##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---

FORM 10-Q



---



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

FOR THE QUARTER ENDED JUNE 30, 2007

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 001-14784



---

INCOME OPPORTUNITY REALTY
INVESTORS, INC.

(Exact Name of Registrant as Specified in Its Charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Nevada                                                         |  | 75-2615944                          
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)

1755 Wittington Place, Suite 340

Dallas, Texas 75234

(Address of principal executive offices)

(Zip Code)

(469) 522-4200

(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 required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x.    No ̈.

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the
Act).    Yes ̈.    No  x.

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer or a non-accelerated filer. See definition of
accelerated filer in Rule 12b-2 of the Exchange Act (Check one):

Large accelerated filer ̈Accelerated filer ̈Non-accelerated filer  x



Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes ̈.    No  x.

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE

PRECEDING FIVE YEARS:

Indicate by check mark whether the registrant has filed all documents and reports required to be
filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court.    Yes ̈.    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, $.01 par value |  | 4,173,675                     
|(Class)                      |  | (Outstanding at July 26, 2007)



---



---

##### Table of Contents

INCOME OPPORTUNITY REALTY INVESTORS, INC.

FORM 10-Q

TABLE OF CONTENTS



|                             |  |                                                                                                             |  |   
|---------------------------- |  | ----------------------------------------------------------------------------------------------------------- |  | --
|PART I. FINANCIAL STATEMENTS |  |                                                                                                            
|                             |  |                                                                                                            
|Item 1.                      |  | Financial Statements                                                                                        |  | 3 
|                             |  | Consolidated Balance Sheets at June 30, 2007 (unaudited) and December 31, 2006                              |  | 3 
|                             |  | Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2007 and 2006 (unaudited) |  | 4 
|                             |  | Consolidated Statement of Stockholders Equity for the Six Months Ended June 30, 2007 (unaudited)           |  | 5 
|                             |  | Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2007 and 2006 (unaudited)           |  | 6 
|                             |  | Notes to Consolidated Financial Statements                                                                  |  | 7 
|Item 2.                      |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                       |  | 11
|Item 3.                      |  | Quantitative and Qualitative Disclosures Regarding Market Risk                                              |  | 15
|Item 4.                      |  | Controls and Procedures                                                                                     |  | 15
|                             | 
|PART II. OTHER INFORMATION   |  |                                                                                                            
|                             |  |                                                                                                            
|Item 2.                      |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                 |  | 16
|Item 6.                      |  | Exhibits                                                                                                    |  | 16
|SIGNATURE PAGE               |  | 17                                                                                                         
|CERTIFICATIONS               |  |                                                                                                            



2



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|ITEM 1. | FINANCIAL STATEMENTS
|------- | --------------------

The accompanying Consolidated Financial
Statements for the six months ended June 30, 2007 have not been audited by independent certified public accountants but, in the opinion of the management of Income Opportunity Realty Investors, Inc. (IORI or the
Company), all adjustments (consisting of normal recurring accruals) necessary for a fair presentation of IORIs consolidated financial position, consolidated results of operations and consolidated cash flows at the dates and for the
periods indicated, have been included.

INCOME OPPORTUNITY REALTY INVESTORS, INC.

CONSOLIDATED BALANCE SHEETS

(amounts in thousands, except per share data)



|                                                                                                                                                                          |  |               |         |   |                   |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ------- | - | ----------------- | - | ------- | -
|                                                                                                                                                                          |  | June 30, 2007 |         |   | December 31, 2006 |  
|                                                                                                                                                                          |  | (unaudited)   |         |   |                   |  
|Assets                                                                                                                                                                    |  |               |         |   |                   |   |         |  
|Real estate held for investment                                                                                                                                           |  | $             | 63,456  |   |                   | $ | 63,682  |  
|Lessaccumulated depreciation                                                                                                                                             |  |               | (5,457  | ) |                   |   | (5,061  | )
|                                                                                                                                                                          |  |               |         |   |                   |   |         |  
|                                                                                                                                                                          |  |               | 57,999  |   |                   |   | 58,621  |  
|                                                                                                                                                                          |  |              
|Notes and interest receivable  related parties                                                                                                                           |  |               | 28,625  |   |                   |   | 27,777  |  
|Investment in real estate partnerships                                                                                                                                    |  |               | 500     |   |                   |   | 515     |  
|Cash and cash equivalents                                                                                                                                                 |  |               | 37      |   |                   |   | 80      |  
|Receivables from affiliates                                                                                                                                               |  |               | 24,970  |   |                   |   | 17,766  |  
|Other assets                                                                                                                                                              |  |               | 3,149   |   |                   |   | 4,152   |  
|                                                                                                                                                                          |  |               |         |   |                   |   |         |  
|                                                                                                                                                                          |  | $             | 115,280 |   |                   | $ | 108,911 |  
|                                                                                                                                                                          |  |               |         |   |                   |   |         |  
|Liabilities and Stockholders Equity                                                                                                                                      |  |               |         |   |                   |   |         |  
|Liabilities:                                                                                                                                                              |  |               |         |   |                   |   |         |  
|Notes and interest payable                                                                                                                                                |  | $             | 69,371  |   |                   | $ | 61,546  |  
|Other liabilities                                                                                                                                                         |  |               | 1,329   |   |                   |   | 1,921   |  
|                                                                                                                                                                          |  |               |         |   |                   |   |         |  
|                                                                                                                                                                          |  |               | 70,700  |   |                   |   | 63,467  |  
|                                                                                                                                                                          |  |              
|Commitments and contingencies                                                                                                                                             |  |               |         |   |                   |   |         |  
|                                                                                                                                                                          |  |              
|Minority interest                                                                                                                                                         |  |               | 649     |   |                   |   | 605     |  
|                                                                                                                                                                          |  |              
|Stockholders equity:                                                                                                                                                     |  |               |         |   |                   |   |         |  
|Common Stock, $.01 par value, authorized 10,000,000 shares; issued and outstanding 4,165,015 and 4,168,035 shares at June 30, 2007 and at
December 31, 2006, respectively |  |               | 42      |   |                   |   | 42      |  
|Additional paid-in capital                                                                                                                                                |  |               | 61,932  |   |                   |   | 61,955  |  
|Accumulated deficit                                                                                                                                                       |  |               | (18,043 | ) |                   |   | (17,158 | )
|                                                                                                                                                                          |  |               |         |   |                   |   |         |  
|                                                                                                                                                                          |  |               | 43,931  |   |                   |   | 44,839  |  
|                                                                                                                                                                          |  |               |         |   |                   |   |         |  
|                                                                                                                                                                          |  | $             | 115,280 |   |                   | $ | 108,911 |  
|                                                                                                                                                                          |  |               |         |   |                   |   |         |  

The accompanying notes are an integral part of these Consolidated Financial Statements.



3



---

##### Table of Contents

INCOME OPPORTUNITY REALTY INVESTORS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(amounts in thousands, except per share data)



|                                                                                                  |  |                                     |           |   |                                   |   |           |      |  |   |           |   |  |   |           |  
|------------------------------------------------------------------------------------------------- |  | ----------------------------------- | --------- | - | --------------------------------- | - | --------- | ---- |  | - | --------- | - |  | - | --------- | -
|                                                                                                  |  | For the Three Months Ended June 30, |           |   | For the Six Months Ended June 30, |  
|                                                                                                  |  | 2007                                |           |   | 2006                              |   |           | 2007 |  |   | 2006      |  
|                                                                                                  |  | (unaudited)                         |           |   | (unaudited)                       |  
|Property revenue                                                                                  |  |                                     |           |   |                                   |   |           |      |  |   |           |   |  |   |           |  
|Rents and other property revenues                                                                 |  | $                                   | 2,160     |   |                                   | $ | 1,923     |      |  | $ | 4,249     |   |  | $ | 3,620     |  
|                                                                                                  |  |                                     |           |  
|Operating expenses                                                                                |  |                                     |           |   |                                   |   |           |      |  |   |           |   |  |   |           |  
|Property operations                                                                               |  |                                     | 1,096     |   |                                   |   | 1,032     |      |  |   | 2,203     |   |  |   | 1,836     |  
|Depreciation                                                                                      |  |                                     | 198       |   |                                   |   | 190       |      |  |   | 396       |   |  |   | 360       |  
|General and administrative                                                                        |  |                                     | 140       |   |                                   |   | 132       |      |  |   | 283       |   |  |   | 282       |  
|Advisory fees  related party                                                                     |  |                                     | 367       |   |                                   |   | 243       |      |  |   | 578       |   |  |   | 417       |  
|                                                                                                  |  |                                     |           |   |                                   |   |           |      |  |   |           |   |  |   |           |  
|Total operating expenses                                                                          |  |                                     | 1,801     |   |                                   |   | 1,597     |      |  |   | 3,460     |   |  |   | 2,895     |  
|                                                                                                  |  |                                     |           |   |                                   |   |           |      |  |   |           |   |  |   |           |  
|Operating income                                                                                  |  |                                     | 359       |   |                                   |   | 326       |      |  |   | 789       |   |  |   | 725       |  
|Other income (expense):                                                                           |  |                                     |           |   |                                   |   |           |      |  |   |           |   |  |   |           |  
|Interest income (includes $614 and $1,179 in 2007 and $182 and $342 in 2006 from related parties) |  |                                     | 1,136     |   |                                   |   | 844       |      |  |   | 2,235     |   |  |   | 1,998     |  
|Mortgage and loan interest expense and fees                                                       |  |                                     | (2,430    | ) |                                   |   | (1,152    | )    |  |   | (3,850    | ) |  |   | (2,048    | )
|Net income fee  related party                                                                    |  |                                     | 5         |   |                                   |   | (5        | )    |  |   |          |   |  |   | (55       | )
|                                                                                                  |  |                                     |           |   |                                   |   |           |      |  |   |           |   |  |   |           |  
|Total other income (expense)                                                                      |  |                                     | (1,289    | ) |                                   |   | (313      | )    |  |   | (1,615    | ) |  |   | (105      | )
|                                                                                                  |  |                                     |           |   |                                   |   |           |      |  |   |           |   |  |   |           |  
|Income (loss) before equity in earnings of investees and minority interest                        |  |                                     | (930      | ) |                                   |   | 13        |      |  |   | (826      | ) |  |   | 620       |  
|                                                                                                  |  |                                     |           |  
|Equity in earnings (loss) of investees                                                            |  |                                     | (15       | ) |                                   |   | 81        |      |  |   | (15       | ) |  |   | 81        |  
|                                                                                                  |  |                                     |           |  
|Minority interest                                                                                 |  |                                     | (6        | ) |                                   |   | (29       | )    |  |   | (44       | ) |  |   | (42       | )
|                                                                                                  |  |                                     |           |   |                                   |   |           |      |  |   |           |   |  |   |           |  
|Net income (loss)                                                                                 |  | $                                   | (951      | ) |                                   | $ | 65        |      |  | $ | (885      | ) |  | $ | 659       |  
|                                                                                                  |  |                                     |           |   |                                   |   |           |      |  |   |           |   |  |   |           |  
|Earnings (loss) per share                                                                         |  |                                     |           |   |                                   |   |           |      |  |   |           |   |  |   |           |  
|Net earnings from continuing operations                                                           |  | $                                   | (0.23     | ) |                                   | $ | 0.02      |      |  | $ | (0.21     | ) |  | $ | 0.16      |  
|                                                                                                  |  |                                     |           |   |                                   |   |           |      |  |   |           |   |  |   |           |  
|Weighted average common shares used in computing earnings per share                               |  |                                     | 4,166,525 |   |                                   |   | 4,168,035 |      |  |   | 4,166,525 |   |  |   | 4,168,035 |  

The accompanying notes are an integral part of these Consolidated Financial Statements.



4



---

##### Table of Contents

INCOME OPPORTUNITY REALTY INVESTORS, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY

For the Six Months Ended June 30, 2007

(amounts in thousands)

(Unaudited)



|                           |  |              |   |                          |        |    |                    |   |        |                          |  |   |         |   |  |   |        |  
|-------------------------- |  | ------------ | - | ------------------------ | ------ | -- | ------------------ | - | ------ | ------------------------ |  | - | ------- | - |  | - | ------ | -
|                           |  | Common Stock |   | AdditionalPaid-inCapital |        |    | AccumulatedDeficit |   |        | TotalStockholdersEquity | 
|                           |  | Shares       |   |                          | Amount |    |                    |  
|Balance, December 31, 2006 |  | 4,168,035    |   |                          | $      | 42 |                    | $ | 61,955 |                          |  | $ | (17,158 | ) |  | $ | 44,839 |  
|Repurchased shares         |  | (3,020       | ) |                          |        |   |                    |   | (23    | )                        |  |   |        |   |  |   | (23    | )
|Net income                 |  |             |   |                          |        |   |                    |   |       |                          |  |   | (885    | ) |  |   | (885   | )
|                           |  |              |   |                          |        |    |                    |   |        |                          |  |   |         |   |  |   |        |  
|Balance, June 30, 2007     |  | 4,165,015    |   |                          | $      | 42 |                    | $ | 61,932 |                          |  | $ | (18,043 | ) |  | $ | 43,931 |  
|                           |  |              |   |                          |        |    |                    |   |        |                          |  |   |         |   |  |   |        |  

The accompanying notes are an integral part of these Consolidated Financial Statements.



5



---

##### Table of Contents

INCOME OPPORTUNITY REALTY INVESTORS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(amounts in thousands)



|                                                                             |  |                                  |        |   |      |   |         |  
|---------------------------------------------------------------------------- |  | -------------------------------- | ------ | - | ---- | - | ------- | -
|                                                                             |  | For the Six MonthsEnded June 30, |       
|                                                                             |  | 2007                             |        |   | 2006 |  
|                                                                             |  | (unaudited)                      |       
|CASH FLOWS FROM OPERATING ACTIVITIES                                         |  |                                  |        |   |      |   |         |  
|Net income (loss)                                                            |  | $                                | (885   | ) |      | $ | 659     |  
|Reconciliation of net income to net cash used by operating activities        |  |                                  |        |   |      |   |         |  
|Adjustments to reconcile net income to net cash used in operating activities |  |                                  |        |   |      |   |         |  
|Depreciation                                                                 |  |                                  | 396    |   |      |   | 360     |  
|Amortization                                                                 |  |                                  | 314    |   |      |   | 127     |  
|Loss (gain) on equity partnerships                                           |  |                                  | 15     |   |      |   | (81     | )
|Minority interest                                                            |  |                                  | 44     |   |      |   | 42      |  
|Decrease in interest receivable                                              |  |                                  | (848   | ) |      |   | (53     | )
|(Increase) decrease in other assets                                          |  |                                  | 850    |   |      |   | (785    | )
|Decrease in interest payable                                                 |  |                                  | (16    | ) |      |   | (52     | )
|Increase (decrease) in other liabilities                                     |  |                                  | (592   | ) |      |   | 9       |  
|                                                                             |  |                                  |        |   |      |   |         |  
|Net cash provided by (used in) operating activities                          |  |                                  | (722   | ) |      |   | 226     |  
|                                                                             |  |                                 
|CASH FLOWS FROM INVESTING ACTIVITIES                                         |  |                                  |        |   |      |   |         |  
|Real estate acquisition                                                      |  |                                  | (24    | ) |      |   |        |  
|Advances from (payments to) advisor and affiliates                           |  |                                  | (7,204 | ) |      |   | (163    | )
|                                                                             |  |                                  |        |   |      |   |         |  
|Net cash provided by (used in) investing activities                          |  |                                  | (7,228 | ) |      |   | (163    | )
|                                                                             |  |                                 
|CASH FLOWS FROM FINANCING ACTIVITIES                                         |  |                                  |        |   |      |   |         |  
|Financing fees paid                                                          |  |                                  | (161   | ) |      |   |         |  
|Notes payable payments                                                       |  |                                  | (7,322 | ) |      |   | (605    | )
|Notes payable proceeds                                                       |  |                                  | 15,413 |   |      |   | 1,107   |  
|Stock buyback                                                                |  |                                  | (23    | ) |      |   |         |  
|                                                                             |  |                                  |        |   |      |   |         |  
|Net cash provided by financing activities                                    |  |                                  | 7,907  |   |      |   | 502     |  
|                                                                             |  |                                 
|INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                             |  |                                  | (43    | ) |      |   | 565     |  
|CASH AND CASH EQUIVALENTS, beginning of period                               |  |                                  | 80     |   |      |   | 201     |  
|                                                                             |  |                                  |        |   |      |   |         |  
|CASH AND CASH EQUIVALENTS, end of period                                     |  | $                                | 37     |   |      | $ | 766     |  
|                                                                             |  |                                  |        |   |      |   |         |  
|Supplemental Disclosures of Cash Flow Information:                           |  |                                  |        |   |      |   |         |  
|Cash paid for interest                                                       |  | $                                | 3,866  |   |      | $ | 1,687   |  
|Acquisition of real estate in exchange for notes receivable                  |  |                                  |       |   |      |   | 37,200  |  
|Sale of office building                                                      |  |                                  |       |   |      |   | (12,200 | )
|Mortgage note payable assumed on acquisition of real estate                  |  |                                  |       |   |      |   | (22,802 | )

The accompanying notes are an integral part of these Consolidated Financial Statements.



6



---

##### Table of Contents

INCOME OPPORTUNITY REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1. BASIS OF PRESENTATION

The accompanying Consolidated
Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X and,
accordingly, do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. Dollar amounts in tables are in thousands, except per share
amounts.

Operating results for the six month period ended June 30, 2007 are not necessarily indicative of the results that may be expected for the
year ending December 31, 2007. For further information, refer to the Consolidated Financial Statements and Notes included in IORIs Annual Report on Form 10-K for the year ended December 31, 2006 (the 2006 Form 10-K).

Certain balances from 2006 have been reclassified to conform to the 2007 presentation.

Newly issued accounting standards. In June 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109 (FIN No.
48). FIN No. 48 clarifies the accounting for uncertainty in income taxes recognized in a companys financial statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and
measurement of a tax position taken or expected to be taken in a tax return. FIN No. 48 also provides guidance on description, classification, interest and penalties, accounting in interim periods, disclosure and transition. FIN No. 48 was effective
for fiscal years beginning after December 15, 2006. FIN No. 48, which was adopted by the Company effective January 1, 2007, did not have a material impact on the Companys cash flows, results of operations, financial position or liquidity.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements (SFAS No. 157). SFAS No. 157 defines fair value,
establishes a framework for measuring fair value in generally accepted accounting principles (GAAP), and expands disclosures about fair value measurements. SFAS No. 157 does not require any new fair value measurements. SFAS No. 157 applies under
other accounting pronouncements that require or permit fair value measurements. SFAS No. 157 is effective for fiscal years beginning after November 15, 2007. The Company does not expect the adoption of SFAS No. 157 to have a material impact on the
Companys cash flows, results of operations, financial position or liquidity.

In February 2007, the FASB issued SFAS No. 159, The Fair Value
Option for Financial Assets and Financial LiabilitiesIncluding an amendment of FASB Statement No. 115 (SFAS No. 159). SFAS No. 159 permits entities to choose, at specified election dates, to measure many financial instruments
and certain other items at fair value that are not currently required to be measured at fair value. Unrealized gains and losses shall be reported on items for which the fair value option has been elected in earnings at each subsequent reporting
date. SFAS No. 159 is effective for fiscal years beginning after November 15, 2007. The Company is currently evaluating and assessing the impact of this statement.

NOTE 2. REAL ESTATE

On March 31, 2006, IORI acquired a 218-unit apartment complex located in Indianapolis, Indiana (Falcon Point)
from Syntek West, Inc. (SWI), a related party, for $3,750,000, which included the assumption of a $1,500,000 existing mortgage. IORI did not acquire any properties during the six months ended June 30, 2007.

IORI sold no properties during the six months ended June 30, 2007 or 2006.

The following is a list of properties owned by IORI on June 30, 2007:



|                     |  |                    |  |                             |  |           |        |                          |   |      
|-------------------- |  | ------------------ |  | --------------------------- |  | --------- | ------ | ------------------------ | - | -----
|Property             |  | Location           |  | Units / Sq. Ft. / Acres     |  | CostBasis |        | Accumulated Depreciation
|Apartments           |  |                    |  |                             |  |           |        |                          |   |      
|Brighton Court       |  | Midland, TX1       |  | 60 Units / 90,672 Sq. Ft.   |  | $         | 3,390  |                          | $ | 534  
|Del Mar              |  | Midland, TX1       |  | 92 Units / 105,348 Sq. Ft.  |  |           | 3,243  |                          |   | 511  
|Enclave              |  | Midland, TX1       |  | 68 Units / 89,734 Sq. Ft.   |  |           | 3,243  |                          |   | 511  
|Falcon Point         |  | Indianapolis, IN   |  | 225 Units / 162,425 Sq. Ft. |  |           | 3,643  |                          |   | 144  
|Meridian             |  | Midland, TX1       |  | 280 Units / 264,000 Sq. Ft. |  |           | 5,690  |                          |   | 854  
|Signature Place      |  | Midland, TX1       |  | 57 Units / 72,480 Sq. Ft.   |  |           | 2,211  |                          |   | 348  
|Sinclair Place       |  | Midland, TX1       |  | 114 Units / 91,529 Sq. Ft.  |  |           | 2,653  |                          |   | 418  
|                     |  |                    |  |                            
|Office Buildings     |  |                    |  |                             |  |           |        |                          |   |      
|2010 Valley View     |  | Farmers Branch, TX |  | 40,666 Sq. Ft.              |  |           | 3,651  |                          |   | 1,641
|                     |  |                    |  |                            
|Shopping Centers     |  |                    |  |                             |  |           |        |                          |   |      
|Parkway Center       |  | Dallas, TX         |  | 28,374 Sq. Ft.              |  |           | 3,970  |                          |   | 330  
|                     |  |                    |  |                            
|Industrial Warehouse |  |                    |  |                             |  |           |        |                          |   |      
|Eagle Crest          |  | Farmers Branch, TX |  | 133,000 Sq. Ft.             |  |           | 4,070  |                          |   | 166  
|                     |  |                    |  |                            
|Land                 |  |                    |  |                             |  |           |        |                          |   |      
|Three Hickory Centre |  | Farmers Branch, TX |  | 9 Acres                     |  |           | 3,119  |                          |   |     
|Travelers Land       |  | Farmers Branch, TX |  | 202 Acres                   |  |           | 24,573 |                          |   |     
|                     |  |                    |  |                             |  |           |        |                          |   |      
|                     |  |                    |  |                             |  | $         | 63,456 |                          | $ | 5,457
|                     |  |                    |  |                             |  |           |        |                          |   |      

---

|1 | The Company transferred these six residential properties along with another
residential property to partnerships formed with Metra Capital LLC (Metra) and was recorded as a financing transaction under SFAS 66 Accounting for Real Estate Sales. The participation in the transaction of a former
director of ARI, a related party, as well as the fact that at the time ARI was a related party to the Company, required the treatment as a financing transaction, although title to the residential properties was transferred to another
entity. The effect is for these properties to remain as assets on the financial statements of the Company and liabilities associated with the financing transaction recorded.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



7



---

##### Table of Contents

INCOME OPPORTUNITY REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 3. NOTES AND INTEREST RECEIVABLE 
RELATED PARTIES

The following is a list of notes and interest receivable due IORI on June 30, 2007:



|                                                                                           |  |          |  |                  |        |                 |   |              |  |           |  
|------------------------------------------------------------------------------------------ |  | -------- |  | ---------------- | ------ | --------------- | - | ------------ |  | --------- | -
|Borrower                                                                                   |  | Maturity |  | PrincipalBalance |        | AccruedInterest |   | InterestRate | 
|Housing for Seniors of Humble, LLC                                                         |  | 12/27/09 |  | $                | 2,000  |                 | $ | 17           |  | 11.20     | %
|Housing for Seniors of Humble, LLC                                                         |  | 12/27/09 |  |                  | 6,363  |                 |   | 2,545        |  | 11.50     | %
|Unified Housing Foundation, Inc. (Marquis at VR)                                           |  | 12/10/13 |  |                  | 2,438  |                 |   | 165          |  | 12.00     | %
|Unified Housing Foundation, Inc. (Echo Station)                                            |  | 12/26/13 |  |                  | 1,488  |                 |   | 93           |  | 12.00     | %
|Unified Housing Foundation, Inc.                                                           |  | 9/15/10  |  |                  | 2,990  |                 |   | 437          |  | 10.00     | %
|Unified Housing Foundation, Inc. (Parkside Crossing)                                       |  | 12/29/13 |  |                  | 1,726  |                 |   | 106          |  | 12.00     | %
|Unified Housing Foundation, Inc. (Timbers of Terrell)                                      |  | 12/18/08 |  |                  | 1,180  |                 |   | 77           |  | 12.00     | %
|Centura Land Mortgage (due from Transcontinental Realty Investors, Inc  a related party.) |  | 8/22/07  |  |                  | 7,000  |                 |   |             |  | Prime + 2 | %
|                                                                                           |  |          |  |                  |        |                 |   |              |  |           |  
|                                                                                           |  |          |  | $                | 25,185 |                 | $ | 3,440        |  |           |  
|                                                                                           |  |          |  |                  |        |                 |   |              |  |           |  

NOTE 4. NOTES AND INTEREST PAYABLE

The following is a list of notes and interest payable owed by IORI on June 30, 2007:



|                 |  |          |  |                  |        |                 |   |    
|---------------- |  | -------- |  | ---------------- | ------ | --------------- | - | ---
|Project          |  | Maturity |  | PrincipalBalance |        | AccruedInterest
|Brighton Court   |  | 5/1/12   |  | $                | 2,743  |                 | $ | 17 
|Del Mar          |  | 5/1/12   |  |                  | 2,629  |                 |   | 16 
|Enclave          |  | 5/1/12   |  |                  | 2,782  |                 |   | 17 
|Signature Place  |  | 5/1/12   |  |                  | 1,491  |                 |   | 14 
|Sinclair Place   |  | 6/28/08  |  |                  | 4,612  |                 |   |   
|Meridian         |  | 7/1/37   |  |                  | 10,800 |                 |   |   
|Falcon Point     |  | 11/30/07 |  |                  | 950    |                 |   |   
|2010 Valley View |  | 10/3/08  |  |                  | 2,190  |                 |   |   
|Eagle Crest      |  | 11/1/11  |  |                  | 2,434  |                 |   |   
|Parkway Center   |  | 6/1/36   |  |                  | 2,678  |                 |   |   
|Centura Land     |  | 8/22/07  |  |                  | 7,000  |                 |   |   
|Travelers Land  |  | 8/10/08  |  |                  | 28,654 |                 |   | 344
|                 |  |          |  |                  |        |                 |   |    
|                 |  |          |  | $                | 68,963 |                 | $ | 408
|                 |  |          |  |                  |        |                 |   |    



8



---

##### Table of Contents

NOTE 5. ADVISORY AGREEMENT

The Company has an Advisory Agreement with Syntek West, Inc. (SWI), wherein SWI is responsible for the Companys day-to-day operations. SWI owns 57.17% of the Companys common stock. In
accordance with the advisory agreement SWI must formulate and submit to IORIs Board of Directors for approval an annual budget and business plan containing a twelve-month forecast of operations and cash flow with a general plan for asset sales
and purchases, borrowing activity and other investments. SWI reports to the Board quarterly on IORIs performance against the business plan. The Advisory Agreement further places SWI in a fiduciary relationship to IORIs stockholders and
contains a broad standard governing SWIs liability for any losses incurred by IORI.

INCOME OPPORTUNITY REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SWI receives, as compensation for its management and advice, monthly advisory fees based on 61/2% of IORIs assets annually as well as specific fees for assisting IORI in obtaining financing and completing
acquisitions. If IORIs operating expenses exceed limits specified in the Advisory Agreement, SWI is obligated to refund a portion of the advisory fees.

Effective July 1, 2005, the Company and SWI entered into a Cash Management Agreement to further define the administration of the Companys day-to-day investment operations, relationship contacts, flow of
funds and deposit and borrowing of funds. Under the Cash Management Agreement, all funds of the Company are delivered to SWI which has a deposit liability to the Company and is responsible for investment of all excess funds, which earn interest at
the Wall Street Journal Prime Rate plus one percent per annum, set quarterly on the first day of each calendar quarter. Borrowings for the benefit of the Company bear the same interest rate. The Cash Management Agreement and the Advisory
Agreement are automatically renewed each year unless terminated by SWI and IORI.

SWI also receives a Net Income Fee calculated as 7.5% of IORIs net
income for the year.



|                                                                         |  |                              |      |   |      |   |     |  
|------------------------------------------------------------------------ |  | ---------------------------- | ---- | - | ---- | - | --- | -
|                                                                         |  | For Six monthsEnded June 30, |     
|                                                                         |  | 2007                         |      |   | 2006 |  
|Revenue, fees, interest on cash advances and cost reimbursements to SWI: |  |                              |      |   |      |   |     |  
|                                                                         |  |                             
|Advisory Fees to SWI                                                     |  | $                            | 578  |   |      | $ | 417 |  
|                                                                         |  |                             
|Interest Income on cash advances from Syntek                             |  |                              | (816 | ) |      |   | (20 | )
|                                                                         |  |                             
|Net income fee to SWI                                                    |  |                              |     |   |      |   | 55  |  
|                                                                         |  |                              |      |   |      |   |     |  
|                                                                         |  | $                            | (238 | ) |      | $ | 452 |  
|                                                                         |  |                              |      |   |      |   |     |  

NOTE 6. RECEIVABLES FROM AND PAYABLE TO AFFILIATES

From time to time, IORI and its affiliates and related parties have made unsecured advances to each other. In addition, IORI and its affiliates have entered into
transactions involving the purchase, sale and financing of property. The table below reflects the various transactions between IORI, SWI, and Transcontinental Realty Investors, Inc. (TCI).



|                           |  |     |        |   |     |   |       |  |   |        |  
|-------------------------- |  | --- | ------ | - | --- | - | ----- |  | - | ------ | -
|                           |  | SWI |        |   | TCI |   | Total | 
|Balance, December 31, 2006 |  | $   | 16,654 |   |     | $ | 1,112 |  | $ | 17,766 |  
|Cash received              |  |     | (5,612 | ) |     |   |      |  |   | (5,612 | )
|Cash payments              |  |     | 13,398 |   |     |   |      |  |   | 13,398 |  
|Other additions            |  |     | 757    |   |     |   | 363   |  |   | 1,120  |  
|Other repayments           |  |     | (1,702 | ) |     |   |      |  |   | (1,702 | )
|                           |  |     |        |   |     |   |       |  |   |        |  
|Balance, June 30, 2007     |  | $   | 23,495 |   |     | $ | 1,475 |  | $ | 24,970 |  
|                           |  |     |        |   |     |   |       |  |   |        |  

NOTE 7. OPERATING SEGMENTS

Significant differences among the accounting policies of the operating segments as compared to the Consolidated Financial Statements principally involve the calculation and allocation of administrative expenses.
Management evaluates the performance of each of the operating segments and allocates resources to them based on their operating income and cash flow. There are no intersegment revenues and expenses and IORI conducted all of its business within the
United States.



9



---

##### Table of Contents

INCOME OPPORTUNITY REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Presented below is the operating income of each
operating segment for the three and six months ended June 30, 2007 and 2006 and each segments assets at June 30, 2007 (amounts in thousands).



|                                        |  |      |        |   |                       |   |        |            |  |   |        |   |  |   |        |  
|--------------------------------------- |  | ---- | ------ | - | --------------------- | - | ------ | ---------- |  | - | ------ | - |  | - | ------ | -
|                                        |  | Land |        |   | Commercial Properties |   |        | Apartments |  |   | Total  |  
|Three Months Ended June 30, 2007        |  |      |        |   |                       |   |        |            |  |   |        |   |  |   |        |  
|Rental and other property revenues      |  | $    |       |   |                       | $ | 364    |            |  | $ | 1,796  |   |  | $ | 2,160  |  
|Property operating expenses             |  |      |       |   |                       |   | 189    |            |  |   | 907    |   |  |   | 1,096  |  
|Depreciation                            |  |      |       |   |                       |   | 57     |            |  |   | 141    |   |  |   | 198    |  
|Interest expense                        |  |      | 650    |   |                       |   | 269    |            |  |   | 1,511  |   |  |   | 2,430  |  
|Segment operating income (loss)         |  |      | (650   | ) |                       |   | (151   | )          |  |   | (763   | ) |  |   | (1,564 | )
|Real estate assets, net of depreciation |  |      | 27,689 |   |                       |   | 9,556  |            |  |   | 20,754 |   |  |   | 57,999 |  
|                                        |  |      |        |  
|Six Months Ended June 30, 2007          |  |      |        |   |                       |   |        |            |  |   |        |   |  |   |        |  
|Rental and other property revenues      |  |      |       |   |                       |   | 699    |            |  |   | 3,550  |   |  |   | 4,249  |  
|Property operating expenses             |  |      |       |   |                       |   | 436    |            |  |   | 1,767  |   |  |   | 2,203  |  
|Depreciation                            |  |      |       |   |                       |   | 114    |            |  |   | 282    |   |  |   | 396    |  
|Interest expense                        |  |      | 1,350  |   |                       |   | 646    |            |  |   | 1,854  |   |  |   | 3,850  |  
|Segment operating income (loss)         |  |      | (1,350 | ) |                       |   | (497   | )          |  |   | (353   | ) |  |   | (2,200 | )
|Real estate assets, net of depreciation |  |      | 27,689 |   |                       |   | 9,556  |            |  |   | 20,754 |   |  |   | 57,999 |  
|                                        |  |      |        |  
|                                        |  | Land |        |   | Commercial Properties |   |        | Apartments |  |   | Total  |  
|Three Months Ended June 30, 2006        |  |      |        |   |                       |   |        |            |  |   |        |   |  |   |        |  
|Rental and other property revenues      |  | $    |       |   |                       | $ | 301    |            |  | $ | 1,622  |   |  | $ | 1,923  |  
|Property operating expenses             |  |      |       |   |                       |   | 161    |            |  |   | 871    |   |  |   | 1,032  |  
|Depreciation                            |  |      |       |   |                       |   | 50     |            |  |   | 140    |   |  |   | 190    |  
|Interest expense                        |  |      | 130    |   |                       |   | 661    |            |  |   | 361    |   |  |   | 1,152  |  
|Segment operating income (loss)         |  |      | (130   | ) |                       |   | (571   | )          |  |   | 250    |   |  |   | (451   | )
|Real estate assets, net of depreciation |  |      | 24,122 |   |                       |   | 13,039 |            |  |   | 21,460 |   |  |   | 58,621 |  
|                                        |  |      |        |  
|Six Months Ended June 30, 2006          |  |      |        |   |                       |   |        |            |  |   |        |   |  |   |        |  
|Rental and other property revenues      |  | $    |       |   |                       | $ | 660    |            |  | $ | 2,960  |   |  | $ | 3,620  |  
|Property operating expenses             |  |      |       |   |                       |   | 329    |            |  |   | 1,507  |   |  |   | 1,836  |  
|Depreciation                            |  |      |       |   |                       |   | 109    |            |  |   | 251    |   |  |   | 360    |  
|Interest expense                        |  |      | 130    |   |                       |   | 1,209  |            |  |   | 709    |   |  |   | 2,048  |  
|Segment operating income (loss)         |  |      | (130   | ) |                       |   | (987   | )          |  |   | 493    |   |  |   | (624   | )
|Real estate assets, net of depreciation |  |      | 24,122 |   |                       |   | 13,039 |            |  |   | 21,460 |   |  |   | 58,621 |  

The following table reconciles the segment information to the corresponding amounts in the consolidated statements
of operations:



|                                       |  |                                  |        |   |      |   |       |  
|-------------------------------------- |  | -------------------------------- | ------ | - | ---- | - | ----- | -
|                                       |  | For the Six monthsEnded June 30, |       
|                                       |  | 2007                             |        |   | 2006 |  
|Segment operating income (loss)        |  | $                                | (2,200 | ) |      | $ | (624  | )
|Interest income                        |  |                                  | 2,235  |   |      |   | 1,998 |  
|General and administrative             |  |                                  | (283   | ) |      |   | (282  | )
|Advisory fees                          |  |                                  | (578   | ) |      |   | (417  | )
|Net income fee                         |  |                                  |       |   |      |   | (55   | )
|Equity in earnings (loss) of investees |  |                                  | (15    | ) |      |   | 81    |  
|Minority interest                      |  |                                  | (44    | ) |      |   | (42   | )
|                                       |  |                                  |        |   |      |   |       |  
|Net income (loss)                      |  | $                                | (885   | ) |      | $ | 659   |  
|                                       |  |                                  |        |   |      |   |       |  



10



---

##### Table of Contents

INCOME OPPORTUNITY REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 8. COMMITMENTS AND CONTINGENCIES

Liquidity. Management anticipates that IORI may not generate sufficient excess funds from operations in 2007 to discharge all of IORIs
debt obligations as they mature. IORI has invested its surplus cash with its advisor and can draw upon those funds to meet any future cash needs. In the alternative management may selectively sell income producing assets, refinance real estate
and/or incur additional borrowings against real estate to meet its cash requirements.

Litigation.IORI is involved in various lawsuits arising in
the ordinary course of business. Management is of the opinion that the outcome of these lawsuits will have no material impact on the Companys financial condition, results of operations or liquidity.



|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

WARNING CONCERNING FORWARD-LOOKING STATEMENTS

The following discussion should be read in conjunction with the
financial statements and notes thereto appearing elsewhere in this report.

This Report on Form 10-Q may contain forward-looking statements within the
meaning of the federal securities laws, principally, but not only, under the caption Managements Discussion and Analysis of Financial Condition and Results of Operations. We caution investors that any forward-looking statements in
this report, or which management may make orally or in writing from time to time, are based on managements beliefs and on assumptions made by, and information currently available to, management. When used, the words anticipate,
believe, expect, intend, may, might, plan, estimate, project, should, will, result and similar expressions which do
not relate solely to historical matters are intended to identify forward-looking statements. These statements are subject to risks, uncertainties and assumptions and are not guarantees of future performance, which may be affected by known and
unknown risks, trends, uncertainties and factors that are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those
anticipated, estimated or projected. We caution you that, while forward-looking statements reflect our good faith beliefs when we make them, they are not guarantees of future performance and are impacted by actual events when they occur after we
make such statements. We expressly disclaim any responsibility to update our forward-looking statements, whether as a result of new information, future events or otherwise. Accordingly, investors should use caution in relying on past forward-looking
statements, which are based on results and trends at the time they are made, to anticipate future results or trends.

Some of the risks and uncertainties
that may cause our actual results, performance or achievements to differ materially from those expressed or implied by forward-looking statements include, among others, the factors listed and described at Item 1A. Risk Factors in the
Companys Annual Report on Form 10-K, which investors should review. There have been no changes from the risk factors previously described in the Companys Form 10-K for the fiscal year ended December 31, 2006.

Other sections of this report may also include suggested factors that could adversely affect our business and financial performance. Moreover, we operate in a very
competitive and rapidly changing environment. New risks emerge from time to time and it is not possible for management to predict all such matters; nor can we assess the impact of all such matters on our business or the extent to which any factor,
or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Given these uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of
actual results. Investors should also refer to our quarterly reports on Form 10-Q for future periods and current reports on Form 8-K as we file them with the Securities and Exchange Commission (SEC) and to other materials we may furnish
to the public from time to time through Forms 8-K or otherwise.

Overview

IORI invests in equity interests in real estate through acquisitions, leases, partnerships and mortgage loans. IORI is the successor to a California business trust organized on December 14, 1984, which commenced
operations on April 10, 1985.



11



---

##### Table of Contents

Critical Accounting Policies

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America, or GAAP, requires management to use judgment in the application of accounting
policies, including making estimates and assumptions. We base our estimates on historical experience and on various other assumptions believed to be reasonable under the circumstances. These judgments affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. If our judgment or interpretation of the facts and circumstances
relating to various transactions had been different, it is possible that different accounting policies would have been applied resulting in a different presentation of our financial statements. From time to time, we evaluate our estimates and
assumptions. In the event estimates or assumptions prove to be different from actual results, adjustments are made in subsequent periods to reflect more current information. Below is a discussion of accounting policies that we consider critical in
that they may require complex judgment in their application or require estimates about matters that are inherently uncertain.

Real Estate Held for
Investment

Real estate held for investment is carried at cost. Statement of Financial Accounting Standards No. 144, Accounting for the
Impairment or Disposal of Long-Lived Assets (SFAS No. 144), requires that a property be considered impaired if the sum of the expected future cash flows (undiscounted and without interest charges) is less than the carrying
amount of the property. If impairment exists, an impairment loss is recognized, by a charge against earnings, equal to the amount by which the carrying amount of the property exceeds the fair value less cost to sell the property. If impairment of a
property is recognized, the carrying amount of the property is reduced by the amount of the impairment, and a new cost for the property is established. Such new cost is depreciated over the propertys remaining useful life. Depreciation is
provided by the straight-line method over estimated useful lives, which range from five to 40 years.

Real Estate Held-for-Sale

Foreclosed real estate is initially recorded at new cost, defined as the lower of original cost or fair value minus estimated costs of sale. SFAS No. 144 also
requires that properties held-for-sale be reported at the lower of carrying amount or fair value less costs of sale. If a reduction in a held-for-sale propertys carrying amount to fair value less costs of sale is required, a provision for loss
is recognized by a charge against earnings. Subsequent revisions, either upward or downward, to a held-for-sale propertys estimated fair value less costs of sale are recorded as an adjustment to the propertys carrying amount, but not in
excess of the propertys carrying amount when originally classified as held-for-sale. A corresponding charge against or credit to earnings is recognized. Properties held for sale are not depreciated.

Investments in Equity Investees

IORI may be considered to
have the ability to exercise significant influence over the operating and investment policies of certain of its investees. Those investees are accounted for using the equity method. Under the equity method, an initial investment, recorded at cost,
is increased by a proportionate share of the investees operating income and any additional investment and decreased by a proportionate share of the investees operating losses and distributions received.

Recognition of Rental Income

Rental income for commercial
property leases is recognized on a straight-line basis over the respective lease terms. Rental income for residential property leases is recorded when due from residents and is recognized monthly as earned, which is not materially different than on
a straight-line basis, as lease terms are generally for periods of one year or less.

Revenue Recognition on the Sale of Real Estate

Sales of real estate are recognized when and to the extent permitted by Statement of Financial Accounting Standards No. 66, Accounting
for Sales of Real Estate (SFAS No. 66), as amended by SFAS No. 144. Until the requirements of SFAS No. 66 for full profit recognition have been met, transactions are accounted for using the deposit, installment, cost
recovery or financing method, whichever is appropriate. When IORI provides seller financing, gain is not recognized at the time of sale unless the buyers initial investment and continuing investment are deemed to be adequate as determined by
SFAS No. 66 guidelines.



12



---

##### Table of Contents

Non-Performing Notes Receivable

IORI considers a note receivable to be non-performing when the maturity date has passed without principal repayment and the borrower is not making interest payments. Any new note receivable that results from a
modification or extension of a note considered non-performing will also be considered non-performing, without regard to the borrowers adherence to payment terms.

Interest Recognition on Notes Receivable

Interest income is not recognized on notes receivable that have been
delinquent for 60 days or more. In addition, accrued but unpaid interest income is only recognized to the extent that the net realizable value of the underlying collateral exceeds the carrying value of the receivable.

Allowance for Estimated Losses

A valuation allowance is
provided for estimated losses on notes receivable considered to be impaired. Impairment is considered to exist when it is probable that all amounts due under the terms of the note will not be collected. Valuation allowances are provided for
estimated losses on notes receivable to the extent that the investment in the note exceeds managements estimate of the fair value of the collateral securing such note.

Fair Value of Financial Instruments

The following assumptions were used in estimating the fair value of its
notes receivable, marketable equity securities and notes payable. For performing notes receivable, the fair value was estimated by discounting future cash flows using current interest rates for similar loans. For non-performing notes receivable, the
estimated fair value of IORIs interest in the collateral property was used. For marketable equity securities, fair value was based on the year-end closing market price of each security. For notes payable, the fair value was estimated using
current rates for mortgages with similar terms and maturities.

Liquidity and Capital Resources

Cash and cash equivalents at June 30, 2007 were $37,000 compared to $80,000 at December 31, 2006. IORIs principal sources of cash have been and will
continue to be property operations, proceeds from asset sales, interest earned on notes receivable, financings and refinancings and partnership distributions. Management anticipates that IORI will generate excess cash from operations in 2007 due to
increased rental receipts at its properties. However, such excess may not be sufficient to discharge all of IORIs debt obligations as they mature. IORI has invested its surplus cash with its advisor and can draw upon those funds to meet any
future cash needs. In the alternative Management may selectively sell income-producing assets, refinance real estate and/or incur additional borrowings against real estate to meet its cash requirements.

The Company reported a net loss of $885,000 for the six months ended June 30, 2007, which included the following non-cash items: depreciation and amortization of
$710,000 and equity in losses of investees of $15,000.

For the six months ended June 30, 2007, net cash used in operating activities totaled
$722,000; net cash used in investing activities was $7,228,000, consisting almost entirely of payments to the Companys Advisor under the terms of the Cash Management Agreement. See Note 5. Advisory Agreements and net cash used in financing
activities was $7,907,000, which is principally the net cash received from refinancing existing mortgage and notes payable.

In June 2007, IORI refinanced
the debt for two of its apartment properties. The refinancing generated net cash proceeds of approximately $7 million. The net cash proceeds were invested with Syntek under the terms of the Cash Management Agreement. after refinancing the original
loans. The principal balance of the new loans is $4.6 million maturing in June 2008 and $10.8 million maturing in June 2036.

Management reviews the
carrying values of IORIs properties at least annually or whenever events or a change in circumstances indicate that impairment may exist. Impairment is considered to exist if, in the case of a property, the future cash flow from the property
(undiscounted and without interest) is less than the carrying amount of the property. If impairment is found to exist, a provision for loss is recorded by a charge against earnings. The property review generally includes selective property
inspections, discussions with the manager of the property, visits to selected properties in the area and a review of the following: (1) the propertys current rents compared to market rents, (2) the propertys expenses,
(3) the propertys maintenance requirements and (4) the propertys cash flows.



13



---

##### Table of Contents

Results of Operations

IORI had a net loss of $951,000 and $885,000 for the three and six months ended June 30, 2007 as compared to net income of $65,000 and $659,000 for the corresponding periods in 2006. Fluctuations in components of revenue and expense
between June 30, 2007 and the corresponding period in 2006 are discussed below.

Rental income for the three and six months ended June 30, 2007
was $2.2 million and $4.3 million compared to $1.9 million and $3.6 million, respectively, in the corresponding periods in 2006. $244,000 of the increase for the six months ended June 30, 2007 is due to revenue from the Falcon Point Apartments,
which were acquired on March 31, 2006. The balance is due to increased average rents at the various properties.

Property operating expense for the
three and six months ended June 30, 2007 was $1.1 million and $2.2 million, respectively, compared to $1.0 million and $1.8 million for the corresponding periods in 2006. The increase for the six months ended June 30, 2007 is primarily due
to operating expenses from the Falcon Point Apartments.

Depreciation expense for the three and six months ended June 30, 2007 was $198,000 and
$396,000, respectively, compared to $190,000 and $360,000 for the corresponding periods in 2006. The increase is due to additional depreciation from Falcon Point Apartments.

General and administrative expenses for the three and six months ended June 30, 2007 was $140,000 and $283,000, respectively, compared to $132,000 and $282,000 for the corresponding periods in 2006.

Advisory fees to affiliate for the three and six months ended June 30, 2007 was $367,000 and $578,000, respectively, compared to $243,000 and $417,000 for the
corresponding periods in 2006. The increase was due to a net increase in gross assets, which is a component of the advisory fee and increased the advisory fee by $18,000 and $45,000 for the three and six months ended June 30, 2007. In addition,
the Company pays a 1% fee for new and refinancing of mortgages. The fee for refinancing was $127,000 greater in the three months ended June 30, 2007 than the prior year.

Interest income for the three and six months ended June 30, 2007 was $1.1 million and $2.2 million, respectively, compared to $844,000 and $2.0 million for the corresponding periods in 2006.

In May 12, 2006, Encino Executive Plaza Ltd. transferred One Hickory Center and the 202 acres of unimproved real property known as Travelers Land back to IORI in
satisfaction of the three notes receivable totaling $36 million. Interest income received by IORI on the Encino Notes for the six months ended June 30, 2006 was $668,000.

The loss of interest income from the above notes was offset by interest income from SWI of $815,000 in 2007 compared to $11,000 in 2006. The interest paid to or received from SWI is based upon the Cash Management
Agreement between IORI and SWI whereby interest is paid or received at a rate of prime plus 1% based upon the outstanding intercompany balances throughout the period. See NOTE 5. Advisory Agreement.

Interest expense and related fees for the three and six months ended June 30, 2007 was $2.4 million and $3.9 million, respectively, compared to $1.2 million and
$2.0 million for the corresponding periods in 2006. The increase was primarily due to the additional debt incurred by IORI during 2006 and 2007 due to new loans, refinancings and the acquisition of Falcon Point Apartments. During 2006 and the first
half of 2007 mortgage debt increased by approximately $16.million.

The increase in interest expense and related fees between the first and second quarter
of 2007 was due principally to a prepayment of approximately $900,000 that was incurred for two mortgages that were refinanced in June 2007.

The net income fee to affiliates for the three and six months ended June 30, 2007 was $5,000 and $0,
respectively, compared to ($5,000) and ($55,000) for the corresponding periods in 2006. The net income fee is based on 71/2% of IORIs net income. See NOTE 5. Advisory Agreement.

Related Party Transactions

Historically, IORI, ARI, Regis Realty I, LLC (Regis I) and TCI have each engaged in and may continue to engage in business transactions, including real estate
partnerships with related parties. Management believes that all of the related party transactions represented the best investments available at the time and were at least as advantageous to IORI, ARI, Regis I and TCI as could have been obtained from
unrelated third parties.



14



---

##### Table of Contents

Income Taxes

Financial statement income varies from taxable income principally due to the accounting for income and losses of investees, gains and losses from asset sales, depreciation on owned properties, amortization of discounts on notes receivable
and payable and the difference in the allowance for estimated losses. IORI has alternative minimum tax credit carry forwards available for 2007 and has a loss for federal income tax purposes for the first three months of 2007; therefore, it recorded
no provision for income taxes.

At June 30, 2007, IORI had a net deferred tax asset of approximately $1.5 million due to tax deductions available to
it in future years. However, as management cannot determine that it is more likely than not that IORI will realize the benefit of the deferred tax asset, a 100% valuation allowance has been established.

Inflation

The effects of inflation on IORIs operations
are not quantifiable. Revenues from apartment operations tend to fluctuate proportionately with inflationary increases and decreases in housing costs. Fluctuations in the rate of inflation also affect the sales value of properties and the ultimate
gain to be realized from property sales. To the extent that inflation affects interest rates, earnings from short-term investments and the cost of new financings as well as the cost of variable interest rate debt, will be affected.

Environmental Matters

Under various federal, state and local
environmental laws, ordinances and regulations, IORI may be potentially liable for removal or remediation costs as well as certain other potential costs relating to hazardous or toxic substances (including governmental fines and injuries to persons
and property) where property-level managers have arranged for the removal, disposal or treatment of hazardous or toxic substances. In addition, certain environmental laws impose liability for release of asbestos-containing materials into the air and
third parties may seek recovery for personal injury associated with such materials.

Management is not aware of any environmental liability relating to the
above matters that would have a material adverse effect on IORIs business, assets or results of operations.



|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES REGARDING MARKET RISK
|------- | --------------------------------------------------------------

At
June 30, 2007, IORIs exposure to a change in interest rates on its debt was as follows:



|                                           |  |         |           |                              |       |   |                                   |   |       
|------------------------------------------ |  | ------- | --------- | ---------------------------- | ----- | - | --------------------------------- | - | ------
|                                           |  | Balance |           | WeightedAverageInterest Rate |       |   | Effect of 1%Increase InBase Rates
|Notes payable                              |  |         |           |                              |       |   |                                   |   |       
|Variable rate                              |  | $       | 7,950,000 |                              | 10.37 | % |                                   | $ | 79,500
|                                           |  |         |           |                              |       |   |                                   |   |       
|Total decrease in IORIs annual net income |  |         |           |                              |       |   |                                   |   | 79,500
|                                           |  |         |           |                              |       |   |                                   |   |       
|Per share                                  |  |         |           |                              |       |   |                                   | $ | 0.02  
|                                           |  |         |           |                              |       |   |                                   |   |       



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

Based upon their most recent evaluation
completed as of the end of the period covered by this Report, the President and Principal Executive Officer and the Principal Financial and Accounting Officer concluded that the Companys disclosure controls and procedures were effective at
June 30, 2007 to ensure that information required to be disclosed in reports that the Company files or submits under the Securities Exchange Act of 1934, is recorded, processed, summarized and reported within the time period specified in
Securities and Exchange Commission rules and forms. There were no changes in the Companys internal controls over financial reporting during the quarter ended June 30, 2007 that have materially affected or are reasonably likely to
materially affect the Companys internal controls over financial reporting.



15



---

##### Table of Contents

PART II. OTHER INFORMATION



|ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------

During
the period of time covered by the Report, IORI repurchased 3,020 shares of its equity securities. The following table sets forth a summary for the quarter indicating the repurchases made and that at the end of the period covered by this Report, a
specified number of shares may yet be purchased under the programs specified below:



|                             |  |                                 |  |                              |      |                                                                        |       |                                                                         |        
|---------------------------- |  | ------------------------------- |  | ---------------------------- | ---- | ---------------------------------------------------------------------- | ----- | ----------------------------------------------------------------------- | -------
|Period                       |  | Total Number ofShares Purchased |  | Average Price Paid per Share |      | Total Number of Shares Purchased as Part of
Publicly Announced Program |       | Maximum Number of Shares that May Yet be Purchased Under the Program(a)
|Balance as of March 31, 2007 |  |                                |  |                              |     |                                                                        |      |                                                                         | 218,690
|April 1-30, 2007             |  | 2,317                           |  | $                            | 7.17 |                                                                        | 2,317 |                                                                         | 216,373
|May 1-31, 2007               |  | 513                             |  |                              | 5.90 |                                                                        | 513   |                                                                         | 215,860
|June 1-30, 2007              |  | 190                             |  |                              | 4.85 |                                                                        | 190   |                                                                         | 215,670
|                             |  |                                 |  |                              |      |                                                                        |       |                                                                         |        
|Total                        |  | 3,020                           |  | $                            | 6.81 |                                                                        | 3,020 |                                                                         | 215,670
|                             |  |                                 |  |                              |      |                                                                        |       |                                                                         |        

---

|(a) | On June 23, 2000, the IORI Board of Directors approved a share repurchase program for up to 1,409,000 shares of the Companys common stock. This repurchase program has no
termination date.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|ITEM 6. | EXHIBITS
|------- | --------

The following documents are filed herewith as exhibits or
incorporated by reference as indicated:



|              |  |                                                                                                                                                                                                                                           
|------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                               
|3.0           |  | Articles of Incorporation of Income Opportunity Realty Investors, Inc., (incorporated by reference to Appendix C to the Registrants Registration Statement on Form S-4, dated February
12, 1996).                                        
|              | 
|3.1           |  | Bylaws of Income Opportunity Realty Investors, Inc. (incorporated by reference to Appendix D to the Registrants Registration Statement on Forms S-4, dated February 12,
1996).                                                           
|              | 
|10.0          |  | Advisory Agreement dated as of July 1, 2003 between Income Opportunity Realty Investors, Inc. and Syntek West, Inc. (incorporated by reference to Exhibit 10.0 to the registrants current
report on Form 10-Q for event of July 1, 2003).
|              | 
|31.1*         |  | Certification by President and Chief Operating Officer and Principal Executive Officer Pursuant to Rule 13a-14 and 15d-14 under the Securities Exchange Act of 1934, as amended.                                                          
|              | 
|31.2*         |  | Certification by Executive Vice President and Principal Financial and Accounting Officer Pursuant to Rule 13a-14 and 15d-14 under the Securities Exchange Act of 1934, as
amended.                                                        
|              | 
|32.1*         |  | Certification pursuant to 18 U.S.C. Section 1350.                                                                                                                                                                                         

---

|* | filed herewith
|- | --------------



16



---

##### Table of Contents

SIGNATURE PAGE

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.



|                      |  |                                           |  |                                                     
|--------------------- |  | ----------------------------------------- |  | ----------------------------------------------------
|                      |  | INCOME OPPORTUNITY REALTY INVESTORS, INC.
|                      |  |                                          
|Date: August 14, 2007 |  | By:                                       |  | /s/ Daniel J. Moos                                  
|                      |  |                                           |  | Daniel J. Moos                                      
|                      |  |                                           |  | President and Chief Operating Officer               
|                      |  |                                           |  | (Principal Executive Officer)                       
|                      |  |                                          
|                      |  | By:                                       |  | /s/ Steven A. Abney                                 
|                      |  |                                           |  | Steven A. Abney                                     
|                      |  |                                           |  | Executive Vice President and Chief Financial Officer
|                      |  |                                           |  | (Principal Financial and Accounting Officer)        



17