999, the Partnership had accepted a
bid  from  an  unaffiliated  third  party  to  purchase  the
Deptford Crossing property; however, the parties were unable
to successfully negotiate a sale agreement. As a result, the
Partnership is remarketing the property for sale. Currently,
the  partnership which owns the One Congress Street property
("GCGA") is discussing the sale of the property with parties
it  has  identified  as being interested  in  acquiring  the
property.  There  can be no assurance that either  of  these
properties will be sold.

In February 2000, the Partnership sold the Military Crossing
land.   In  1999,  the  Partnership  received  approximately
$45,000 of rental income and incurred minimal expenses  from
holding  the land.  See Note 4 to the consolidated financial
statements.

The  Partnership  will  not terminate  until  the  remaining
property interests are sold and the litigation with  respect
to the 401 East Ontario property, described in Note 5 to the
consolidated financial statements, is resolved.
The  retail market in Deptford, New Jersey, the location  of
Deptford  Crossing,  is an improving  market,  with  no  new
construction.   During  1999  and  at  December  31,   1999,
occupancy  at  the  property was  84%  compared  to  average
occupancy of 79% in 1998 and 81%  occupancy at December  31,
1998.  Tenants occupying 10% or more of the property's space
include  T.J. Maxx (16%), Marshalls (13%), Office Max  (13%)
and  Petsmart (13%); their leases expire in 2001, 2002, 2002
and  2009,  respectively. The property is leased  to  eleven
other   tenants.    Leases  of  smaller   tenants   covering
approximately 10% of the space will expire in 2001.

The  Partnership  also  leased 5% of  the  vacant  space  at
Deptford  Crossing to a new tenant, which  will  occupy  its
space beginning in the first quarter of 2000.  In connection
with the new lease, the Partnership has a commitment to fund
tenant-related capital expenditures and leasing  commissions
totaling $677,000.

The Managing General Partner has determined that the surface
of  the  parking  lot at Deptford Crossing  is  in  need  of
repair,   and,  after  consulting  with  an  engineer,   has
determined  and  planned  the necessary  repair  work.   The
Managing  General Partner has also selected a contractor  to
perform the repair work, which is expected to begin  in  the
second  quarter of 2000.  The cost of this work is  expected
to be approximately $480,000.


<PAGE>
Currently,  the vacancy rate in the downtown  Boston  office
market,   the   location   of  One   Congress   Street,   is
approximately 7% and rental rates in this market are stable.
There  is  no  significant new construction in this  market.
During  the year ended December 31, 1999, occupancy at  both
the  parking  garage and the office space  at  the  property
remained at 100%.  GCGA's lease with the Government Services
Administration ("GSA"), which occupies approximately 82%  of
the  office  space is scheduled to expire  no  earlier  than
August  1,  2003.   The  lease  with  the  Commonwealth   of
Massachusetts, which occupies the remaining office space  is
scheduled to expire in January 2004.  The lease for 100%  of
the  parking  lot space at the property with Kinney  System,
Inc.  expires in December 2003.  The retail space, which  is
not  a  significant  portion of the overall  space,  remains
substantially vacant.

GCGA  is  negotiating the leasing of all the  vacant  retail
space  at  the  property to a single  tenant.   If  GCGA  is
successful,  it  may incur a significant amount  of  capital
expenditures  and  leasing commissions to lease  the  space.
The  Partnership  will be responsible for making  additional
loans  to  GCGA  to fund its 58% share of such  expenditures
(the amount of which is uncertain at this time).

In  1998, the Partnership and Dean Witter Realty Yield  Plus
II,   L.P.,  an  affiliate,  (collectively,  the  "New  GP")
identified  several areas of the parking garage at  the  One
Congress  Street property which were in need of repair.   In
1998,  the New GP had GCGA fund repairs for several  of  the
problems  at  the  garage that the New GP believed  required
immediate  attention,  and  hired  an  engineering  firm  to
investigate  the  overall  garage space  to  determine  what
additional  repairs are required.  During the first  quarter
of  1999, the engineering firm issued its preliminary report
to  the  New GP,  and during the second quarter of  1999,  a
second  engineering firm reviewed the first firm's work  for
reasonable  and completeness.  The New GP, after  consulting
with  the engineering firms, has determined and planned  the
necessary repair work, and has selected the contractors  who
will  perform the repair work.  The New GP expects that  the
repair  work will begin during the second quarter  of  2000,
and  will be completed by the end of 2000.  The cost of this
work  to  GCGA is expected to be between $2 million  and  $3
million.  The  Partnership will be  responsible  for  making
additional  loans  to GCGA to fund its  58%  share  of  such
fundings (between $1,160,000 and $1,740,000).

The Partnership will fund any capital costs required for the
Deptford Crossing property and its share of additional  GCGA
loans from its cash
<PAGE>
reserves.   However,  any  costs of tenant  related  capital
expenditures which have not been funded by the time  of  the
closing  of  the sale of a property may instead be  deducted
from the sale proceeds.

During  the  year  ended  December  31,  1999,  all  of  the
Partnership's   remaining   property   interests   generated
positive  cash  flow from operations, and it is  anticipated
that   the   Deptford  Crossing  and  One  Congress   Street
properties will continue to do so for the remainder  of  the
period the Partnership owns its interests.

As  discussed  in  Note  5  to  the  consolidated  financial
statements,  the Partnership received $700,000 in  May  1999
pursuant to a negotiated settlement relating to the  ongoing
401 East Ontario Street property litigation.

During  the  year  ended December 31, 1999, the  Partnership
made  cash  distributions of cash flow from  operations  and
proceeds from the 1998 sales of properties.  See Item 5.

During  the  year ended December 31, 1999, the Partnership's
distributions to investors, contributions to GCGA  (to  fund
its share of tenant improvements and leasing commissions  at
the  One  Congress Street property) and capital expenditures
relating  to  the Deptford Crossing property  exceeded  cash
flow  from  operations  (including the  $700,000  litigation
settlement) and distributions from GCGA. This deficiency was
funded with Partnership cash reserves.

In   February  2000,  the  Partnership  added  approximately
$326,000  of  net  proceeds from the sale  of  the  Military
Crossing  land  to  its cash reserves. The Managing  General
Partner  believes  that  the  Partnership's  remaining  cash
reserves  are  adequate for its needs  in  2000.  Generally,
future   cash  distributions  will  be  paid  from  proceeds
received  from  the sales of the Deptford Crossing  and  One
Congress Street properties and cash reserves.

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.

Operations

Fluctuations in the Partnership's operating results for  the
year  ended  December 31, 1999 compared  to  1998  and  1998
compared   to  1997  are  primarily  attributable   to   the
following:
<PAGE>
In 1998, the gains on sales of real estate resulted from the
sales  of  the Michelson, 401 East Ontario Street  and  Pine
Ridge  properties in April, July and November, respectively.
In  1997, the gain on sale of real estate resulted from  the
sale of the Greenway Pointe property in November.

Rental   revenues,   other  revenues,   property   operating
expenses,   depreciation  and  amortization  expenses,   and
general  and  administrative  expenses  decreased  in   1999
compared to 1998 and in 1998 compared to 1997 as a result of
property  sales.  Such revenues and expenses also  decreased
in 1998 compared to 1997 due to the loss through foreclosure
of the Genessee Crossing property in 1997.

The  1998 decreases in rental revenue were partially  offset
by  an  increase in rental revenue at the 401  East  Ontario
Street  property  in the months preceding  its  sale.   This
increase resulted from higher occupancy and rental rates  at
the  property  in  1998  and  the discontinuance  of  rental
concessions and free rent.
Equity  in  earnings  of the joint venture  which  owns  the
general  partnership  interest in  GCGA  increased  in  1999
compared  to  1998 primarily due to the increase  in  rental
revenues at the One Congress Street property resulting  from
an  increase in office space occupancy from 73% in  1998  to
100%  in  1999;  the Partnership's 58% share of the increase
in  revenues  was $2,657,000.  This increase  was  partially
offset by increases in the property's real estate taxes  and
depreciation and amortization expenses relating  to  capital
expenditures and leasing commissions incurred in leasing the
remaining  vacant  space;  the Partnerships'  share  of  the
increases  in  these  costs  were  $599,000  and  $452,0000,
respectively.  Equity in earnings of the GCGA joint  venture
was  lower in 1997 than 1998 because the Partnership did not
begin  to  recognize its share of earnings from  this  joint
venture until October 27, 1997.

In  1999 and 1998, there was no interest income recorded  on
the   Partnership's  participating  mortgage  loan  to  GCGA
because the loan was accounted for as an investment in joint
venture.

Interest  on  cash  and cash equivalents increased  in  1998
compared  to  1997 because interest earned on  the  proceeds
from  the  1998  property sales (before such  proceeds  were
distributed to Limited Partners) exceeded interest earned on
sales  proceeds in 1997. In 1999, there was minimal interest
earned on proceeds from property sales.


<PAGE>
The  decreases in property operating expenses in  1999  were
partially offset by a reduction in the amounts of  401  East
Ontario  Street  litigation  settlements  received  in  1999
($700,000)  compared to 1998 ($1,200,000).  See  Note  5  to
consolidated financial statements.

Property  operating expenses also decreased in 1998  at  the
401  East  Ontario  Street property due to  the  absence  of
expenditures  for repairs (such costs totaled $2,750,000  in
1997)  and  due  to  the 1998 receipt of  the  $1.2  million
litigation settlement mentioned above.

There  was  no  interest expense in 1999  because  the  debt
secured by the 401 East Ontario property was repaid in  July
1998.  Interest expense decreased in 1998 compared  to  1997
due to the repayment of the 401 East Ontario Street debt and
the  extinguishment through foreclosure of the debt  secured
by the Genesee Crossing property in 1997.

There  was  no  minority interest in the  Partnership's  net
income  from the Michelson property in 1999 due to the  sale
of the property in April 1998.

The   extraordinary   gain  in  1997   resulted   from   the
extinguishment of the mortgage note payable secured  by  the
Genesee Crossing property.

There  were no other individually significant factors  which
caused changes to revenues or expenses.

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.

<PAGE>

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.



         DEAN WITTER REALTY YIELD PLUS, L.P.


                        INDEX


(a)                   Financial                   statements
Page
Independent Auditors' Report
Consolidated Balance Sheets at December 31, 1999 and 1998
Consolidated Income Statements for the years ended
 December 31, 1999, 1998 and 1997
Consolidated Statements of Partners' Capital for the years
  ended December 31, 1999, 1998 and 1997
Consolidated Statements of Cash Flows for the years ended
 December 31, 1999, 1998 and 1997
Notes to Consolidated Financial Statements



(b) Financial statement schedule

Real Estate and Accumulated Depreciation       III





All  schedules  other than those indicated above  have  been
omitted  because  either  the required  information  is  not
applicable  or the information is shown in the  consolidated
financial statements or notes thereto.
<PAGE>
Independent Auditors' Report


The Partners
Dean Witter Realty Yield Plus, L.P.:

We have audited the accompanying consolidated balance sheets
of  Dean  Witter  Realty Yield Plus, L.P.  and  consolidated
partnerships (the "Partnership") as of December 31, 1999 and
1998,  and  the related consolidated statements  of  income,
partners' capital and cash flows for each of the three years
in  the  period  ended December 31, 1999.  Our  audits  also
included  financial statement schedule III.  These financial
statements  and  the financial statement  schedule  are  the
responsibility   of  the  Partnership's   management.    Our
responsibility  is to express an opinion on these  financial
statements and the financial statement schedule 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,  such  consolidated  financial  statements
present  fairly,  in  all material respects,  the  financial
position  of  Dean  Witter  Realty  Yield  Plus,  L.P.   and
consolidated partnerships as of December 31, 1999 and  1998,
and the results of their operations and their cash flows for
each  of  the  three years in the period ended December  31,
1999,  in  conformity  with  generally  accepted  accounting
principles.   Also,  in  our  opinion,  financial  statement
schedule  III,  when  considered in relation  to  the  basic
consolidated financial statements taken as a whole, presents
fairly, in all material respects, the information set  forth
therein.

                                 Deloitte & Touche LLP
                              /s/Deloitte & Touche LLP

New York, New York
March 20, 2000
<PAGE>
<TABLE>
              DEAN WITTER REALTY YIELD PLUS, L.P.

                  Consolidated Balance Sheets

                  December 31, 1999 and 1998

<CAPTION>

                                                 1999      1998
<S>                                                         <C>
<C>
                            ASSETS
Real estate:
     Land                                                     $
1,770,000                                    $  2,070,000
   Building   and  improvements                      10,728,014
10,580,047
                                                     12,498,014
12,650,047
   Accumulated   depreciation                         2,248,131
1,954,876
                                                     10,249,883
10,695,171

Real   estate  held  for  sale                          300,000
- -

Investment   in  joint  venture                      20,007,478
19,471,311

Cash   and   cash  equivalents                        2,796,347
4,555,260
Other    assets                                         455,025
360,860

                                              $ 33,808,733    $
35,082,602

               LIABILITIES AND PARTNERS' CAPITAL

Accounts payable and other liabilities       $    226,968   $
382,432

Partners' capital (deficiency):
 General partners                              (7,376,315)
(7,405,208)
 Limited partners ($20 per Unit, 8,909,969 issued
   and outstanding)                            40,958,080
42,105,378

   Total partners' capital                     33,581,765
34,700,170

                                             $ 33,808,733   $
35,082,602




 See accompanying notes to consolidated financial statements.
</TABLE>






<PAGE>
<TABLE>
              DEAN WITTER REALTY YIELD PLUS, L.P.

                CONSOLIDATED INCOME STATEMENTS

         Years ended December 31, 1999, 1998 and 1997
<CAPTION>

                                     1999       1998       1997
<S>                                <C>        <C>       <C>
Revenues:
   Rental                                  $         $   $17,559,4
                                   1,954,967  8,003,46          16
                                                     2
   Gains on sales of real estate         -    65,403,7   5,242,166
                                                    28
    Equity  in earnings of  joint  2,474,464   462,869     264,862
venture
     Interest   on  participating        -           -     697,153
mortgage loan
    Interest  on  cash  and  cash    205,171   449,572     178,585
equivalents
   Other                              45,120   476,550     764,637

                                   4,679,722  74,796,1   24,706,81
                                                    81           9

Expenses:
   Property operating                220,310  2,492,12
                                                     2   11,241,22
                                                                 8
   Depreciation and amortization     309,732   847,026   4,058,531
   Interest                               -    404,509   1,476,954
   General and administrative        177,473   468,674     673,852

                                     707,515  4,212,33   17,450,56
                                                     1           5

Income before minority interests
   and extraordinary item                     70,583,8   7,256,254
                                   3,972,207        50

Minority interest                         -   13,219,0     933,828
                                                    38

Income before extraordinary item   3,972,207  57,364,8   6,322,426
                                                    12

Extraordinary item:
   Gain on extinguishment of debt                    -     548,395
through foreclosure                -

Net income                                 $         $           $
                                     3,972,2  57,364,8   6,870,821
                                          07        12

Net income allocated to:
   Limited partners                      $           $           $
                                   3,574,986  56,902,0   6,707,955
                                                    45
   General partners                            462,767     162,866
                                     397,221

                                           $         $           $
                                   3,972,207  57,364,8   6,870,821
                                                    12

Per  Unit  of limited partnership
interest:
    Income  before  extraordinary       $.40     $6.39        $.69
item
   Extraordinary item                                -         .06
                                       -

Net income                              $.40     $6.39        $.75


 See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>
<TABLE>
              DEAN WITTER REALTY YIELD PLUS, L.P.

         Consolidated Statements of Partners' Capital

         Years ended December 31, 1999, 1998 and 1997

<CAPTION>
                                   Limited   General
                                        Partners       Partners
Total
<S>                                          <C>       <C>  <C>
Partners' capital (deficiency)
     at    January    1,    1997                    $91,509,128
$(7,121,032)                        $84,388,096

Net         income                                    6,707,955
162,866                               6,870,821

Cash         distributions                         (15,235,751)
(514,799)                           (15,750,550)

Partners' capital (deficiency)
     at    December    31,    1997                   82,981,332
(7,472,965)                          75,508,367

Net         income                                   56,902,045
462,767                              57,364,812

Cash         distributions                         (97,777,999)
(395,010)                           (98,173,009)

Partners' capital (deficiency)
   at December 31, 1998               42,105,378 (7,405,208)  3
4,700,170

Net          income                                   3,574,986
397,221                              3,972,207

Cash         distributions                          (4,722,284)
(368,328)                           (5,090,612)

Partners' capital (deficiency) at
  December 31, 1999                $40,958,080  $(7,376,315) $33,581,765


 See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>
<TABLE>
              DEAN WITTER REALTY YIELD PLUS, L.P.

             Consolidated Statements of Cash Flows

         Years ended December 31, 1999, 1998 and 1997
<CAPTION>
                                            1999           1998
1997
<S>                                <C>         <C>       <C>
Cash flows from operating
activities:
  Net income                            $              $
                                   3,972,207   57,364,81 $6,870,82
                                                       2         1
  Adjustments to reconcile net
income to net
    cash provided by operating
activities:
    Equity in earnings of joint     (2,474,46
venture                                    4)  (462,869) (264,862)
    Depreciation and amortization
                                    309,732      847,026 4,058,531
    Gains on sales of real estate        -     (65,403,7
                                                     28) (5,242,16
                                                                6)
    Minority interests in earnings
of consolidated
      Partnerships                       -
                                               13,219,03   933,828
                                                       8
    Gain on extinguishment of debt       -             -
                                                         (548,395)
    (Increase) decrease in other    (110,642)
assets                                           374,575   316,329
    Decrease in accounts payable    (155,464)             (90,608)
and other liabilities                          (2,960,61
                                                      5)

      Net cash provided by                     2,978,239 6,033,478
operating activities                1,541,369

Cash flows from investing
activities:
  Proceeds from sales of real
estate, net of closing       costs      -      137,280,7 10,600,35
                                                      94         3
  Additions to real estate                     (498,404) (856,266)
                                   (147,967)
  Distributions from joint venture                               -
                                   3,475,816   2,252,968
  Contributions to joint venture               (1,540,21
                                   (1,537,51          5) (116,000)
                                   9)

      Net cash provided by
investing                                                 9,628,08
         activities                1,790,330   137,495,1         7
                                                  43

Cash flows from financing
activities:
   Cash distributions                          (98,173,0 (15,750,5
                                   (5,090,61         09)       50)
                                       2)
   Repayments of mortgage notes         -      (10,566,2
payable                                              68) (11,136,4
                                                               96)
   Borrowings under mortgage note       -              -
payable                                                  10,566,26
                                                                 8
   Minority interest in
distributions from                      -      (31,934,8 (1,884,76
      consolidated partnerships                      45)        6)
   Contributions by minority
interest to                             -        171,214   329,445
      consolidated partnerships

      Net cash used in financing               (140,502, (17,876,0
activities                         (5,090,61        908)       99)
                                       2)

Decrease in cash and cash                       (29,526) (2,214,53
equivalents                        (1,758,91                    4)
                                   3)

Cash and cash equivalents at                   4,584,786 6,799,320
beginning of year                  4,555,260

Cash and cash equivalents at end                       $         $
of year                            $2,796,34   4,555,260 4,584,786
                                   7

                          (continued)
</TABLE>
<PAGE>
<TABLE>
              DEAN WITTER REALTY YIELD PLUS, L.P.

             Consolidated Statements of Cash Flows

         Years ended December 31, 1999, 1998 and 1997
                          (continued)
<CAPTION>

                                    1999       1998      1997
<S>                               <C>        <C>       <C>
Supplemental disclosure  of  cash
flow information:
   Cash paid for interest             $   -        $           $
                                              404,509  1,476,954

Supplemental disclosure  of  non-
cash investing
  activities:
  Reclassification of real estate
held for sale:                        $          $   -         $
   Land                           300,000              4,080,416
   Building and improvements           -             - 45,012,80
                                                               1
   Accumulated depreciation            -             - (12,196,8
                                                             46)

 Real estate held for sale            $        $   -   $36,896,3
                                   300,000                71

   Acquisition  of investment  in
joint venture
   resulting from restructuring
     of   participating  mortgage
loan:
      Investment in participating     $  -       $   - $18,995,3
mortgage loan, net                                            82
     Deferred costs, net              -              -
                                                         344,951

  Investment in joint venture         $  -       $   - $19,340,3
                                                              33

Supplemental disclosures of  non-
cash
  financing activities:
    Extinguishment  of  debt  and
loss of real
     estate through foreclosure:
        Balance  due on  mortgage     $  -      $    - $8,590,00
note payable                                                   0

       Write-off of real estate:
       Land                              -           - (1,709,53
                                                              5)
       Building                          -           - (6,830,46
                                                              5)
       Accumulated depreciation          -           -
                                                         565,640
                                                     - (7,974,36
                                                              0)

       Decrease in other assets          -           -  (67,245)

   Gain on extinguishment of debt     $  -      $    -         $
due to foreclosure                                       548,395




  See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>
             DEAN WITTER REALTY YIELD PLUS, L.P.

         Notes to Consolidated Financial Statements

              December 31, 1999, 1998 and 1997

1. The Partnership

Dean Witter Realty Yield Plus, L.P. (the "Partnership") is a
limited partnership organized under the laws of the State of
Delaware  in 1987 to invest in participating mortgage  loans
collateralized by income-producing properties. The  Managing
General  Partner  of the Partnership is Dean  Witter  Realty
Yield Plus Inc., which is wholly-owned by Dean Witter Realty
Inc. ("Realty").

The   Partnership   issued  8,909,969   units   of   limited
partnership  interests (the "Units") for  $178,199,380.   No
additional Units will be sold.

The  Partnership expects to sell its remaining  real  estate
investments in 2000.  Pursuant to the Partnership Agreement,
the  sale  of  the  Partnership's last such investment  will
cause  the dissolution of the Partnership.  Thereafter,  the
Partnership  will  wind up its affairs, make  a  final  cash
distribution, and terminate.  However, the Partnership  will
not  terminate until the litigation with respect to the  401
East Ontario property described in Note 5 is resolved.

2. Summary of Significant Accounting Policies

The   financial  statements  include  the  accounts  of  the
Partnership,  and  the partnerships which own  the  Deptford
Crossing,  Military Crossing, 401 East Ontario Street,  Pine
Ridge,  Michelson,  Genessee  Crossing  and  Greenway  Point
properties on a consolidated basis.

Effective October 27, 1997, the Partnership acquired  a  58%
interest  in  the  corporate joint venture  which  owns  the
general  partnership  interest in GCGA  Limited  Partnership
("GCGA"),  the  owner/borrower of the  One  Congress  Street
property, and began accounting for this investment using the
equity method.  See Note 6.

The  Partnership's  records are maintained  on  the  accrual
basis   of  accounting  for  financial  reporting  and   tax
purposes.   The  preparation  of  financial  statements   in
conformity  with  generally accepted  accounting  principles
requires  management to make estimates and assumptions  that
affect  the  reported amounts of assets and liabilities  and
disclosure of
<PAGE>
contingent  assets  and  liabilities  at  the  date  of  the
financial  statements and the reported amounts  of  revenues
and  expenses  during the reporting period.  Actual  results
could differ from those estimates.

Real  estate  and  the investment in joint venture,  all  of
which were acquired in settlement of loans, were recorded at
the  lower of the carrying value of the original loan or the
estimated fair value of the real estate investment  acquired
at  the  date  of  foreclosure or in-substance  foreclosure.
Costs  of  improvements to real estate are  capitalized  and
repairs  are  expensed.  Depreciation  is  recorded  on  the
straight-line method.

At  least annually, and more often if circumstances dictate,
the  Partnership  evaluates the recoverability  of  the  net
carrying  value  of its real estate and any related  assets,
including  the real estate and related assets owned  by  the
joint  venture.  As part of this evaluation, the Partnership
assesses,  among  other things, whether  there  has  been  a
significant  decrease in the market  value  of  any  of  its
properties.   If events or circumstances indicate  that  the
net carrying value of a property may not be recoverable, the
expected  future  net  cash  flows  from  the  property  are
estimated  for a period of approximately five  years  (or  a
shorter  period if the Partnership expects that the property
may  be  disposed  of  sooner), along with  estimated  sales
proceeds  at the end of the period.  If the total  of  these
future  undiscounted cash flows were less than the  carrying
amount  of the property, the property would be written  down
to  its  fair  value as determined (in some cases  with  the
assistance  of  outside  real estate consultants)  based  on
discounted  cash flows, and a loss on impairment  recognized
by a charge to earnings.

Because  the  determination of  fair  value  is  based  upon
projections  of  future  economic events  such  as  property
occupancy rates, rental rates, operating cost inflation  and
market capitalization rates which are inherently subjective,
the  amounts ultimately realized at disposition  may  differ
materially  from the net carrying value as of  December  31,
1999. The cash flows used to evaluate the recoverability  of
the  assets  and to determine fair value are based  on  good
faith  estimates and assumptions developed by  the  Managing
General Partner.  Unanticipated events and circumstances may
occur  and  some assumptions may not materialize;  therefore
actual results may vary from the estimates and the variances
may  be  material.   The Partnership may provide  additional
write-downs, which could be material, in subsequent years if
real estate markets or local economic conditions change.

<PAGE>
Cash  and cash equivalents consist of cash and highly liquid
investments with maturities, when purchased, of three months
or less.

Other  assets  include  leasing commissions  and,  prior  to
October  27, 1997, origination fees in connection  with  the
participating   mortgage  loan.   Leasing  commissions   are
amortized over the applicable lease terms. Origination  fees
were  amortized  over the loan term, which approximated  the
effective yield method.

Rental  income is accrued on a straight-line basis over  the
terms  of the leases.  Accruals in excess of amounts payable
by  tenants  pursuant to their leases (resulting  from  rent
concessions  or rents which periodically increase  over  the
term of a lease) are recorded as receivables and included in
other assets.

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

No   provision  for  income  taxes  has  been  made  in  the
consolidated  financial statements, since the liability  for
such  taxes  is  that  of  the  partners  rather  than   the
Partnership.

The  accounting  policies used for  tax  reporting  purposes
differ  from  those  used for financial reporting  purposes.
For  tax  purposes, the Partnership's subsidiaries  are  not
consolidated,  and properties acquired by  the  subsidiaries
are  not  treated  as real estate owned by the  Partnership.
Instead, the Partnership recognizes taxable interest  income
on  its  original  participating  mortgage  loans.  For  all
subsidiaries  owned by the Partnership through interests  in
partnerships, the Partnership also recognizes its  share  of
the  subsidiaries' taxable income (which is net of  interest
expense on the participating mortgage loans which are  still
outstanding). In addition, the Partnership's offering  costs
are  treated  differently  for tax and  financial  reporting
purposes.   The  tax basis of the Partnership's  assets  and
liabilities is approximately $45.6 million higher  than  the
amounts   reported  for  financial  statement  purposes   at
December 31, 1999.

The  policies used by the subsidiary partnerships to account
for  property  operations for tax reporting purposes  differ
from  those used by the Partnership for financial  reporting
purposes  as follows:  (a) depreciation is calculated  using
accelerated  methods, (b) rental income is recognized  based
on the payment terms in the applicable leases, and (c) write-
downs for impairments of real estate are not deductible.
<PAGE>
3. Partnership Agreement

The  Partnership Agreement provides that net cash  flow,  as
defined, will be paid 90% to the Limited Partners and 10% to
the General Partners.  Pursuant to the Agreement, $1,239,345
of  the  General  Partners' share  of  such  net  cash  flow
distributable  to  them  through  December  31,   1990   was
deferred, subject to receipt by the Limited Partners  of  an
8%  annual  return  on their invested capital  through  that
date.

Sale  or  financing  proceeds will be  distributed,  to  the
extent available: first, 97% to the Limited Partners and  3%
to the General Partners until the Limited Partners receive a
return  of  their invested capital plus an amount sufficient
to  provide a 10% cumulative annual return thereon;  second,
100%  to  the General Partners until they have received  the
amount  of  any  net cash flow previously deferred  and  not
distributed; and third, 85% to the Limited Partners and  15%
to the General Partners.

Taxable  income generally will be allocated to the  partners
in  proportion to the distribution of distributable cash  or
sale  or financing proceeds, as the case may be (or  90%  to
the  Limited  Partners and 10% to the  General  Partners  if
there   is  no  distributable  cash  or  sale  or  financing
proceeds).   At  a  minimum, the General  Partners  must  be
allocated at least 1% of the taxable income from a  sale  or
financing.   Tax losses, if any, are allocated  90%  to  the
Limited Partners and 10% to the General Partners.

Distributions  paid to Limited Partners  in  1999  and  1998
included  returns of capital of $0.13 and  $7.14  per  Unit,
respectively,  calculated as the excess of cash  distributed
per  Unit  over accumulated earnings per Unit not previously
distributed. All distributions paid to Limited  Partners  in
1997 represented returns of capital.

4.   Real Estate and Real Estate Held for Sale

The  locations, years of acquisition through foreclosure  or
in-substance  foreclosure and net  carrying  values  of  the
Partnership's properties are as follows:
<PAGE>
<TABLE>
<CAPTION>
                                 Year of        December 31,
        Property                 Acquisition            1999
1998
<S>                              <C>               <C> <C>
Deptford     Crossing,    Deptford,     NJ              1992
$10,249,883                    $10,395,171

Military  Crossing  (land),  Norfolk,  VA               1994
- -      300,000

                                                 $10,249,883
$10,695,171
</TABLE>
<PAGE>
The  Deptford  Crossing  property was  subject  to  a  first
mortgage loan, which was repaid in December 1997 with  funds
obtained through a revolving credit facility secured by  the
401  East Ontario Street property. All amounts due under the
revolving  credit facility were repaid in July 1998  with  a
portion  of  the  proceeds from the sale  of  the  401  East
Ontario Street property (see Note 7).

On  February  14,  2000, the Partnership sold  the  Military
Crossing land, which had a net carrying value of $300,000 at
December  31, 1999, for a negotiated sale price of $350,000.
The  Partnership  added approximately  $326,000,  (the  sale
proceeds,  net  of closing costs) to the Partnership's  cash
reserves  upon receipt. The net carrying value of  the  land
was reclassified to real estate held for sale as of December
31, 1999.

5. Disposition of Real Estate

401 East Ontario Street

In  July  1998,  the Partnership sold the 401  East  Ontario
Street property to Streeterville Development Associates, LLC
("SDA")  for  a negotiated sale price of $74.5 million.  The
Partnership used a portion of the sale proceeds to repay the
mortgage note payable to which the property was subject (see
Note 7).  SDA is an unaffiliated party; however, Draper  and
Kramer Inc., which owns 37.5% of SDA, was the manager of the
property while it was owned by the Partnership.

The  Partnership received sale proceeds, net of the mortgage
note  repayment,  closing  costs and  other  deductions,  of
approximately  $62.7  million. The  Partnership  distributed
100% to Limited Partners approximately $61.8 million of such
proceeds ($6.94 per Unit) on July 31, 1998 and the remaining
proceeds  ($0.10  per  Unit)  on  October  27,  1999.    The
Partnership  recognized a gain on this sale of approximately
$39.8  million,  which was allocated  100%  to  the  Limited
Partners in accordance with the Partnership Agreement.

In  1996,  the  Partnership discovered that certain  of  the
interior  walls of the 401 East Ontario Street building  did
not  meet the City of Chicago's fire code requirements.  The
Partnership retained the services of
<PAGE>
nationally  recognized consultants to review the  building's
fire  and life safety systems and determine how to  fix  the
problems  they identified with those systems.  The  City  of
Chicago  agreed  with  the  proposed  corrections  and   the
Partnership  commenced repair work in 1996.  The Partnership
completed  such repairs in 1997.  The total  cost  of  these
measures   was   approximately  $3.6   million,   of   which
approximately  $2.75  million  was  incurred  in  1997.   In
addition, free rent and rent concessions were offered to the
residents  in order to maintain occupancy during the  period
in  1997  when repairs were being performed.  The building's
insurance carriers were notified of the repairs to the  fire
and life safety systems.

In  1995 and 1996, the Partnership also incurred a total  of
$5.6 million, net of a $0.1 million insurance settlement, to
repair cracking and spalling of the concrete exterior of the
building.  Reports by three independent engineering firms in
1995  noted  that  the  cracking and  spalling  were  highly
unusual  for  a building of the age of the 401 East  Ontario
Street  property,  and  attributed  the  problems  to   both
defective design and construction of the building.

The Partnership initiated litigation against all parties  it
deemed responsible for all of the building's defects. In May
1999,  the  Partnership received cash  of  $700,000  and  an
interest  bearing non-recourse promissory  note  of  $45,000
pursuant  to  a  negotiated settlement with  the  building's
testing  agency.  Due to the uncertainty of  realization  of
the  note,  it  has  not been recognized  in  the  financial
statements.  Any payment on the note will be included in net
income upon receipt. In March 1998, the Partnership received
$1.2 million pursuant to a settlement with the architect and
engineer of the building.

In the years the settlements were received, the amounts were
offset against property operating expenses.  The Partnership
is  continuing its litigation against the general contractor
and others it deems responsible for defects in the building.
The   Partnership  incurred  legal  fees  of   approximately
$273,000,  $222,000  and $425,000 in  1999,  1998  and  1997
respectively, in connection with the litigation.

Michelson, Irvine, California

In  April 1998, DW Michelson Associate ("DMA") sold its  90%
general   partnership  interest  in  the   Company   to   SC
Enterprises ("SCE"), the 10% limited partner of  DMA,  along
with   two  promissory  notes  totaling  approximately  $1.2
million due from SCE, for a negotiated aggregate sale  price
of  $64  million.   SCE assigned its right to  purchase  the
interest in
<PAGE>
the  Company  to  Spieker Properties,  L.P.,  which  is  not
affiliated with the Partnership or SCE.

The  sale price was received in cash at closing on April  3,
1998.   On  April  28,  1998,  the  Partnership  distributed
approximately $32.4 million ($3.635 per Unit), its share  of
the  proceeds from the sale (net of closing costs), 100%  to
the Limited Partners.  DMA recognized a gain on sale of this
property of $25.2 million.  The Partnership's share of  this
gain   was  approximately  $12.6  million;  such  gain   was
allocated  100%  to the Limited Partners in accordance  with
the Partnership Agreement.

Pine Ridge

In  November  1998,  the Partnership  sold  the  Pine  Ridge
unimproved  land parcel to an unaffiliated purchaser  for  a
negotiated  sale price of $550,000.  The proceeds  from  the
sale,  net of closing costs, of approximately $515,000  were
distributed  100% to Limited Partners ($0.06  per  Unit)  on
October 27,1999.  The Partnership recognized a gain on  this
sale of approximately $372,000, which was allocated 100%  to
the  Limited  Partners  in accordance with  the  Partnership
Agreement.

Genessee Crossing

The  Partnership's 9.375% mortgage note payable  secured  by
the  Genessee Crossing shopping center matured in May  1997.
The  Partnership determined that it could not refinance  the
loan  without making an additional equity investment in  the
property,  and determined that in light of its  estimate  of
the  property's  market value such an additional  investment
would  not  be  in the Partnership's best  interest.   As  a
result, the property was foreclosed upon in August 1997, and
in  March  1998,  the lender took final  possession  of  the
property.   Since  the amount of the mortgage  note  payable
($8,590,000) exceeded the net book value of the property and
related  assets (approximately $8,040,000), the  Partnership
recognized  an  extraordinary gain on the extinguishment  of
debt of approximately $550,000 in 1997.

Greenway Pointe, Columbia, Maryland

In  November 1997, the Partnership sold the Greenway  Pointe
property  to  an  unaffiliated party for a  negotiated  sale
price  of $11,050,000.  The proceeds from the sale,  net  of
closing  costs, were approximately $10.6 million,  and  were
distributed  100% to the Limited Partners in December  1997.
The   Partnership  recognized  a  gain  on  this   sale   of
approximately
<PAGE>
$5.2  million, which was allocated 100% to Limited  Partners
in accordance with the Partnership Agreement.

6. Investment in Joint Venture

One Congress Street, Boston, Massachusetts

The   Partnership  and  Yield  Plus  II  (collectively   the
"Lender") made a $59.2 million participating second mortgage
loan  on  the One Congress Street building (the  "Loan")  to
GCGA.   The  Loan  is  due  in  2001.   Base  interest   was
originally  payable  at  8% and the first  $250,000  of  net
revenues in any calendar year from the property was  payable
as  additional  interest.   The  Lender  also  owned  a  58%
interest  in  adjusted  net  revenue  and  capital  proceeds
generated  by  the property.  The property is subject  to  a
first mortgage loan.

In  October  1996, GCGA defaulted on the Loan by failing  to
pay   timely  its  debt  service.   Thereafter,  the  Lender
accelerated the Loan and attempted to take possession of the
property.   On  October  15, 1996, GCGA  filed  a  voluntary
petition  under Chapter 11 of the U.S. Bankruptcy Code.   On
October  27,  1997,  the Lender entered  into  a  settlement
agreement  with  GCGA (the "Agreement").   As  part  of  the
Agreement,  a new corporate joint venture, which is  jointly
owned  by  the  Partnership (58%) and Yield  Plus  II  (42%)
became  the  sole general partner of GCGA (the "New  General
Partner"),  with an aggregate 19.81% ownership  interest  in
the property.  The Partnership and Yield Plus II have agreed
to  make all decisions concerning the property jointly.  The
Lender  has retained an affiliate of GCGA`s original general
partner as property manager.

The Agreement also provides the following:

(a)  as  a  result  of  their interests in the  New  General
     Partner, the Partnership and Yield Plus II are required
     to  make  additional loans, if needed, to  fund  future
     capital  expenditures and leasing  commissions  at  the
     property  (the  "New  Loans") in  proportion  to  their
     ownership  of the New General Partner.  Any  New  Loans
     will   bear  interest  at  12%,  payable  monthly  from
     available  cash  flow generated by the  property  after
     payment of debt service on the first mortgage loan  and
     certain operating escrows;

(b)  the interest rate on the principal of the Loan and past
     due  interest thereon (aggregating approximately  $12.3
     million at the date of the agreement) has been increased to
     10%, payable monthly from available cash flow generated by
     the property after payment of debt service on the New Loans;

<PAGE>
(c)  any future unpaid debt service will accrue interest  at
     10%; and

(d)  the  Partnership's  and  Yield Plus  II's  interest  in
     adjusted net revenue and capital proceeds generated  by
     the property was increased to 80%.

The   Agreement  effectively  changed  the  Lender  from   a
participating lender to GCGA into the general partner  in  a
partnership  which  owns the One Congress  Street  property.
The  Partnership, through the New General Partner,  owns  an
11.5%  partnership  interest in GCGA  and,  accordingly,  at
October 27, 1997, the Partnership recorded its investment at
an  amount equal to the net carrying value of its investment
in the participating mortgage loan and related assets (which
carrying value was less than the estimated fair value of the
property  at  that date).  The Partnership began,  effective
October  27,  1997,  to account for its  investment  on  the
equity method (and stopped recognizing interest income  from
its  participating mortgage loan).  Because the  Partnership
and  Yield Plus II control GCGA and are entitled to  receive
substantially all the cash flow and other economic  benefits
from  the  property,  the  Partnership  and  Yield  Plus  II
recognize  all of GCGA's profit and losses in proportion  to
their ownership of the New General Partner.

In  1997  (prior to the Agreement), the Partnership reserved
accrued but unpaid interest on the Loan of $1,560,000.
<PAGE>
<TABLE>
<CAPTION>
Summarized financial information of GCGA is as follows:

                                                December 31,
                                            1999       1998
<S>                                     <C>       <C>
                           ASSETS

Land  and  building, net                   $59,243,308     $
60,698,880
Other                                              8,331,755
6,394,881

Total  assets                             $67,575,063      $
67,093,761

        LIABILITIES AND PARTNERS' CAPITAL DEFICIENCY

First mortgage loan                     $37,750,000    $
37,750,000
Second mortgage loan and accrued interest
84,028,030                                79,023,308
Other liabilities                         3,630,657
3,190,814
Partners' capital deficiency            (57,833,624)
(52,870,361)

Total liabilities and partners' capital deficiency
$67,575,063                             $ 67,093,761

                  STATEMENTS OF OPERATIONS

                                       Years ended December
31,
                                  1999      1998      1997

Revenues:
 Rental                       $16,094,032
$11,513,818                   $ 11,498,722
 Other                            311,709
79,390                             238,937

                               16,405,741
11,593,208                      11,737,659

Expenses:
 Interest on second mortgage loan         8,346,614
8,078,420                        8,036,377
 Other interest                 3,785,371
3,798,362                        3,768,876
 Property operating and other   6,498,471
5,946,569                        5,075,676
 Depreciation and amortization            2,738,548
1,960,626                        1,940,143

                               21,369,004
19,783,977                      18,821,072

Net loss                      $(4,963,263)
$(8,190,769)                  $ (7,083,413)

GCGA's  second  mortgage loan consists  of  the  Loan.   The
accounting policies of GCGA are consistent with those of the
Partnership.

</TABLE>
<PAGE>
7.  Mortgage Notes Payable

A  mortgage note securing the Deptford Crossing property was
scheduled  to  mature in September 1997.  Interest  on  this
mortgage  note (bearing a rate at the Partnership's election
of  LIBOR plus 0.375%, the bank's quoted variable rate  plus
1.375%  or the bank's fixed rate) and principal payments  of
$15,000   were  payable  monthly.  In  December  1997,   the
Partnership  borrowed $10,566,268 under a  revolving  credit
facility  to repay the Deptford mortgage note and  reimburse
the lender for all of its expenses caused by the forbearance
by  the  lender  from exercising its rights during  the  two
months  the loan was in default.  Interest on the  revolving
credit  facility was payable monthly (bearing a rate at  the
Partnership's election of Prime Rate or LIBOR plus 1.15%).In
July  1998,  the  Partnership paid in full all  amounts  due
under  the revolving credit facility using a portion of  the
sale  proceeds from the sale of the 401 East Ontario  Street
property (see Note 5).

8. Leases

Minimum future rentals under noncancellable operating leases
at  the Deptford Crossing shopping center as of December 31,
1999 are as follows:
Year ending December 31,
              2000             $1,548,870
              2001              1,496,238
              2002                490,444
              2003                399,278
              2004                352,510
              Thereafter        1,340,562
              Total            $5,627,902

The  Partnership has determined that all leases relating  to
the  shopping  center  are operating leases.   These  leases
range  in term from two to ten years, and generally  provide
for fixed minimum rent with expense reimbursement clauses.

9. Related Party Transactions

An affiliate of Realty provided property management services
for the Deptford Crossing property through December 31, 1999
and for the Michelson, Genessee Crossing and Greenway Pointe
properties until they were sold.  The Partnership  paid  the
affiliate  property  management fees (included  in  property
operating  expenses) of approximately $63,000,  $79,000  and
$220,000  for  the years ended December 31, 1999,  1998  and
1997, respectively.

<PAGE>
Realty  performs  administrative  functions,  and  processes
certain  investor  and  tax information  on  behalf  of  the
Partnership.   For the years ended December 31,  1999,  1998
and  1997,  Realty  was  reimbursed  approximately  $68,000,
$275,000  and  $391,000, respectively,  for  these  services
(included in general and administrative expenses).
<PAGE>
ITEM  9.       CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
ON ACCOUNTING
                  AND FINANCIAL DISCLOSURE

       None.

                          PART III.

ITEM 10.DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The  Partnership  is  a  limited  partnership  and  has   no
directors or officers.

The directors and executive officers of the Managing General
Partner are as follows:
                                     Position with the
        Name                    Managing General Partner

William  B.  Smith              Chairman  of  the  Board  of
Directors
E. Davisson Hardman, Jr.     President and Director
Ronald T. Carman             Secretary and Director
Lewis A. Raibley, III        Director

All  of  the directors have been elected to serve until  the
next  annual  meeting of the Shareholders  of  the  Managing
General  Partner or until their successors are  elected  and
qualify.  Each of the executive officers has been elected to
serve until his successor is elected and qualifies.

William  B.  Smith, age 56, has been a Managing Director  of
Morgan  Stanley  &  Co. Incorporated ("MWD")and  Co-head  of
Morgan  Stanley  Realty Incorporated  since  the  merger  of
Morgan Stanley Group Inc. and Dean Witter Discover & Co.  in
1997.   Prior  to  the merger, Mr. Smith was Executive  Vice
President of Dean Witter Reynolds Inc. and Director  of  its
Investment Banking department since January 1987.  Mr. Smith
joined  Dean  Witter in 1982 as Co-Director of  Dean  Witter
Realty.

E.  Davisson  Hardman,  Jr., age 50,  has  been  a  Managing
Director of Morgan Stanley Asia, Ltd. since July 1997, and a
Managing  Director  of  Dean Witter Realty  Inc.,  which  he
joined in 1982.

Ronald T. Carman, age 48, is a Director and the Secretary of
Dean  Witter Realty Inc.  He has been an Assistant Secretary
of  Morgan Stanley Dean Witter & Co. ("MWD") and a  Managing
Director  of  Morgan  Stanley & Co. Inc.  since  July  1998.
Previously,  he  was a Senior Vice President  and  Associate
General  Counsel  of  Dean Witter Reynolds  Inc.,  which  he
joined in 1984.
<PAGE>
Lewis  A.  Raibley, III, age 38, is a Senior Vice  President
and  Controller in the Individual Asset Management Group  of
MWD.   From  July 1997 to May 1998, Mr. Raibley  was  Senior
Vice  President  and  Director  in  the  Internal  Reporting
Department of MWD;  from 1992 to 1997, he served  as  Senior
Vice  President and director in the Financial Reporting  and
Policy  Division  for MWD.  He has been  with  MWD  and  its
affiliates since 1986.

There  is  no family relationship among any of the foregoing
persons.

ITEM 11.                              EXECUTIVE COMPENSATION

The   General   Partners  are  entitled  to   receive   cash
distributions, when and as cash distributions  are  made  to
the  Limited Partners, and a share of taxable income or  tax
loss.   Descriptions of such distributions  and  allocations
are  in  Item  5 above.  The General Partners received  cash
distributions  totaling  $368,328, $395,010,  and  $514,799,
during  the  years ended December 31, 1999, 1998  and  1997,
respectively.    The   General   Partners   have    deferred
distribution  of their share of all proceeds  from  property
sales to date.

The  General Partners and their affiliates were paid certain
fees  and  reimbursed  for  certain  expenses.   Information
concerning such fees and reimbursements is contained in Note
9 to the consolidated financial statements in Item 8 above.

The  directors  and executive officers of the  Partnership's
Managing  General Partner received no renumeration from  the
Partnership.

<PAGE>
ITEM  12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL  OWNERS
AND MANAGEMENT

  (a)   The  following table sets forth certain  information
      regarding each person or group of persons known to the
      Partnership to be the beneficial owner of more than 5% of
      the Units.

Units
      Name           of          Beneficial           Owners
      beneficially owned
                                                      Number
Percent
       Madison Avenue Investment
         Partners, LLC ("MAIP");
       First Equity Realty, LLC("FER");
       The Harmony Group II, LLC ("Harmony");
       Ronald M. Dickerman;
       Bryan E. Gordon (collectively the
                        "Reporting                 Persons")
454,657      5.10%

The  information set forth in this Item 12 (a) is  based  on
Amendment  No.  1  to  a Schedule 13G Information  Statement
filed  for the year ended December 31, 1999 by the Reporting
Persons.   Such  Schedule 13G discloses that each  Reporting
Person beneficially owns 454,657 Units, MAIP has sole voting
and  sole  dispositive power over 454,657 Units  and  shared
voting  and shared dispositive over 454,617 Units  and  that
each  of  the other Reporting Persons has shared voting  and
shared dispostive power over 454,657 Units.

The  address  of MAIP, Harmony and Mr. Gordon  is  P.O.  Box
7533, Incline Village, Nevada 89452.  The address of FER and
Mr. Dickerman is 555 Fifth Avenue, 9th  Floor, NY, NY 10017.

      (b)              The  executive officers and directors
      of  the  Managing  General Partner own  the  following
      Units as of February 29, 2000:

                                                    (3)
                                                   Amount
                                               and Nature of
          (1)                  (2)             of Beneficial
Title  of  Class  Ownership                        Name   of
Beneficial Owner         Ownership

Limited   Partnership      All   directors   and   executive
*
Interests              officers of the Managing
                       General Partner, as a group
__________________________

<PAGE>
* Own,   by  virtue  of  ownership  of  limited  partnership
  interests in the Associate General Partner, less  than  1%
  of the Units of the Partnership.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

As a result of their being partners of a limited partnership
which  is  the  limited  partner of  the  Associate  General
Partner,  certain current and former officers and  directors
of  the  Managing General Partner also own indirect  general
partnership  interests in the Partnership.  The  Partnership
Agreement   of   the   Partnership   provides   that    cash
distributions  and allocations of income  and  loss  to  the
General  Partners shall be distributed or allocated  50%  to
the  Managing  General  Partner and  50%  to  the  Associate
General  Partner.   The  General  Partners'  share  of  cash
distributions  and  income or loss is described  in  Item  5
above.

All  of  the  outstanding  shares of  common  stock  of  the
Managing  General  Partner are owned by Realty,  a  Delaware
corporation  which  is a wholly-owned subsidiary  of  Morgan
Stanley  Dean  Witter  &  Co.  The general  partner  of  the
Associate  General Partner is the Managing General  Partner.
The limited partner of the Associate General Partner is LSYP
87,  L.P.,  a  Delaware  limited  partnership.   Realty  and
certain  current  and former officers and directors  of  the
Managing  General  Partner are partners  of  LSYP  87,  L.P.
Additional  information with respect to  the  directors  and
executive officers and compensation of the Managing  General
Partner  and  affiliates is contained in  Items  10  and  11
above.

The  401  East  Ontario Street property was developed  by  a
joint  venture between a third party developer and an entity
comprised  of former and current Realty executives,  several
of  whom  are  former or current executive officers  of  the
Managing  General Partner.  In January 1994, the Partnership
obtained  ownership  of  the  property  by  deed-in-lieu  of
foreclosure.

The  One  Congress  Street  property  was  developed  by   a
partnership between a Maryland-based developer and an entity
comprised  of  former Realty executives, some of  whom  were
formerly executive officers of the Managing General Partner.
This  entity  withdrew  as  a partner  of  the  borrower  in
September  1993, so the borrower partnership was  controlled
solely by the Maryland-based developer until control of  the
borrower  was transferred to the Partnership and Yield  Plus
II in 1997.

The  General Partners and their affiliates were paid certain
fees   and  reimbursed  for  certain  expenses.  Information
concerning such fees and
<PAGE>
reimbursements  is contained in Note 9 to  the  Consolidated
Financial  Statements  in  Item 8  above.   The  Partnership
believes  that the payment of fees and the reimbursement  of
expenses to the General Partners and their affiliates are on
terms as favorable as would be obtained from unrelated third
parties.
<PAGE>
                           PART IV


ITEM 14.     EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND
REPORTS ON FORM
       8-K

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

          1.  Financial  Statements (see Index to  Financial
          Statements filed as part of Item 8 of this  Annual
          Report).

          2.    Financial Statement Schedules (see Index  to
          Financial  Statements filed as part of Item  8  of
          this Annual Report).

  3.      Exhibits

          (3)(a)      Amended  and  Restated  Agreement   of
          Limited Partnership dated as of April 29, 1987 set
          forth  in Exhibit A to the Prospectus included  in
          Registration   Statement   Number   33-11648    is
          incorporated herein by reference.

          (3)(b) Certificate of Limited Partnership dated as of April 29, 1987
          incorporated by reference in Registration Statement Number 33-11648 is
          incorporated herein by reference.

          (4)(a) Amended and Restated Agreement of Limited Partnership dated as
          of April 29, 1987 set forth in Exhibit A to the Prospectus included in
          Registration Statement Number 33-11648 is incorporated herein by
          reference.

          (4)(b)Certificate of Limited Partnership dated as of April 29, 1987
          incorporated by reference in Registration Statement Number 33-11648 is
          incorporated herein by reference.

          (10)(a) Partnership Agreement for DW Michelson Associates dated March
          14, 1988.  Incorporated by reference to Exhibit 10(a) to Registrant's
          Annual Report on Form 10-K for the year ended December 31, 1995.

          (10)(b) First Mortgage Promissory Note, dated April 26, 1989, between
          the Government Center Garage Realty Trust (Maker) and Dean Witter
          Realty Yield Plus, L.P. (Holder) was filed as Exhibit to Amendment No.
          2 to Current Report on Form 8-K on April 26, 1989 and is incorporated
          herein by reference.
      <PAGE>
          (10)(c) Construction Loan Agreement, dated April 26, 1989, between
          Government Center Garage Realty Trust, as Borrower and Dean Witter
          Realty Yield Plus, L.P. and Dean Witter Realty Yield Plus II, L.P., as
          Lender was filed as Exhibit to Amendment No. 2 to Current Report on
          Form 8-K on April 26, 1989 and is incorporated herein by reference.

          (10)(d)Intercreditor Agreement among Dean Witter Realty Yield Plus,
          L.P., Dean Witter Realty Yield Plus II, L.P., and Realty Management
          Services Inc. dated as of April 26, 1989 was filed as Exhibit to
          Amendment No. 2 to Current Report on Form 8-K on April 26, 1989 and is
          incorporated herein by reference.

          (10)(e)First Amendment to Construction Loan Agreement dated October
          12, 1989 between Government Center Garage Realty Trust, as Borrower
          and Dean Witter Realty Yield Plus, L.P. and Dean Witter Realty Yield
          Plus II, L.P., as Lender.  Incorporated by reference to Exhibit 10(e)
          to Registrant's Annual Report on Form 10-K for the year ended December
          31, 1995.

          (10)(f)Amended and Restated Construction Loan/Office Loan Promissory
          Note dated October 12, 1989 between Government Center Garage Realty
          Trust (Maker) and Dean Witter Realty Yield Plus, L.P. (Holder).
          Incorporated by reference to Exhibit 10(f) to Registrant's Annual
          Report on Form 10-K for the year ended December 31, 1995.

          (10)(g)Second Amendment to Construction Loan Agreement dated June 22,
          1990 between Government Center Garage Realty Trust, as Borrower and
          Dean Witter Realty Yield Plus, L.P. and Dean Witter Realty Yield Plus
          II, L.P., as Lender.  Incorporated by reference to Exhibit 10(g) to
          Registrant's Annual Report on Form 10-K for the year ended December
          31, 1995.

          (10)(h)First Amendment to Amended and Restated Construction
          Loan/Office Loan Promissory Note dated June 22, 1990 between
          Government Center Garage Realty Trust (Maker) and Dean Witter Realty
          Yield Plus, L.P. (Holder).  Incorporated by reference to Exhibit 10(h)
          to Registrant's Annual Report on Form 10-K for the year ended December
          31, 1995.

          (10)(i)Supplemental Loan Agreement dated September 20, 1993 between
          Government Center Garage Realty Trust, as Borrower and Dean
<PAGE>
Witter Realty  Yield Plus, L.P. and Dean Witter Realty Yield
          Plus   II,  L.P.,  as  Lender.   Incorporated   by
          reference to Exhibit 10(i) to Registrant's  Annual
          Report  on  Form 10-K for the year ended  December
          31, 1995.

          (10)(j)Second Amendment to Notes dated September 20, 1993 between
          Government Center Garage Realty Trust (Maker) and Dean Witter Realty
          Yield Plus, L.P. and Dean Witter Realty Yield Plus II, L.P.,
          (Holders).  Incorporated by reference to Exhibit 10(j) to Registrant's
          Annual Report on Form 10-K for the year ended December 31, 1995.

          (10)(k)Supplement and Amendment to Construction Loan Agreement dated
          October 27, 1997 between Government Center Garage Realty Trust
          (Borrower) and Dean Witter Realty Yield Plus, L.P. and Dean Witter
          Realty Yield Plus II, L.P.(Lenders) was filed as an Exhibit to Form 8-
          K on October 27, 1997 and is incorporated herein by reference.

          (10)(l)Third Amendment to Notes dated October 27, 1997 between
          Government Center Garage Realty Trust (Maker) and Dean Witter Realty
          Yield Plus, L.P. and Dean Witter Realty Yield Plus II, L.P. (Holder)
          was filed as an Exhibit to Form 8-K on October 27, 1997 and is
          incorporated herein by reference.

          (10)(m)Purchase and Sale Agreement dated as of December 26, 1997 among
          DW Michelson Associates as Seller, Michelson Company Limited
          Partnership as Acquired Partnership and SC Enterprises as Purchaser,
          First Amendment to Purchase and Sale Agreement dated as of February 3,
          1998 and Assignment and Assumption Agreement dated as of April 3, 1998
          were collectively filed as an Exhibit to Form 8-k on April 3, 1998 and
          is incorporated herein by reference.
          (10)(n)Purchase and Sale Agreement among DW Lakeshore Associates,
          L.P., a Delaware Limited Partnership, as Seller and Streeterville
          Development Associates, LLC, an Illinois Limited Liability Company, as
          Purchaser dated July 17, 1997 was filed as an Exhibit to Form 8-k on
          July 17, 1998 and is incorporated herein by reference.

          (21)                                 Subsidiaries:
                Deptford  Crossing Associates, a New  Jersey
          limited partnership.
                DW Lakeshore Associates, an Illinois limited
          partnership.
<PAGE>
          DW Columbia Gateway Associates, a Maryland limited
          partnership.
           DW  Michelson  Associates, a  California  limited
partnership.
            DW  Community  Centers  Limited  Partnership,  a
Delaware
          limited partnership.
          DW Maplewood Inc.

          (27)                       Financial Data Schedule

 (d)      Financial Statement Schedules

          1.     Financial   Statements  of   GCGA   Limited
          Partnership,  owner of an office  building/parking
          garage located in Boston, Massachusetts.
<PAGE>
<TABLE>
                          SCHEDULE III

               DEAN WITTER REALTY YIELD PLUS, L.P.

             Real Estate and Accmulated Depreciation

                        December 31, 1999
<CAPTION>
                                           Initial  Cost  to
Partnership (A)
                                             Building and
              Description     Encumbrances              Land
Improvements                Total
<S>                      <C>       <C>       <C>       <C>
Shopping  Center, Deptford, NJ             -    $  6,250,094
$12,041,180              $18,291,274

Land, Military Crossing,
 Norfolk, VA                   -       300,000               -
300,000

                                    -        $     6,550,094
$12,041,180              $18,591,274


                                    Cost          Loss    on
Reclassification
                              Capitalized  Impairment       to
Real Estate
                              Subsequent to             of Land
and                             Held for
           Description        Acquisition  Real Estate      Sale


Shopping Center, Deptford, NJ $1,138,199   $(6,931,459)       -

Land, Military Crossing, Norfolk, VA            -             -
(300,000)

                               $1,138,199    $(6,931,459)  $
(300,000)

                    SCHEDULE III (continued)

                                      Gross Amount
                         at which Carried at End of Period (B)

                                         Buildings       and
Depreciation
Description                 Land   Improvements           Total
(C)

Shopping Center, Deptford, NJ      $1,770,000    $10,728,014
$12,498,014              $2,248,131

Land, Military Crossing,
 Norfolk, VA                 -          -          -        -

                              $1,770,000         $10,728,014
$12,498,014              $2,248,131





                                              Life  on which
Depreciation
                          Date of                  in Latest
Income
            Description                      Construction    Date
Acquired     Statements is Computed

Shopping  Center, Deptford, NJ      1991      December  1992
40 years

Land, Military Crossing, Norfolk, VA          N/A       April
1994                                              -
</TABLE>
<PAGE>
<TABLE>
Notes:

(A)The  basis in the properties at acquisition for financial
   reporting purposes is the lower of net carrying value of the
   original loan or estimated fair market value of the property.
   Losses  on  foreclosure of real estate  and  real  estate
   impairment losses do not reduce the basis for federal income
   tax purposes.

(B)Reconciliation of real estate owned:
<CAPTION>
                                      1999     1998      1997
   <S>                            <C>       <C>       <C>
   Balance  at  beginning  of period  $12,650,047          $
   50,340,229   $115,682,356
   Additions during period:
   Additions                                         147,967
   498,404                             856,266
      Foreclosure  of  real  estate            -           -
   (8,540,000)
   Sale  of  real  estate                  -    (38,188,586)
   (8,565,176)
   Reclassification to real estate held
    for sale                         (300,000)              -
   (49,093,217)

   Balance  at  end  of period        $12,498,014          $
   12,650,047                     $ 50,340,229


                                      1999      1998     1997

(C)Reconciliation of accumulated depreciation:

   Balance  at  beginning of year    $   1,954,876         $
   5,847,422                      $  18,386,846
   Depreciation        expense                       293,255
   748,020                            3,673,145
   Foreclosure  of  real   estate             -            -
   (565,640)
   Sale  of  real estate                  -      (4,640,566)
   (3,450,083)
   Reclassification of real estate held
      for   sale                              -            -
   (12,196,846)

   Balance  at  end of period        $   2,248,131         $
   1,954,876                      $   5,847,422

</TABLE>

<PAGE>
                         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.

DEAN WITTER REALTY YIELD PLUS, L.P.

By: Dean Witter Realty Yield Plus Inc.
    Managing General Partner


By:  /S/  E. Davisson Hardman, Jr.        Date:   March  30,
2000
    E. Davisson Hardman, Jr.
    President


By:  /S/  Charles M. Charrow        Date:   March  30,
2000
    Charles M. Charrow
    Controller
    (Principal Financial and Accounting Officer)


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.

DEAN WITTER REALTY YIELD PLUS INC.
Managing General Partner


/S/  William  B. Smith                    Date:   March  30,
2000
William B. Smith
Chairman of the Board of Directors


/S/E.  Davisson  Hardman, Jr.             Date:   March  30,
2000
E. Davisson Hardman, Jr.
Director


/S/  Lewis  A. Raibley, III               Date:   March  30,
2000
Lewis A. Raibley, III
Director


/S/  Ronald  T. Carman               Date:   March  30,
2000
Ronald T. Carman
Director
<PAGE>
             DEAN WITTER REALTY YIELD PLUS, L.P.

                Year Ended December 31, 1999

                        Exhibit Index

Exhibit
                                                         No.
Description

(3)(a)    Amended   and   Restated  Agreement   of   Limited
          Partnership dated as of April 29, 1987  set  forth
          in   Exhibit  A  to  the  Prospectus  included  in
          Registration   Statement   Number   33-11648    is
          incorporated herein by reference.

(3)(b)    Certificate  of Limited Partnership  dated  as  of
          April  29,  1987  incorporated  by  reference   in
          Registration   Statement   Number   33-11648    is
          incorporated herein by reference.

(4)(a)    Amended   and   Restated  Agreement   of   Limited
          Partnership dated as of April 29, 1987  set  forth
          in   Exhibit  A  to  the  Prospectus  included  in
          Registration   Statement   Number   33-11648    is
          incorporated herein by reference.

(4)(b)    Certificate  of Limited Partnership  dated  as  of
          April  29,  1987  incorporated  by  reference   in
          Registration   Statement   Number   33-11648    is
          incorporated herein by reference.

(10)(a)   Partnership Agreement for DW Michelson  Associates
          dated  March 14, 1988.  Incorporated by  reference
          to  Exhibit 10(a) to Registrant's Annual Report on
          Form 10-K for the year ended December 31, 1995.

(10)(b)   First  Mortgage Promissory Note, dated  April  26,
          1989,  between the Government Center Garage Realty
          Trust  (Maker) and Dean Witter Realty Yield  Plus,
          L.P.  (Holder) was filed as Exhibit  to  Amendment
          No.  2 to Current Report on Form 8-K on April  26,
          1989 and is incorporated herein by reference.






                             E-1
<PAGE>
(10)(c)   Construction Loan Agreement, dated April 26, 1989,
          between Government Center Garage Realty Trust,  as
          Borrower  and Dean Witter Realty Yield Plus,  L.P.
          and  Dean  Witter Realty Yield Plus II,  L.P.,  as
          Lender was filed as Exhibit to Amendment No. 2  to
          Current  Report on Form 8-K on April 26, 1989  and
          is incorporated herein by reference.

(10)(d)   Intercreditor  Agreement among Dean Witter  Realty
          Yield  Plus, L.P., Dean Witter Realty  Yield  Plus
          II,  L.P.,  and  Realty Management  Services  Inc.
          dated as of April 26, 1989 was filed as Exhibit to
          Amendment No. 2 to Current Report on Form  8-K  on
          April  26,  1989  and  is incorporated  herein  by
          reference.

(10)(e)   First  Amendment  to Construction  Loan  Agreement
          dated  October 12, 1989 between Government  Center
          Garage  Realty Trust, as Borrower and Dean  Witter
          Realty  Yield  Plus, L.P. and Dean  Witter  Realty
          Yield  Plus II, L.P., as Lender.  Incorporated  by
          reference to Exhibit 10(e) to Registrant's  Annual
          Report  on  Form 10-K for the year ended  December
          31, 1995.

(10)(f)   Amended and Restated Construction Loan/Office Loan
          Promissory  Note  dated October 12,  1989  between
          Government Center Garage Realty Trust (Maker)  and
          Dean  Witter  Realty  Yield Plus,  L.P.  (Holder).
          Incorporated  by  reference to  Exhibit  10(f)  to
          Registrant's  Annual Report on Form 10-K  for  the
          year ended December 31, 1995.

(10)(g)   Second  Amendment to Construction  Loan  Agreement
          dated  June  22,  1990 between  Government  Center
          Garage  Realty Trust, as Borrower and Dean  Witter
          Realty  Yield  Plus, L.P. and Dean  Witter  Realty
          Yield  Plus II, L.P., as Lender.  Incorporated  by
          reference to Exhibit 10(g) to Registrant's  Annual
          Report  on  Form 10-K for the year ended  December
          31, 1995.

(10)(h)   First    Amendment   to   Amended   and   Restated
          Construction  Loan/Office  Loan  Promissory   Note
          dated  June  22,  1990 between  Government  Center
          Garage Realty Trust (Maker) and Dean Witter Realty
          Yield   Plus,  L.P.  (Holder).   Incorporated   by
          reference to Exhibit 10(h) to Registrant's  Annual
          Report  on  Form 10-K for the year ended  December
          31, 1995.


                             E-2
<PAGE>
(10)(i)   Supplemental  Loan Agreement dated  September  20,
          1993   between  Government  Center  Garage  Realty
          Trust,  as  Borrower and Dean Witter Realty  Yield
          Plus,  L.P. and Dean Witter Realty Yield Plus  II,
          L.P.,  as  Lender.  Incorporated by  reference  to
          Exhibit  10(i)  to Registrant's Annual  Report  on
          Form 10-K for the year ended December 31, 1995.

(10)(j)   Second Amendment to Notes dated September 20, 1993
          between  Government  Center  Garage  Realty  Trust
          (Maker)  and Dean Witter Realty Yield  Plus,  L.P.
          and  Dean  Witter  Realty  Yield  Plus  II,  L.P.,
          (Holders).   Incorporated by reference to  Exhibit
          10(j)  to Registrant's Annual Report on Form  10-K
          for the year ended December 31, 1995.

(10)(k)   Supplement  and  Amendment  to  Construction  Loan
          Agreement   dated   October   27,   1997   between
          Government  Center Garage Realty Trust  (Borrower)
          and  Dean Witter Realty Yield Plus, L.P. and  Dean
          Witter  Realty  Yield Plus II, L.P. (Lenders)  was
          filed  as  an  Exhibit to Form 8-K on October  27,
          1997 and is incorporated herein by reference.

(10)(l)   Third  Amendment to Notes dated October  27,  1997
          between  Government  Center  Garage  Realty  Trust
          (Maker)  and Dean Witter Realty Yield  Plus,  L.P.
          and   Dean  Witter  Realty  Yield  Plus  II,  L.P.
          (Holder)  was filed as an Exhibit to Form  8-K  on
          October  27,  1997 and is incorporated  herein  by
          reference.

(10)(m)   Purchase  and Sale Agreement dated as of  December
          26,  1997 among DW Michelson Associates as Seller,
          Michelson Company Limited Partnership as  Acquired
          Partnership and SC Enterprises as Purchaser, First
          Amendment to Purchase and Sale Agreement dated  as
          of February 13, 1998 and Assignment and Assumption
          Agreement   dated  as  of  April  3,   1998   were
          collectively filed as an Exhibit to  Form  8-K  on
          April  3,  1998  and  is  incorporated  herein  by
          reference.

(10) (n)    Purchase  and Sale Agreement among DW  Lakeshore
          Associates,  L.P., a Deleware Limited Partnership,
          as    Seller    and   Streeterville    Development
          Associates,  LLC,  an Illinois  Limited  Liability
          Company,  as  Purchaser dated July  17,  1997  was
          filed  as an Exhibit to Form 8-K on July 17,  1998
          and is incorporated herein by reference.

(27)     Financial Data Schedule

(99)     Financial  Statements of GCGA Limited  Partnership,
         owner  of an office building/parking garage located
         in Boston, Massachusetts.


<PAGE>













                  GCGA LIMITED PARTNERSHIP

                    Financial Statements

                Independent Auditors' Report
<PAGE>
Independent Auditors' Report



To the Partners of
  GCGA Limited Partnership



We  have  audited the accompanying balance  sheets  of  GCGA
Limited  Partnership (the "Partnership") as of December  31,
1999  and  1998  and the related statements  of  operations,
partners' capital deficiency, and cash flows for each of the
three  years  in the period ended December 31, 1999.   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  audits  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 present fairly, in
all  material  respects,  the  financial  position  of  GCGA
Limited Partnership as of December 31, 1999 and 1998 and the
results of its operations and its cash flows for each of the
three  years  in  the  period ended December  31,  1999,  in
conformity with generally accepted accounting principles.




                                   Deloitte & Touche, LLP
                                    /s/  Deloitte &  Touche,
LLP



New York, New York
March 20, 2000
<PAGE>
<TABLE>
                    GCGA LIMITED PARTNERSHIP

                         Balance Sheets

                   December 31, 1999 and 1998
<CAPTION>
                                                 1999       1998
<S>                                          <C>       <C>
                             Assets

Real estate, at cost:
 Land                                                  $
4,892,336                                    $  4,892,336
 Building and improvements                     74,563,455
73,624,779
                                               79,455,791
78,517,115
  Accumulated depreciation                    (20,212,483)
(17,818,235)
                                               59,243,308
60,698,880

Cash
1,054,639                                         385,172
Escrow deposits                                 1,015,167
808,617
Accounts receivable                             4,917,634
4,761,502
Deferred expenses, net                          1,228,081
325,806
Other assets                                      116,234
113,784

                                             $ 67,575,063   $
67,093,761


          Liabilities and Partners' Capital Deficiency

Liabilities:
 First mortgage loan                         $ 37,750,000   $
37,750,000
 Second mortgage loan and accrued interest     84,028,030
79,023,308
 Note payable                                   2,371,498
2,446,428
 Accounts payable and other liabilities         1,259,159
744,386

                                              125,408,687
119,964,122

Partners' capital deficiency                  (57,833,624)
(52,870,361)

                                             $ 67,575,063   $
67,093,761




         See accompanying notes to financial statements.
</TABLE>
<PAGE>
<TABLE>
                    GCGA LIMITED PARTNERSHIP

                    Statements of Operations

          Years ended December 31, 1999, 1998 and 1997
<CAPTION>

                                       1999      1998      1997
<S>
<C>                                          <C>       <C>
Revenues:
 Rental                            $16,094,032
$11,513,818                        $11,498,722
 Interest and other                    311,709
79,390                                 238,937

                                    16,405,741
11,593,208                          11,737,659

Expenses:
 Interest                           12,131,985
11,876,782                          11,805,253         Property
operating                            6,205,129
4,996,224                            4,393,023
Depreciation                         2,394,248
1,895,228                            1,774,048
 Amortization                          344,300
65,398                                 166,095
 General and administrative            293,342
950,345                                682,653

                                    21,369,004
19,783,977                          18,821,072

Net loss                           $(4,963,263)
$(8,190,769)                       $(7,083,413)

















         See accompanying notes to financial statements.
</TABLE>
<PAGE>
<TABLE>
                    GCGA LIMITED PARTNERSHIP

      Statements of Changes in Partners' Capital Deficiency

          Years ended December 31, 1999, 1998 and 1997

<CAPTION>

                                                           Total
<S>
<C>
Partner's capital deficiency at January 1, 1997
$(37,719,179)

Contributions
200,000

Distributions
(77,000)

Net loss
(7,083,413)

Partners' capital deficiency at December 31, 1997
(44,679,592)

Net loss
(8,190,769)

Partners' capital deficiency at December 31, 1998
(52,870,361)

Net loss
(4,963,263)

Partners' capital deficiency at December 31, 1999
$(57,833,624)













         See accompanying notes to financial statements.
</TABLE>
<PAGE>
<TABLE>
                    GCGA LIMITED PARTNERSHIP

                    Statements of Cash Flows

          Years ended December 31, 1999, 1998 and 1997
<CAPTION>
                                        1999          1998
1997
<S>                                      <C>        <C>        <C>
Cash flows from operating activities:
  Net loss                               $(4,963,2  $(8,190,7  $(7,083,4
  Adjustments to reconcile net loss to   63)        69)        13)
net cash
   (used in) provided by operating
activities:
     Interest accrual on second
mortgage loan in excess                  2,353,827  4,154,099  6,856,266
       of payments
     Depreciation and amortization       2,738,548  1,960,626  1,940,143
     (Increase) decrease in operating
assets:
        Escrow deposits                  (206,550)  (36,239)   (188,802)
        Accounts receivable
        Deferred expenses                (156,132)  213,677    (36,403)
        Other assets                                (132,862)
     Increase (decrease)in accounts      (1,246,57             (29,417)
payable and                              5)         96,406
       other liabilities                                       (98,627)
                                         (2,450)
                                                    222,624
                                                               (92,377)
                                         514,773

         Net cash (used in) provided by
       operating   activities
                                         (967,822)  (1,712,43  1,267,370
                                                    8)

Cash flows from investing activities:
  Additions to building and                                         -
improvements                             (938,676)  (2,672,80
                                                    2)

Cash flows from financing activities:
  Borrowings under second mortgage loan                             -
  Repayment of note payable              2,650,895  2,720,943
  Partner contributions                                        (80,571)
  Partner distributions                  (74,930)   (67,827)
                                               -          -    200,000
                                               -          -
                                                               (77,000)

         Net cash provided by financing
activities                               2,575,965  2,653,116  42,429

Increase (decrease) in cash
                                         669,467    (1,732,12  1,309,799
Cash at beginning of year                           4)

                                         385,172               807,497
                                                    2,117,296

Cash at end of year                                 $          $
                                         $1,054,63  385,172    2,117,296
                                         9

Supplemental disclosure of cash paid
during the year                                     $          $
  for interest                           $9,778,15  7,752,794  4,948,987
                                         8

         See accompanying notes to financial statements.
</TABLE>
<PAGE>
                  GCGA LIMITED PARTNERSHIP

                Notes to Financial Statements


1. Organization

GCGA  Limited Partnership (the "Partnership") is  a  limited
partnership organized under the laws of the Commonwealth  of
Massachusetts.   The Partnership is the sole beneficiary  of
the  Government  Center Garage Realty  Trust  (the  "Trust")
which owns One Congress Street (the "Property"), an 11-story
structure  containing approximately 283,000 square  feet  of
office  and  retail space and a 2,200-space parking  garage,
located in Boston, Massachusetts.

Prior  to  October 27, 1997, the partners of the Partnership
were Government Center Garage Associates Limited Partnership
("GCA"), which owned a 1% general partnership interest and a
98%   limited   partnership  interest,  and  an   individual
affiliated with the developer of the property who owned a 1%
limited partnership interest (the "Affiliate").

In  October  1996, the Partnership defaulted on  its  second
mortgage  loan  by failing to timely pay its  debt  service.
Thereafter,  the second mortgage lenders (Dean Witter  Yield
Plus,  L.P.  ("Yield Plus") and Dean Witter Yield  Plus  II,
L.P.  ("Yield  Plus  II"),  collectively,   (the  "Lender"))
accelerated the loan and attempted to take possession of the
property.   On  October 15, 1996, the  Partnership  and  the
Trust filed a voluntary petition for relief under Chapter 11
of  Title 11 of the United States Code in the United  States
Bankruptcy   Court  for  the  District  of   Maryland   (the
"Bankruptcy  Court").  While in bankruptcy, the  Partnership
operated  as a debtor-in-possession, whereby the Partnership
could  not  engage in transactions outside of  the  ordinary
course of business without approval of the Bankruptcy Court,
after notice and hearing.

On  October  27,  1997,  the  Partnership  entered  into   a
settlement agreement with the Lender (the "Agreement").   As
part  of  the Agreement, two new corporations each of  which
are  jointly  owned by Yield Plus (58%) and  Yield  Plus  II
(42%),  became the sole general partners (the  "New  General
Partners")  of  the  Partnership  (with  an  aggregate   19%
ownership  interest) and GCA (with an aggregate 1% ownership
interest).  Yield Plus and Yield Plus II have agreed to make
all  decisions concerning the Partnership and  its  property
jointly, and retained an affiliate of the Partnership's


<PAGE>

                  GCGA LIMITED PARTNERSHIP

                Notes to Financial Statements

1. Organization (continued)

original  general partner as property manager.  As  part  of
the   Agreement,   the  second  mortgage   loan   was   also
restructured (see Note 3).

Pursuant   to   the  Agreement,  GCA's  limited  partnership
interest  in  the Partnership was reduced  to  81%  and  the
Affiliate's 1% interest in the Partnership was eliminated.

2. Summary of Significant Accounting Policies

The  Partnership's  records are maintained  on  the  accrual
basis   of  accounting  for  financial  reporting  and   tax
purposes.   The  preparation  of  financial  statements   in
conformity  with  generally accepted  accounting  principles
requires  management to make estimates and assumptions  that
affect  the  reported amounts of assets and liabilities  and
disclosure of contingent assets and liabilities at the  date
of  the  financial  statements and the reported  amounts  of
revenues  and expenses during the reporting period.   Actual
results could differ from those estimates.

Real   estate   is   recorded  at  cost   less   accumulated
depreciation.   Cost  includes  land,  improvements,  direct
construction  costs,  indirect project costs,  and  carrying
costs, including real estate taxes, interest and loan  costs
incurred  during  the construction period.  Depreciation  is
recorded on the straight-line method.  Repairs are expensed.

At  least annually, and more often if circumstances dictate,
the  Partnership  evaluates the recoverability  of  the  net
carrying value of  the Property and any related assets.   As
part  of  this  evaluation, the Partnership assesses,  among
other  things, whether there has been a significant decrease
in   the  market  value  of  the  Property.   If  events  or
circumstances indicate that the net carrying  value  of  the
Property  may  not be recoverable, the expected  future  net
cash  flows from the Property are estimated for a period  of
approximately  five  years  (or  a  shorter  period  if  the
Partnership  expects that the Property may  be  disposed  of
sooner), along with estimated sales proceeds at the  end  of
the                                                  period.
<PAGE>
                  GCGA LIMITED PARTNERSHIP

                Notes to Financial Statements

2. Summary of Significant Accounting Policies (continued)

If  the  total of these future undiscounted cash flows  were
less  than the carrying amount of the Property, the Property
would  be  written down to its fair value as determined  (in
some  cases  with  the  assistance of  outside  real  estate
consultants) based on discounted cash flows, and a  loss  on
impairment recognized by a charge to earnings.

Because  the  determination of  fair  value  is  based  upon
projections  of  future  economic events  such  as  property
occupancy rates, rental rates, operating cost inflation  and
market capitalization rates which are inherently subjective,
the  amounts ultimately realized at disposition  may  differ
materially  from the net carrying value as of  December  31,
1999. The cash flows used to evaluate the recoverability  of
the  assets  and to determine fair value are based  on  good
faith estimates and assumptions developed by the New General
Partners.  Unanticipated events and circumstances may  occur
and  some assumptions may not materialize; therefore  actual
results may vary from the estimates and the variances may be
material.   The  Partnership may provide  additional  write-
downs, which could be material, in subsequent years if  real
estate markets or local economic conditions change.

Deferred expenses  consist of origination fees in connection
with   the   mortgage   loans   and   leasing   commissions.
Origination  fees   are amortized over the  applicable  loan
terms. Leasing commissions are amortized over the applicable
lease terms.

Rental  income is accrued on a straight-line basis over  the
terms  of the leases.  Accruals in excess of amounts payable
by  tenants  pursuant to their leases (resulting  from  rent
concessions  or rents which periodically increase  over  the
term of a lease) are recorded as receivables and included in
other assets.

No provision for income taxes has been made in the financial
statements, since the liability for such taxes  is  that  of
the partners rather than the Partnership.



<PAGE>
                  GCGA LIMITED PARTNERSHIP

                Notes to Financial Statements

2.   Summary of Significant Accounting Policies (continued)

The accounting policies used for tax reporting purposes
differ from those used for financial reporting as follows:
(a) depreciation is calculated
using   accelerated  methods  and  (b)  rental   income   is
recognized  based   on the payment terms in  the  applicable
leases.   The  tax  basis  of the Partnership's  assets  and
liabilities  is approximately $12.2 million lower  than  the
amounts   reported  for  financial  statement  purposes   at
December 31, 1999.

3. Mortgage Loans Payable

The Trust has a $37,750,000 first mortgage loan payable to a
major insurance company.  The loan requires monthly payments
of  interest only, payable at 9.39% and matures November  1,
2001.  For  each  of  the three years in  the  period  ended
December 31, 1999, the Partnership incurred interest expense
of $3,544,725 on this loan.

The  Trust  also  has a participating second  mortgage  loan
payable  to  the  Lender  which is due in  2001.   Prior  to
October  27,  1997, principal of the loan  was  $59,200,000,
base  interest  was  payable monthly at  8%  and  the  first
$250,000  of  net  revenues in any calendar  year  from  the
property  was  payable as additional interest.   The  Lender
also  owned  a  58%  interest in adjusted net  revenues  and
capital proceeds generated by the property.

The second mortgage loan was restructured as follows:

(a)  any New Loans (the "New Loans") made by the New General
     Partners  will  bear interest at 12%,  payable  monthly
     from  available  cash flow generated  by  the  property
     after  payment  of debt service on the  first  mortgage
     loan and certain operating escrows;
<PAGE>
                  GCGA LIMITED PARTNERSHIP

                Notes to Financial Statements

(b)  the  interest  rate  on  the  principal  and  past  due
     interest  on   the  second mortgage  loan  (aggregating
     approximately  $12.3 million at October 27,  1997)  has
     been  increased to 10%, payable monthly from  available
     cash  flow  generated by the property after payment  of
     debt service on the New Loans;

(c)  any future unpaid debt service will accrue interest  at
     10%; and

(d)  Yield  Plus'  and Yield Plus II's interest in  adjusted
     net  revenue  and  capital proceeds  generated  by  the
     property was increased to 80%.

The  Partnership  incurred interest expense  on  the  second
mortgage  loan of $8,346,614, $8,078,420, and $8,036,377  in
1999, 1998 and 1997, respectively.

4. Note Payable

At  the  inception of the parking garage lease  with  Kinney
System  of  Sudbury St., Inc., a wholly owned subsidiary  of
Kinney System, Inc., the lessee granted a $3,000,000 loan to
the  Partnership,  which is payable in monthly  payments  of
$26,350, which include interest at 10 percent per annum. The
lease  provides  for  supplemental rental  payments  to  the
Partnership of $26,350 per month to cover loan principal and
interest  payments.   These amounts are included  in  rental
income.   The lease also provides that the unpaid  principal
of  the loan may be forgiven if certain conditions described
in the note agreement are met.  Interest expense incurred on
this  loan  in  1999,  1998,  and  1997  were  approximately
$241,000,  $248,000, and $224,000, respectively.   The  loan
will be fully paid by December 2003.









<PAGE>
                  GCGA LIMITED PARTNERSHIP

                Notes to Financial Statements

5. Leases

Minimum  future rental income under noncancelable  operating
leases as of December 31, 1999 is as follows:

          Year ended December 31   Future minimum rentals


                2000                  $12,470,989
                2001                   12,710,556
                2002                   13,013,044
                2003                   10,190,833
                2004                      135,156
                                      $48,520,578

The  Partnership has determined that all leases relating  to
its properties are operating leases.  Lease terms range from
five to twenty one years.

6. Related-Party Transactions

The  Property is managed by an affiliate of the Partnership.
For  the years ended December 31, 1999, 1998, and 1997,  the
affiliate   earned   management  fees  of  approximately   $
173,000,   $105,000,  and  $124,000,  respectively.    These
amounts are included in property operating expenses.











                         E-3



<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
audited financial statements.
</LEGEND>

<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               DEC-31-1999
<CASH>                                       2,796,347
<SECURITIES>                                         0
<RECEIVABLES>                                  455,025
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                              33,808,733<F1>
<CURRENT-LIABILITIES>                                0
<BONDS>                                              0
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                  33,581,765<F2>
<TOTAL-LIABILITY-AND-EQUITY>                33,808,733<F3>
<SALES>                                              0
<TOTAL-REVENUES>                             4,679,722<F4>
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                               707,515
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                              3,972,207
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                          3,972,207
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 3,972,207
<EPS-BASIC>                                     0.40<F5>
<EPS-DILUTED>                                        0
<FN>
<F1>In addition to cash and receivables, total assets include net
investments in real estate of $10,249,883, real estate held for sale of
$300,000 and an investment in unconsolidated partnership of
$20,007,478.
<F2>Represents partners' capital.
<F3>Liabilities include accounts payable and other liabilities of $229,968.
<F4>Total revenue includes rent of $1,954,967, equity in earnings of
unconsolidated partnership of $2,474,464 and interest and other revenue
of $250,291.
<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