OWENS MORTGAGE INVESTMENT FUND
10KT405, 1996-04-01
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: BERRY & BOYLE DEVELOPMENT PARTNERS III, 10-K, 1996-04-01
Next: INTERLINE RESOURCES CORP, 10KSB, 1996-04-01






                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                      -------------------------------------

                                    FORM 10-K

                     Annual Report Pursuant to Section 13 or
                  15(d) of The Securities Exchange Act of 1934

For the fiscal year ended December 31, 1995              Commission file number
                                                                   0-17248

                         OWENS MORTGAGE INVESTMENT FUND,
                        a California Limited Partnership
             (Exact Name of Registrant as specified in its charter)


         California                                           68-0023931
(State or other jurisdiction                               (I.R.S. Employer
of incorporation or organization)                         Identification No.)

2221 Olympic Boulevard
Walnut Creek, California                                        94595
(Address of principal executive                               (Zip Code)
Offices)

Registrant's Telephone number,
including area code                                         (510) 935-3840

Securities to be registered pursuant to Section 12(b) of the Act:
                                                     Name of each exchange on
      Title of each class                                which registered
        Not applicable                                     Not applicable

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

                            Limited Partnership Units
                                (Title of class)

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



<PAGE>


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  the  registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. [X]

DOCUMENTS INCORPORATED BY REFERENCE
Certain exhibits filed with Registrant's  Registration Statement No.33-81896 are
incorporated by reference into Part IV.

Exhibit Index at page 45.


<PAGE>



                                     Part I

Item 1.  Business

         Owens Mortgage Investment Fund, a California Limited Partnership,  (the
"Partnership")  was  organized  on June 14, 1984 and  invests in first,  second,
third,  wraparound  and  construction  mortgage  loans  and  loans on  leasehold
interest    mortgages.    In   June,   1985,   the   Partnership    became   the
successor-in-interest  to, and acquired the assets and limited partners of Owens
Mortgage Investment Fund I, a California limited partnership formed in June 1983
with the same policies and objectives as the Partnership. In September, 1992 the
Partnership  changed its name from Owens  Mortgage  Investment  Fund II to Owens
Mortgage Investment Fund.
         Most of the loans  invested in by the  Partnership  are  originated  by
Owens Financial Group,  Inc. , the corporate  general partner of the Partnership
(the "Corporate  General  Partner")  although the Partnership will  occasionally
invest in loans purchased by the Corporate  General Partner.  In connection with
the  investment in such loans,  the  Partnership  may in some  instances seek to
acquire an equity  interest  in the  underlying  real  property in the form of a
shared appreciation  interest.  To date, no shared  appreciation  interests have
been acquired by the Partnership.  The Partnership's  mortgage loans are secured
by mortgages on  unimproved  as well as improved  real  property and  non-income
producing as well as income producing real property such as apartments, shopping
centers,  office buildings,  and other commercial or industrial  properties.  No
single Partnership loan may exceed 10% of the total Partnership assets as of the
date the loan is made.
         The  following  table  shows the total  Partnership  capital,  mortgage
investments and net income as of or for the years ended December 31, 1991, 1992,
1993, 1994 and 1995:

                  Mortgage                     Net
                  Capital                 Investment                  Income
   1991        $105,362,027             $  99,524,068              $  10,552,451
   1992        $124,304,467              $119,224,512              $  11,749,283
   1993        $137,583,163              $133,549,495             $    9,318,645
   1994        $151,846,728              $145,050,213              $  12,709,424
   1995        $164,744,443              $151,350,591              $  13,491,375


<PAGE>


             As of December 31, 1995, the  Partnership  held  investments in 240
mortgage  loans,  secured by real  property,  almost all of which is situated in
Northern California.  The following table sets forth the types and maturities of
mortgage loan investments held by the Partnership:

                                        Number
                                      of Loans           Amount         Percent
1st Mortgages                            186         $136,110,802         89.93%
2nd Mortgages                             50           14,660,759          9.69
3rd Mortgages or all-inclusive
  deeds of trust                           2              579,030           .38
                                    --------         ------------     ----------
                                         238         $151,350,591        100.00%
                                    ========         ============     ==========

Maturing between January 1, 1996
  and December 31, 1997                  132         $ 71,236,724*        47.09%
Maturing between January 1, 1998
  and December 31, 2000                   71           55,608,921         36.74
Maturing between January 1, 2001
  and October 31, 2010                    35           24,504,946         16.17
                                   ---------       --------------     ----------
                                         238         $151,350,591        100.00%
                                   =========         ============     ==========
*  Approximately $14,700,000 is past maturity as of December 31, 1995.


Income-producing properties              210          $142,597,751        94.24%
Single-family residences                  14             2,249,616         1.49
Unimproved land                           14             6,503,224         4.27
                                   ---------          ------------    ----------
                                         238          $151,350,591       100.00%
                                   =========          ============    ==========

         Although the average  mortgage  balance has increased  substantially in
recent  years,  the average  loan  balance of the  mortgage  loan  portfolio  of
$635,927   is   considered   by  the  General   Partners  to  be  a   reasonable
diversification  of investments  concentrated in mortgages secured by commercial
properties.  Approximately 45% of such investments earn a fixed rate of interest
with the remainder earning a variable rate of interest.
         Due to general economic  conditions,  the commercial real estate market
has  recently  experienced  decreases  in both  values and  rental  rates and an
increase  in  vacancy  rates.  As a result of these  conditions,  the  Corporate
General Partner has developed stricter underwriting standards in relation to the
financial strength of tenants, vacancy rates of comparable properties, existence
and amounts of senior mortgages,  general area economic  development and growth,
and other factors. The Corporate General Partner has continued to use relatively
low loan-to-value ratios as a major criteria in making mortgage loans.
         As of December 31, 1995, the  Partnership  had invested in construction
loans in the aggregate amount of approximately  $1,655,000,  and in loans in the
amount of $11,981,000 that are secured by a leasehold interest.
         The   Partnership   has  other  assets  in  addition  to  its  mortgage
investments, comprised principally of funds held in conjunction with contingency
reserve  requirements  and cash held for  investment.  As of December  31, 1995,
$5,056,358 (approximately $3,324,000 representing contingency reserve funds) was
invested in certificates of deposit (with staggered  maturity dates to a maximum
of one year),  money market accounts and general banking accounts as required to
transact the business of the Partnership.
         The Partnership intends to continue to invest primarily invest in first
deeds of trust secured by commercial properties.

Delinquencies
         The  Corporate   General   Partner  does  not  regularly   examine  the
maintenance of accepatable loan-to-value ratios for the existing portfolio. This
is due to the fact that the  majority  of loans in the  Partnership's  portfolio
mature in a relatively  short period of 1-7 years. In the event that payments on
a loan securing a property become delinquent,  the loan is past maturity, or the
General  Partners learn of physical  changes to the property  securing the loan,
changes in the area in which the  property is located,  changes in the  economic
condition of the borrower or in leased space in the property  securing the loan,
the General  Partners  will  perform an internal  review on the  property.  Such
review includes, but is not limited to, a physical evaluation of the property as
well as for the area in which the property is located,  the financial  stability
of the borrower and the property's tenant mix.
         Although the  Corporate  General  Partner is not obligated to do so, it
has chosen to make interest  payments to the Partnership with respect to certain
delinquent  loans (i.e.  when the  borrower has not made timely  payments)  with
principal  balances  totaling  $6,065,000 as of December 31, 1995 invested in by
the Partnership and which were originated by the Corporate General Partner prior
to May 1, 1993. For this purpose, delinquency is defined as any loan thirty days
or more delinquent.  For making such payments,  the Corporate General Partner is
entitled  to  a  higher  maximum   management  fee.  See  "Item  11.   Executive
Compensation".  Such payments have been recorded by the  Partnership as interest
payments  as  if  made  by  the  borrower,  and  have  not  been  classified  as
contributions by the Corporate General Partner or as loans made by the Corporate
General Partner.  The Partnership has no obligation to repay such amounts to the
Corporate General Partner.
         Through  October 31,  1994,  the  Corporate  General  Partner  made all
delinquent  interest payments on loans originated prior to May 1, 1993. However,
effective  November 1, 1994,  the Corporate  General  Partner  discontinued  its
practice of making  such  payments  for certain  loans.  The  Corporate  General
Partner was not advancing  delinquent interest payments on Partnership  mortgage
investments totaling $4,923,000 and $8,309,000 as of December 31, 1994 and 1995,
respectively.  The  Partnership  discontinues  the  accrual of interest on loans
when,  in the  opinion  of  management,  there  is  significant  doubt as to the
collectibility  of  interest  or  principal  from  either  the  borrower  or the
Corporate General Partner or when the payment of principal or interest is ninety
days past due,  unless  the  Corporate  General  Partner  continues  to  advance
interest payments to the Partnership.
         As  of  December  31,  1995,  the  Partnership's   portfolio   included
$12,037,000  (compared  with  $12,849,000 as of December 31, 1994) of delinquent
loans  representing 8% of the Partnership's  investments in mortgage loans. This
amount  includes  $3,199,000  (compared with $7,963,000 as of December 31, 1994)
which was  invested in loans which were in the process of  foreclosure  of which
$854,000  (compared  with  $1,387,000 as of December 31, 1994) involves loans to
borrowers  who are in  bankruptcy.  The  majority  of loans  invested  in by the
Partnership  are secured by first trust deeds on real property  and,  therefore,
are subject to priority  treatment  under  applicable  bankruptcy  laws.  Of the
$12,837,000  that was  delinquent as of December 31, 1994,  $4,127,000  remained
delinquent  as of December 31,  1995.  Of the  $8,722,000  that was removed from
delinquency during 1995,  $1,850,000 became Real Estate Owned of the Partnership
(see "Properties"). The Partnership was foreclosed out of an additional mortgage
loan of  $377,272 by a senior  lienholder  that was  included in the  delinquent
balance at December 31, 1994. In addition, the Corporate General Partner assumed
the obligation to the Partnership for a shortfall of $525,000 on the payoff of a
Partnership  loan that was  included in the  delinquent  balance at December 31,
1994. As such,  $7,910,000 of the delinquent balance as of December 31, 1995 was
added  subsequent to December 31, 1994. The Corporate  General Partner  believes
that there could be partial  losses of principal on these loans;  therefore,  an
additional  allowance  for loan losses of $500,000 was provided for in the books
of the  Partnership  in 1995.  An allowance  for loan losses of  $3,250,000  and
$2,750,000 is maintained in the financial  statements of the  Partnership  as of
December 31, 1995 and 1994, respectively.
         Since  interest  payments on such  delinquent  loans are not being made
currently by the borrowers,  the Corporate General Partner has chosen to advance
interest  payments on certain loans originated by the Corporate  General Partner
prior to May 1, 1993.  However,  for loans  originated by the Corporate  General
Partner  on  or  subsequent  to  May  1,  1993,   which  totaled   approximately
$106,865,000 as of December 31, 1995, the Corporate  General Partner has adopted
the policy to not advance  delinquent  interest or principal.  In addition,  the
Corporate  General  Partner has chosen to cease advancing  interest  payments on
certain loans originated by the Corporate  General Partner prior to May 1, 1993.
The  Partnership  held   non-performing   mortgage  loan  investments   totaling
$8,309,000 and $4,923,000 as of December 31, 1995 and 1994, respectively.
         Advances for delinquent  interest payments and other payments,  such as
property taxes and mortgage interest pursuant to senior indebtedness, made to or
on behalf of the  Partnership by the Corporate  General  Partner during 1995 and
1994, but not collected as of December 31, 1995 and 1994, totaled  approximately
$1,218,000 and  $1,149,000,  respectively.  The Partnership has no obligation to
repay these advances to the Corporate General Partner.
         Following is a table representing the Partnerships  investment in loans
delinquent more than ninety days as of December 31, 1991,  1992,  1993, 1994 and
1995:
<TABLE>
<CAPTION>
                                 1991             1992             1993            1994              1995
                                 ----             ----             ----            -----             ----
<S>                         <C>               <C>              <C>               <C>             <C>    

Delinquent Loans            $ 11,518,500      $ 11,064,500     $ 10,621,000      $ 12,837,000    $12,037,000


Total Mortgage Investments   $99,524,068      $119,224,512     $133,549,495      $145,050,213   $151,350,591


Percent of Delinquent Loans
  to Total Loans                 11.57%            9.28%            7.95%           8.85%             7.95%

</TABLE>


         To  date,  the   Partnership   has  suffered  no  material   losses  on
delinquencies,  defaults or  foreclosures  partially  due to the practice of the
Corporate  General Partner to advance payments on certain loans originated prior
to May 1,  1993  that are not  timely  made by the  borrowers  and to the  prior
practice of the Corporate General Partner to purchase loans from the Partnership
which were at risk of causing a loss to the  Partnership.  There is no assurance
that the  Corporate  General  Partner  will  continue  to make  payments  to the
Partnership on any delinquent loan. If delinquent loan balances were to increase
substantially on loans  originated  prior to May 1, 1993, the Corporate  General
Partner may decide to further suspend or reduce advances of delinquent  interest
to the Partnership with material  adverse  consequences to the Partnership and a
material  decrease in distributions to the Limited Partners.  In addition,  if a
substantial  portion  of the loans  originated  on or after  May 1, 1993  became
delinquent,  the effect  would be  materially  adverse to the  Partnership  with
material  decreases in distributions to Limited Partners.  However,  the General
Partners  do not expect the  current  portfolio  of  delinquent  loans to have a
material  adverse  effect on the  Partnership,  partially  due to the  Corporate
General Partner's  voluntary  practice of advancing interest payments on certain
delinquent loans originated prior to May 1, 1993.
         The  Corporate  General  Partner  has in the past  chosen  to  purchase
certain loans from the Partnership at the time of foreclosure of such loans, for
the unpaid  principal amount thereof and accrued  interest,  in order to prevent
the Partnership from suffering a potential loss upon such foreclosure.  However,
as of May 1, 1993,  the Corporate  General  Partner  adopted the policy to cease
acquiring properties through foreclosure of Partnership loans, thus allowing the
Partnership to acquire title to real property through foreclosure.  During 1995,
the Corporate General Partner acquired no properties  through  foreclosure which
secure  Partnership loans.  However,  during 1995, the Corporate General Partner
did assume the obligations to the Partnership for a shortfall of $525,000 on the
payoff of a Partnership in addition to the loss sustained by the  Partnership of
$377,000 due to a foreclosure of a mortgage loan by a senior lienholder.
         As of December 31, 1995, the Partnership  held title to eleven separate
properties on which it had loans totaling $6,016,000 prior to foreclosure.  Only
one of these  properties  generated  revenue  during  1995,  and,  as such,  the
properties operated at an aggregate deficit.


Allowance for Loan Losses
         An allowance for loan losses of $3,250,000 and $2,750,000 is maintained
in the financial statements of the Partnership as of December 31, 1995 and 1994,
respectively.  The General Partners believe that, based on historical experience
and a review of the loans and their  respective  collateral,  the  allowance for
loan losses as of December 31, 1995 is adequate in amount.


Unsecured Loans to Corporate General Partner
         During 1995, the Corporate  General Partner  assumned the obligation to
the  Partnership  for a shorfall on the discounted  payoff of a mortgage and was
foreclosed  out of the second  position by the holder of the first deed of trust
on a Partnership loan assumed in 1995.  Though under no obligation to do so, the
Corporate General Partner assumed the loss on these transactions of $902,000 and
added this amount to the  outstanding  balance of the unsecured  note payable to
the Partnership.
         The  balance  of the  unsecured  loan due from  the  Corporate  General
Partner  totals  $1,023,232  and  $1,249,989  as of December  31, 1995 and 1994,
respectively.  The note bears  interest  at 8% annum and is due on  demand.  The
Corporate  General Partner  continues to make monthly  payments of principal and
interest on this loan, and it is current.
         Although  the  terms  of the  loans  between  the  Partnership  and the
Corporate General Partner may or may not be at market,  they are considered fair
and reasonable.


Fee Structure
         Management  Fee's are  payable to the  Corporate  General  Partner on a
monthly basis at a maximum annual rate of 2 3/4% per annum on the average unpaid
balance of the Partnership's  mortgage loans at the end of each of the 12 months
in the then current  calendar  year.  This fee is reduced to 1 3/4% per annum if
the Corporate  General  Partner has not provided  during the preceding  calendar
year any of the following  discretionary services: (1) advanced its own funds to
the  Partnership  to cover  delinquent  interest  and/or  principal  payments on
mortgage loans held by the Partnership;  (2) advanced its own funds to cover any
other costs associated with delinquent  loans held by the  Partnership,  such as
property  taxes,  insurance  and  legal  expenses;  or (3)  purchased  any  such
defaulted loans from the Partnership.  The Corporate General Partner is entitled
to collect the Management Fee on all loans, including those that are delinquent.
This is due to the added costs to the Corporate General Partner  associated with
such loans including legal fees.
         Servicing  Fees charged for the twelve  months ended  December 31, 1995
were $371,000.  Management Fees charged to the Partnership for the twelve months
ended December 31, 1995 were  $1,432,000.  During this same period,  the maximum
Servicing  Fees and  Management  Fees  that  could  have been  collected  by the
Corporate General Partner were $374,000 and $4,117,000, respectively.


Principal Investment Objectives
         The  Partnership  invests  primarily in mortgage  loans on  commercial,
industrial  and  residential  income  producing  real  property,   single-family
residences  and land.  The terms of each loan are  negotiated on a  loan-by-loan
basis by the Corporate General Partner.
         The  Partnership's  two  principal  investment   objectives  in  making
investments of the type described  above are to: (i) preserve the capital of the
Partnership;  and  (ii)  provide  monthly  cash  distributions  to  the  Limited
Partners.  It is not an objective of the  Partnership  to provide  tax-sheltered
income.  The General  Partners have the authority,  subject to the provisions of
the Partnership Agreement, to change the Partnership's investment objectives.
         The Corporate  General  Partner  locates and  identifies  virtually all
mortgages in which the Partnership invests and makes all investment decisions on
behalf of the  Partnership  in its sole  discretion.  In evaluating  prospective
investments,  the Corporate  General Partner considers such factors as the ratio
of the  amount of the  investment  to the value of the  property  by which it is
secured, the property's potential for capital  appreciation,  expected levels of
rental and occupancy  rates,  current and  projected  cash flow of the property,
potential  for rental  increases,  the degree of  liquidity  of the  investment,
geographic location of the property,  the condition and use of the property, its
income-producing  capacity, the quality,  experience and creditworthiness of the
borrower, general economic conditions in the area where the property is located,
and any other factors which the Corporate General Partner believes are relevant.
         Almost all loans made or invested in by the  Partnership are originated
by the  Corporate  General  Partner.  During  the  course of its  business,  the
Corporate General Partner is continuously  evaluating  prospective  investments.
The Corporate  General Partner will originate  loans from  referrals,  brokerage
organizations,   additional   lending  to  previous   borrowers   and   personal
solicitations  of new  borrowers.  All  potential  mortgage  loans to be made or
invested in are  evaluated to determine if the mortgage loan is the type made by
the Partnership,  if the security for the loan and the loan-to-value ratio meets
the standards established by the Partnership,  and if the loan may be structured
in a manner to meet the Partnership's investment criteria and objectives. If the
Corporate  General Partner approves the loan as presented,  an appraisal will be
ordered on the property securing the loan, and the property will be inspected by
an officer, director, agent or employee of the Corporate General Partner.
         The  Partnership  requires that the borrower  obtain a title  insurance
policy as to the  priority  of the  mortgage  and the  condition  of title.  The
Partnership receives independent,  on-site appraisals for each property in which
it invests.  All independent  appraisers used by the Partnership are licensed or
qualified as independent  fee appraisers and are certified as one or more of the
following:  State  Certified  General  Real Estate  Appraiser,  State  Certified
Residential Real Estate  Appraiser and/or State Licensed Real Estate  Appraiser.
Such appraisals will ordinarily take into account the following  factors,  among
others:  the  property;  estimated  building  cost;  community  and  site  data;
valuation of land;  valuation by cost;  economic market analysis and income; and
correlation of the foregoing  valuation methods.  However,  the General Partners
generally  rely on their own  independent  analysis and not  exclusively on such
appraisals in determining  whether or not to arrange a particular  mortgage loan
if the General Partner's independent analysis provides for a lower valuation.


Types of Mortgage Loans
         As more fully described  below,  the  Partnership  makes and invests in
first, second,  third and wraparound mortgage loans,  construction loans on real
property, and loans on leasehold interests.  The Partnership does not ordinarily
make or invest in  mortgage  loans  with a maturity  of more than 15 years.  All
loans  provide  for  monthly  payments  of  interest  and some also  provide for
principal amortization,  although many Partnership loans provide for payments of
interest only,  with a payment of principal in full at the end of the loan term.
The General  Partners or their  Affiliates do not originate  loans with negative
amortization provisions.


First Mortgage Loans
         First  mortgage  loans  are  secured  by  first  deeds of trust on real
property.  Such loans are generally  for terms of from one year to 10 years.  In
addition,  such  loans  do not  usually  exceed  80% of the  appraised  value of
improved  residential  real property,  50% of the appraised  value of unimproved
real property, and 70% of the appraised value of commercial property.


Second and Wrapround Mortgage Loans
         Second and wraparound mortgage loans are invested in by the Partnership
on real property which is already subject to prior mortgage indebtedness,  in an
amount which, when added to the existing indebtedness, does not generally exceed
80% of the appraised  value of the mortgaged  property,  unless it is commercial
property,  in which  case  said  amount  does not  generally  exceed  70% of the
appraised  value  of the  mortgaged  property.  A  wraparound  loan is a  junior
mortgage loan having a principal  amount equal to the outstanding  balance under
the existing  mortgage  loans plus the amount  actually to be advanced under the
wraparound  mortgage loan.  Under a wraparound  loan, the Partnership  generally
makes  principal and interest  payments on behalf of the borrower to the holders
of the prior mortgage loans.


Third Mortgage Loans
         Third  mortgage  loans  are  invested  in by the  Partnership  on  real
property  which  is  already   subject  to  prior  first  and  second   mortgage
indebtedness, in an amount which, when added to the existing indebtedness,  does
not generally exceed 70% of the appraised value of the mortgaged property unless
it is commercial  property,  in which case said amount does not generally exceed
65% of the appraised value of the mortgaged property.


Construction Loans
         Construction  loans  are loans  made for the  renovation  of  developed
property and for the  development of undeveloped  property.  Construction  loans
invested  in by the  Partnership  are  secured  by first  deeds of trust on real
property.  Such loans are generally for terms of from six months to 2 years.  In
addition,  if the property secured by the deed of trust is being developed,  the
amount of such loans does not generally exceed 70% of the appraised value of the
secured property.
         Generally  the  Partnership  will not disburse  funds with respect to a
particular  construction loan until work in the previous phase of the project on
which  the loan is made has been  completed  and an  independent  inspector  has
verified the quality of construction  and adherence to the  construction  plans,
and reviewed the estimated  cost of  completing  the project.  In addition,  the
Partnership  requires the  submission of signed labor and material lien releases
by the borrower in connection  with each completed phase of the project prior to
rnaking any periodic disbursements of proceeds of the loan to the borrower.


Leasehold Interest Loans
         Loans on leasehold  interests are secured by the  borrower's  leasehold
interest in the particular real property.  Such loans are generally for terms of
from six months to 10 years.  In addition,  these loans do not generally  exceed
70% of the appraised value of the leasehold  interest.  The Partnership has made
very few loans on leasehold  interests.  The aggregate of construction loans and
loans on  leasehold  interests  will not exceed at any time 7% of the  aggregate
loans outstanding of the Partnership.


Variable Rate Loans
         Approximately  $82,691,000  of the  Partnership's  loan portfolio as of
December 31, 1995 contain a variable  interest rate  feature.  The variable rate
loans  originated  by the General  Partners use as indices the one and five year
Treasury  Constant Maturity Index, the Prime Rate Index and the Monthly Weighted
Average Cost of Funds Index for Eleventh District Savings Institutions  (Federal
Home Loan Bank Board).
         Premiums  over the above  described  indices  have varied from  250-550
basis points over the indices  depending upon market  conditions at the time the
loan is made. Generally,  an index based upon the prime rate or Treasury Bill is
the  most  volatile,  while an  index  based  upon the cost of funds is the most
stable.  From  January 1, 1995 through  December 31, 1995 the one year  Treasury
Constant  Maturity  Index  has  decreased  from  7.21% to  5.21%,  the five year
Treasury  Constant  Maturity Index has decreased from 7.81% to 5.44%,  the Prime
Rate Index  remained at 8.50% and the  Monthly  Weighted  Average  Cost of Funds
Index for the Eleventh  District Savings  Institutions has increased from 4.747%
to 5.12%.
         It is possible  that the  interest  rate index used in a variable  rate
loan will rise (or fall)  more  slowly  than the rate of  competing  investments
available to the  Partnership.  The General  Partners  attempt to minimize  such
differential  by tying variable rate loans to indices that are more sensitive to
fluctuations in market rates.


Interest Rate Caps
         Interest rate caps are found in all variable  rate loans  originated by
the Corporate  General Partner.  The interest rate cap most frequently used is a
ceiling of 4-6 percent over a floor equal to the  starting  interest  rate.  The
inherent  risk in interest  rate caps occurs  when the general  market  interest
rates exceed the cap rate.


Assumability
         Variable  rate  loans of 5 to 10 year  maturities,  are  generally  not
assumable  without the prior consent of the General  Partners.  The  Partnership
does not typically make or invest in other assumable  loans. To minimize risk to
the  investors,  any borrower  assuming a loan is subject to the same  stringent
underwriting criteria as the original borrower.


Prepayment Penalties
         The  prepayment  penalty  provisions  are rarely found in loans made or
invested in by the Partnership. If the Partnership's loans are at a high rate of
interest in a market of falling interest rates, the failure to have a prepayment
penalty  provision in the loan allows the  borrower to  refinance  the loan at a
lower rate of interest,  thus providing a lower yield to the  Partnership on the
reinvestment of the prepayment proceeds.


Balloon Payment
         A majority of the loans made or invested in by the Partnership  require
the borrower to make a "balloon  payment" on the principal  amount upon maturity
of the loan.  To the extent that a borrower has an  obligation to pay a mortgage
loan in a large lump sum payment,  its ability to satisfy this obligation may be
dependent upon its ability to obtain  suitable  refinancing or otherwise raise a
substantial  cash  amount.  As a result,  such  loans  involve a higher  risk of
default than fully amortizing loans.


Equity Interests and Participation in Real Property
         Historically the Partnership has not acquired an equity interest in any
of the  properties  securing  the  loans in which  it has  invested.  As part of
investing in or making a mortgage loan, the Partnership may, however, acquire an
equity  interest in the real property  securing the loan in the form of a shared
appreciation interest or other equity participation.
         The  Partnership  foreclosed  on five  mortgage  loans  during 1995 and
obtained title to the properties  through such action.  As of December 31, 1995,
the  Partnership  continued  to own all of these  properties  in addition to six
other   properties  that  it  owned  outright  as  of  December  31,  1994  (see
"Properties").  The Partnership may continue to acquire equity interests in real
property in the future as a result of foreclosure of mortgage loans.


Standards for Mortgage Loans
         In arranging  mortgage loans, the Corporate  General Partner  considers
relevant real property and financial factors, including the condition and use of
the property,  its income-producing  capacity and the quality,  experience,  and
creditworthiness of the borrower.
         The  Partnership  does not normally invest in mortgage loans secured by
multifamily  residential  property or commercial  property unless the net annual
estimated cash flow after vacancy,  operating expense, and mortgage debt service
deductions  equals or exceeds the annual payments required on the mortgage loan.
In addition,  the Partnership  limits the amount of its investment in any single
mortgage  loan,  and the amount of its  investment in mortgage  loans to any one
borrower,  to 10% of the  total  Partnership  assets  as of the date the loan is
made.


Mortgage Loans to Affiliates
         The  Partnership  will generally not invest in mortgage loans to any of
the  General  Partners,  affiliates  of the  General  Partners,  or any  limited
partnership  or entity  affiliated  with or organized  by the General  Partners.
However,  the Corporate  General  Partner may become the obligor on a trust deed
held by the Partnership in the event of foreclosure on the property securing the
trust deed. As of December 31, 1995 the Partnership had loans outstanding to the
Corporate General Partner secured by real property of $907,549. In addition, the
Corporate  General  Partner had unsecured  loans from the  Partnership  totaling
$1,023,232 as of December 31, 1995 (see  "Unsecured  Loans to Corporate  General
Partner").


Purchase of Loans from Affiliates
         Although  the  Partnership  has  never  done so,  the  Partnership  may
purchase  loans  from  the  General  Partners  or  their  affiliates  that  were
originated by the General Partners or their affiliates and held for such party's
own  portfolio,  as long as any such loan is not in default  and as long as such
loan otherwise  satisfies all of the  requirements set forth above. In addition,
if such loan was not originated  within the 90 days prior to its purchase by the
Partnership from the General Partners or their affiliates,  the General Partners
or their affiliates,  respectively,  shall retain a minimum of a 10% interest in
such loan. No such loans were purchased in 1995.


Borrowing
         The  Partnership  has not  incurred  indebtedness  for the  purpose  of
investing in mortgage loans.  However, the Partnership may incur indebtedness in
order  to  prevent  default  under  mortgage  loans  which  are  senior  to  the
Partnership's  loans or to discharge such senior  mortgage loans if this becomes
necessary to protect the Partnership's investments in mortgage loans. Such short
term indebtedness may be with recourse to the Partnership's assets. In addition,
although the Partnership has not  historically had to do so, the Partnership may
incur  indebtedness in order to assist in the operation of any property securing
a mortgage  loan that the  Partnership  takes over as a result of default on the
loan or foreclosure.


Sale and Repayment of Mortgages
         The Partnership invests in mortgage loans and does not generally engage
in real estate operations (other than when such operations are required when the
Partnership  forecloses  on a loan in which it has made an  investment  or takes
over management of such  foreclosed  property) or real estate  development,  and
does not invest in mortgage loans primarily for sale or other disposition in the
ordinary course of business. The Partnership may require a borrower to repay the
mortgage loan upon sale of the mortgaged property,  or when the General Partners
determine  that such repayment  appears to be  advantageous  to the  Partnership
based upon  then-current  interest  rates,  the length of time that the loan has
been held by the  Partnership,  and the objectives of the  Partnership.  The net
proceeds to the Partnership  from any such sale or repayment are invested in new
mortgage  loans  or  distributed  to the  Partners  at  such  times  and in such
intervals as the General Partners in their sole discretion determine.


No Trust or Investment Company Activities
         The  Partnership  has not qualified as a real estate  investment  trust
under the Internal  Revenue Code of 1986,  as amended,  and,  therefore,  is not
subject to the restrictions on its activities  imposed on real estate investment
trusts.  The Partnership is not subject to registration as an investment company
under the Investment Company Act of 1940. It is the intention of the Partnership
to conduct its  business in such manner as not to be deemed a dealer in mortgage
loans for federal income tax purposes.


Miscellaneous Policies and Procedures
         The Partnership  will not (i) issue  securities  senior to the Units or
issue any Units or other  securities  for other  than cash;  (ii)  invest in the
securities  of other  issuers  for the  purpose  of  exercising  control;  (iii)
underwrite the securities of other issuers; or (iv) offer securities in exchange
for property.


Competition and General Economic Conditions
         The Partnership's major competitors in providing mortgage loans secured
by deeds of trust on  income  producing  and  residential  property  are  banks,
savings  and loan  associations,  thrifts,  and other  entities  both larger and
smaller than the Partnership.  The principal methods of competition  include the
quality of the property  securing the loan,  the cost of  borrowing  funds,  the
response time in providing  funds, the reputation and recognition of the lender,
and  loan  servicing  provided  by  the  lender.  The  Partnership  is in a good
competitive  position  primarily because the Corporate General Partner generates
virtually  all of its  loans.  The  Corporate  General  Partner  has been in the
business of making or investing  in mortgage  loans in Northern  California  for
more than 40 years,  and has  developed  a quality  reputation  and  recognition
within the field.
        Due to general economic conditions, the commercial real estate market in
California  has  experienced  decreases  in both values and rental  rates and an
increase in vacancy rates in the past few years.  These conditions  prompted the
Corporate  General  Partner  to apply  stricter  underwriting  standards  to the
financial strength of tenants, vacancy rates in comparable properties, existence
and amounts of senior mortgages, area economic development and growth, and other
factors.   The  Corporate  General  Partner  continues  to  use  relatively  low
loan-to-value ratios as a major factor in making mortgage loans.


Item 2.  Properties
         As of May 1, 1993,  the Corporate  General  Partner  changed its policy
regarding  the  purchase  of  mortgage  loans  from  the  Partnership  prior  to
foreclosure,  and, as a result, the Corporate General Partner does not generally
purchase mortgage loans from the Partnership prior to foreclosure. Subsequent to
this change in policy, the Partnership acquired title to five properties through
foreclosure  during the twelve  months  ended  December 31, 1995 in which it had
loans  totaling  $2,511,000.  The  Partnership  continues  to hold  title to the
following eleven properties as of December 31, 1995:
<TABLE>
<CAPTION>

                                     Partnership             Additional            Delinquent
                                        Loan                 Capitalized           Interest at
    Description                        Amount                   Costs              Foreclosure
50,000 s.f. Light
Industrial Warehouse
<S>                                    <C>                     <C>                   <C>     
Merced, CA                             $1,000,000              $        0            $175,333

Residential Lots
Carmel Valley, CA                      $1,100,000(1)           $1,173,916            $141,750

Live/Work Industrial
Emeryville, CA                         $  925,000              $        0            $246,435

Residential Lots (70% Interest)
Vallejo, CA                            $  525,000              $   43,569            $ 83,949

Commercial Lot
Sacramento, CA                         $  500,000              $   49,828            $137,470

Residential Lot
Grass Valley, CA                       $   55,000              $      380            $  6,302

Retail Lot/Residence
Milpitas, CA/Campbell, CA              $  661,531              $        0            $      0

Commercial Property
Sacramento, CA                         $  850,000              $        0            $ 28,156

Developed Land
Los Gatos, CA                          $  557,050              $   14,803            $137,170

Office Building and
Undeveloped Land
Monterey, CA                           $  413,000              $1,713,426            $ 30,077

Office Building
Oakland, CA                            $   29,856              $        0            $ 31,708
<FN>
(1) Of this amount, $600,000 represented the Partnership's loan on the property.
As of December  31,  1993 this  property  was  encumbered  by a $500,000  senior
mortgage  loan  payable to various  investors  and  arranged and serviced by the
Corporate  General  Partner.  This senior loan was repaid during 1994 due to the
fact that the  interest  rate on the note was greater  than  current  investment
yields to the Partnership.
</FN>
</TABLE>

         The  Partnership  has entered into a joint  venture  agreement  with an
unrelated   developer/builder   for  the  development  and  buildout  of  thirty
residential  lots  located  in  Carmel  Valley,   California  which  are  to  be
contributed to the joint venture at a future time.  The joint venture  agreement
provides  for the  Partnership  to receive a priority  return of  principal  and
interest on any development  capital contributed to the venture in addition to a
priority  return of $70,000 per lot.  70 percent of any  profits  from the joint
venture will inure to the Partnership.  Most all  infrastructure  work including
roads,  drainage and utility  tie-ins have been completed in the development for
which  the   Partnership   has  advanced  all   development   capital   totaling
approximately   $900,000.   Construction  and  sale  of  residential   units  is
anticipated to begin in 1996.
         The Partnership  leased out the majority of the office building located
in Monterey,  California  to a publicly  traded  company at the end of 1995 with
lease  payments to begin the first part of 1996 The  Corporate  General  Partner
expects to be able to operate this  property at a substantial  profit,  lease up
the remaining space and place the property on the market for sale.
         All delinquent interest with respect to the loans which were secured by
the  Real  Estate  Held  for  Sale  prior to  foreclosure  was  advanced  to the
Partnership  and to the  senior  lienholder,  if  applicable,  by the  Corporate
General  Partner.  The  Partnership has no obligation to reimburse the Corporate
General Partner for such advances.  There are no loans currently  secured by any
of the properties.
         Only one of these  properties  generated  revenue during 1995,  and, as
such, the properties  operated at an aggregate  deficit.  Advances of delinquent
interest to the Partnership by the Corporate  General Partner ceased at the date
of  foreclosure.  Based upon  reviews by the  Corporate  General  Partner of the
expected net realizable values of the properties, the Partnership has recorded a
provision for losses of $600,000 on real estate held for sale as of December 31,
1995  ($250,000  on the  property  located in  Sacramento  and  $350,000  on the
property located in Merced).


Item 3.  Legal Proceedings
         The Partnership is not presently involved in any material pending legal
proceedings other than ordinary routine litigation incidental to the business.


Item 4.  Submission of Matters to a Vote of the Security Holders
         None.


<PAGE>


                                     Part II

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

Market Information
     a. There is no established public trading market for the trading of Units.
     b. Holders:  As of February 28, 1996,  approximately 2,517 Limited Partners
     held 166,400,000 Units of limited partnership interest in the Partnership.
     c. The Partnership  generally distributes all net income of the Partnership
     to Unit holders on a monthly basis. The Partnership  made  distributions to
     the Limited  Partners of $12,981,698 and $14,055,791  during 1994 and 1995,
     respectively.  It is the  intention  of the  Corporate  General  Partner to
     continue to  distribute  all income earned by the  Partnership  to the Unit
     holders.


<PAGE>


Item 6.  Selected Financial Data


<TABLE>
<CAPTION>

                         OWENS MORTGAGE INVESTMENT FUND

                       (A California Limited Partnership)
                             Selected Financial Data
                                   December 31
                                   1995             1994              1993             1992              1991
                                   ----             ----              ----             ----              ----
<S>                           <C>               <C>              <C>               <C>              <C>         
Loans secured by trust deeds  $151,350,591      $145,050,213     $133,549,495      $119,224,512     $ 99,524,068
less: Allowance for loan losses (3,250,000)       (2,750,000)      (2,750,000)                0                0
Real estate held for sale (net)  9,012,359         4,628,325        2,608,000                 0                0
Cash, cash equivalent and
  other assets                   8,288,818         5,697,459        5,202,246         5,540,580        6,334,896
                               -----------       -----------      -----------       -----------      -----------
Total assets                  $165,401,768      $152,625,997     $138,609,741      $124,765,092     $105,858,964
                               ===========       ===========      ===========       ===========      ===========

Liabilities               $        657,325   $       779,269   $    1,026,578    $      460,625   $      496,937

Partners' Capital
  General Partners               1,623,526         1,488,360        1,342,578         1,228,400        1,032,547
  Limited Partners             163,120,917       150,358,368      136,240,585       123,076,067      104,329,480
                               -----------       -----------      -----------       -----------      -----------
                              $164,744,443      $151,846,728     $137,583,163      $124,304,467     $105,362,027
                               -----------       -----------      -----------       -----------      -----------
Liabilities/Partners' Capital $165,401,768      $152,625,997     $138,609,741      $124,765,092     $105,858,964
                               ===========       ===========      ===========       ===========      ===========

Revenues                      $ 16,044,301      $ 15,165,534     $ 14,656,065      $ 12,581,067     $ 10,766,853

Operating Expenses
  Management Fee                 1,431,616         1,475,155        2,234,968           535,540                0
  Promotional                       69,255            72,984           72,359            97,694           97,328
  Provision for Loan Losses        500,000                 0        2,750,000                 0                0
  Provision for Losses on Real
   Estate held for sale            200,000           400,000                0                 0                0
   Other                           352,055           507,971          280,093           198,550          117,074
                               -----------       -----------      -----------       -----------      -----------

Net Income                    $ 13,491,375      $ 12,709,424     $  9,318,645      $ 11,749,283     $ 10,552,451
                               ===========       ===========      ===========       ===========      ===========

Net income allocated to
 general partner              $    135,584      $    127,726     $     90,218      $    113,750     $    102,020
                               ===========       ===========      ===========       ===========      ===========

Net income allocated to 
  limited partners            $ 13,355,791      $ 12,581,698     $  9,228,427      $ 11,635,533     $ 10,450,431
                               ===========       ===========      ===========       ===========      ===========

Net income per limited 
  partnership unit                 $.08              $.09             $.07             $.10              $.11
                                   ====              ====             ====             ====              ====     
</TABLE>
               This   information   should  be  read  in  conjunction  with  the
          accompanying  audited  financial  statements  and  notes to  financial
          statements.

<PAGE>



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

Results of Operations
         The net income increase of $782,000 (6.2%) for 1995 as compared to 1994
was primarily  attributable to the increase in mortgage  investments held by the
Partnership from  $145,050,213 to $151,350,591 as of December 31, 1994 and 1995,
respectively. The net income increase by the Partnership was negatively affected
by the  addition  to reserves  for loan  losses of  $500,000  and losses on real
estate held of sale of $200,000 in its financial  statements  for the year ended
December 31, 1995 The net income increase was further negatively affected by the
increase in  non-performing  loans from  $4,923,000 to $8,309,000 as of December
31,  1994 and  1995,  respectively.  Non-performing  loans for this  purpose  is
defined as those loans that are more than ninety  days  delinquent  and on which
the  Corporate  General  Partner has chosen not to advance  delinquent  interest
payments to the Partnership.  The net income increase of $3,391,000  (36.4%) for
1994 as compared to 1993 was primarily  attributable to the $2,750,000 loan loss
reserve  established  in  the  financial  statements  of the  Partnership  as of
December  31,  1993.  In  addition,   the  Partnership  increased  its  mortgage
investments from  $133,549,495 to $145,050,213 as of December 31, 1993 and 1994,
respectively. The net income increase of the Partnership was negatively affected
by the  establishment  of a reserve  for losses on real  estate held for sale of
$400,000 in its financial statements for the year ended December 31, 1994. Prior
to 1994,  the  Partnership  did not have a loss reserve for real estate held for
sale in its financial  statements.  All income was derived from  investments  in
mortgage loans and short-term  interest-bearing  accounts, notes receivable from
the Corporate General Partner and rental income from real estate owned.
         The  Partnership  has  experienced  a decrease in its average yield per
Unit from 9.15% in 1993 to 8.88% and 8.79% in 1994 and 1995,  respectively.  The
net yield represents the net income of the Partnership after all expenses, other
than the  provision  for  losses on loans or real  estate  held for sale.  These
decreases  have been the result of the overall  decrease in general market rates
and changes in the Corporate  General  Partner's  policies  regarding  advancing
delinquent  interest  and  purchasing  properties  which  provide  security  for
Partnership loans at foreclosure  sale. The amount of non-performing  loans held
by the Partnership  has increased from  $4,923,000  (3.39% of loan portfolio) to
$8,309,000  (5.49%  of  loan  portfolio)  as of  December  31,  1994  and  1995,
respectively due to the diminishing  amount of loans that the Corporate  General
Partner advances delinquent interest on.  Non-performing  loans for this purpose
is defined as those loans delinquent  ninety days or more on which the Corporate
General  Partner has chosen not to advance  interest.  In  addition,  the sum of
servicing and management fees paid to the Corporate  General  Partner  decreased
from  $2,558,000  for 1993 to  $1,813,000  and  $1,803,000  for  1994 and  1995,
respectively.  These represent decreases in the annualized rate of servicing and
management fees to total trust deed  investments of the  Partnership  from 2.00%
1993 to 1.32% and 1.22% for 1994 and 1995, respectively.  Due to the increase in
non-performing  loans and the general  decrease in market  interest  rates,  the
Corporate  General Partner has chosen to reduce the fees it collects in order to
maximize the yield to investors.  These fees are well within the  limitations on
such fees as imposed by the Partnership Agreement.


Loan Portfolio
         The number of Partnership mortgage investments decreased from 267 in as
of December 31, 1993 to 254 as of December 31, 1994. The average loan balance in
this period  increased  from $500,185 in 1993 to $571,064 in 1994. The number of
Partnership mortgage  investments  decreased from 254 as of December 31, 1994 to
238 as of December 31, 1995. The avearage loan balance in this period  increased
from $521,064 in 1994 to $635,927 in 1995. These average loan increases  reflect
the  Partnership's  increased ability to invest in larger mortgage loans meeting
the  Partnership's  objectives.  In addition,  the competition  from thrifts and
certain other lending institutions is greater for loans less than $1,000,000. As
such, in order to maximize the yield to the Partnership,  the Corporate  General
Partner has chosen to invest in larger loans on the average.
         The Partnership's loan portfolio consists primarily of short-term (1-7)
years,  fixed and variable rate loans secured by real estate. As of December 31,
1995,  the  Partnership's  loans  secured  by deeds  of  trust on real  property
collateral   located  in   Northern   California   totaled   approximately   79%
($120,744,000) of the loan portfolio.
         As of December 31, 1995,  approximately  94% of the loan  portfolio was
invested  in loans on  income-producing  property,  4% in land  loans  and 2% in
residential loans. Also, as of December 31, 1995,  approximately 90% of the loan
portfolio was invested in first deeds of trust,  9% in second deeds of trust and
1% in third and all-inclusive deeds of trust.
         The  following  table  sets  forth the  principal  amount  of  mortgage
investments,  by  classification  of property  securing  each loan,  held by the
Partnership as of December 31, 1995, 1994, 1993, 1992 and 1991, respectively:
<TABLE>
<CAPTION>

LOAN PORTFOLIO
(dollars in thousands)
                                                                       Principal Amount
                                      1995              1994             1993              1992             1991
                                      ----              ----             ----              ----             ----
<S>                             <C>                <C>               <C>              <C>               <C>       
  Single Family Residences      $     2,250        $     3,180       $     3,004      $     4,184       $    4,213
  Unimproved Land                     6,503              6,742             7,953           10,244            8,743
  Income Producing Properties       142,598            135,128           122,592          104,797           86,568
                                    -------            -------           -------          -------         --------
    Total                       $   151,351        $   145,050       $   133,549      $   119,225       $   99,524
                                    =======            =======           =======          =======         ========
</TABLE>

         The Partnership  had $8,309,000  (5.5%) in  non-performing  loans as of
December  31, 1995.  Non-performing  loans for this purpose are defined as those
loans over ninety days  delinquent on which the Corporate  General  Partner does
not advance delinquent interest payments to the Partnership.  As of December 31,
1995, the Partnership held $12,037,000 in loans which were more than ninety days
delinquent.  The Corporate General Partner was advancing  delinquent interest on
$3,553,000 of such loans.
         Concentrations  of credit  risk  arise when a number of  borrowers  are
engaged in similar  business  activities or  activities  in the same  geographic
region, or when a number of loans are secured by property in the same geographic
region  that  would  cause the  ability  of the  borrowers  to meet  contractual
obligations to be similarly  affected by changes in economic  conditions.  As of
December 31, 1995,  the  Partnership's  loans  secured by deeds of trust on real
property  collateral located in Northern  California  totaled  approximately 79%
($120,744,000)  of the loan  portfolio as compared to 82%  ($118,462,000)  as of
December 31, 1994. The Northern  California  region is a large  geographic  area
which has a diversified  economic  base. The ability of borrowers to repay loans
is influenced by the strength of the region and the impact of prevailing  market
conditions on the value of real estate. Such loans are secured by deeds of trust
in real estate  properties  and are  expected to be repaid from the cash flow of
the properties or proceeds from the sale or refinancing of the  properties.  The
policy of the  Partnership is to require real property  collateral with a value,
net of senior indebtedness, that exceeds the carrying amount of the loan balance
and to record a deed of trust on the underlying property.
         As of December 31, 1995,  the  Partnership's  loans secured by deeds of
trust on income producing properties totaled approximately 94% ($142,598,000) of
the loan portfolio.  However,  no particular  industry  represents a significant
portion of such loans.


Asset Quality
         A consequence of lending  activities is that losses will be experienced
and that the amount of such  losses will vary from time to time  depending  upon
the  risk  characteristics  of  the  loan  portfolio  as  affected  by  economic
conditions  and the  financial  experiences  of  borrowers.  There is no precise
method of predicting  specific  losses of amounts that ultimately may be charged
off on  particular  segments of the loan  portfolio,  especially in light of the
current   economic   environment.   The  conclusion   that  a  loan  may  become
uncollectible, in whole or in part, is a matter of judgment.
         Prior  to May 1,  1993,  the  Corporate  General  Partner  had made all
payments to the  Partnership on all delinquent  loans made or invested in by the
Partnership and had purchased from the Partnership all such loans that have been
foreclosed.  However,  the Corporate  General  Partner changed its policy to not
advance  interest on  delinquent  loans  originated  on or after May 1, 1993. In
addition, the Corporate General Partner changed its policy to not purchase loans
from the Partnership subject to foreclosure as of May 1, 1993 although it may on
occasion  continue to purchase such loans.  Furthermore,  effective  November 1,
1994, the Corporate General Partner discontinued its prior practice of advancing
on all  delinquent  loans  originated  prior to May 1, 1993.  As of December 31,
1995,  the  Corporate  General  Partner  was not making  advances of interest on
$8,309,000 of the delinquent loans held by the  Partnership.  As of December 31,
1995,  the  Corporate  General  Partner  was  advancing  delinquent  interest on
$3,728,000 (31%) of the total delinquent loans held by the Partnership.
         As of December 31, 1995 loans secured by trust deeds include $3,199,000
invested in loans which were in the process of foreclosure and $907,549  secured
by properties  acquired by the Corporate  General  Partner  through  foreclosure
proceedings  subject to these notes. In connection with the periodic  closing of
the accounting  records of the  Partnership and the preparation of the financial
statements,  an evaluation of the mortgage loan portfolio of the  Partnership is
performed by management.  Based upon this evaluation, a determination is made as
to whether the  allowance  for loan losses is adequate to cover  potential  loan
losses of the  Partnership.  As of December 31, 1995,  management has determined
that the allowance for loan losses of $3,250,000 is adequate in amount.
         The adequacy of the  allowance  for loan losses to cover  possible loan
losses  can be  determined  only  on a  judgmental  basis,  after  full  review,
including consideration of
                   Economic conditions;
                   Borrower's financial condition;
                   Evaluation of industry trends;
                   Review and evaluation of potential  problem loans  identified
                   as having loss  potential;  and Quarterly  review by Board of
                   Directors.


Nonperforming Loans
         The  Partnership  had  nonperforming   loans  totaling  $8,309,000  and
$4,923,000 as of December 31, 1995 and 1994, respectively.  Partially due to the
prior practice of the Corporate General Partner to advance  delinquent  interest
payments to the Partnership on loans originated by the Corporate General Partner
on or after May 1, 1993,  there were no  nonperforming  loans as of December 31,
1993, 1992 or 1991. See "Item 1.
Business-Delinquencies".
         The Partnership has the following amount of loans delinquent in payment
by greater than 90 days:
<TABLE>
<CAPTION>

DELINQUENT LOANS
(dollars in thousands)
                                                 Loan Amount as of December 31,

                             1995              1994             1993              1992             1991
                             ----              ----             ----              ----             ----
<S>                       <C>              <C>               <C>              <C>               <C>       
Delinquent Loans          $   12,037       $   12,837        $   10,621       $   11,065        $   11,519
                           =========        =========         =========        =========         =========

Total Nonperforming
  Loans                   $    8,309       $    4,923        $        0       $        0        $        0
                           =========        =========         =========        =========         =========

Total Mortgage
  Investment              $ 151,351        $  145,050        $  133,549       $  119,235         $  99,524
                           ========         =========         =========        =========          ========

Percent of
  Delinquent Loans
  to Total Loans             7.95%             8.85%            9.95%             9.28%            11.57%
                             =====             =====            =====             =====            ======

Percent of
  Nonperforming Loans
to Total Loans               5.49%             3.39%              0%                0%               0%
                             =====             =====              ==                ==               ==
</TABLE>


         During 1995 the Corporate  General  Partner  foreclosed on and acquired
title to a property which provided security to the Partnership for a loan in the
amount of $415,000. During 1995, the Partnership was foreclosed out of a loan in
the amount of  $377,000  by a senior  lienholder.  In  addition,  the  Corporate
General  Partner assumed the obligation to the Partnership due to a shortfall of
$525,000 on the payoff of a  Partnership  loan.  The Corporate  General  Partner
assumed  these  losses of $902,000  and  increased  its  unsecured  loan balance
payable to the  Partnership in the same amount to protect the  Partnership  from
sustaining any principal loss.


Liquidity and Capital Resources
         The Partnership relies upon purchases of limited partnership  interests
and loan  payoffs  for the  creation of capital for  mortgage  investments.  The
Partnership has not and does not intend to borrow money for investment purposes.
         The  Partnership  maintains  cash and cash  equivalents  as contingency
reserves in an aggregate  amount of at least 2% of the gross proceeds of the net
sales of  limited  partners'  Units.  To the  extent  that  such  funds  are not
sufficient  to pay  expenses  in  excess  of  revenues,  or to  meet  any  other
obligation of the  Partnership,  it may be necessary for the Partnership to sell
or  otherwise  liquidate  certain of its  investments  on terms which may not be
favorable to the Partnership.


Item 8. Financial  Statements and Supplementary Data See pages 28-40 and page 47
of this Form 10-K report.


<PAGE>




                         OWENS MORTGAGE INVESTMENT FUND
                       (A California Limited Partnership)

                              Financial Statements

                        December 31, 1995, 1994 and 1993

                   (With Independent Auditors' Report Thereon)



Independent Auditors' Report



The Partners
Owens Mortgage Investment Fund:


We have audited the  accompanying  balance sheets of Owens  Mortgage  Investment
Fund, a California limited partnership, as of December 31, 1995 and 1994 and the
related  statements of income,  partners' capital and cash flows for each of the
years  in the  three-year  period  ended  December  31,  1995.  These  financial
statements  are  the  responsibility  of  the  Partnership's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of Owens Mortgage Investment Fund
as of December 31, 1995 and 1994, and the results of its operations and its cash
flows for each of the years in the three-year  period ended December 31, 1995 in
conformity with generally accepted accounting principles.


                                    --------                  KPMG Peat Marwick

February 16, 1996


<PAGE>



                         OWENS MORTGAGE INVESTMENT FUND
                       (a California limited partnership)

                                 Balance Sheets

                           December 31, 1995 and 1994



           Assets                                       1995            1994
           ------                                       ----            ----

Cash and cash equivalents                          $    5,056,358     2,153,706
Certificates of deposit                                   850,000     1,100,000
Loans secured by trust deeds                          151,350,591   145,050,213
Less allowance for loan losses                         (3,250,000)   (2,750,000)
                                                    -------------   -----------

                                                      148,100,591   142,300,213

Unsecured loans due from general partner                1,023,232     1,249,989
Interest receivable                                     1,359,228     1,193,764
Real estate held for sale, net                          9,012,359     4,628,325
                                                      -----------   -----------

                                                    $ 165,401,768   152,625,997
                                                      ===========   ===========
       Liabilities and Partners' Capital
       ---------------------------------
Liabilities:
  Accounts payable and accrued liabilities                 16,168           ---
  Accrued distributions payable                           489,157       446,625
  Due to general partner                                  152,000       332,644
                                                   ---------------  -----------

           Total liabilities                              657,325       779,269
                                                   --------------   -----------

Partners' Capital:
  General partners: Authorized 2,475,248 units in
    1995 and 1994; 1,628,897 and 1,490,390 units
    issued and 1,625,507 and 1,490,341 units
    outstanding in 1995 and 1994, respectively          1,623,526     1,488,360
  Limited partners: Authorized 247,524,752 units in
    1995 and 1994; 224,117,641 and 208,998,326
    units issued and 163,316,937 and 150,554,388
    units outstanding in 1995 and 1994, respectively  163,120,917   150,358,368
                                                      -----------   -----------

         Total partners' capital                      164,744,443   151,846,728
                                                      -----------   -----------

                                                    $ 165,401,768   152,625,997
                                                      ===========   ===========



See accompanying notes to financial statements.


<PAGE>

<TABLE>
<CAPTION>


                         OWENS MORTGAGE INVESTMENT FUND
                       (a California limited partnership)

                              Statements of Income

                  Years ended December 31, 1995, 1994 and 1993



                                                                   1995             1994              1993
                                                                   ----             ----              ----
Revenues:
     Interest income on loans secured by
<S>                                                          <C>                  <C>             <C>       
         trust deeds                                         $ 15,761,544         14,859,276      14,512,044
     Other interest income                                        282,757            306,258         144,021
                                                             ------------       ------------    ------------

              Total revenues                                   16,044,301         15,165,534      14,656,065
                                                               ----------         ----------      ----------
Operating expenses:
     Management fees                                            1,431,616          1,475,155       2,234,968
     Promotional interest                                          69,255             72,984          72,359
     Administrative                                                56,516             56,516          56,516
     Legal and accounting                                          60,254            137,118         102,267
     Net real estate operations                                   224,108            270,038          75,844
     Other                                                         11,177             44,299          45,466
     Provision for loan losses                                    500,000                 --       2,750,000
     Provision for losses on real estate held for sale            200,000            400,000               --
                                                              -----------        -----------     ------------

              Total operating expenses                          2,552,926          2,456,110       5,337,420
                                                              -----------        -----------     -----------

              Net income                                     $ 13,491,375         12,709,424       9,318,645
                                                               ==========         ==========     ===========
              Net income allocated to
                  general partners                           $    135,584            127,726          90,218
                                                               ==========         ==========     ===========

              Net income allocated to
                  limited partners                           $ 13,355,791         12,581,698       9,228,427
                                                               ==========         ==========     ===========

              Net income per weighted average
                  limited partner unit                       $        .08                .09             .07
                                                               ==========         ==========     ===========


</TABLE>



See accompanying notes to financial statements.


<PAGE>


<TABLE>
<CAPTION>


                         OWENS MORTGAGE INVESTMENT FUND
                       (a California limited partnership)

                         Statements of Partners' Capital

                  Years ended December 31, 1995, 1994 and 1993



                                                                                               Total
                                        General Partners           Limited Partners          Partners'
                                      Units       Amount           Units       Amount         Capital
Balances,
<S>                                <C>         <C>             <C>         <C>               <C>        
   December 31, 1992               1,230,381   $ 1,228,400     123,272,087 $ 123,076,067     124,304,467

   Net income                         90,218        90,218       9,228,427     9,228,427       9,318,645
   Sale of partnership
     units                           142,297       142,297      19,221,666    19,221,666      19,363,963
   Partners' withdrawals                  --            --     (10,444,380)  (10,444,380)    (10,444,380)
   Partners' distributions          (118,337)     (118,337)     (4,841,195)   (4,841,195)     (4,959,532)
                                ------------  ------------     -----------   -----------     -----------
Balances,
   December 31, 1993               1,344,559     1,342,578     136,436,605   136,240,585     137,583,163

   Net income                        127,726       127,726      12,581,698    12,581,698      12,709,424
   Sale of partnership
     units                           145,970       145,970      17,580,479    17,580,479      17,726,449
   Partners' withdrawals                  --            --     (10,925,360)  (10,925,360)    (10,925,360)
   Partners' distributions          (127,914)     (127,914)     (5,119,034)   (5,119,034)     (5,246,948)
                                ------------  ------------     -----------   -----------     -----------
Balances,
   December 31, 1994               1,490,341     1,488,360     150,554,388   150,358,368     151,846,728

   Net income                        135,584       135,584      13,355,791    13,355,791      13,491,375
   Sale of partnership
     units                           138,507       138,507      15,119,315    15,119,315      15,257,822
   Partners' withdrawals                  --            --     (10,090,062)  (10,090,062)    (10,090,062)
   Partners' distributions          (138,925)     (138,925)     (5,622,495)   (5,622,495)     (5,761,420)
                                ------------  ------------     -----------   -----------     -----------
Balances,
   December 31, 1995               1,625,507   $ 1,623,526     163,316,937 $ 163,120,917     164,744,443
                                 ===========   ===========     ===========  ============     ===========

</TABLE>


See accompanying notes to financial statements.


<PAGE>

<TABLE>
<CAPTION>


                         OWENS MORTGAGE INVESTMENT FUND
                       (a California limited partnership)

                            Statements of Cash Flows

                  Years ended December 31, 1995, 1994 and 1993



                                                                1995                1994              1993
                                                                ----                ----              ----
Cash flows from operating activities:
<S>                                                        <C>                  <C>                <C>      
   Net income                                              $ 13,491,375         12,709,424         9,318,645
   Adjustments to reconcile net income
     to net cash provided by operating
     activities:
       Provision for losses on real estate held for
         sale 200,000                                           400,000                 --
       Provision for loan losses                                500,000                 --         2,750,000
       Changes in operating assets and liabilities:
         Due from general partner                                    --                 --         1,971,444
         Interest receivable                                   (165,464)          (146,964)          (60,828)
         Deferred interest                                           --            (39,845)           39,845
         Accrued distributions payable                           42,532             18,801            13,131
         Accounts payable                                        16,168                 --                --
         Due to general partner                                (180,644)           273,735            12,977
                                                             ----------         ----------        ----------
           Net cash provided by operating
           activities                                        13,903,967         13,215,151        14,045,214
                                                             ----------         ----------        ----------
Cash flows from investing activities:
   Purchases of loans secured by trust deeds                (63,029,067)       (66,337,750)      (51,074,287)
   Principal collected                                        2,513,912          2,193,668         1,572,187
   Loan payoffs                                              51,918,735         50,403,003        32,054,489
   Additions to real estate held for sale                    (2,638,630)          (415,325)               --
   Disposition of real estate held for sale                     577,395                 --                --
   Investment in certificates of deposit, net                   250,000            400,000        (1,000,000)
                                                            -----------         ----------       -----------
           Net cash used in investing
              activities                                    (10,407,655)       (13,756,404)      (18,447,611)
                                                            -----------        -----------       -----------
Cash flows from financing activities:
   Repayment of mortgage payable                                     --           (500,000)               --
   Proceeds from sale of partnership units                   15,257,822         17,726,449        19,363,963
   Cash distributions                                        (5,761,420)        (5,246,948)       (4,959,532)
   Capital withdrawals                                      (10,090,062)       (10,925,360)      (10,444,380)
                                                            -----------        -----------       -----------
           Net cash (used in) provided by
              financing activities                             (593,660)         1,054,141         3,960,051
                                                            -----------         ----------       -----------
Net increase (decrease) in cash and cash
   equivalents                                                2,902,652            512,888          (442,346)
Cash and cash equivalents at beginning of year                2,153,706          1,640,818         2,083,164
                                                           ------------       ------------      ------------
Cash and cash equivalents at end of year                  $   5,056,358          2,153,706         1,640,818
                                                           ============       ============      ============
</TABLE>

See notes 4 and 5 for supplemental disclosure of non-cash investing activities.



See accompanying notes to financial statements.

<PAGE>

                         OWENS MORTGAGE INVESTMENT FUND
                       (a California limited partnership)

                          Notes to Financial Statements

                        December 31, 1995, 1994 and 1993


         (1)  Organization

              Owens Mortgage  Investment  Fund (the  Partnership),  a California
              limited  partnership,  was  formed  on June 14,  1984 to invest in
              loans secured by first,  second and third trust deeds,  wraparound
              and construction  mortgage loans and leasehold interest mortgages.
              The Partnership  commenced operations on the date of formation and
              will  continue  until  December  31, 2034 unless  dissolved  prior
              thereto under the provisions of the partnership agreement.

              The general partners include Owens Financial Group, Inc. (OFG) and
              certain  individuals who are OFG's shareholders and officers.  The
              individual  partners  have  assigned to OFG their  interest in any
              present or future promotional allowance from the Partnership.  OFG
              is a California  corporation  engaged in the  origination  of real
              estate  mortgage  loans  for  eventual  sale  and  the  subsequent
              servicing  of  those  mortgages  for  the  Partnership  and  other
              third-party investors.

              The general partners are authorized to offer and sell units in the
              Partnership up to an aggregate of 250,000,000 units outstanding at
              $1.00 per unit,  representing  $250,000,000 of limited partnership
              interests   in  the   Partnership.   Limited   partnership   units
              outstanding  were  163,316,937,  150,554,388  and  136,436,605  at
              December 31, 1995, 1994 and 1993, respectively.

         (2)  Summary of Significant Accounting Policies

              (a) Management Estimates

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

              (b) Loans Secured by Trust Deeds

                  Loans  secured by trust  deeds are  acquired  from OFG and are
                  recorded at cost.  Interest  income on loans is accrued by the
                  simple interest method.
                  Effective  january  1,  1995,  the  partnership   adopted  the
                  financial  accounting  standards  board's  statement  no. 114,
                  Accounting by creditors for impairment of a loan, and no. 118,
                  Accounting  by  creditors  for  impairment  of  a  loan-income
                  recognition and  disclosures.  Under statement no. 114, A loan
                  is impaired when, based on current  information and events, it
                  is  probable  that a creditor  will be unable to  collect  the
                  contractual   interest  and  principal   payments  of  a  loan
                  according  to the  contractual  terms of the  loan  agreement.
                  Statement no. 114 Requires that impaired  loans be measured on
                  the present value of expected future cash flows  discounted at
                  the  loan's  effective   interest  rate  or,  as  a  practical
                  expedient,  at the loan's  observable market price or the fair
                  value of the  collateral if the loan is collateral  dependent.
                  Statement no. 118 Clarifies  interest  income  recognition and
                  disclosure  provisions  of statement  no. 114. The adoption of
                  these  statements  did  not  have  a  material  effect  on the
                  financial  statements  of  the  partnership.  The  partnership
                  recognizes   interest  income  on  impaired  loans  using  the
                  cash-basis  method of accounting.  Cash receipts are allocated
                  to interest income, except when such payments are specifically
                  designated as principal  reduction or when management does not
                  believe  the  Partnership's  investment  in the  loan is fully
                  recoverable.

              (c) Allowance for Loan Losses

                  The  Partnership  maintains an allowance for loan losses equal
                  to $3,250,000 and $2,750,000 as of December 31, 1995 and 1994,
                  respectively.  Management  of the  Partnership  believes  that
                  based on historical  experience  and a review of the loans and
                  their respective collateral,  the allowance for loan losses is
                  adequate in amount.

                  Through  October 31, 1994,  OFG made all  delinquent  interest
                  payments  on  loans  originated  prior  to  May 1,  1993  on a
                  non-recourse basis.  However,  effective November 1, 1994, OFG
                  discontinued  its practice of making such payments for certain
                  loans  which  it  periodically  identifies.   The  outstanding
                  balance of all loans  delinquent  greater  than ninety days is
                  $8,309,000  and  $4,923,000  as of December 31, 1995 and 1994,
                  respectively.  The  Partnership  discontinues  the  accrual of
                  interest on loans when, in the opinion of management, there is
                  significant  doubt as to the  collectibility  of  interest  or
                  principal  from either the borrower or OFG or when the payment
                  of principal  or interest is ninety days past due,  unless OFG
                  continues to advance interest payments to the Partnership.  As
                  of  December  31,  1995 and  1994,  the  aforementioned  loans
                  totaling   $8,309,000  and   $4,923,000,   respectively,   are
                  classified as non-accrual loans.

                  The  Partnership's  investment  in  loans  for  which  OFG has
                  provided   advances  for  delinquent   interest   payments  is
                  $3,921,739  and  $6,566,000  at  December  31,  1995 and 1994,
                  respectively.  The  outstanding  balance  of loans  originated
                  prior to May 1, 1993 which is  eligible  to  receive  advances
                  totals approximately $39,100,000 as of December 31, 1995.

                  Advances for delinquent  interest payments and other payments,
                  such as property taxes,  mortgage  interest pursuant to senior
                  indebtedness,  and  development  costs made to or on behalf of
                  the Partnership by OFG during 1995 and 1994, but not collected
                  as of  December  31,  1995  and  1994,  totaled  approximately
                  $1,218,000 and $1,149,000,  respectively.  The Partnership has
                  no  obligation  to repay these  advances to OFG. In  addition,
                  during 1995, OFG assumed the obligation to the Partnership for
                  a shortfall of $525,000 on the pay-off of a Partnership  loan.
                  In 1995 and 1994,  OFG assumed the  Partnership's  interest in
                  loans in the amount of $377,000  and  $591,000,  respectively,
                  and was  foreclosed  out of the  loans by the  holders  of the
                  first deeds of trust (see note 4).  During  1994,  OFG assumed
                  through foreclosure a Partnership loan of $58,000.

              (d) Cash and Cash Equivalents

                  For purposes of the  statements  of cash flows,  cash and cash
                  equivalents include  interest-bearing and  noninterest-bearing
                  bank  deposits  and  short-term  certificates  of deposit with
                  original maturities of three months or less.

              (e) Certificates of Deposit

                  Certificates  of  deposit  are  held  with  various  financial
                  institutions with original maturities of up to one year.

              (f) Real Estate Held for Sale

                  Real  estate  held  for sale  includes  real  estate  acquired
                  through  foreclosure  and  is  carried  at  the  lower  of the
                  recorded  investment  in the  loan,  inclusive  of any  senior
                  indebtedness,  or the property's  estimated  fair value,  less
                  estimated costs to sell.

              (g) Income Taxes

                  No provision is made for income taxes since the Partnership is
                  not a  taxable  entity.  Accordingly,  any  income  or loss is
                  included in the tax returns of the partners.

         (3)  Loans Secured by Trust Deeds

                  Loans  secured by trust deeds as of December 31, 1995 and 1994
                  are as follows:

                                                       1995              1994
                                                       ----              ----

              Income-producing properties        $ 142,597,751       135,128,661
              Single-family residences               2,249,616         3,179,945
              Unimproved land                        6,503,224         6,741,607
                                                  ------------      ------------

                                                 $ 151,350,591       145,050,213
                                                  ============      ============

              First mortgages                      136,110,802       131,139,007
              Second mortgages                      14,660,759        13,228,818
              Third mortgages or all-inclusive
                deeds of trust                         579,030           682,388
                                                  ------------      ------------

                                                 $ 151,350,591       145,050,213
                                                  ============      ============

              Scheduled  maturities  of  loans  secured  by  trust  deeds  as of
              December 31, 1995 and the interest rate  sensitivity of such loans
              is as follows:

<TABLE>
<CAPTION>
                                                              Fixed           Variable
              Year ending                                   interest          interest
              December 31,                                    rate              rate             Total

<S>               <C>                                     <C>                  <C>              <C>       
                  1996                                    $  34,488,381        7,010,470        41,498,851
                  1997                                       21,959,710        7,778,163        29,737,873
                  1998                                        3,889,083       14,759,620        18,648,703
                  1999                                        1,250,000       19,009,068        20,259,068
                  2000                                        1,494,863       15,206,287        16,701,150
                  Thereafter (through 2011)                   5,577,589       18,927,357        24,504,946
                                                            -----------      -----------       -----------

                                                          $  68,659,626       82,690,965       151,350,591
                                                            ===========      ===========       ===========
</TABLE>

              Variable  rate loans use as indices the one and five year Treasury
              Constant  Maturity  Index  (5.21% and 5.44%,  respectively,  as of
              December 31, 1995),  the prime rate (8.5% as of December 31, 1995)
              and the weighted average cost of funds index for Eleventh District
              savings  institutions  (5.12% as of December 31,  1995).  Premiums
              over these indices have varied from 250-550 basis points depending
              upon market conditions at the time the loan is made.

              The   scheduled   maturities   for  1996   include   approximately
              $14,700,000  in loans which are past  maturity as of December  31,
              1995,  of which  $6,553,476  represents  loans for which  interest
              payments  are  delinquent  over 90 days.  During  the years  ended
              December  31,  1995 and 1994,  the  Partnership  refinanced  loans
              totaling  $19,466,491  and  $11,266,000,   respectively,   thereby
              extending the maturity dates of such loans.

              The  Partnership's  total  investment in loans  delinquent over 90
              days is  $12,037,000  and  $12,849,000 as of December 31, 1995 and
              1994,  respectively.  As of  December  31,  1995 and 1994,  OFG is
              providing   non-recourse  advances  for  the  delinquent  interest
              payments on $3,553,000 and $4,432,000 of such loans, respectively.

              The Partnership's  investment in impaired loans as of December 31,
              1995 totals approximately  $12,037,000,  of which $7,290,000 has a
              specific   related    allowance   for   credit   losses   totaling
              approximately $2,250,000, while there is no specific allowance for
              credit losses for the remaining  balance of  $4,747,000.  The only
              activity in the  allowance for credit losses during the year ended
              December 31, 1995 was an addition to the allowance of $500,000.

              Interest income recognized on impaired loans during the year ended
              December  31, 1995  totaled  approximately  $896,000,  $440,000 of
              which was paid by borrowers  and $456,000 of which was advanced on
              a non-recourse basis to the Partnership by OFG.

              As of December 31, 1995 and 1994, the Partnership's  loans secured
              by deeds of trust on real property  collateral located in Northern
              California  totaled   approximately  79%  ($120,744,304)  and  82%
              ($118,462,000),  respectively, of the loan portfolio. The Northern
              California   region  is  a  large  geographic  area  which  has  a
              diversified economic base. The ability of borrowers to repay loans
              is  influenced  by the  strength  of the  region and the impact of
              prevailing  market  conditions  on the value of real estate.  Such
              loans are secured by deeds of trust in real estate  properties and
              are expected to be repaid from the cash flow of the  properties or
              proceeds  from  the sale or  refinancing  of the  properties.  The
              policy of the  Partnership is to require real property  collateral
              with a  value,  net  of  senior  indebtedness,  that  exceeds  the
              carrying  amount of the loan balance and to record a deed of trust
              on the underlying property.

         (4)  Unsecured Loan Due from General Partner

              During  1993,  OFG  sold  three   properties   acquired  from  the
              Partnership through  foreclosure  proceedings on Partnership loans
              assumed in 1991 and 1992. The sales proceeds were  insufficient to
              repay the Partnership's  investment in the related mortgage notes;
              accordingly,  OFG  executed  an  unsecured  note  payable  to  the
              Partnership in the aggregate amount of $1,411,112 to satisfy OFG's
              obligation pursuant to the Limited Indemnification Agreement.

              During 1994, OFG sold one property  acquired  through  foreclosure
              proceedings  on  a  Partnership  loan  assumed  in  1993  and  was
              foreclosed  out of the second  position by the holder of the first
              deed of trust on a Partnership  loan assumed in 1994. The proceeds
              from   these   transactions   were   insufficient   to  repay  the
              Partnership's  investment in the related  mortgage  notes.  Though
              under no obligation to do so, OFG assumed the loss of $960,512 and
              added this amount to the outstanding balance of the unsecured note
              payable.

              During 1995, OFG assumed the obligation to the  Partnership  for a
              shortfall  on  the  discounted  pay-off  of  a  mortgage  and  was
              foreclosed  out of the second  position by the holder of the first
              deed of trust on a Partnership loan assumed in 1995.  Though under
              no obligation to do so, OFG assumed the loss on these transactions
              of $902,000  and added this amount to the  outstanding  balance of
              the unsecured note payable.

              The balance of the unsecured loan due from the general partner has
              been reduced by payments and totals  $1,023,232  and $1,249,989 as
              of  December  31,  1995 and  1994,  respectively.  The note  bears
              interest at 8% and is due on demand.

         (5)  Real Estate Held for Sale

              Real estate held for sale at December  31, 1995 and 1994  consists
              of the following  properties  acquired through foreclosure in 1993
              through 1995:

<TABLE>
<CAPTION>
                                                                                  1995             1994
                                                                                  ----             ----

              Warehouse, Merced, California, net of valuation
                  allowance of $350,000 and $200,000 as of
<S>                                                                            <C>                 <C>    
                  December 31, 1995 and 1994, respectively                   $   650,000           800,185
              Light industrial, Emeryville, California                           925,000           925,000
              70% interest in undeveloped land, Vallejo,
                  California                                                     568,569           538,705
              Commercial lot, Sacramento, California, net of
                  valuation allowance of $250,000 and
                  $200,000 as of December 31, 1995 and
                  1994, respectively                                             299,828           358,407
              Undeveloped land, Grass Valley, California                          55,380            55,000
              Retail lot, Milpitas, California, and residence,
                  Campbell, California                                           661,531                --
              Commercial property, Sacramento, California                        850,000                --
              Developed land, Los Gatos, California                              571,853                --
              Office building and undeveloped land,
                  Monterey, California                                         2,126,426                --
              Commercial building, Oakland, California                            29,856                --
              Residential lots, Carmel, California                             2,273,916         1,373,633
              38.5% interest in residential lots, Belmont,
                  California                                                          --           577,395
                                                                              ----------         ---------

                                                                             $ 9,012,359         4,628,325
                                                                              ==========         =========
</TABLE>

              The acquisition of these properties resulted in non-cash increases
              in real  estate  held  for sale and  non-cash  decreases  in loans
              secured by trust deeds of $2,501,308  and $2,005,000 for the years
              ended December 31, 1995 and 1994, respectively.

              The Partnership has entered into a joint venture agreement with an
              unrelated  developer/builder  for the  development and buildout of
              thirty residential lots located in Carmel Valley, California which
              are to be  contributed  to the joint venture at a future time. The
              joint venture agreement  provides for the Partnership to receive a
              priority  return of  principal  and  interest  on any  development
              capital  contributed  to the  venture  in  addition  to a priority
              return of $70,000 per lot. Seventy percent of any profits from the
              joint   venture   will   inure  to  the   Partnership.   Most  all
              infrastructure work including roads,  drainage and utility tie-ins
              have been completed in the  development  for which the Partnership
              has  advanced  approximately  $900,000.  Construction  and sale of
              residential units is anticipated to begin in 1996.

         (6)  Partners' Capital

              (a) Contributions

                  Limited partners of the Partnership contributed $1.00 for each
                  unit   subscribed.   Registration   costs   incurred   by  the
                  Partnership have been offset against contributed capital. Such
                  costs, which were incurred in 1989,  amounted to approximately
                  $198,000.

              (b) Allocations, Distributions and Withdrawals

                  In   accordance   with   the   partnership   agreement,    the
                  Partnership's  profits, gains and losses are allocated to each
                  limited  partner and the general  partners  in  proportion  to
                  their respective capital contributions.

                  Distributions  are made  monthly to the  limited  partners  in
                  proportion to their respective units as of the last day of the
                  preceding  calendar  month.  Accrued   distributions   payable
                  represent amounts to be paid to the partners in January of the
                  subsequent  year based on their  capital  balances at December
                  31.

                  The  Partnership  makes cash  distributions  to those  limited
                  partners  who  elect  to  receive  such  distributions.  Those
                  limited  partners who elect not to receive cash  distributions
                  have their  distributions  reinvested  in  additional  limited
                  partnership  units.  Such  reinvested   distributions  totaled
                  $8,395,180,  $7,863,379  and  $7,074,392  for the years  ended
                  December 31, 1995, 1994 and 1993, respectively.

                  The limited partners may withdraw, or partially withdraw, from
                  the  Partnership  and obtain  the return of their  outstanding
                  capital  accounts  within 91 days after  written  notices  are
                  delivered to the general  partners,  subject to the  following
                  limitations:

                  Any such  payments  are  required  to be made  only  from cash
                  available   for   distribution,   net   proceeds  and  capital
                  contributions (as defined) during said 91-day period.

                  A maximum of $75,000 per partner may be  withdrawn  during any
                  calendar  quarter  (or  $100,000  in the  case  of a  deceased
                  limited partner).

                  The general  partners  are not required to establish a reserve
                  fund for the purpose of funding such payments.

                  No  more  than  10% of  the  outstanding  limited  partnership
                  interest may be withdrawn during any calendar year except upon
                  dissolution of the Partnership.

              (c) Promotional Interest of General Partners

                  The general partners contributed capital to the Partnership in
                  the amount of 0.5% of the limited partners'  aggregate capital
                  contributions  and, together with their promotional  interest,
                  the  general  partners  have an  interest  equal  to 1% of the
                  limited partners' contributions.  This promotional interest of
                  the  general  partners  of up to 1/2 of 1% is  recorded  as an
                  expense of the  Partnership  and credited as a contribution to
                  the   general   partners'   capital   account  as   additional
                  compensation.  As of December 31, 1995,  the general  partners
                  had  made  cash  capital  contributions  of  $829,028  to  the
                  Partnership.  The general  partners  are  required to continue
                  cash  capital  contributions  to the  Partnership  in order to
                  maintain their required capital balance.

                  The  promotional  interest  expense charged to the Partnership
                  was $69,255,  $72,984 and $72,359 for the years ended December
                  31, 1995, 1994 and 1993, respectively.

         (7)  Contingency Reserves

              In accordance  with the  partnership  agreement and to satisfy the
              Partnership's liquidity requirements,  the Partnership is required
              to  maintain  cash as  contingency  reserves  (as  defined)  in an
              aggregate  amount of at least 1-1/2% of the gross  proceeds of the
              sale of limited  partnership units. The cash capital  contribution
              of the general  partners  (amounting  to $829,028 at December  31,
              1995),  up to a  maximum  of 1/2 of 1% of  the  limited  partners'
              capital   contributions,   will  be  available  as  an  additional
              contingency reserve, if necessary.

              The  contingency  reserves  required at December 31, 1995 and 1994
              were  approximately   $3,324,000  and  $3,056,000,   respectively.
              Certificates  of deposit and certain  cash  equivalents  as of the
              same dates were accordingly maintained as reserves.

         (8)  Income Taxes

              The net difference between partners' capital per the Partnership's
              federal  income  tax  return  and these  financial  statements  is
              comprised of the following components:

<TABLE>
<CAPTION>
                                                                                 1995                 1994
                                                                                 ----                 ----

<S>                                                                        <C>                     <C>        
                  Partners' capital per financial statements               $ 164,744,443           151,846,728
                  Accrued interest income                                     (1,359,228)           (1,193,764)
                  Allowance for loan losses                                    3,250,000             2,750,000
                  Valuation allowance - real estate held for sale                600,000               400,000
                  Accumulated depreciation                                         4,830                    --
                  Accrued expenses due to general partner                        152,000                59,011
                  Accrued distributions                                          489,157               446,625
                                                                            ------------          ------------
                  Partners' capital per federal income tax return          $ 167,881,202           154,308,600
                                                                            ============          ============
</TABLE>

         (9)  Transactions with Affiliates

              OFG is entitled to receive from the  Partnership a management  fee
              of up to 2.75%  per annum of the  average  unpaid  balance  of the
              Partnership's  mortgage  loans at the end of each of the preceding
              twelve months for services rendered as manager of the Partnership.
              The  maximum  management  fee is reduced to 1.75% per annum if OFG
              has not provided  during the  preceding  calendar  year any of the
              certain services defined in the limited partnership agreement.

              All  of  the   Partnership's   loans  are   serviced  by  OFG,  in
              consideration  for which OFG  receives up to .25% per annum of the
              unpaid  principal  balance of the loans.  Servicing  fees are paid
              from  the  interest   income  of  the  loans  collected  from  the
              borrowers.

              Interest  income on loans  secured by trust deeds is  collected by
              OFG and,  along with  advances on  delinquent  loans,  is remitted
              monthly to the Partnership, net of servicing fees received by OFG.
              Interest receivable from OFG amounted to $1,359,228 and $1,193,764
              at December 31, 1995 and 1994, respectively.

              OFG, at its sole  discretion  may, on a monthly basis,  adjust the
              management  and  servicing  fees as long as they do not exceed the
              allowable limits of 2.75% and .25%,  respectively.  In determining
              the  management  and  servicing  fees and  hence  the yield to the
              Partnership,  OFG may consider a number of factors,  including the
              then-current   market   yields.   Management   fees   amounted  to
              approximately $1,432,000,  $1,475,000 and $2,235,000 for the years
              ended  December 31,  1995,  1994 and 1993,  respectively,  and are
              included in the  accompanying  statements  of income.  Service fee
              payments to OFG approximated  $371,000,  $338,000 and $323,000 for
              the years ended  December 31, 1995,  1994 and 1993,  respectively,
              and is  recognized  as a  reduction  in  interest  income on loans
              secured by trust deeds in the accompanying statements of income.

              OFG  receives  late  payment   charges  from  borrowers  who  make
              delinquent  payments.  Such  charges are in addition to the normal
              monthly loan payments and totaled approximately $152,000, $447,000
              and $247,000 for the years ended December 31, 1995, 1994 and 1993,
              respectively.

              OFG originates all loans the  Partnership  invests in and receives
              an  investment  evaluation  fee  payable  from  payments  made  by
              borrowers.  Such fees  earned  by OFG  amounted  to  approximately
              $1,865,000, $2,261,000 and $2,235,000 for the years ended December
              31, 1995, 1994 and 1993, respectively.

              Included in loans  secured by trust deeds at December 31, 1995 and
              1994 are notes totaling $907,549 and $490,332, respectively, which
              are secured by  properties  acquired  by OFG  through  foreclosure
              proceedings  subject  to these  notes.  The  Partnership  received
              interest  income of $131,482,  $300,245  and  $385,060  during the
              years ended December 31, 1995, 1994 and 1993,  respectively,  from
              OFG under loans secured by trust deeds and the unsecured  loan due
              from OFG.

              Due to general  partner at December 31, 1995 and 1994  consists of
              unreimbursed costs and expenses payable to OFG.

         (10) Net Income Per Limited Partner Unit

              Net income per  limited  partnership  unit is  computed  using the
              weighted average of limited  partnership units outstanding  during
              the year, which was  160,636,164,  146,237,145 and 132,117,787 for
              the years ended December 31, 1995, 1994 and 1993, respectively.

         (11) Fair Value of Financial Instruments

              Effective December 31, 1995, the Partnership adopted the Financial
              Accounting  Standards Board's Statement No. 107, Disclosures about
              Fair Value of Financial  Instruments.  This statement requires the
              determination  of fair  value  for  certain  of the  Partnership's
              assets.  The  following  methods  and  assumptions  were  used  to
              estimate the value of the  financial  instruments  included in the
              following categories:

              (a) Cash and Cash Equivalents and Certificates of Deposit

                  The carrying  amount  approximates  fair value  because of the
                  relatively short maturity of these instruments.

              (b) Loans Secured by Trust Deeds

                  The  fair  value  of  these   instruments   of   approximately
                  $151,759,000  as of December 31, 1995 is estimated  based upon
                  projected  cash  flows  discounted  at the  estimated  current
                  interest  rates  at which  similar  loans  would be made.  The
                  allowance  for loan losses of  $3,250,000 at December 31, 1995
                  should  also be  considered  in  evaluating  the fair value of
                  loans secured by trust deeds.



<PAGE>


ltem  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
Financial Disclosure
     There  were no  changes  in or  disagreements  on any  items  dealing  with
accounting or financial disclosure with the accountants during the fiscal year.


                                    Part IIl


Item 10.  Directors and Executive Officers of the Registrant
          The following  information is provided  about the General  Partners of
the Partnership,  who are responsible for the management of the Partnership. The
General Partners of the Partnership are David Adler, Milton N. Owens, William C.
Owens, Larry R. Schultz, David K. Machado, and Owens Financial Group, Inc. , the
Corporate General Partner.  The Corporate  General Partner's  principal place of
business is located at 2221  Olympic  Boulevard,  Walnut  Creek,  CA 94595.  Its
telephone number is (510) 935-3840.
         Set forth below is certain  information  about the General Partners and
other employees of the Corporate  General Partner that are actively  involved in
the administration and investment activity of the Partnership:
         David  Adler,  General  Partner,  age 74,  became  President  of  Owens
Financial Group in 1981, having been the Executive Vice President since 1966. He
has  had  extensive   experience  in  real  estate   financing  and  partnership
management.
     Mr.  Adler is a former  director of Fairmont  Foods  Company  and, for many
years, was Chairman of its Executive  Committee.  He also served on the Northern
California Advisory Board of Union Bank. As a Presidential  appointee,  he was a
member of the Postmaster  Selection  Committee under Postmaster  General Winston
Blount.  Mr.  Adler  continues to be active in various  civic and  philanthropic
enterprises.
         Bryan  H.  Draper,  age  38,  has  been  Chief  Financial  Officer  and
Controller of the Corporate General Partner since December,  1987. Mr. Draper is
a Certified Public  Accountant who previously  worked as a public accountant for
Deloitte,  Haskins & Sells from 1981 to 1982, Arthur Andersen & Co. from 1982 to
1986 and finally with a closely  held public  accounting  firm in Walnut  Creek,
California  from 1986 to 1987.  Mr. Draper is  responsible  for all  accounting,
regulatory  agency filings and tax matters for the Partnership and the Corporate
General Partner.
         William  E.  Dutra,  age 34, is a member of the Loan  Committee  of the
Corporate  General  Partner and has been an employee  of the  Corporate  General
Partner since February,  1986. As a Vice President in charge of loan production,
Mr. Dutra has  responsibility  for loan committee review,  loan underwriting and
loan production.
         David K. Machado,  General  Partner,  age 53, is a licensed real estate
broker with extensive  experience as a loan officer.  He was a loan officer with
Mason-McDuffie  Investment Company from 1970 to 1975 and with American Savings &
Loan  Association  from 1975 to 1980. Mr.  Machado joined the Corporate  General
Partner  in 1980 and  served  as its Vice  President  and  Manager  in charge of
corporate  loan  production  until May,  1989.  He has served as a  commissioned
broker with Owens Financial Group from December 1, 1989 to the present.
     Milton N. Owens,  General Partner, age 84, is a licensed real estate broker
and has been  Chairman  of the  Board of the  Corporate  General  Partner  since
October  1981.  Mr. Owens is a member of the  American  Institute of Real Estate
Appraisers  (MAl) and  holds  other  professional  designations.  Mr.  Owens has
conducted  real  estate  appraisal  courses  at the  University  of  California,
Berkeley.  Prior to his  formation  of Owens  Mortgage  Company,  Mr.  Owens was
employed with the mortgage loan division of the Travelers Insurance Company from
1936 to 1951.  Mr.  Owens is the  father of  William  C.  Owens,  also a General
Partner of the Partnership.
         William C.  Owens,  General  Partner,  age 45, has been  active in real
estate  construction,  development,  and mortgage financing since 1973. Prior to
joining  Owens  Mortgage  Company in 1979,  Mr.  Owens was  involved in mortgage
banking  and held the  position  of  Project  Manager  for  Wilson  Construction
Company.
         As a Senior Vice President of the Corporate General Partner since 1989,
he has had  responsibility  for: loan production,  underwriting and review,  the
development  and  servicing of various  pension  accounts,  and is involved with
corporate  investment,  operating  policy and planning.  Mr. Owens is a licensed
real estate broker,  and is the son of Milton Owens,  also a general  partner of
the Partnership.
         Larry R. Schultz,  General  Partner,  age 53, is a licensed real estate
broker and has been Executive Vice  President of the Corporate  General  Partner
since October 1981. Mr. Schultz began working at the Corporate  General  Partner
in 1964, and has experience in all aspects of its operations.
     Currently,  Mr. Schultz is  responsible  for loan  committee  review,  loan
underwriting, loan servicing, and legal review of the Corporate General Partner.
         In addition to his responsibilities with the Corporate General Partner,
Mr. Schultz has on numerous  occasions acted as a court appointed  receiver.  He
has also  acted as a general  partner  in various  limited  partnerships  owning
California real estate.
         Owens  Financial  Group,  Inc. is the Corporate  General Partner of the
Partnership.  Its  predecessor,  Owens Mortgage  Company (later changed to Owens
Financial  Group),  was  formed in 1951 by Milton N.  Owens for the  purpose  of
arranging  and  servicing  real  estate  loans  secured  by  deeds  of  trust on
California real estate for private and institutional lenders. Except for a brief
period from 1961-1963  when the servicing  portfolio and six branch offices were
sold to Palomar Mortgage  Company,  Milton N. Owens controlled the operations of
Owens Mortgage Company.  In October 1981, the predecessor Owens Mortgage Company
was reorganized into Owens Financial Group,  Inc. As of December 31, 1995, Owens
Financial  Group,  Inc. was servicing  approximately  $197,783,000  of loans for
private  individuals,  corporate  pension  plans,  IRA  and  individual  pension
accounts,  institutional  investors and the Partnership.  Owens Financial Group,
Inc.  serves  as loan  originator  for the  Partnership  and also  services  all
mortgage loans held by the Partnership.
         The persons  identified  above constitute all the persons who manage or
control the business of the  Partnership.  None of these  persons,  or any other
person who owns Units,  directly or indirectly,  owns more than 10% of the total
outstanding  Units.  Based  solely  on  review  of  Forms  3, 4 and 5,  and  any
amendments  thereto  furnished to the Partnership  during or with respect to its
most recent  fiscal  year,  the  Partnership  is not aware of any late  reports,
unreported transactions or failures to file a required form.


Item 11.  Executive Compensation
         The Partnership does not pay any compensation to any persons other than
the  Corporate  General  Partner.  The  Partnership  has not issued,  awarded or
otherwise paid to any General Partner, any options,  SAR's,  securities,  or any
other direct or indirect  form of  compensation  other than the  managment  fees
permitted under the Partnership's governing documents.
         The following  table  summarizes the forms and amounts of  compensation
paid to the General Partners or their affiliates for the year ended December 31,
1995. Such fees were established by the General Partners and were not determined
by arms-length negotiation.

                                                                   Year Ended
         Form of Compensation                                  December 3l, 1995

                                        PAID BY PARTNERSHIP
         Management Fees                                             $ 1,431,616
         Promotional Interest                                             69,255
                                                                      ----------
           Subtotal                                                  $ 1,500,871
                                                                      ----------

         Reimbursement of Operating Expenses                         $   352,055
                                                                      ----------
             Total                                                   $ 1,852,926
                                                                      ==========



<PAGE>


                                        PAID BY BORROWERS
         Investment Evaluation Fees                                  $ 1,865,000
         Servicing Fees                                                  371,000
         Late Payment Charges                                            152,000
                                                                      ----------
            Total                                                    $ 2,388,000
                                                                      ==========


Item 12.  Security Ownership of Certain Beneficial Owners and Management.
         The following  table sets forth the beneficial  ownership  interests in
the Partnership as of December 31, 1995, held by (i) each General Partner of the
Partnership,  and (ii) all  General  Partners  as a group.  The  address of each
General Partner is 2221 Olympic Blvd., Walnut Creek, California 94595.
<TABLE>
<CAPTION>

            Title of                                            Amount of beneficial          Percent
              class                       Name                      ownership (1)            of class
              -----                       ----                      -------------            --------
<S>                                  <C>                            <C>                        <C> 
Limited Partnership Units            David Adler (2)                $    792,447               .48%
Limited Partnership Units            David K. Machado (2)                155,160               .09%
Limited Partnership Units            Milton N. Owens (2)                 148,836               .09%
Limited Partnership Units            William C. Owens (2)                  3,244               .00%
Limited Partnership Units            Larry R. Schultz (2)                 31,754               .02%
Limited Partnership Units            Owens Financial Group             2,017,879              1.21%
                                                                       ---------              -----
All General Partners as a Group
     (6 Persons)                                                     $ 3,149,320              1.89%
                                                                      ==========              =====
<FN>

(1) All interests are subject to the named  person's sole voting and  investment
power unless otherwise indicated.

(2) The ownership of the Corporate  General  Partner is held as follows:  16.78%
each by David Adler, William C. Owens and Larry Schultz, 26.84% by Milton Owens;
6.71% by David  Machado  and  Bryan H.  Draper  and an  aggregate  of 9.40% by 4
unrelated individuals.
</FN>
</TABLE>


Item 13.  Certain  Relationships  and  Related  Transactions  
Transactions with Management and others.

Management Fee.
     The Corporate  General Partner manages all aspects of the Partnership.  The
Corporate General Partner receives a fee for such services in an amount of up to
2 3/4% per  annum of the  total  value of  mortgages  loans  invested  in by the
Partnership.  The  arnount  of  management  fees paid to the  Corporate  General
Partner for the year ended December 31, 1995 was $1,431,616.



<PAGE>


Promotional Interest.
         The  Corporate  General  Partner is  required  to  maintain  an ongoing
interest  in  the  Partnership  equal  to 1  percent  of the  Limited  Partners'
interests.  To achieve this,  the Corporate  General  Partner makes monthly cash
contributions  equal to  one-half  of this  obligation.  The  other  half of the
obligation is funded  through a promotional  interest  expense  allocated to the
Partnership  on  a  monthly  basis.   During  1995,  the  Partnership   incurred
promotional  interest  costs of $69,255 which  increased  the Corporate  General
Partners interest in the Partnership in the same amount.

         See also Item 12 for a  discussion  of the  interest in the  Coroporate
General Partner held by each individual General Partner.


<PAGE>


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

                                                                   Form 10-K Pg.
(a)(1)   List of Financial Statements:
         Report of Independent Auditors.................................p. 28

         Balance Sheets - December 31, 1995 and 1994....................p. 29

         Statements of Income for the years ended
December 31, 1995, 1994 and 1993........................................p. 30

         Statements of Partners Capital for the
years ended December 31, 1995, 1994 and 1993............................p. 31

Statements of Cash Flows for the years
ended December 31, 1995, 1994 and 1993..................................p. 32

         Notes to Financial Statements................................ pp. 33-40

(2)      Schedule IV - Mortgage Loans on Real Estate....................p. 47

(3)      Exhibits:
             3. Amended and Restated Limited Partnership Agreement, incorporated
by  reference  to  Exhibit A to  Prospectus  filed with  Registration  Statement
33-81896 filed July 6, 1995.

             4. Amended and Restated Limited Partnership Agreement, incorporated
by  reference  to  Exhibit A to  Prospectus  filed with  Registration  Statement
33-81896 filed July 6, 1995.

             10(a).  Subscription Agreement and Power of Attorney,  incorporated
by  reference  to  Exhibit B To  Prospectus  filed with  Registration  Statement
33-81896 filed July 6, 1995.

              27.  Financial Data Schedule.

(b)      Reports on Form 8-K - None

(c)      Exhibits:
             3. Amended and Restated Limited Partnership Agreement, incorporated
by  reference  to  Exhibit A to  Prospectus  filed with  Registration  Statement
33-81896 filed July 6, 1995.

             4. Amended and Restated Limited Partnership Agreement, incorporated
by  reference  to  Exhibit A to  Prospectus  filed with  Registration  Statement
33-81896 filed July 6, 1995.

             10(a).  Subscription Agreement and Power of Attorney,  incorporated
by  reference  to  Exhibit B To  Prospectus  filed with  Registration  Statement
33-81896 filed July 6, 1995.

              27.  Financial Data Schedule.

(d)      Schedules:
             Schedule IV - Mortgage Loans on Real Estate


<PAGE>
<TABLE>
<CAPTION>


                         OWENS MORTGAGE INVESTMENT FUND
                  SCHEDULE IV -- MORTGAGE LOANS ON REAL ESTATE

                                                                            Principal Amount of Loans
                                                              Mortgage        Subject to Delinquent
    Description        Interest Rate      Maturity Date       Balances       Principal or Interest

TYPE OF LOAN
<S>                  <C>    <C>        <C>                     <C>                  <C>        
Income Producing     6.62 - 14.50%     Current to Oct., 2010   $142,597,751         $10,622,750
S.F.R.               8.00 - 15.00%     Current to April, 2000     2,249,616             184,000
Land                 10.00 - 15.00%    Current to July, 1998      6,503,224           1,230,170
                                                                -----------          ----------
  Total                                                        $151,350,591         $12,036,920
                                                                ===========          ==========

AMOUNT OF LOAN
$0 - 250,000         6.81 - 15.00%     Current to Aug., 2005   $ 10,852,336         $   688,987
$250,001 - 500,000   8.00 - 14.00%     Current to Aug., 2010     19,392,222           2,447,415
$500,001 - 1,000,000 7.62 - 14.50%     Current to Feb., 2010     27,942,137           3,289,455
Over $1,000,000      6.62 - 14.50%     Current to Oct., 2010     93,163,896           5,611,063
                                                               ------------          ----------
  Total                                                        $151,350,591         $12,036,920
                                                                ===========          ==========

POSITION OF LOAN
First                 6.62 - 15.00%   Current to Oct., 2010    $136,110,802         $10,437,920
Second                9.50 - 14.50%   Current to Dec., 2004      14,660,759           1,599,000
Third or all-inclusive
  deeds of trust      10.50%          Current to Feb., 1996         579,030                   0
                                                                -----------          ----------
Total                                                          $151,350,591         $12,036,920
                                                                ===========          ==========
<FN>
NOTE 1: All loans  acquired  are from an affiliate  of the  partnership,  namely
Owens Financial Group, Inc. the Corporate General Partner.

NOTE 2:       Reconciliation of carrying amount of mortgages

              Balance at beginning of period (1/1/95)              $ l45,050,213

              Additions during period
                New mortgage loans                                    63,029,067
                                                                    ------------
              Subtotal                                              $208,079,280

              Deductions During Period
                Collection of principal                               53,325,022
                Real Estate Owned Foreclosures                         2,501,308
                Conversion to Unsecured Loan to
                  Corporate General Partner                              902,357
                                                                    ------------
              Balance at end of period (12/31/95)                   $151,350,593
                                                                    ============
NOTE  3:  There  is one  loan  of  $5,344,002  which  exceeds  3% of  the  total
Partnership loans as of December 31, 1995.
</FN>
</TABLE>

                  See accompanying independent auditors report


<PAGE>



                                    SIGNATURE

          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.


Dated:  March 28, 1996                      OWENS MORTGAGE INVESTMENT FUND,
                                            a California Limited Partnership

                                            By:  Owens Financial Group, Inc.
                                                 a General Partner


Dated:  March 28, 1996                           By: /s/David Adler
        --------------                              ----------------------
                                                     David Adler, Director


Dated:  March 28, 1996                           By: /s/Larry R. Schultz
        --------------                              ----------------------
                                                     Larry R. Schultz, Director


Dated:  March 28, 1996                           By: /s/William C. Owens
       ---------------                              ----------------------
                                                     William C. Owens, Director

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                                          841501                        
<NAME>                                         OWENS MORTGAGE INVESTMENT FUND
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              DEC-31-1995
<PERIOD-START>                                 JAN-01-1995
<PERIOD-END>                                   DEC-31-1995
<EXCHANGE-RATE>                                1
<CASH>                                         5906358
<SECURITIES>                                   0
<RECEIVABLES>                                  1359228
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               149123823
<PP&E>                                         9012359
<DEPRECIATION>                                 0
<TOTAL-ASSETS>                                 165401768
<CURRENT-LIABILITIES>                          657325
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       0
<OTHER-SE>                                     164744443
<TOTAL-LIABILITY-AND-EQUITY>                   165401768
<SALES>                                        16044301
<TOTAL-REVENUES>                               16044301
<CGS>                                          0
<TOTAL-COSTS>                                  0
<OTHER-EXPENSES>                               1852926
<LOSS-PROVISION>                               700000
<INTEREST-EXPENSE>                             0
<INCOME-PRETAX>                                13491375
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            13491375
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   13491375
<EPS-PRIMARY>                                  .08
<EPS-DILUTED>                                  .08
        


</TABLE>


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