SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-K

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

For the fiscal year ended     December 31, 1997
                              ------------------

Commission file number             33-94694
                              -----------------

                        CRIIMI MAE FINANCIAL CORPORATION
-----------------------------------------------------------------
               (Exact name of registrant as specified in charter)

             Maryland                            52-1931369
-------------------------------------      ----------------------
  (State or other jurisdiction of           (I.R.S. Employer
   incorporation or organization)            Identification No.)

11200 Rockville Pike, Rockville, Maryland           20852
-----------------------------------------  ----------------------
(Address of principal executive offices)          (Zip Code)

                                 (301) 816-2300
-----------------------------------------------------------------
              (Registrant's telephone number, including area code)

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

                                      NONE
-       ----------------------------------------------------------------
                                (Title of Class)

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

                                      NONE
-----------------------------------------------------------------
                                (Title of class)









                               Page 1 of 16 pages


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

     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

As of March 28, 1998, 1,000 shares of common stock were outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE
-----------------------------------------------------------------

     Form 10-K Parts                     Document
     ----------------                    ---------

     I, II, III and IV        Current Reports on Form 8-K filed with the
                              Commission on January 15, 1997, February 14, 1997,
                              March 14, 1997, April 15, 1997, May 15, 1997, June
                              13, 1997, July 11, 1997, August 13, 1997,
                              September 15, 1997, October 15, 1997, November 14,
                              1997 and December 15, 1997.






















                                     Page 2


                        CRIIMI MAE FINANCIAL CORPORATION

                         1997 ANNUAL REPORT ON FORM 10-K


                                TABLE OF CONTENTS

                                     PART I
                                     ------

                                                         Page
                                                         ----

Item 2.   Properties  . . . . . . . . . . . . . . . . .     4
Item 3.   Legal Proceedings . . . . . . . . . . . . . .     4
Item 4.   Submission of Matters to a Vote
            of Security Holders . . . . . . . . . . . .     4

                                     PART II
                                     -------
Item 5.   Market for the Registrant's Common Stock
            and Related Stockholder Matters . . . . . .     4
Item 9.   Changes in and Disagreements with Accountants
            on Accounting and Financial Disclosure  . .     4

                                    PART III
                                    --------
Item 13.  Certain Relationships and Related
            Transactions  . . . . . . . . . . . . . . .     5


                                     PART IV
                                     -------


Item 14.  Exhibits, Financial Statement Schedules, and
            Reports on Form 8-K . . . . . . . . . . . .     5

Signatures  . . . . . . . . . . . . . . . . . . . . . .     6














                                     Page 3


                                     PART I

ITEM 2.   PROPERTIES

          The information required by item 2 is incorporated herein by reference
to the Current Reports on Form 8-K filed with the Commission on January 15,
1997, February 14, 1997, March 14, 1997, April 15, 1997, May 15, 1997, June 13,
1997, July 11, 1997, August 13, 1997, September 15, 1997, October 15, 1997,
November 14, 1997 and December 15, 1997 and to the Accountant's Report and the
Annual Compliance Statement filed in response to Item 14 of this Form 10-K.

ITEM 3.   LEGAL PROCEEDINGS

          Not applicable.

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

          No matters were submitted to the security holders to be voted on
during the fourth quarter of 1997.

                                     PART II

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

          The Registrant's 1,000 shares of authorized Common Stock are held by
CRIIMI MAE Inc. (CRIIMI MAE), are not traded and have no trading market.

          As of December 31, 1997 Collateralized Mortgage Obligations (Bonds),
with a face value of $186,409,356 and a fair market value of $183,962,733, were
outstanding.  The Bonds are held by 23 Bondholders.  The Bonds trade on the
over-the-counter market.

          Reference is made to the Current Reports on Form 8-K filed with the
Commission on January 15, 1997, February 14, 1997, March 14, 1997, April 15,
1997, May 15, 1997, June 13, 1997, July 11, 1997, August 13, 1997, September 15,
1997, October 15, 1997, November 14, 1997 and December 15, 1997 for information
concerning payments of principal and interest on the Bonds to Bondholders and
dividends paid to CRIIMI MAE as the sole shareholder of the Registrant.

ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
            ACCOUNTING AND FINANCIAL DISCLOSURE

          None.



                                     Page 4


                                    PART III

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     (a)  Transactions with management and others.

          During 1997, CRIIMI MAE was paid $645,846 by the Registrant for
          interest expense due to CRIIMI MAE on the Mortgage Interest Strip
          Certificates that were issued in conjunction with the Bonds.

                                    PART IV

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


          (c)       Exhibits

<TABLE><CAPTION>
                                                                                          Sequentially
          Exhibit No.          Description                                                Numbered Page
          -----------          -----------                                                -------------
          <S>                  <C>                                                        <C>
          4.                   Indenture, dated as of October 1, 1995, among
                               CRIIMI MAE Financial Corporation and State
                               Street Bank and Trust Company, as Trustee.
                               (Incorporated by reference to Exhibit 2 to the
                               Current Report on Form 8-K filed with the
                               Commission on October 24, 1995).                                --

          10.1                 Master Servicing Agreement, dated as of October
                               11, 1995, among CRIIMI MAE Financial Corporation,
                               as Issuer, CRIIMI MAE Services Limited Partnership,
                               as Master Servicer, State Street Bank and Trust
                               Company, as Lead, and State Street Bank and Trust
                               Company, as Trustee. (Incorporated by reference to
                               Exhibit 3 to the Current Report on Form 8-K filed
                               with the Commission on October 24, 1995).                       --

          99.1                 Report of Independent Public Accountants on Applying
                               Agreed-upon procedures. (filed herewith).                        8

          99.2                 Annual Report for 1997 (filed herewith).                        12

          99.3                 Management's Assertion (filed herewith).                        15

          99.4                 Annual Compliance Statement (filed herewith).                   16
</TABLE>











                                                               Page 5

                                   SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, Registrant has duly caused this Report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                 CRIIMI MAE FINANCIAL CORPORATION
                                 (Registrant)

March 20, 1998                   /s/ William B. Dockser
-----------------                -----------------------------
DATE                             William B. Dockser
                                 Chairman of the Board and
                                   Principal Executive Officer









































                                     Page 6


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

March 20, 1998                   /s/ William B. Dockser
---------------------            ----------------------------
DATE                             William B. Dockser
                                 Chairman of the Board and
                                   Principal Executive Officer



March 20, 1998                   /s/ H. William Willoughby
---------------------            ----------------------------
DATE                             H. William Willoughby
                                 Director, President and
                                   Secretary



March 20, 1998                   /s/ Cynthia O. Azzara
---------------------            ----------------------------
DATE                             Cynthia O. Azzara
                                 Senior Vice President, Chief
                                  Financial Officer and Principal
                                  Accounting Officer



March 20, 1998                   /s/ Bruce Lane
---------------------            ----------------------------
DATE                             Bruce Lane
                                 Director






















                                     Page 7


                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



CRIIMI MAE Financial Corporation
11200 Rockville Pike
Rockville, MD  20852

State Street Bank and Trust Company
Two International Place
Boston, MA  02110

We have performed the procedures enumerated below, which were agreed to by
CRIIMI MAE Financial Corporation (the "Issuer") and State Street Bank and Trust
Company (collectively, the "Specified Users"), solely to assist you in
evaluating the Issuer's compliance, as set forth in the accompanying management
assertion, with the Indenture agreement among CRIIMI MAE Financial Corporation
as Issuer and State Street Bank and Trust Company as Trustee dated October 1,
1995 and the accuracy of the Issuer's records for the year ended December 31,
1997.  This agreed-upon procedures engagement was performed in accordance with
standards established by the American Institute of Certified Public Accountants.
The sufficiency of these procedures is solely the responsibility of the
specified users of the report.  Consequently, we make no representation
regarding the sufficiency of the procedures described below either for the
purpose for which this report has been requested or for any other purpose.
However, it is our understanding that these procedures are sufficient for your
purposes.

During our engagement, we were furnished with or referred to the following
documents:

          -    The Indenture agreement
          -    The Payment Date Statements for each of the months in the year
               beginning January 1, 1997 which represent all such Payment Date
               Statements for the year ended December 31, 1997, as provided by
               the Specified Users
          -    Collateral information attached to the Payment Date Statements
               listed above, as provided by the Specified Users
          -    The CRIIMI MAE Financial Corporation, 7% Collateralized Mortgage
               Obligations, Annual Report for 1997 (the "Annual Report") as
               attached to this letter
























                                     Page 8







Procedures to Comply with Section 8.4(b) of the Indenture
---------------------------------------------------------

We read such provisions of the Indenture agreement as we deemed necessary for
purposes of this letter.  We also read each of the Payment Date Statements for
the months listed above and performed the following procedures:

          1.   We agreed the Scheduled Principal distributions for the Mortgages
               and the GNMAs as detailed in the Principal Distribution Detail
               table to the collateral information attached to the Payment Date
               Statement.  We agreed the Principal Prepayments for the Mortgages
               and the GNMAs as detailed in the Principal Distribution Detail
               table to the collateral information attached to the Payment Date
               Statement.  We verified with the Issuer that there were no FHA
               Insurance Proceeds or Realized Losses during the period covered
               by the Payment Date Statement.  We also tested the clerical
               accuracy of the Net Principal Distribution.

          2.   For the Payment Date Statements listed above, we agreed the
               Beginning Balance as detailed in the Interest Payable on Bonds
               table to the Actual Ending Balance of the bonds detailed in the
               prior month's Payment Date Statement.  We recalculated the
               Interest Payable based on the Beginning Balance and the Interest
               Rate on the Bonds of 7%.

We performed the calculations as set forth in this letter in accordance with
Section 8.4(b) of the Indenture and found the calculations of the trustee to be
in agreement with those recomputed by us within $1.00.

No exceptions were found as a result of applying the above procedures.

Procedures Related to the 1997 Annual Report
--------------------------------------------

1.        We read the Annual Report.

2.        We tested the Annual Report for mathematical accuracy.

3.        We agreed the amounts disclosed for Scheduled Principal, Principal
          Prepayments, FHA Insurance Proceeds, Realized Losses and Net Principal
          Distribution as stated in the Principal Distribution Detail table of
          the Annual Report to the sum of the stated amounts as detailed in the
          Payment Date Statements.

4.        We agreed the amounts disclosed for Interest Amount, Interest Strip
          Amount and Net Interest Distribution as stated in the Interest
          Distribution Detail table of the Annual Report to the sum of the
          stated amounts as detailed in the Payment Date Statements.

5.        We agreed the amounts disclosed for the Beginning Balance, Interest
          Rate and Interest Payable as stated in the Interest Payable on the
          Bonds table of the Annual Report to amounts detailed in the applicable
          Payment Date Statement.

6.        We agreed the Actual Beginning Balance, Actual Principal Payable and
          the Actual Ending Balance as stated in the Principal Balance of

                                     Page 9







          Collateral table of the Annual Report to the sum of the stated amounts
          as detailed in the Payment Date Statements.

7.        We agreed the Beginning Balance, Principal Payable and the Ending
          Balance as detailed in the Principal Balance of Bonds table of the
          Annual Report to amounts detailed in the applicable Payment Date
          Statement.

8.        We agreed the Number, Stated Principal Balance and Unpaid Principal
          Balance delinquent for One Month, Two Months, Three Months + and
          Foreclosures as detailed in the Delinquent Mortgage Loans table of the
          Annual Report to the stated amounts in the latest Payment Date
          Statement.

9.        We agreed the Months Delinquent, Loan Number, Stated Principal Balance
          and Status of Foreclosures as detailed in the Delinquent Mortgage
          Loans Detail table of the Annual Report to the detail stated in the
          latest Payment Date Statement.

10.       We agreed the Loan Number, Nature of Liquidation, Final Recovery
          Determination, FHA Proceeds and Realized Loss as detailed in the
          Liquidation table of the Annual Report to the detail stated in the
          latest Payment Date Statement.

11.       We agreed the Aggregate P&I Advances, Aggregate unreimbursed P&I
          Advances, Interest on P&I Advances Paid to Master Servicer, Interest
          accrued on unreimbursed P&I Advances as stated in the P&I Advances
          table of the Annual Report to the stated amounts detailed in the
          latest Payment Date Statement.

12.       We agreed the Aggregate Realized Losses incurred as stated in the
          Realized Losses table of the Annual Report to the stated amount in the
          latest Payment Date Statement.

13.       We agreed the Master Servicing Fee and the Trustee Fee detailed in the
          Fees table of the Annual Report to the sum of the stated amounts
          disclosed in the Payment Date Statements.

We considered differences of less than $1.00 to be immaterial and, as such, are
not reported as exceptions herein.

No exceptions were found as a result of applying the above procedures, except it
is noted that in Step #3 above, that the prepayment amounts detailed in the
Monthly Payment Date Statements includes the prepayment amount and the principal
due for the month that the prepayment was made.  The Annual Report's Principal
Prepayments column includes only the prepayment amount.  Accordingly, the
Principal Payment and Principal Prepayment per the Monthly Payment Date
Statements amounts did not agree to such amounts in the Annual Report.  However,
we noted that the combined sum of all Principal Payment and Principal
Prepayments per the Monthly Payment Date Statement agreed to the combined sum of
the Principal Payment and Principal Prepayment amounts in the Annual Report.

We were not engaged to, and did not, perform an examination, the objective of
which would be the expression of an opinion on management's assertion.
Accordingly, we do not express such an opinion.  Had we performed additional
procedures, other matters might have come to our attention that would have been
reported to you.

                                     Page 10






This report is intended solely for the use of the specified users and should not
be used by those who have not agreed to the procedures and taken responsibility
for the sufficiency of the procedures for their purposes.  However, this report
is a matter of public record and its distribution is not limited.



Washington, D.C.
March 20, 1998














































                                     Page 11





CRIIMI MAE Financial Corporation
7.00% Collateralized Mortgage Obligations
Annual Report for 1997

<TABLE><CAPTION>

Principal Distribution Detail

                    Scheduled            Principal          FHA Insurance         Realized        Net Principal
                     Principal          Prepayments           Proceeds             Losses         Distribution
                   -------------       --------------       -------------         --------        -------------
<S>                <C>                 <C>                  <C>                   <C>             <C>
Mortgages          $  947,883.74       $12,144,874.90       $        0.00         $   0.00        $13,092,758.64
GNMA               $  533,644.88               N/A                    N/A         $   0.00        $   533,644.88
Total              $1,481,528.62       $12,144,874.90       $        0.00         $   0.00        $13,626,403.52


Interest Distribution Detail

                               Interest            Interest Strip     Net Interest
                                Amount                 Amount         Distribution
                             --------------        -------------      --------------
<S>                          <C>                   <C>                <C>
Mortgages                    $10,557,470.41        $  645,846.04      $ 9,911,624.37
GNMA                         $ 6,256,425.87                  N/A      $ 6,256,425.87
Total                        $16,813,896.28        $  645,846.04      $16,168,050.24


Interest Payable on Bonds
                                                                                  Additional
                        Beginning           Interest            Interest           Interest
                         Balance          Rate (Fixed)           Payable           Payable
                     ---------------      ------------        --------------     -----------
                     <C>                  <C>    <C>          <C>
                     $200,035,759.93             7.00%        $13,540,238.91     $      0.00
</TABLE>

<TABLE><CAPTION>

Balance Information
-------------------
Principal Balance of Collateral
                                     Actual Beginning      Actual Principal        Actual Ending
                                         Balance                Payable                    Balance
                                     ----------------      ----------------       ---------------
<S>                                  <C>                   <C>                    <C>
Mortgages                            $ 129,689,395.53      $  13,092,758.64       $116,596,636.89
GNMA                                 $  77,217,902.18      $     533,644.88       $ 76,684,257.30
Total                                $ 206,907,297.71      $  13,626,403.52       $193,280,894.19

Principal Balance of Bonds
                                        Beginning            Principal                Ending
                                         Balance              Payable                 Balance
                                     ---------------       --------------         ---------------
                                     <C>                   <C>                    <C>
                                     $200,035,759.93       $13,626,403.52         $186,409,356.41
</TABLE>

                                     Page 12





CRIIMI MAE Financial Corporation
7.00% Collateralized Mortgage Obligations
Annual Report for 1997

<TABLE>
<CAPTION>

Delinquency Information
Delinquent Mortgage Loans

                                          One Month       Two Months    Three Months+     Foreclosures
                                          ---------       ----------    -------------     ------------
<S>                                       <C>             <C>           <C>               <C>
Number                                            0                0                0                0
Stated Principal Balance                  $    0.00       $     0.00    $        0.00     $       0.00
Unpaid Principal Balance                  $    0.00       $     0.00    $        0.00     $       0.00


Delinquent Mortgage Loans Detail

                                                                         Stated
                                          Months          Loan          Principal          Status of
                                          Delinq.         Number         Balance          Foreclosure
                                          -------         ------        ---------         -----------
                                          <C>             <C>           <C>               <C>
                                                0              0        $    0.00                   0

Liquidations

                              Loan        Nature of        Final Recovery        FHA          Realized
                             Number      Liquidation        Determination      Proceeds         Loss
                             ------      -----------       --------------      --------       --------
                             <C>         <C>               <C>                 <C>            <C>
                                  0                0                    0      $   0.00       $   0.00
</TABLE>






















                                     Page 13





CRIIMI MAE Financial Corporation
7.00% Collateralized Mortgage Obligations
Annual Report for 1997

Other Information

P&I Advances

Aggregate P&I Advances                            $0.00
Aggregate unreimbursed P&I Advances               $0.00
Interest on P&I Advances paid to Master Servicer  $0.00
Interest accrued on unreimbursed P&I Advances     $0.00


Realized Losses

Aggregate Realized Losses incurred                $0.00


Fees

                   Master           Trustee
                Servicing Fee         Fee
                -------------      ---------

Mortgages       $   61,663.24      $11,099.39
GNMA            $   38,488.47      $ 6,927.91
Total           $  100,151.71      $18,027.30





























                                     Page 14















                             MANAGEMENT'S ASSERTION



For the year ended December 31, 1997, the mathematical accuracy of CRIIMI MAE
Financial Corporation's Payment Date Statements provided by State Street Bank
and Trust Company as trustee is correct.  CRIIMI MAE Financial Corporation's
1997 Annual Report is mathematically accurate and the amounts disclosed agree to
the Payment Date Statements.  Also, for the same period, CRIIMI MAE Financial
Corporation has complied with the Indenture agreement among CRIIMI MAE Financial
Corporation as Issuer and State Street Bank and Trust Company as Trustee dated
October 1, 1995.


                              /s/ Cynthia O. Azzara
                              ------------------------------
                              Cynthia O. Azzara
                              Senior Vice President and Chief
                                Financial Officer


                              /s/ Nikole S. Sheridan
                              ------------------------------
                              Nikole S. Sheridan
                              Vice President/Controller






















                                     Page 15















                           ANNUAL COMPLIANCE STATEMENT
                          ----------------------------


                              March 20, 1998



Mr. William G. Swan
State Street Bank and Trust Company
225 Franklin Street
Boston, MA  02170

Dear Mr. Swan:

     In accordance with Section 9.9 of the Indenture dated as of October 1,
1995, between CRIIMI MAE Financial Corporation as Issuer and State Street Bank
and Trust Company as Trustee, I certify that review of the activities of the
Issuer for the period January 1, 1997 to December 31, 1997 and of the Issuer's
performance under this Indenture has been made under my supervision.  To the
best of my knowledge, based on such review, the Issuer has fulfilled all of its
obligations under this Indenture.

                              Sincerely,



                              /s/ Cynthia O. Azzara
                              ------------------------------
                         By:  Cynthia O. Azzara
                              Senior Vice President and Chief
                                Financial Officer















                                     Page 16