<PAGE>   1
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM 10-Q
(Mark One)

         [X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                  OF THE SECURITIES EXCHANGE ACT OF 1934

         For the quarterly period ended June 30, 1998

                                      OR
         [ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR
                  15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

         For the transition period from _________to ____________________
         Commission file number 0-22767

                             D&N Capital Corporation
         ---------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           Delaware                                             31-1517665
           --------                                             ----------
 (State or other jurisdiction of                            (I.R.S. Employer
incorporation or organization)                              Identification No.)

                   400 Quincy Street, Hancock, Michigan 49930
                   ------------------------------------------
                    (Address of principal executive offices)

                                 (906) 482-2700
                                 --------------
              (Registrant's telephone number, including area code)

              ----------------------------------------------------
              (Former name, former address and former fiscal year,
               if changed since last report)

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

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

         Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.

Common Stock, $300 par value                                   31,781
----------------------------                         ---------------------------

Series A Preferred Shares, $25.00 par value                            1,210,000
-------------------------------------------          ---------------------------
                (Class)                               (Shares Outstanding as of
                                                       July 31, 1998)

================================================================================


<PAGE>   2


                             D&N CAPITAL CORPORATION


                                      INDEX


<TABLE>
<CAPTION>

                                                                                       Page No. 
                                                                                       -------- 
<S>            <C>                                                                     <C>    
                                                                          
  PART I       Statements of condition -
                   June 30, 1998 and  December 31, 1997                                    3

               Statements of income -
                   three months ended June 30, 1998 and 1997
                   six months ended June 30, 1998 and 1997                                 4

               Statement of changes in Stockholders' Equity -
                   six months ended June 30, 1998                                          5

               Statement of cash flows -
                   six months ended June 30, 1998                                          6

               Notes to financial statements                                               7

               Management's discussion and analysis of financial
                   condition and results of operations                                    12

  PART II      Other Information                                                          16
</TABLE>




                                      - 2 -


<PAGE>   3
                             D&N CAPITAL CORPORATION
                             STATEMENTS OF CONDITION
                                at June 30, 1998
                        (In thousands, except share data)


<TABLE>
<CAPTION>
                                                             June 30,          December 31,
                                                              1998                1997
                                                           ----------          ------------
                                                           (Unaudited) 
<S>                                                        <C>                   <C>
ASSETS:                                                                
Loans receivable:                                                      
    Residential mortgage loans                              $ 52,927              $ 52,784
    Commercial mortgage loans                                  7,448                 7,601
                                                            --------              --------
             Net loans receivable                             60,375                60,385

Cash                                                               2                     2
Due from Parent                                                  450                    --
Other assets                                                      15                    --
Accrued interest receivable                                      366                   358
                                                            --------              --------
                                                                       
             TOTAL ASSETS                                   $ 61,208              $ 60,745
                                                            ========              ========
                                                                       
                                                                       
LIABILITIES:                                                           
Due to Parent                                               $     --              $    202
Other liabilities                                                 10                     9
                                                            --------              --------
             TOTAL LIABILITIES                                    10                   211
                                                                       
STOCKHOLDERS' EQUITY:                                                  
Preferred stock, par value $25.00; 2,500,000                           
     authorized, 1,210,000 issued and outstanding.            30,250                30,250
                                                                       
                                                                       
Common stock, par value $300.00 per share ;                            
     250,000 shares authorized, 31,781 shares                          
     issued and outstanding.                                   9,534                 9,534
                                                                       
Additional paid-in capital                                    20,716                20,716
                                                            --------              --------
             Total paid-in capital                            60,500                60,500
                                                                       
Retained earnings                                                698                    34
                                                            --------              --------
             TOTAL STOCKHOLDERS' EQUITY                     $ 61,198              $ 60,534
                                                            --------              --------
             TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY     $ 61,208              $ 60,745
                                                            ========              ========
</TABLE>                                                               
                                                                       

See Notes to Financial Statements


                                      - 3 -


<PAGE>   4
                             D&N CAPITAL CORPORATION
                       STATEMENTS OF INCOME (UNAUDITED)
               For the Three and Six Months Ended June 30, 1998
                    (In thousands, except per share data)



<TABLE>
<CAPTION>
                                                                         Three Months Ended             Six Months Ended   
                                                                               June 30                       June 30     
                                                                          1998         1997              1998       1997
                                                                      ------------------------        ---------------------
<S>                                                                   <C>            <C>              <C>          <C>
INTEREST INCOME:                                                                                                           
   Loans:
       Residential mortgage loans                                        $   906      $    --         $  1,790     $     --
       Commercial mortgage loans                                             155           --              311           --
                                                                         -------      -------         --------     --------
                  Total loan interest income                               1,061           --            2,101           --

   Intercompany interest                                                      10           --               12           --
                                                                         -------      -------         --------     --------
          TOTAL INTEREST INCOME                                            1,071           --            2,113           --

NONINTEREST EXPENSE:
   Advisory fees                                                              32           --               63           --
   Other expenses                                                             16           --               24           --
                                                                         -------      -------         --------     --------
          TOTAL NONINTEREST EXPENSE                                           48           --               87           --

          NET INCOME                                                     $ 1,023           --         $  2,026           --

          PREFERRED STOCK DIVIDEND REQUIREMENTS                              681           --            1,362           --
                                                                         -------      -------         --------     --------
          NET INCOME APPLICABLE TO COMMON SHARES                         $   342           --         $    664           --
                                                                         =======      =======         ========     ========

          NET INCOME PER SHARE                                           $ 10.77           --         $  20.90           --
                                                                         =======      =======         ========     ========
          WEIGHTED AVERAGE COMMON SHARES OUTSTANDING                      31,781                        31,781
                                                                         =======      =======         ========     ========

</TABLE>


See Notes to Financial Statements


                                      - 4 -


<PAGE>   5
                             D&N CAPITAL CORPORATION
            STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED)
                     For the Six Months Ended June 30, 1998
                                 (In thousands)

<TABLE>
<CAPTION>
<S>                                                                   <C>
PREFERRED STOCK:
Balance at beginning of period                                         $  30,250
                                                                       ---------
Balance at end of period                                                  30,250
                                                                       ---------


COMMON STOCK:
Balance at beginning of period                                             9,534
                                                                       ---------
Balance at end of period                                                   9,534
                                                                       ---------

ADDITIONAL PAID IN CAPITAL:
Balance at beginning of period                                            20,716
                                                                       ---------
Balance at end of period                                                  20,716
                                                                       ---------

RETAINED EARNINGS:
Balance at beginning of period                                                34

Net Income                                                                 2,026

Preferred dividends                                                       (1,362)

Common dividends                                                              --
                                                                       ---------
Balance of end of period                                                     698
                                                                       ---------
TOTAL STOCKHOLDERS' EQUITY                                             $  61,198
                                                                       =========
</TABLE>



See Notes to Financial Statements

                                      - 5 -


<PAGE>   6



                             D&N CAPITAL CORPORATION
                       STATEMENT OF CASH FLOW (UNAUDITED)
                     For the Six months ended June 30, 1998
                                 (In thousands)

<TABLE>
<CAPTION>

OPERATING ACTIVITIES:
<S>                                                                   <C>
Net Income                                                             $   2,026

Adjustments to reconcile net income to net cash 
provided by operating activities:

  Net change in:
         Accrued interest receivable                                          (8)
         Due from Parent                                                    (652)
         Other assets                                                        (15)
         Accounts payable                                                      1
                                                                       ---------
Net cash provided by operating activities                                  1,352
                                                                       ---------


INVESTING ACTIVITIES:

Purchase of mortgage loans                                               (14,624)
Principal payments received                                               14,634
                                                                       ---------
Net cash used by investing activities                                         10
                                                                       ---------


FINANCING ACTIVITIES:

Preferred stock dividends paid                                             (1362)
Common stock dividends paid                                                   --
Net cash used by financing activities                                      (1362)
                                                                       ---------


NET INCREASE (DECREASE) IN CASH                                               --

CASH AT BEGINNING OF PERIOD                                                    2
                                                                       ---------
CASH AT JUNE 30, 1998                                                  $       2
                                                                       =========

</TABLE>


See Notes to Financial Statements

                                      - 6 -


<PAGE>   7



                             D&N CAPITAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1: ORGANIZATION AND BASIS OF PRESENTATION

       D&N Capital Corporation (the "Company"), is a Delaware corporation
incorporated on March 18, 1997 and created for the purpose of acquiring, holding
and managing real estate assets. The Company is a wholly-owned subsidiary of D&N
Bank (the "Bank"), a federally chartered savings bank, which itself is wholly
owned by D&N Financial Corporation ("D&N"), a financial services holding company
organized under the laws of the state of Delaware.

       All shares of common stock are held by the Bank. The Series A Preferred
Shares are traded on NASDAQ under the symbol "DNFCP".

       The Company used the net proceeds raised from the initial public offering
of the Series A Preferred Shares and the sale of the Common Stock to the Bank to
purchase from the Bank, the Company's initial portfolio of $60,524,000, of
residential and commercial mortgage loans ("Mortgage Loans") at their estimated
fair values.

       The accompanying unaudited interim financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-Q and Rule 10-01 of
Regulation S-X. Accordingly, they do not include all of the information and
footnotes required by generally accepted accounting principles for complete
financial statements. In the opinion of management, all adjustments (consisting
solely of normal recurring accruals) considered necessary for a fair
presentation have been included. Operating results for the three month and six
month periods ended June 30, 1998 are not necessarily indicative of the results
that may be expected for the full year.

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Mortgage Loans:

       Mortgage loans are carried at the principal amount outstanding, plus
premium or discount, upon purchase from the Bank. Interest income is recognized
using the interest method, which approximates a level rate of return over the
term of the loan.

Allowance for Loan Losses:

         The allowance for possible losses on loans is maintained at a level
believed adequate by management to absorb potential losses from impaired loans
as well as losses from the remainder of the portfolio. Management's
determination of the


                                      - 7 -
<PAGE>   8



level of the allowance is based upon evaluation of the portfolio, past
experience, current economic conditions, size and composition of the portfolio,
collateral location and values, cash flow positions, industry concentrations,
delinquencies and other relevant factors. At June 30, 1998, there was no
allowance for losses on loans.

Accounts Receivable from Parent:

         Accounts Receivable from parent at June 30, 1998 represents principal
and interest payments due the Company from the Bank, partially offset by prior
amounts due the Bank by the Company.

Accounts Payable to Parent:

         Accounts payable to parent as of December 31, 1997, represents the
Common Stock Dividend due the Bank, plus advisory fees and other expenses paid
by the Bank for the Company, offset partially, by principal and interest
payments due, which the Bank owes to the Company.

Offering Costs:

         Costs incurred in connection with the raising of capital through the
sale of preferred stock were charged against stockholders' equity upon the
issuance of Common Shares to the Bank.

Dividends:

         Preferred Stock. Dividends on the Series A Preferred Shares are
noncumulative from issuance (July 17,1997) and are payable quarterly on the last
day of March, June, September and December at a rate of 9.00% per annum of the
liquidation preference ($25.00 per share).

         Common Stock. The Bank, as shareholder, is entitled to receive
dividends when, as and if declared by the Board of Directors from funds legally
available after all preferred dividends have been paid.

Net Income per Common Share:

         Net income per share is computed by dividing net income after preferred
dividends by the weighted average number of common shares outstanding. Diluted
earnings per share is not presented, as there are no outstanding dilutive
securities.

         The Company has elected to be treated as a Real Estate Investment Trust
("REIT") pursuant to provision of the Internal Revenue Code of 1986, as amended


                                      - 8 -
<PAGE>   9



(the "Code"). As a result, the Company will not be subject to federal income tax
on its taxable income to the extent it distributes at least 95% of its taxable
income to its shareholders and it meets certain other requirements as defined in
the Code. The Company intends to maintain its qualification as a REIT for
federal income tax purposes. The Company intends to make qualifying dividends
(for federal income tax purposes) of all of its taxable income to its Common and
Preferred Stock shareholders, a portion of which may be in the form of "consent"
dividends, as defined under the Code. As a result, the Company has made no
provision for income taxes in the accompanying financial statements.



NOTE 3 - MORTGAGE LOANS

         Mortgage loans consist of both residential and commercial mortgage
loans. Residential mortgage loans consist of Adjustable Rate Mortgages ("ARMs")
and Fixed Rate Mortgages ("FRMs"). The commercial mortgage loans consist of
Fixed and Variable Rate loans, a majority of which have balloon payments.

         Each of the Mortgage Loans is secured by a mortgage, deed of trust or
other security instrument which created a first lien on the residential dwelling
and/or commercial property.


NOTE 4 - DIVIDENDS

         For the three month and six month periods ended June 30, 1998, the
Company paid dividends on Series A Preferred Shares in the amount of $680,625
and $1,361,250, respectively.


NOTE 5 - RELATED PARTY TRANSACTION

         The Company has entered into an Advisory Agreement (the "Advisory
Agreement") with the Bank (the "Advisor") requiring an annual payment of
$125,000. The Advisor provides advice to the Board of Directors and manages the
operations of the Company as defined in the Agreement. The Agreement has an
initial term of five years commencing on September 9, 1997 and automatically
renews for additional five year periods, unless the Company delivers a notice of
nonrenewal to the Advisor as defined in the Advisory Agreement. Advisory fees
incurred for the three month and six month periods ended June 30, 1998 totaled
approximately $32,000 and $63,000, respectively.

         The Company also entered into two servicing agreements with the Bank
for the servicing of the commercial and residential mortgage loans. Pursuant to
each


                                      - 9 -
<PAGE>   10



servicing agreement, the Bank performs the servicing of the Mortgage Loans owned
by the Company, in accordance with normal industry practice. The Servicing
Agreements can be terminated without cause upon a thirty day advance notice
given to the Servicer. The servicing fee is 0.375% of the outstanding principal
balance for the residential mortgage loans and commercial mortgage loans. The
servicing fees are netted out of interest, prior to remittance by the Bank to
the Company.


NOTE 6 - FAIR VALUE OF FINANCIAL INSTRUMENTS

         Fair value is defined as the amount at which a financial instrument
could be exchanged in a current transaction between willing parties, other than
in a forced sale or liquidation, and is best evidenced by a quoted market price,
if one exists. The calculation of estimated fair value is based on market
condition at a specific point in time and may not be reflective of future fair
values.

         Certain financial instruments and all nonfinancial instruments are
excluded from the scope of SFAS 107. Accordingly, the fair value disclosures
required by SFAS 107 may provide only a partial estimate of the fair value of
the Company. Fair values among REITs are not comparable due to the wide-range of
limited valuation techniques and numerous estimates which must be made. This
lack of an objective valuation standard, introduces a great degree of
subjectivity to the derived or estimated fair value. Therefore, readers are
cautioned against using this information for purposes of evaluating the
financial condition of the Company compared with the other REITs.

         Loans were valued using methodologies suitable for each loan type.
These methodologies and the key assumption made are discussed below.

         The fair value of the Company's commercial loans was estimated by
assessing the two main risk components: credit risk and interest rate risk. The
estimated cash flows were discounted, using rates appropriate for each maturity
that incorporates the effects of interest rate changes.

         For residential mortgage loans for which market rates for comparable
loans are readily available, the fair value was estimated by discounting
expected cash flows, adjusted for prepayments. The discount rates used for
residential mortgages were secondary market yields for comparable
mortgage-backed securities, adjusted for risk. These discount rates incorporated
the effects of interest rate changes only, since the estimated cash flows were
previously adjusted for credit risk.


                                     - 10 -
<PAGE>   11



         The book value and fair value of Mortgage Loans at June 30, 1998, is as
follows (in thousands):

<TABLE>
<CAPTION>

                                                                         Book Value              Fair Value
<S>                                                                      <C>                      <C>
         Residential Mortgage Loans                                       $  52,927                $52,908
         Commercial Mortgage Loans                                            7,448                  7,449
                                                                          ---------                -------
                   Total Portfolio                                        $  60,375                $60,357
                                                                          =========                =======
</TABLE>

         Assets and liabilities in which carrying value approximates fair value:

         The carrying values of certain financial assets and liabilities,
including cash, accrued interest receivable, due-from-parent, due-to-parent and
other assets and liabilities, are considered to approximate their respective
fair value due to their short-term nature and negligible exposure to credit
losses.










                                     - 11 -


<PAGE>   12



                             D&N CAPITAL CORPORATION

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

       The principal business of the Company is to acquire, hold and manage
residential and commercial mortgage loans ("Mortgage Loans") that will generate
net income for distribution to stockholders. The Company currently intends to
continue to acquire all its Mortgage Loans from the Bank consisting of whole
loans secured by first mortgages or deeds of trust on single-family residential
real estate properties or on commercial real estate properties.

       All shares of common stock are held by the D&N Bank. The Series A
preferred shares are traded on NASDAQ under the symbol "DNFCP".

           The Bank administers the day-to-day activities of the Company in its
role as Advisor under the Advisory Agreement. The Bank also services the
Company's Mortgage Loans under each of the Servicing Agreements.

           It is the intention of the Company and the Bank that any agreements
and transactions between the Company, and the Bank, are consistent with market
terms, including the price paid and received for Mortgage Loans, upon their
acquisition or disposition by the Company, or in connection with the servicing
of such Mortgage Loans. The requirement in the Certificate of Designation
establishing the Series A Preferred Shares that certain actions of the Company
be approved by a majority of the Independent Directors is also intended to
ensure fair dealing between the Company and the Bank.

RESULTS OF OPERATIONS

         The Company reported net interest income for the quarter ended June 30,
1998 of approximately $1,071,000. Interest income from residential and
commercial mortgage loans was $906,000 and $155,000, respectively. After a
deduction of approximately $32,000 in advisory fees and $16,000 in other
administrative expenses, the Company reported net income of approximately
$1,023,000 for the quarter ended June 30, 1998.


         The Company reported net interest income for the six months ended June
30, 1998 of approximately $2,113,000. Interest income from residential and
commercial mortgage loans was $1,790,000 and $311,000, respectively. After a
deduction of approximately $63,000 in advisory fees and $24,000 in other
administrative expenses, the Company reported net income of approximately
$2,026,000 for the six months ended June 30, 1998.


                                     - 12 -
<PAGE>   13



         For the three month and six month periods ended June 30, 1998, the
Company reported net income per common share of $10.77 and $20.90, respectively.

         For the quarter ended June 30, 1998, the Company paid $680,625 in
preferred stock dividends. Dividends on the common stock are paid to the Bank
when, as and if declared by the Board of Directors of the Company out of funds
available. The Company expects to pay common stock dividends at least annually
in amounts necessary to continue to preserve its status as a real estate
investment trust ("REIT") under the Internal Revenue Code of 1986, as amended
(the "Code").


MORTGAGE LOANS

         Residential mortgage loans consist of Adjustable Rate Mortgages
("ARMs"), and Fixed Rate Mortgages ("FRM's"). The commercial mortgage loans
consist of fixed and variable rate loans, a majority of which have balloon
payments. Reinvestments in mortgage loans have been and will continue to be
consistent in maintaining an approximate 90% and 10% ratio between residential
and commercial mortgage loans, respectively. All Mortgage Loans are purchased
from the Bank.

         For the three and six month periods ended June 30, 1998, the Company
purchased replacement mortgage loans from the Bank of approximately $7,272,000 
and $14,624,000, respectively. In addition, the Company received approximately 
$7,289,000 and $14,634,000, respectively, of principal payments on its 
portfolio from the Servicer for the three month and six month periods ended 
June 30, 1998.


INTEREST RATE RISK

         The Company's income consists primarily of interest payments on
Mortgage Loans. If there is a decline in interest rates (as measured by the
indices upon which the interest rates of the residential ARM and variable rate
commercial mortgage loans are based), then the Company will experience a
decrease in income available to be distributed to its shareholders. There can be
no assurance that an interest rate environment in which there is a significant
decline in interest rates over an extended period of time would not adversely
affect the Company's ability to pay dividends on the Series A Preferred Shares.

SIGNIFICANT CONCENTRATION OF CREDIT RISK

         Concentration of credit risk arises when a number of customers engage 
in


                                     - 13 -
<PAGE>   14



similar business activities, or activities in the same geographical region, or
have similar economic features that would cause their ability to meet
contractual obligations to be similarly affected by changes in economic
conditions. Concentration of credit risk indicates the relative sensitivity of
the Company's performance to both positive and negative developments affecting a
particular industry.

         Approximately 90% of the Company's total Mortgage Loan portfolio are
loans secured by residential real estate properties located in Michigan.
Consequently, these residential mortgage loans may be subject to a greater risk
of default than other comparable, geographically diverse, residential mortgage
loans in the event of adverse economic, political or business developments and
natural hazards in Michigan.

         In addition, the majority of the commercial mortgage properties
underlying the Company's commercial mortgage loans are located in the Detroit
metropolitan area. Consequently, these commercial mortgage loans may be subject
to greater risk of default in the event of adverse economic, political or
business developments in the Detroit metropolitan area.


LIQUIDITY RISK MANAGEMENT

         The objective of liquidity management is to ensure the availability of
sufficient cash flows to meet all of the Company's financial commitments and to
capitalize on opportunities for the Company's business expansion. In managing
liquidity, the Company takes into account various legal limitations placed on a
REIT as discussed below in Other Matters.

         The Company's principal liquidity needs are to maintain the current
portfolio size through the acquisition of additional Mortgage Loans as Mortgage
Loans currently in the portfolio mature, or prepay, and to pay dividends on the
Series A Preferred Shares. The acquisition of additional Mortgage Loans is
intended to be funded with the proceeds obtained from the repayment of principal
balances by individual borrowers. The Company does not have and does not
anticipate having any material capital expenditures.


YEAR 2000 COMPLIANCE

         D&N utilizes various electronic computer systems for the delivery of
its financial services products, for the maintenance of its financial and other
business records, and for general management purposes. Some of these systems
include legacy procedures that may have been designed and historic data that may
have been stored in such a manner that inconsistences or failures might occur
when


                                     - 14 -
<PAGE>   15



dates from the new millennium are considered. Commonly known as the Year 2000
problem, a myriad of related potential computing difficulties face entities that
rely extensively upon computer systems. D&N's major computer systems include
financial control applications provided by M&I Data Services, Inc; mortgage
lending applications provided by ALLTEL Information Services, Inc. and FiTech,
Inc.; and internally maintained micro-computer and network systems which support
management functions and communications. D&N is working closely with its data
services vendors to ascertain that their applications, upon which the Bank
relies, will be certifiable as compliant by the end of 1998.

         D&N has determined that its internally maintained systems, consisting
primarily of a Lotus Notes server array and various workstation-based business
suite software, are Year 2000 compliant as currently installed.

         Costs associated with addressing the Year 2000 issue as it affects
D&N's externally vended applications, is implicitly included in the contractual
arrangements for those applications. Accordingly, D&N's duty is to monitor the
progress of its vendors toward the attainment of compliance and to test for
compliance. Where progress is acceptable and timely compliance is deemed likely,
no material costs of addressing the Year 2000 issue are imputable to D&N. At
this time, D&N deems the progress attained by each of its service bureau vendors
to achieve Year 2000 compliance in a timely fashion to be acceptable.
Accordingly, the potential cost of addressing the Year 2000 issue is not
expected to be material to D&N's business, operations or financial condition.


OTHER MATTERS

         As of June 30, 1998, the Company believed that it was in full
compliance with the REIT tax rules and that it will continue to qualify as a
REIT under the provision of the Code. The Company calculates that:

*        its Qualified REIT Assets, as defined in the Code, are approximately
         100% of its total assets, as compared to the federal tax requirements
         that at least 75% of its total assets must be Qualified REIT assets.

*        97% of its revenues qualify for the 75% source of income test and 100%
         of its revenues qualify for the 95% source of income test under the
         REIT rules.

*        none of the revenue was subject to the 30% income limitation under the
         REIT rules.

         The Company also met all REIT requirements regarding the ownership of
its common and preferred stocks and anticipates meeting the 1998 annual
distribution and administrative requirements.


                                     - 15 -
<PAGE>   16
                                D&N CAPITAL CORPORATION

                              PART II - OTHER INFORMATION


ITEM 1:        LEGAL PROCEEDINGS
                     None

ITEM 2:        CHANGES IN SECURITIES
                     None

ITEM 3:        DEFAULTS UPON SENIOR SECURITIES
                     None

ITEM 4:        SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
                     None

ITEM 5:        OTHER INFORMATION

               Filings on Statements with the Securities and Exchange Commission

               On April 16, 1998 D&N Capital Corporation and D&N Financial
               Corporation, filed a registration statement (S-8) with the
               Securities and Exchange Commission relating to 20,000 shares of
               D&N Capital Corporation's Preferred Stock, par value $25 per
               share and 160,000 shares of D&N Financial Corporation's Common
               Stock, par value $.01 per share, to be offered pursuant to the
               D&N Bank 401(k) Plan and Trust.

ITEM 6:        EXHIBITS AND REPORTS ON FORM 8-K

               (a) The following exhibit are included herein:

                     12(a)      Computation of Ratio of Earnings to Fixed 
                                  Charges

                     12(b)      Computation of Ratio of Earnings to Fixed 
                                  Charges and Preferred Stock Dividend 
                                  Requirements.

                     (27)       Financial Data Schedule

               (b) Reports on Form 8-K:

                              No reports on Form 8-K have been filed during the
                              quarter Ended June 30, 1998.


                                     - 16 -


<PAGE>   17







                                   SIGNATURES





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





                                        D&N CAPITAL CORPORATION





                                        /s/ Kenneth R. Janson
                                        ---------------------------------------
                                        Kenneth R. Janson, President and
                                        Chief Executive Officer






                                        /s/ Daniel D. Greenlee
                                        ---------------------------------------
                                        Daniel D. Greenlee,
                                        Chief Financial Officer and Treasurer









Date: August 13, 1998
     ------------------------


<PAGE>   18




                                INDEX TO EXHIBITS




Exhibit No.         Exhibits
-----------         --------

    12 (a)          Computation of Ratio of Earnings to Fixed Charges


    12 (b)          Computation of  Ratio of Earnings to Fixed Charges and
                         Preferred Stock Dividend Requirements

    27              Financial Data Schedule