<PAGE>

                                    FORM 10-Q
                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                   Quarterly Report Under Section 13 or 15(d)
                     of the Securities Exchange Act of 1934


For the Quarter Ended    September 30, 1997
                         ------------------


Commission file number      0-11973
                         -------------


                 CAPITAL REALTY INVESTORS-II LIMITED PARTNERSHIP
--------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)




           Maryland                                     52-1321492
-----------------------------------------         --------------------
     (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) 468-9200
-------------------------------------------------------------------------
              (Registrant's telephone number, including area code)


     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 and (2) has been subject to such filing
requirements for the past 90 days.
Yes [X]   No [ ]   

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



          Class                         Outstanding at September 30, 1997
----------------------------------      ---------------------------------
     (Not applicable)                             (Not applicable)
<PAGE>


                 CAPITAL REALTY INVESTORS-II LIMITED PARTNERSHIP

                               INDEX TO FORM 10-Q

                    FOR THE QUARTER ENDED SEPTEMBER 30, 1997



                                                            PAGE
                                                            ----

PART I.   Financial Information (Unaudited)

Item 1.   Financial Statements

          Balance Sheets - September 30, 1997 and
            December 31, 1996 . . . . . . . . . . . . .        1

          Statements of Operations - for the three
            and nine months ended September 30, 1997
            and 1996  . . . . . . . . . . . . . . . . .        2

          Statements of Cash Flows - for the nine
            months ended September 30, 1997 and 1996  .        3

          Notes to Financial Statements . . . . . . . .        4

Item 2.   Management's Discussion and Analysis of Financial
            Condition and Results of Operations . . . .        16

PART II.  Other Information

Item 3.   Defaults Upon Senior Securities . . . . . . .        27

Item 6.   Exhibits and Reports on Form 8-K  . . . . . .        28

Signature   . . . . . . . . . . . . . . . . . . . . . .        29

Exhibit Index . . . . . . . . . . . . . . . . . . . . .        30
<PAGE>
PART I.   FINANCIAL INFORMATION
          ---------------------
ITEM 1.   FINANCIAL STATEMENTS
          ---------------------

                     CAPITAL REALTY INVESTORS-II LIMITED PARTNERSHIP

                                    BALANCE SHEETS

                                       ASSETS


<TABLE>
<CAPTION>
                                                                                                September 30,    December 31,
                                                                                                    1997            1996
                                                                                                -------------    ------------
                                                                                                 (Unaudited)
<S>                                                                                             <C>              <C>
Investments in and advances to partnerships                                                     $  5,250,856     $  5,962,920
Assets held for sale                                                                                      --          789,258
Cash and cash equivalents                                                                          9,373,816        2,128,849
Acquisition fees, principally paid to related parties, net of
  accumulated amortization of $416,322 and $393,948,
  respectively                                                                                       478,629          501,003
Property purchase costs, net of accumulated amortization of
  $274,050 and $258,870, respectively                                                                333,198          348,378
Other assets                                                                                          33,473            9,657
                                                                                                ------------     ------------
      Total assets                                                                              $ 15,469,972     $  9,740,065
                                                                                                ============     ============

                            LIABILITIES AND PARTNERS' DEFICIT

Due on investments in partnerships, net of unamortized discount on
  purchase money notes of $2,444,103 and $5,159,494, respectively                               $ 16,403,575     $ 14,981,184
Accrued interest payable                                                                          30,080,644       30,584,862
Distributions payable                                                                                999,100               --
Accounts payable and accrued expenses                                                                 93,540           91,418
                                                                                                ------------     ------------
      Total liabilities                                                                           47,576,859       45,657,464
                                                                                                ------------     ------------
Commitments and contingencies

Partners' capital (deficit):
  Capital paid in:
    General Partners                                                                                   2,000            2,000
    Limited Partners                                                                              50,015,000       50,015,000
                                                                                                ------------     ------------
                                                                                                  50,017,000       50,017,000
  Less:
    Accumulated distributions to partners                                                         (2,253,712)      (1,254,612)
    Offering costs                                                                                (5,278,980)      (5,278,980)
    Accumulated losses                                                                           (74,591,195)     (79,400,807)
                                                                                                ------------     ------------
      Total partners' deficit                                                                    (32,106,887)     (35,917,399)
                                                                                                ------------     ------------
      Total liabilities and partners' deficit                                                   $ 15,469,972     $  9,740,065
                                                                                                ============     ============
</TABLE>

                        The accompanying notes are an integral part
                                of these financial statements.

                                             -1-
<PAGE>
PART I.   FINANCIAL INFORMATION
          ---------------------
ITEM 1.   FINANCIAL STATEMENTS
          ---------------------

                        CAPITAL REALTY INVESTORS-II LIMITED PARTNERSHIP

                                  STATEMENTS OF OPERATIONS

                                         (Unaudited)
<TABLE>
<CAPTION>
                                                             For the three months ended          For the nine months ended
                                                                    September 30,                       September 30,
                                                            -----------------------------      -----------------------------
                                                                1997             1996              1997             1996
                                                            ------------     ------------      ------------     ------------
<S>                                                         <C>              <C>               <C>              <C>
Share of income (loss) from partnerships                    $  2,549,254     $   (257,022)     $  2,875,864     $   (212,596)
                                                            ------------     ------------      ------------     ------------
Other revenue and expenses:
 Revenue:
    Interest and other income                                    102,310           27,086           224,433           77,482
                                                            ------------     ------------      ------------     ------------
 Expenses:
    Interest                                                   1,355,885        1,349,380         4,128,827        4,052,638
    Management fee                                                62,499           62,499           187,497          187,497
    General and administrative                                    55,309           40,399           159,623          108,884
    Professional fees                                             25,524           21,489           334,153           96,628
    Amortization                                                  12,518           13,811            37,554           41,433
                                                            ------------     ------------      ------------     ------------
                                                               1,511,735        1,487,578         4,847,654        4,487,080
                                                            ------------     ------------      ------------     ------------
       Total other revenue and expenses                       (1,409,425)      (1,460,492)       (4,623,221)      (4,409,598)
                                                            ------------     ------------      ------------     ------------
Income (loss) before gain on disposition of
  investment in partnership                                    1,139,829       (1,717,514)       (1,747,357)      (4,622,194)
Gain on disposition of investment in partnership                      --               --         4,903,873               --
                                                            ------------     ------------      ------------     ------------
Income (loss) before extraordinary gain from
  extinguishment of debt                                       1,139,829       (1,717,514)        3,156,516       (4,622,194)
Extraordinary gain from extinguishment of debt                        --               --         1,653,096        1,803,902
                                                            ------------     ------------      ------------     ------------
Net income (loss)                                              1,139,829       (1,717,514)        4,809,612       (2,818,292)
Accumulated losses, beginning of period                      (75,731,024)     (76,586,186)      (79,400,807)     (75,485,408)
                                                            ------------     ------------      ------------     ------------
Accumulated losses, end of period                           $(74,591,195)    $(78,303,700)     $(74,591,195)    $(78,303,700)
                                                            ============     ============      ============     ============
Income (loss) allocated to General Partners (1.51%)         $     17,211     $    (25,934)     $     72,625     $    (42,556)
                                                            ============     ============      ============     ============
Income (loss) allocated to Initial and Special
  Limited Partners (1.49%)                                  $     16,984     $    (25,591)     $     71,663     $    (41,993)
                                                            ============     ============      ============     ============
Income (loss) allocated to Additional Limited
  Partners (97%)                                            $  1,105,634     $ (1,665,989)     $  4,665,324     $ (2,733,743)
                                                            ============     ============      ============     ============
Income (loss) per unit of Additional Limited
  Partnership Interest based on 50,000 units outstanding    $      22.11     $     (33.31)     $      93.31     $     (54.67)
                                                            ============     ============      ============     ============
</TABLE>

                        The accompanying notes are an integral part
                              of these financial statements.

                                          -2-
<PAGE>
PART I.   FINANCIAL INFORMATION
          ---------------------
ITEM 1.   FINANCIAL STATEMENTS
          ---------------------

                        CAPITAL REALTY INVESTORS-II LIMITED PARTNERSHIP

                                STATEMENTS OF CASH FLOWS

                                       (Unaudited)

<TABLE>
<CAPTION>

                                                                                                 For the nine months ended
                                                                                                       September 30,
                                                                                               -----------------------------
                                                                                                   1997             1996
                                                                                               ------------     ------------
<S>                                                                                            <C>              <C>
Cash flows from operating activities:
  Net income (loss)                                                                            $  4,809,612     $ (2,818,292)

  Adjustments to reconcile net income (loss) to net cash used in
    operating activities:
    Share of (income) loss from partnerships                                                     (2,875,864)         212,596
    Amortization of deferred costs                                                                   37,554           41,433
    Amortization of discount on purchase money notes                                              2,331,761        2,163,849
    Extraordinary gain on extinguishment of debt                                                 (1,653,096)      (1,803,902)
    Gain on disposition of investment in partnership                                             (4,903,873)              --
    Payment of purchase money note interest                                                        (172,404)         (65,016)

    Changes in assets and liabilities:
      (Increase) decrease in other assets                                                           (23,816)           2,989
      Increase in accrued interest payable                                                        1,797,066        1,888,789
      Increase in accounts payable and accrued expenses                                               2,122           28,918
                                                                                               ------------     ------------
         Net cash used in operating activities                                                     (650,938)        (348,636)
                                                                                               ------------     ------------
Cash flows from investing activities:
  Receipt of distributions from partnerships                                                      3,587,928          816,879
  Proceeds from disposition of investment in partnership                                          5,693,131               --
  Advances made to local partnerships                                                              (147,250)              --
  Repayment of advances to local partnerships                                                       147,250               --
                                                                                               ------------     ------------
         Net cash provided by investing activities                                                9,281,059          816,879
                                                                                               ------------     ------------

Cash flows used in financing activities:
  Pay-off of purchase money note and related interest                                            (1,385,154)      (1,500,000)
                                                                                               ------------     ------------

Net increase (decrease) in cash and cash equivalents                                              7,244,967       (1,031,757)

Cash and cash equivalents, beginning of period                                                    2,128,849        3,192,539
                                                                                               ------------     ------------
Cash and cash equivalents, end of period                                                       $  9,373,816     $  2,160,782
                                                                                               ============     ============

</TABLE>

                          The accompanying notes are an integral part
                                 of these financial statements.

                                             -3-
<PAGE>
                 CAPITAL REALTY INVESTORS-II LIMITED PARTNERSHIP

                          NOTES TO FINANCIAL STATEMENTS

                                   (Unaudited)


1.   BASIS OF PRESENTATION

     In the opinion of C.R.I., Inc. (CRI), the Managing General Partner, the
accompanying unaudited financial statements contain all adjustments of a normal
recurring nature necessary to present fairly the financial position of Capital
Realty Investors-II Limited Partnership (the Partnership) as of September 30,
1997 and December 31, 1996, and the results of its operations for the three and
nine months ended September 30, 1997 and 1996 and its cash flows for the nine
months ended September 30, 1997 and 1996.

     These unaudited financial statements have been prepared pursuant to the
rules and regulations of the Securities and Exchange Commission.  Certain
information and note disclosures normally included in financial statements
prepared in accordance with generally accepted accounting principles have been
condensed or omitted.  While the Managing General Partner believes that the dis-
closures presented are adequate to make the information not misleading, it is
suggested that these condensed financial statements be read in conjunction with
the financial statements and the notes thereto included in the Partnership's
Annual Report filed on Form 10-K for the year ended December 31, 1996.


2.   INVESTMENTS IN AND ADVANCES TO PARTNERSHIPS

     The Partnership's obligations with respect to its investments in Local
Partnerships, in the form of purchase money notes having a principal balance of
$18,847,678 (exclusive of unamortized discount on purchase money notes of
$2,444,103) plus accrued interest of $30,080,644 as of September 30, 1997, are
payable in full upon the earliest of:  (i) sale or refinancing of the respective
Local Partnership's rental property; (ii) payment in full of the respective
Local Partnership's permanent loan; or (iii) maturity.  Purchase money notes in
an aggregate principal amount of $2,100,000 matured on December 31, 1996, as
discussed below.  Purchase money notes in an aggregate principal amount of
$1,900,000 mature on December 31, 1997, as discussed below.  Purchase money
notes in an aggregate principal amount of $2,380,000, $3,150,000, $6,527,500 and
$1,450,000 mature on January 1, 1998, June 1, 1998, August 31, 1998 and
September 1, 1998, respectively, as discussed below.  The remaining purchase
money notes mature in 1999.  The purchase money notes are generally secured by
the Partnership's interest in the respective Local Partnerships.  There is no
assurance that the underlying properties will have sufficient appreciation and
equity to enable the Partnership to pay the purchase money notes' principal and
accrued interest when due.  If a purchase money note is not paid in accordance
with its terms, the Partnership will either have to renegotiate the terms of
repayment or risk losing its partnership interest in the Local Partnership.  The
Managing General Partner is continuing to investigate possible alternatives to
reduce the Partnership's long-term debt obligations.  These alternatives
include, among others, retaining the cash available for distribution to meet the
purchase money note requirements, buying out certain purchase money notes at a
discounted price, extending the due dates of certain purchase money notes, or
refinancing the respective properties' underlying debt and using the
Partnership's share of the proceeds to pay off or buy down certain purchase
money note obligations.

     Interest expense on the Partnership's purchase money notes was $1,355,885
and $4,128,827 for the three and nine months ended September 30, 1997,
respectively, and $1,349,380 and $4,052,638 for the three and nine months ended
September 30, 1996, respectively.  Amortization of the imputed interest on

                                       -4-
<PAGE>
                 CAPITAL REALTY INVESTORS-II LIMITED PARTNERSHIP

                          NOTES TO FINANCIAL STATEMENTS

                                   (Unaudited)

2.   INVESTMENTS IN AND ADVANCES TO PARTNERSHIPS - Continued

purchase money notes increased interest expense during the three and nine months
ended September 30, 1997 by $763,948 and $2,331,761, respectively, and by
$721,283 and $2,163,849 during the three and nine months ended September 30,
1996, respectively.  The accrued interest on the purchase money notes of
$30,080,644 and $30,584,862 as of September 30, 1997 and December 31, 1996,
respectively, is due on the respective maturity dates of the purchase money
notes or earlier, in some instances, if the pertinent Local Partnership has
distributable net cash flow, as defined in the relevant Local Partnership
agreements.

     As of September 30, 1997 and December 31, 1996, the Partnership had
advanced funds to Local Partnerships totaling $324,410.

     The Partnership defaulted on its purchase money notes relating to Chevy
Chase Park, Limited (Chevy Chase) on December 31, 1996 when the notes matured
and were not paid.  The default amount included principal and accrued interest
of $2,100,000 and $3,553,912, respectively.  As of October 30, 1997, principal
and accrued interest totaling $2,100,000 and $3,769,519, respectively, were due.
The Managing General Partner is currently negotiating a five year extension of
the purchase money notes with the noteholders.  On July 29, 1997, the
Partnership paid $25,000 which was applied to the outstanding interest to one of
the purchase money noteholders while extension negotiations continue.  In
connection with the proposed extension of the purchase money notes, the Managing
General Partner, the local managing general partner and the purchase money
noteholders are jointly exploring various options to refinance the U. S.
Department of Housing and Urban Development (HUD) Section 236 interest rate
subsidized mortgage loan related to the Local Partnership.  Additionally, the
Managing General Partner commissioned a rental market study and is evaluating
the feasibility of converting the property to market-rate.  No conclusion has
been reached as of October 30, 1997.  There is no assurance that the property
will be converted nor is there any assurance that an agreement will be reached
with the noteholders or that a refinancing of the mortgage will occur.  As such,
there is no assurance that the Partnership will be able to retain its interest
in Chevy Chase.  The uncertainty regarding the continued ownership of the
Partnership's interest in Chevy Chase does not impact the Partnership's
financial condition, as discussed below.

     Purchase money notes relating to Wexford Ridge Associates (Wexford Ridge)
in the principal amount of $1,900,000 mature on December 31, 1997.  The Managing
General Partner anticipates negotiating with the purchase money noteholders for
a five year extension on the purchase money notes.  There is no assurance that
the Managing General Partner will reach an agreement of any kind with the
noteholders.  Accordingly, there can be no assurance that the Partnership will
be able to retain its interest in the Local Partnership.  The uncertainty about
the continued ownership of the Partnership's interest in the related Local
Partnership does not impact the Partnership's financial condition, as discussed
below.

     The Partnership defaulted on its purchase money notes aggregating
$2,380,000 related to Beech Hill Development Co. (Beech Hill I) and Beech Hill
Development Co. II (Beech Hill II) on August 1, 1995 when the notes matured and
were not paid.  On March 29, 1996, the noteholders agreed to extend the purchase
money note due dates to January 1, 1998.  Under the agreement, the Partnership
pays the purchase money noteholders of Beech Hill I and Beech Hill II all annual
cash flow distributions received from the related Local Partnerships in excess

                                       -5-
<PAGE>
                 CAPITAL REALTY INVESTORS-II LIMITED PARTNERSHIP

                          NOTES TO FINANCIAL STATEMENTS

                                   (Unaudited)

2.   INVESTMENTS IN AND ADVANCES TO PARTNERSHIPS - Continued

of $5,000 and $2,500, respectively.  During the nine months ended September
30,1997, Beech Hill I paid $5,000 and $47,760 to the Partnership and the
purchase money noteholders, respectively, from its annual cash flow
distribution.  There were no annual cash flow distributions made to the
Partnership or the purchase money noteholders from Beech Hill II during the nine
months ended September 30, 1997, nor were there any cash flow distributions made
to the Partnership or the purchase money noteholders from Beech Hill I or Beech
Hill II for the nine months ended September 30, 1996.

     Under the extension agreement, documents transferring the Partnership's
interests in the Beech Hill I and Beech Hill II to the noteholders were placed
in escrow and will be released to the noteholders upon a future default by the
Partnership on the respective purchase money notes.  There is no assurance that
the Partnership will be able to pay-off its obligation related to these purchase
money notes at maturity.  Accordingly, there can be no assurance that the
Partnership will be able to retain its interest in the Local Partnerships.  The
uncertainty about the continued ownership of the Partnership's interest in the
related Local Partnerships does not impact the Partnership's financial
condition, as discussed below.

     The Managing General Partner and trustees representing the purchase money
noteholders related to Roberts Fall River Associates (Rolling Green at Fall
River) and Roberts Amherst Associates (Rolling Green at Amherst) have reached an
agreement in principle to extend the purchase money notes related to these Local
Partnerships, subject to obtaining a satisfactory refinancing of the mortgage
loans related to the respective Local Partnerships.  The purchase money notes,
which aggregate a principal amount of $4,600,000 and $1,927,500 for Rolling
Green at Fall River and Rolling Green at Amherst, respectively, are currently
due to mature August 31, 1998.  In connection with the proposed extension of the
purchase money notes, the Managing General Partner, the local managing general
partner and the purchase money noteholders are jointly exploring various options
to refinance the Massachusetts Housing Finance Agency (MHFA) and HUD Section 236
interest rate subsidized mortgage loans related to these Local Partnerships. 
The parties have signed a term sheet to restructure the deal, and as of October
24, 1997, the parties are working toward a finalized agreement.  There is no
assurance that a finalized agreement will be reached.  Further, even if a
finalized agreement is reached, there is no assurance that a satisfactory
refinancing will occur.  Accordingly, there can be no assurance that the
Partnership will be able to retain its interest in the Local Partnerships.  The
uncertainty about the continued ownership of the Partnership's interest in the
related Local Partnerships does not impact the Partnership's financial
condition, as discussed below.

     Purchase money notes relating to Westgate Tower Limited Dividend Housing
Associates (Westgate) in the principal amount of $1,450,000 mature on September
1, 1998.  The Managing General Partner anticipates negotiating with the purchase
money noteholders for an extension on the purchase money notes.  There is no
assurance that the Managing General Partner will reach an agreement of any kind
with the noteholders.  Accordingly, there can be no assurance that the
Partnership will be able to retain its interest in the Local Partnership.  The
uncertainty about the continued ownership of the Partnership's interest in the
related Local Partnership does not impact the Partnership's financial condition,
as discussed below.



                                       -6-
<PAGE>
                 CAPITAL REALTY INVESTORS-II LIMITED PARTNERSHIP

                          NOTES TO FINANCIAL STATEMENTS

                                   (Unaudited)

2.   INVESTMENTS IN AND ADVANCES TO PARTNERSHIPS - Continued

     The purchase money notes related to Lake Properties Limited Partnership
(Frenchman's Wharf II) in the principal amount of $3,150,000 which were
initially due to mature on June 1, 1988 were extended to mature on June 1, 1998.
In conjunction with the four-year workout agreement for the Local Partnership's
mortgage loan, as discussed below, the Partnership is currently negotiating with
the purchase money noteholders to reach an extension agreement which would be
coterminous with the expiration of the HUD workout arrangement.  As of October
24, 1997, the noteholders had not consented to an extension agreement and there
is no assurance that any agreement will be reached with the noteholders.  As
such, there is no assurance that the Partnership will be able to retain its
interest in Frenchman's Wharf II.  The uncertainty regarding the continued
ownership of the Partnership's interest in Frenchman's Wharf II does not impact
the Partnership's financial condition, as discussed below.

     The uncertainty about the continued ownership of the Partnership's interest
in Chevy Chase, Wexford Ridge, Beech Hill I, Beech Hill II, Rolling Green at
Fall River, Rolling Green at Amherst, Westgate and Frenchman's Wharf II does not
impact the Partnership's financial condition because the related purchase money
notes are nonrecourse and secured solely by the Partnership's interest in the
respective Local Partnerships.  Should the investment in any or all of the above
listed Local Partnerships not produce sufficient value to satisfy the related
purchase money notes, the Partnership's exposure to loss is limited, as the
amount of the nonrecourse indebtedness exceeds the carrying amount of the
investment in and advances to the Local Partnerships.  Thus, even a complete
loss of these investments would not have a material impact on the operations of
the Partnership.  However, should the Partnership be unable to retain its
interest in these Local Partnerships, the investments in Local Partnerships
would be reduced by the Partnership's basis in these Local Partnerships.  Of the
twenty and twenty-two Local Partnerships in which the Partnership had invested
as of September 30,1997 and December 31, 1996, respectively, these eight Local
Partnerships represented approximately 99% and 93% of the total investments in
and advances to partnerships as of September 30, 1997 and December 31, 1996,
respectively.  However, for the nine months ended September 30, 1997 and 1996,
distributions from these Local Partnerships represented approximately 6% and
10%, respectively, of total distributions from Local Partnerships.  The
Partnership's share of loss from these Local Partnerships was approximately
$140,000 and $395,000 for the periods ended September 30, 1997 and 1996,
respectively.

     On May 5, 1997, the local managing general partner of Blackburn Limited
Partnership (Country Place I) and Second Blackburn Limited Partnership (Country
Place II) and the Managing General Partner submitted an application to refinance
the first mortgage loans of the Local Partnerships.  On April 7, 1997, the
Partnership advanced funds totaling $14,000 and $14,000 to Country Place I and
Country Place II, respectively, to fund costs associated with the refinancing
application.  On July 18, 1997, the Partnership and the lender signed a loan
commitment and the Partnership paid a $74,250 and $45,000 loan commitment fee
for Country Place I and Country Place II, respectively.  On August 1, 1997, the
local managing general partner closed on the refinancing loans.  In connection
with the refinancings, on August 4, 1997, the Partnership received $1,889,909
and $609,428 related to Country Place I and Country Place II, respectively. 
Additionally, on August 14, 1997, the Partnership received $471,106 and $159,211
which related to the release of funds held in escrow for Country Place I and
Country Place II, respectively.  The refinancing proceeds received by the
Partnership during and subsequent to closing exceeded the Partnership's

                                       -7-
<PAGE>
                 CAPITAL REALTY INVESTORS-II LIMITED PARTNERSHIP

                          NOTES TO FINANCIAL STATEMENTS

                                   (Unaudited)

2.   INVESTMENTS IN AND ADVANCES TO PARTNERSHIPS - Continued

investment in the respective Local Partnerships by approximately $2.7 million,
and are included in share of income from partnerships in the consolidated
statements of operations.

     On May 23, 1994, the local general partner of Tanglewood Apartments
Associates II Limited Partnership (Tanglewood II) filed a notice of intent to
participate under LIHPRHA.  On July 11, 1996, the local managing general
partner's plan of action regarding the sale of Tanglewood II under the LIHPRHA
program was approved by HUD.  On February 19, 1997, Tanglewood II sold the
property, a 192-unit apartment complex located in Westwego, Louisiana, under the
LIHPRHA program.  The sale of the property generated net cash proceeds to the
Partnership of $933,987.  The proceeds were net of approximately $1.4 million
used to retire, at a discount, the Partnership's purchase money note obligation
with respect to the property.  The sale provided proceeds to the Partnership in
excess of its investment in the Local Partnership, and resulted in a net
financial statement gain of approximately $3.2 million, of which approximately
$1.7 million resulted from the retirement of the purchase money note obligation
with respect to the property.  The federal tax gain is estimated to be
approximately $5 million.  

     On January 31, 1996, the local managing general partner of Palatine-
Barrington Associates Limited Partnership (Deer Grove) received an offer to sell
the property to an unaffiliated entity.  This offer was rejected by the local
managing general partner.  On September 13, 1996, the local  managing general
partner of Deer Grove received another offer to sell the property.  The local
managing general partner accepted the offer and on March 18, 1997, Deer Grove
sold the property, a 448-unit apartment complex located in Palatine, Illinois. 
The sale of the property generated cash proceeds to the Partnership of $3.4
million at closing.  On June 30, 1997, the Partnership received additional
proceeds of $50,000 representing the final release of the property's reserves. 
The proceeds received during and subsequent to closing were in excess of the
Partnership's investment in the Local Partnership and resulted in a net
financial statement gain of approximately $3.4 million.  The federal tax gain is
estimated to be approximately $18 million.

     The Managing General Partner plans to distribute approximately $1 million
(or approximately $20 per Additional Limited Partner Unit) to the Additional
Limited Partners from the proceeds of the sales of Deer Grove and Tanglewood II
by November 30, 1997 for holders of record as of September 30, 1997.  The
Managing General Partner intends to retain all of the Partnership's remaining
undistributed net sale proceeds for the possible repayment, prepayment or
purchase of the Partnership's outstanding purchase money notes related to other
Local Partnerships.

     The Partnership defaulted on its purchase money note relating to Rock Glen
Limited Partnership (Rock Glen) on August 1, 1995 when the note matured and was
not paid.  The noteholder signed a standstill agreement which expired on October
31, 1995.  The Managing General Partner made an offer to the noteholder to
extend the purchase money note due date to August 2000.  This offer was rejected
by the noteholder.  On January 11, 1996, the Partnership paid off the purchase
money note at a discount, resulting in a gain on extinguishment of debt of
approximately $1.8 million.

     On May 1, 1996, CRHC, Inc. (CRHC), an affiliate of the Managing General
Partner, notified the local managing general partner of Arrowhead Apartments

                                       -8-
<PAGE>
                 CAPITAL REALTY INVESTORS-II LIMITED PARTNERSHIP

                          NOTES TO FINANCIAL STATEMENTS

                                   (Unaudited)

2.   INVESTMENTS IN AND ADVANCES TO PARTNERSHIPS - Continued

Associates Limited Partnership (Arrowhead) and Moorings Apartments Associates
Limited Partnership (Moorings) that he was in default under the Partnership
Agreements and threatened to remove him as managing general partner of the Local
Partnerships.  The managing agent of Arrowhead and Moorings, which is an
affiliate of the local managing general partner, filed arbitration against CRHC
seeking, among other things, a declaration that the allegations set forth in
CRHC's notice did not constitute grounds for removal of the local managing
general partner.  CRHC subsequently filed for arbitration against the local
managing general partner seeking his removal.  On September 3, 1996, CRHC filed
an emergency petition in the arbitration to have a trustee appointed to serve as
local managing general partner and managing agent of the Local Partnerships
until the arbitration hearings are held.  The emergency petition was denied.  On
May 7, 1997, the parties reached a settlement whereby the property management
agent was changed and the local managing general partner was removed from the
Local Partnership in exchange for $210,000.  The settlement was paid by the
Partnership and is included as legal fees in the accompanying financial
statements.

     The local general partner of Frenchman's Wharf II, in conjunction with the
Managing General Partner, engaged in extensive negotiations with HUD, holder of
the mortgage on the property, to extend the previous workout arrangement related
to the mortgage loan on the property, which expired in December 1993.  On April
30, 1996, the local general partner received approval from HUD for a four-year
workout.  Under the workout agreement, Frenchman's Wharf II makes minimum
monthly payments, consisting of a service charge and tax escrow.  Additionally,
Frenchman's Wharf II makes monthly interest payments representing approximately
50%, 65%, 85% and 100% of the interest due on the outstanding principal balance
of the note for the periods July 1 through June 30 during the years 1996 through
2000, respectively.  As of October 24, 1997, Frenchman's Wharf II made all
monthly payments in accordance with the workout arrangement.  There is, however,
no assurance that the Local Partnership, upon expiration of the workout, will be
able to repay the loan in accordance with the terms.

     To cover operating deficits incurred in prior years for Frenchman's Wharf
II, the Partnership advanced funds totaling $324,410 as of both September 30,
1997 and December 31, 1996.  The last advance was made to Frenchman's Wharf II
in March 1987.  The Partnership does not expect to advance any additional funds
in connection with Frenchman's Wharf II's loan workout with HUD.  These loans,
together with accrued interest of $187,372 as of both September 30, 1997 and
December 31, 1996, are payable from cash flow of Frenchman's Wharf II after
payment of first-mortgage debt service and after satisfaction by the Partnership
of certain other interest obligations on the purchase money notes relating to
the Local Partnership.  There is no assurance that the Local Partnership, upon
expiration of the workout, will be able to repay the loans in accordance with
the terms.

     The report of the auditors on the financial statements of Frenchman's Wharf
II for the year ended December 31, 1996 indicated that substantial doubt exists
about the ability of the Local Partnership to continue as a going concern due to
the Local Partnership's default on its mortgage loan and the expiration of its
Section 8 Rental Housing Assistance Payments (HAP) contract with HUD on November
30, 1997.  The uncertainty about the Local Partnership's continued ownership of




                                       -9-
<PAGE>
                 CAPITAL REALTY INVESTORS-II LIMITED PARTNERSHIP

                          NOTES TO FINANCIAL STATEMENTS

                                   (Unaudited)

2.   INVESTMENTS IN AND ADVANCES TO PARTNERSHIPS - Continued

the property does not impact the Partnership's financial condition because the
amount of the Partnership's nonrecourse indebtedness related to this property
exceeds the carrying value of the investment in and advances to the Local
Partnership, as discussed above.

     Posada Associates Limited Partnership (Posada Vallarta Apartments) was
operating under an extension of a three-year workout agreement with HUD, the
then holder of the mortgage.  The workout provided for, among other things, a
minimum monthly debt service payment, with excess cash, if any, being applied to
delinquent interest.  All debt service payments were made in accordance with the
workout.  In June 1995, the three-year workout which originally expired on
October 1, 1995 was extended to October 1, 1996.  In June 1996, HUD sold the
mortgage loan to a third party.  The new mortgagee issued a notice of default
and acceleration of the loan to Posada Vallarta Apartments.  The notice was
determined to be in error, and on July 8, 1996 the notice of default and
acceleration was withdrawn by the new mortgagee.  The workout agreement related
to Posada Vallarta Apartments provided that upon cancellation of the workout
agreement, the loan would be recast at an annual interest rate of 7.5%, if
certain conditions were satisfied.  As of October 1, 1996, the expiration date
of the workout agreement, the local managing general partner and the new
mortgagee were disputing whether or not those conditions had been satisfied.  On
October 1, 1996, the Local Partnership made a monthly payment on the debt, and
has continued to make such monthly payments, in the amount which would be due if
the loan is recast at a 7.5% annual interest rate.  The new mortgagee made an
offer to extend the workout agreement for two years.  The local managing general
partner made a counter-offer to extend the workout agreement for ten years.  On
February 6, 1997, the local managing general partner and the new mortgagee
reached an agreement in principle to recast the loan at a 7.5% annual interest
rate with a ten-year call provision, as stated in the workout agreement.  As of
October 24, 1997, the parties are negotiating revised loan documents
implementing their agreement.  There is no assurance that a final agreement will
be reached on these documents.  Should the mortgagee begin foreclosure
proceedings, the Local Partnership intends to vigorously defend against such
action.

     Wexford Ridge, its local general partner and its management agent were
named in eight sexual harassment and discrimination complaints filed with HUD. 
The complaints were reviewed by the HUD Fair Housing Council and during April
1997, the council determined that no basis had been found to pursue further
action and dismissed the complaints.

     Some of the rental properties owned by the Local Partnerships have
mortgages which are federally insured under Section 236 or Section 221(d)(3)of
the National Housing Act, as amended.  LIHPRHA, which provided property owners
with restricted opportunities to sell low income housing, ended effective
September 30, 1996.  However, HUD received approximately $175 million to fund
sales of qualifying properties under the LIHPRHA program during the federal
government's fiscal year 1997, which began October 1, 1996.  In October 1997,
the HUD appropriations bill does not include any funding for the LIHPRHA
program.  Therefore, this program is effectively terminated.

     Some of the rental properties owned by the Local Partnerships are financed
by state housing agencies.  The Managing General Partner has been working to
develop strategies to sell or refinance certain properties pursuant to programs
developed by these agencies or other potential buyers.  These programs may

                                      -10-
<PAGE>
                 CAPITAL REALTY INVESTORS-II LIMITED PARTNERSHIP

                          NOTES TO FINANCIAL STATEMENTS

                                   (Unaudited)

2.   INVESTMENTS IN AND ADVANCES TO PARTNERSHIPS - Continued

include opportunities to sell a property to a qualifying purchaser who would
agree to maintain the property as low to moderate income housing in perpetuity,
or to refinance a property, or to obtain supplemental financing.  The Managing
General Partner continues to monitor certain state housing agency programs
and/or programs provided by certain lenders, to ascertain whether the properties
would qualify within the parameters of a given program and whether these
programs would provide an appropriate economic benefit to the limited partners
of the Partnership.

     Some of the rental properties owned by the Local Partnerships are dependent
on the receipt of project-based rental housing assistance payments provided by
HUD pursuant to Section 8 HAP contracts.  Under Section 8 HAP contracts, HUD
guaranteed rental properties a high monthly rental payment for each low and
moderate income apartment unit maintained in the complex.  Over the years,
annual increases have pushed rents on many of the Section 8 HAP  contracts above
the market rate for comparable neighborhoods.  In an effort to deal with the
increasing burden of funding Section 8 HAP contracts, many of which are now
expiring, in 1995 HUD released its Reinvention Blueprint, and in 1996 a revision
to its Reinvention Blueprint, which contained proposals that have come to be
known as "Mark-to-Market".  Under the initiative, HUD would eliminate the
Section 8 project-based subsidy and provide the residents with "sticky vouchers"
which would allow residents to move to other developments should they so choose.
However, with the elimination of the Section 8 HAP subsidies,  most rental
properties will not be able to maintain sufficient income to pay debt service. 
Therefore, the Mark-to-Market initiative will allow for a part of the existing
first mortgage to become a "soft" second mortgage which will accrue interest at
a low 1% interest rate.  The splitting of the existing first mortgage into a new
first and second mortgage may generate ordinary taxable income.  Unfortunately,
there is no corresponding tax relief legislation at this time.

     In October 1997, both the House and the Senate passed the FY 1998 HUD
spending bill which includes Mark-to-Market legislation and President Clinton is
expected to sign the appropriations bill.  Between now and October 1, 1998 all
expiring Section 8 contracts with rents less than 120% of fair market rents
(FMR's) will be renewed for one-year.  Properties with rents in excess of 120%
of FMR's will be subject to the terms of the current Mark-to-Market
demonstration program.  Effective October 1, 1998, all properties with expiring
Section 8 contracts will be subject to Mark-to-Market.  The Section 8 HAP
contracts for the following properties expire during the government's fiscal
year 1998:
















                                      -11-
<PAGE>
                 CAPITAL REALTY INVESTORS-II LIMITED PARTNERSHIP

                          NOTES TO FINANCIAL STATEMENTS

                                   (Unaudited)

2.   INVESTMENTS IN AND ADVANCES TO PARTNERSHIPS - Continued

<TABLE>
<CAPTION>

                                                   Units Authorized for
                               Number of          Rental Assistance Under       Expiration of Section 8
Property                      Rental Units             Section 8                HAP Contract
--------                      ------------        -----------------------       -----------------------
<S>                           <C>                 <C>                           <C>
Beech Hill I                      200                   39                           08/31/98 (1)
Beech Hill II                     120                   24                           08/31/98 (1)
Chevy Chase                       232                  228                           09/23/98
Four Winds West                    62                   62                           10/17/97
Frenchman's Wharf II              324                   31                           11/30/97
Princeton                         239                   26                           01/01/98
Wexford Ridge                     246                  242                           09/30/98

</TABLE>

(1)  As discussed previously, the Partnership's interests in these Local
     Partnerships are held in escrow and will be automatically transferred to
     the purchase money noteholders on January 1, 1998 if the related purchase
     money notes are not paid off in full at such time.

     With the potential elimination of the HAP contracts, there is no assurance
that these rental properties would be able to maintain the rental income and
occupancy levels necessary to pay operating costs and debt service.  

     With the ending of the LIHPRHA program and with the uncertainty surrounding
renewals of expiring Section 8 HAP contracts, the Managing General Partner is
developing new strategies to deal with the ever changing environment of
affordable housing policy.  Section 236 and Section 221(d)(3) properties that
are in the 18th year of their mortgage may be eligible for pre-payment of the
mortgage.  Properties with expiring Section 8 HAP contracts may become
convertible to market-rate apartment properties.  Currently, there are a few
lenders that will provide financing either to prepay the existing mortgage or
provide additional funds to allow the property to convert to market rate units. 
Where opportunities exist, the Managing General Partner will continue to work
with the Local Partnerships to develop a strategy that makes economic sense for
all parties involved.

     The following are combined statements of operations for the twenty and
twenty-two Local Partnerships in which the Partnership had invested as of
September 30, 1997 and September 30, 1996, respectively.  The 1997 statements of
operations contain information on Tanglewood II and Deer Grove through the
respective dates of sale.  The statements are compiled from information supplied
by the management agents of the projects and are unaudited.










                                                                -12-
<PAGE>
                 CAPITAL REALTY INVESTORS-II LIMITED PARTNERSHIP

                          NOTES TO FINANCIAL STATEMENTS

                                   (Unaudited)

2.   INVESTMENTS IN AND ADVANCES TO PARTNERSHIPS - Continued

                         COMBINED STATEMENTS OF OPERATIONS
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                For the three months ended         For the nine months ended
                                                                       September 30,                      September 30,
                                                               -----------------------------     -----------------------------
                                                                   1997             1996             1997             1996
                                                               ------------     ------------     ------------     ------------
<S>                                                            <C>              <C>              <C>              <C>
Revenue:
  Rental revenue                                               $  5,950,900     $  6,966,409     $ 19,545,622     $ 21,585,100
  Other                                                             306,968          334,324          954,510          938,930
                                                               ------------     ------------     ------------     ------------
                                                                  6,257,868        7,300,733       20,500,132       22,524,030
                                                               ------------     ------------     ------------     ------------
Expenses:
  Operating                                                       4,309,183        5,015,785       13,577,085       15,017,996
  Interest                                                        1,626,397        2,114,726        5,319,965        6,344,184
  Depreciation and amortization                                   1,206,744        1,378,526        3,786,008        4,135,596
                                                               ------------     ------------     ------------     ------------
                                                                  7,142,324        8,509,037       22,683,058       25,497,776
                                                               ------------     ------------     ------------     ------------
Net loss                                                       $   (884,456)    $ (1,208,304)    $ (2,182,926)    $(2,973,746)
                                                               ============     ============     ============     ============
</TABLE>

     As of September 30, 1997 and December 31, 1996, the Partnership's share of
cumulative losses to date for eleven of the twenty and twenty-two Local
Partnerships, respectively, exceeds the amount of the Partnership's investments
in and advances to those Local Partnerships by $30,488,993 and $28,225,703,
respectively. As the Partnership has no further obligation to advance funds or
provide financing to these Local Partnerships, the excess losses have not been
reflected in the accompanying financial statements.

3.   RELATED-PARTY TRANSACTIONS

     In accordance with the terms of the Partnership Agreement, the Partnership
is obligated to reimburse the Managing General Partner for its direct expenses
in managing the Partnership.  The Partnership paid $42,841 and $115,194 for the
three and nine months ended September 30, 1997, respectively and $24,052 and
$79,575 for the three and nine months ended September 30, 1996, respectively, as
direct reimbursement of expenses incurred on behalf of the Partnership.  Such
expenses are included in the statements of operations as general and
administrative expenses. Additionally, the Partnership is obligated to pay an
annual incentive management fee (the Management Fee) after all other expenses of
the Partnership are paid.  The Partnership paid the Managing General Partner a
Management Fee of $62,499 and $187,497 for the three and nine months,
respectively, ended September 30, 1997 and 1996.

4.   CONTINGENCIES

     In 1990, CRI, as Managing General Partner of the Partnership and various
other entities, subcontracted certain property-level asset management functions

                                                                -13-
<PAGE>
                 CAPITAL REALTY INVESTORS-II LIMITED PARTNERSHIP

                          NOTES TO FINANCIAL STATEMENTS

                                   (Unaudited)

4.   CONTINGENCIES - Continued

for certain properties to Capital Management Strategies, Inc. (CMS).  Among
these properties were properties owned by some of the Local Partnerships in
which the Partnership invested.  CMS was formed by Martin C. Schwartzberg, a
nominal general partner of the Partnership and a former stockholder of CRI, when
he retired from CRI and its related businesses as of January 1, 1990.  Mr.
Schwartzberg agreed not to act as a general partner with respect to any of the
CRI-sponsored partnerships, including this Partnership, and has not done so
since that time.  In late 1995, a dispute arose between CRI and CMS over the
funding level of the 1996 contract for CMS.  On November 9, 1995, CRI filed a
complaint against CMS to determine the proper amount of fees to be paid in 1996
under the asset management agreement.  CMS answered on January 10, 1996, but
asserted no counterclaims.

     Thereafter, Mr. Schwartzberg launched a hostile consent solicitation to be
designated as managing general partner of approximately 125 private partnerships
sponsored by CRI.  On January 18, 1996, Mr. Schwartzberg and CMS filed a
complaint in the Circuit Court of Montgomery County, Maryland (the Circuit
Court), against CRI and Messrs. Dockser and Willoughby (who are general partners
of the Partnership) alleging, among other things, that CRI and Messrs. Dockser
and Willoughby breached the asset management agreement pursuant to which Mr.
Schwartzberg's company, CMS, agreed to perform limited functions related to
property-level issues for a portion of CRI's subsidized housing portfolio
(including some of the properties in which the Partnership invested), by
reducing the proposed budget for 1996.  The Partnership was not named as a
defendant in this action.  Messrs. Dockser and Willoughby entered an answer
denying all of Mr. Schwartzberg's claims.  On February 6, 1996, CRI terminated
the CMS contract for cause.  (CRI subsequently retained an independent asset
management company to perform functions previously performed by CMS.)  Mr.
Schwartzberg and CMS responded to the contract termination by filing a motion
for injunctive relief in the Circuit Court, asking the court to enjoin CRI from
terminating the contract.  In a ruling issued on February 12, 1996, the Circuit
Court, among other things, refused to grant the injunction requested by CMS.  On
February 12, 1996, the Circuit Court also issued a memorandum opinion and order
enjoining CMS and Mr. Schwartzberg from disclosing information made confidential
under the asset management agreement.

     Following subsequent litigation, none of which involved the Partnership, on
June 12, 1996, Mr. Schwartzberg, CRI and others entered an agreement (which
contemplates the execution of a subsequent definitive agreement) to resolve the
disputes between CRI and CMS.  The Partnership was not a signatory to the
agreement.  As part of the resolution, Mr. Schwartzberg withdrew any derogatory
statements he made about CRI and its principals.  Upon execution of the
definitive agreement, Mr. Schwartzberg shall withdraw as a General Partner of
this Partnership and his interest will become that of a Special Limited Partner.
As of October 24, 1997, CRI and Mr. Schwartzberg were unable to agree on the
language of various provisions of the definitive agreement and have agreed to
submit the open issues to arbitration.  The Partnership is not a party to the
arbitration proceeding.








                                      -14-
<PAGE>
PART I.   FINANCIAL INFORMATION
          ---------------------
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          -------------------------------------------------
               CONDITION AND RESULTS OF OPERATIONS
               -----------------------------------


     Capital Realty Investors-II Limited Partnership's (the Partnership)
Management's Discussion and Analysis of Financial Condition and Results of
Operations contains information that may be considered forward looking.  This
information contains a number of risks and uncertainties, as discussed herein
and in the Partnership's Annual Report filed on Form
10-K, that could cause actual results to differ materially.

                          Financial Condition/Liquidity
                          -----------------------------

     The Partnership's liquidity, with unrestricted cash resources of $9,373,816
(or approximately $181.85 per Additional Limited Partner unit) and $2,128,849
(or approximately $41.29 per Additional Limited Partner unit) as of September
30, 1997 and December 31, 1996, respectively, along with anticipated future cash
distributions from the Local Partnerships, is expected to meet its current and
anticipated operating cash needs, including a distribution to the Additional
Limited Partners by November 30, 1997, as discussed below.  As of October 24,
1997, there are no material commitments for capital expenditures. 

     The Partnership's obligations with respect to its investments in Local
Partnerships, in the form of purchase money notes having a principal balance of
$18,847,678 (exclusive of unamortized discount on purchase money notes of
$2,444,103) plus accrued interest of $30,080,644 as of September 30, 1997, are
payable in full upon the earliest of:  (i) sale or refinancing of the respective
Local Partnership's rental property; (ii) payment in full of the respective
Local Partnership's permanent loan; or (iii) maturity.  Purchase money notes in
an aggregate principal amount of $2,100,000 matured on December 31, 1996, as
discussed below.  Purchase money notes in an aggregate principal amount of
$1,900,000, mature on December 31, 1997, as discussed below.  Purchase money
notes in an aggregate principal amount of $2,380,000, $3,150,000, $6,527,500 and
$1,450,000 mature on January 1, 1998, June 1, 1998, August 31, 1998 and
September 1, 1998, respectively, as discussed below.  The remaining purchase
money notes mature in 1999.  The purchase money notes are generally secured by
the Partnership's interest in the respective Local Partnerships.  There is no
assurance that the underlying properties will have sufficient appreciation and
equity to enable the Partnership to pay the purchase money notes' principal and
accrued interest when due.  If a purchase money note is not paid in accordance
with its terms, the Partnership will either have to renegotiate the terms of
repayment or risk losing its partnership interest in the Local Partnership.  The
Managing General Partner is continuing to investigate possible alternatives to
reduce the Partnership's long-term debt obligations.  These alternatives
include, among others, retaining the cash available for distribution to meet the
purchase money note requirements, buying out certain purchase money notes at a
discounted price, extending the due dates of certain purchase money notes, or
refinancing the respective properties' underlying debt and using the
Partnership's share of the proceeds to pay off or buy down certain purchase
money note obligations.









                                      -15-
<PAGE>

PART I.   FINANCIAL INFORMATION
          ---------------------
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          -------------------------------------------------
               CONDITION AND RESULTS OF OPERATIONS - Continued
               -----------------------------------

     The Partnership defaulted on its purchase money notes relating to Chevy
Chase Park, Limited (Chevy Chase) on December 31, 1996 when the notes matured
and were not paid.  The default amount included principal and accrued interest
of $2,100,000 and $3,553,912, respectively.  As of October 30, 1997, principal
and accrued interest totaling $2,100,000 and $3,769,519, respectively, were due.
The Managing General Partner is currently negotiating a five year extension of
the purchase money notes with the noteholders.  On July 29, 1997, the
Partnership paid $25,000 which was applied to the outstanding interest to one of
the purchase money noteholders while extension negotiations continue.  In
connection with the proposed extension of the purchase money notes, the Managing
General Partner, the local managing general partner and the purchase money
noteholders are jointly exploring various options to refinance the U. S.
Department of Housing and Urban Development (HUD) Section 236 interest rate
subsidized mortgage loan related to the Local Partnership.  Additionally, the
Managing General Partner commissioned a rental market study and is evaluating
the feasibility of converting the property to market-rate.  No conclusion has
been reached as of October 30, 1997.  There is no assurance that the property
will be converted nor is there any assurance that an agreement will be reached
with the noteholders or that a refinancing of the mortgage will occur.  As such,
there is no assurance that the Partnership will be able to retain its interest
in Chevy Chase.  The uncertainty regarding the continued ownership of the
Partnership's interest in Chevy Chase does not impact the Partnership's
financial condition, as discussed below.

     Purchase money notes relating to Wexford Ridge Associates (Wexford Ridge)
in the principal amount of $1,900,000 mature on December 31, 1997.  The Managing
General Partner anticipates negotiating with the purchase money noteholders for
a five year extension on the purchase money notes.  There is no assurance that
the Managing General Partner will reach an agreement of any kind with the
noteholders.  Accordingly, there can be no assurance that the Partnership will
be able to retain its interest in the Local Partnership.  The uncertainty about
the continued ownership of the Partnership's interest in the related Local
Partnership does not impact the Partnership's financial condition, as discussed
below.

     The Partnership defaulted on its purchase money notes aggregating
$2,380,000 related to Beech Hill Development Co. (Beech Hill I) and Beech Hill
Development Co. II (Beech Hill II) on August 1, 1995 when the notes matured and
were not paid.  On March 29, 1996, the noteholders agreed to extend the purchase
money note due dates to January 1, 1998.  Under the agreement, the Partnership
pays the purchase money noteholders of Beech Hill I and Beech Hill II all annual
cash flow distributions received from the related Local Partnerships in excess
of $5,000 and $2,500, respectively.  During the nine months ended September
30,1997, Beech Hill I paid $5,000 and $47,760 to the Partnership and the
purchase money noteholders, respectively, from its annual cash flow
distribution.  There were no annual cash flow distributions made to the
Partnership or the purchase money noteholders from Beech Hill II during the nine
months ended








                                      -16-
<PAGE>

PART I.   FINANCIAL INFORMATION
          ---------------------
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          -------------------------------------------------
               CONDITION AND RESULTS OF OPERATIONS - Continued
               -----------------------------------

September 30, 1997, nor were there any cash flow distributions made to the
Partnership or the purchase money noteholders from Beech Hill I or Beech Hill II
for the nine months ended September 30, 1996.

     Under the extension agreement, documents transferring the Partnership's
interests in the Beech Hill I and Beech Hill II to the noteholders were placed
in escrow and will be released to the noteholders upon a future default by the
Partnership on the respective purchase money notes.  There is no assurance that
the Partnership will be able to pay-off its obligation related to these purchase
money notes at maturity.  Accordingly, there can be no assurance that the
Partnership will be able to retain its interest in the Local Partnerships.  The
uncertainty about the continued ownership of the Partnership's interest in the
related Local Partnerships does not impact the Partnership's financial
condition, as discussed below.

     The Managing General Partner and trustees representing the purchase money
noteholders related to Roberts Fall River Associates (Rolling Green at Fall
River) and Roberts Amherst Associates (Rolling Green at Amherst) have reached an
agreement in principle to extend the purchase money notes related to these Local
Partnerships, subject to obtaining a satisfactory refinancing of the mortgage
loans related to the respective Local Partnerships.  The purchase money notes,
which aggregate a principal amount of $4,600,000 and $1,927,500 for Rolling
Green at Fall River and Rolling Green at Amherst, respectively, are currently
due to mature August 31, 1998.  In connection with the proposed extension of the
purchase money notes, the Managing General Partner, the local managing general
partner and the purchase money noteholders are jointly exploring various options
to refinance the Massachusetts Housing Finance Agency (MHFA) and HUD Section 236
interest rate subsidized mortgage loans related to these Local Partnerships. 
The parties have signed a term sheet to restructure the deal, and as of October
24, 1997, the parties are working toward a finalized agreement.  There is no
assurance that a finalized agreement will be reached.  Further, even if a
finalized agreement is reached, there is no assurance that a satisfactory
refinancing will occur.  Accordingly, there can be no assurance that the
Partnership will be able to retain its interest in the Local Partnerships.  The
uncertainty about the continued ownership of the Partnership's interest in the
related Local Partnerships does not impact the Partnership's financial
condition, as discussed below.

     Purchase money notes relating to Westgate Tower Limited Dividend Housing
Associates (Westgate) in the principal amount of $1,450,000 mature on September
1, 1998.  The Managing General Partner anticipates negotiating with the purchase
money noteholders for an extension on the purchase money notes.  There is no
assurance that the Managing General Partner will reach an agreement of any kind
with the noteholders.  Accordingly, there can be no assurance that the
Partnership will be able to retain its interest in the Local Partnership.  The
uncertainty about the continued ownership of the Partnership's interest in the
related Local Partnership does not impact the Partnership's financial condition,
as discussed below.

     The purchase money notes related to Lake Properties Limited Partnership
(Frenchman's Wharf II) in the principal amount of $3,150,000 which were
initially due to mature on June 1, 1988 were extended to mature on June 1, 1998.
In conjunction with the four-year workout agreement for the Local Partnership's
mortgage loan, as discussed below, the Partnership is currently negotiating with
the purchase money noteholders to reach an extension agreement which would be

                                      -17-
<PAGE>

PART I.   FINANCIAL INFORMATION
          ---------------------
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          -------------------------------------------------
               CONDITION AND RESULTS OF OPERATIONS - Continued
               -----------------------------------

coterminous with the expiration of the HUD workout arrangement.  As of October
24, 1997, the noteholders had not consented to an extension agreement and there
is no assurance that any agreement will be reached with the noteholders.  As
such, there is no assurance that the Partnership will be able to retain its
interest in Frenchman's Wharf II.  The uncertainty regarding the continued
ownership of the Partnership's interest in Frenchman's Wharf II does not impact
the Partnership's financial condition, as discussed below.

     The uncertainty about the continued ownership of the Partnership's interest
in Chevy Chase, Wexford Ridge, Beech Hill I, Beech Hill II, Rolling Green at
Fall River, Rolling Green at Amherst, Westgate and Frenchman's Wharf II does not
impact the Partnership's financial condition because the related purchase money
notes are nonrecourse and secured solely by the Partnership's interest in the
respective Local Partnerships.  Should the investment in any or all of the above
listed Local Partnerships not produce sufficient value to satisfy the related
purchase money notes, the Partnership's exposure to loss is limited, as the
amount of the nonrecourse indebtedness exceeds the carrying amount of the
investment in and advances to the Local Partnerships.  Thus, even a complete
loss of these investments would not have a material impact on the operations of
the Partnership.  However, should the Partnership be unable to retain its
interest in these Local Partnerships, the investments in Local Partnerships
would be reduced by the Partnership's basis in these Local Partnerships.  Of the
twenty and twenty-two Local Partnerships in which the Partnership had invested
as of September 30,1997 and December 31, 1996, respectively, these eight Local
Partnerships represented approximately 99% and 93% of the total investments in
and advances to partnerships as of September 30, 1997 and December 31, 1996,
respectively.  However, for the nine months ended September 30, 1997 and 1996,
distributions from these Local Partnerships represented approximately 6% and
10%, respectively, of total distributions from Local Partnerships.  The
Partnership's share of loss from these Local Partnerships was approximately
$140,000 and $395,000 for the periods ended September 30, 1997 and 1996,
respectively.

     On May 5, 1997, the local managing general partner of Blackburn Limited
Partnership (Country Place I) and Second Blackburn Limited Partnership (Country
Place II) and the Managing General Partner submitted an application to refinance
the first mortgage loans of the Local Partnerships.  On April 7, 1997, the
Partnership advanced funds totaling $14,000 and $14,000 to Country Place I and
Country Place II, respectively, to fund costs associated with the refinancing
application.  On July 18, 1997, the Partnership and the lender signed a loan
commitment and the Partnership paid a $74,250 and $45,000 loan commitment fee
for Country Place I and Country Place II, respectively.  On August 1, 1997, the
local managing general partner closed on the refinancing loans.  In connection
with the refinancings, on August 4, 1997, the Partnership received $1,889,909
and $609,428 related to Country Place I and Country Place II, respectively. 
Additionally, on August 14, 1997, the Partnership received $471,106 and $159,211
which related to the release of funds held in escrow for Country Place I and
Country Place II, respectively.  The refinancing proceeds received by the
Partnership during and subsequent to closing exceeded the Partnership's
investment in the respective Local Partnerships by approximately $2.7 million,
and are included in share of income from partnerships in the consolidated
statements of operations.

     On May 23, 1994, the local general partner of Tanglewood Apartments
Associates II Limited Partnership (Tanglewood II) filed a notice of intent to

                                      -18-
<PAGE>

PART I.   FINANCIAL INFORMATION
          ---------------------
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          -------------------------------------------------
               CONDITION AND RESULTS OF OPERATIONS - Continued
               -----------------------------------

participate under LIHPRHA.  On July 11, 1996, the local managing general
partner's plan of action regarding the sale of Tanglewood II under the LIHPRHA
program was approved by HUD.  On February 19, 1997, Tanglewood II sold the
property, a 192-unit apartment complex located in Westwego, Louisiana, under the
LIHPRHA program.  The sale of the property generated net cash proceeds to the
Partnership of $933,987.  The proceeds were net of approximately $1.4 million
used to retire, at a discount, the Partnership's purchase money note obligation
with respect to the property.  The sale provided proceeds to the Partnership in
excess of its investment in the Local Partnership, and resulted in a net
financial statement gain of approximately $3.2 million, of which approximately
$1.7 million resulted from the retirement of the purchase money note obligation
with respect to the property.  The federal tax gain is estimated to be
approximately $5 million.  

     On January 31, 1996, the local managing general partner of Palatine-
Barrington Associates Limited Partnership (Deer Grove) received an offer to sell
the property to an unaffiliated entity.  This offer was rejected by the local
managing general partner.  On September 13, 1996, the local  managing general
partner of Deer Grove received another offer to sell the property.  The local
managing general partner accepted the offer and on March 18, 1997, Deer Grove
sold the property, a 448-unit apartment complex located in Palatine, Illinois. 
The sale of the property generated cash proceeds to the Partnership of $3.4
million at closing.  On June 30, 1997, the Partnership received additional
proceeds of $50,000 representing the final release of the property's reserves. 
The proceeds received during and subsequent to closing were in excess of the
Partnership's investment in the Local Partnership and resulted in a net
financial statement gain of approximately $3.4 million.  The federal tax gain is
estimated to be approximately $18 million.

     The Managing General Partner plans to distribute approximately $1 million
(or approximately $20 per Additional Limited Partner Unit) to the Additional
Limited Partners from the proceeds of the sales of Deer Grove and Tanglewood II
by November 30, 1997 for holders of record as of September 30, 1997.  The
Managing General Partner intends to retain all of the Partnership's remaining
undistributed net sale proceeds for the possible repayment, prepayment or
purchase of the Partnership's outstanding purchase money notes related to other
Local Partnerships.

     The Partnership defaulted on its purchase money note relating to Rock Glen
Limited Partnership (Rock Glen) on August 1, 1995 when the note matured and was
not paid.  The noteholder signed a standstill agreement which expired on October
31, 1995.  The Managing General Partner made an offer to the noteholder to
extend the purchase money note due date to August 2000.  This offer was rejected
by the noteholder.  On January 11, 1996, the Partnership paid off the purchase
money note at a discount, resulting in a gain on extinguishment of debt of
approximately $1.8 million.

     The Partnership closely monitors its cash flow and liquidity position in an
effort to ensure that sufficient cash is available for operating requirements. 
For the nine months ended September 30, 1997, proceeds from the sales of
Tanglewood II and Deer Grove and distributions from partnerships were adequate
to support operating cash requirements and the pay-off of the Tanglewood II




                                      -19-
<PAGE>

PART I.   FINANCIAL INFORMATION
          ---------------------
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          -------------------------------------------------
               CONDITION AND RESULTS OF OPERATIONS - Continued
               -----------------------------------

purchase money notes.  Cash and cash equivalents increased during the three
months ended September 30, 1997 as a result of the receipt of net proceeds from
the sales of Tanglewood II and Deer Grove and Country Place I and II
refinancings, as discussed above.

                              Results of Operations
                              ---------------------

     The Partnership's net income for the three months ended September 30, 1997
increased from the comparable period during 1996 primarily due to an increase in
share of income from partnerships principally due to the receipt of refinancing
proceeds from Country Place I and Country Place II which were in excess of the
Partnership's investment in the respective Local Partnerships as well as
decreased operating expenses at one property.  Contributing to the increase in
the Partnership's net income was an increase in interest and other income due to
higher cash and cash equivalent balances during 1997.

     The Partnership's net income for the nine months ended September 30, 1997
increased from the comparable period in 1996 primarily due to the gain on the
sales of Tanglewood II and Deer Grove during 1997.  Contributing to the increase
in the Partnership's net income was an increase in share of income from
partnerships resulting from the Country Place I and Country Place II refinancing
proceeds, as discussed above, and from the exclusion of losses at one property
during 1997.  Beginning in 1997, the property's accumulated losses began to
exceed the Partnership's investment basis in the Local Partnership.  The
Partnership does not record losses from the Local Partnerships in excess of its
investment, as discussed above.  Also contributing to the increase in the
Partnership's net income was an increase in interest and other income, as
discussed above.  Partially offsetting the increases discussed above were a
decrease in extraordinary gain from extinguishment of debt due to the Rock Glen
purchase money note pay-off during 1996, as discussed above, an increase in
professional fees due to the Arrowhead and Moorings litigation, an increase in
interest expense due to the amortization of imputed interest, and an increase in
general and administrative expenses due to increased payroll costs.

     For financial reporting purposes, the Partnership, as a limited partner in
the Local Partnerships, does not record losses from the Local Partnerships in
excess of its investment to the extent that the Partnership has no further
obligation to advance funds or provide financing to the Local Partnerships.  As
a result, the Partnership's recognized losses for the three and nine months
ended September 30, 1997 did not include losses of $668,957 and $2,263,290,
respectively, compared to excluded losses of $929,058 and $2,701,629 for the
three and nine months ended September 30, 1996, respectively.

     On May 1, 1996, CRHC, Inc. (CRHC), an affiliate of the Managing General
Partner, notified the local managing general partner of Arrowhead Apartments
Associates Limited Partnership (Arrowhead) and Moorings Apartments Associates
Limited Partnership (Moorings) that he was in default under the Partnership
Agreements and threatened to remove him as managing general partner of the Local
Partnerships.  The managing agent of Arrowhead and Moorings, which is an
affiliate of the local managing general partner, filed arbitration against CRHC
seeking, among other things, a declaration that the allegations set forth in
CRHC's notice did not constitute grounds for removal of the local managing
general partner.  CRHC subsequently filed for arbitration against the local
managing general partner seeking his removal.  On September 3, 1996, CRHC filed

                                      -20-
<PAGE>

PART I.   FINANCIAL INFORMATION
          ---------------------
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          -------------------------------------------------
               CONDITION AND RESULTS OF OPERATIONS - Continued
               -----------------------------------

an emergency petition in the arbitration to have a trustee appointed to serve as
local managing general partner and managing agent of the Local Partnerships
until the arbitration hearings are held.  The emergency petition was denied.  On
May 7, 1997, the parties reached a settlement whereby the property management
agent was changed and the local managing general partner was removed from the
Local Partnership in exchange for $210,000.  The settlement was paid by the
Partnership and is included as legal fees in the accompanying financial
statements.

     The local general partner of Frenchman's Wharf II, in conjunction with the
Managing General Partner, engaged in extensive negotiations with HUD, holder of
the mortgage on the property, to extend the previous workout arrangement related
to the mortgage loan on the property, which expired in December 1993.  On April
30, 1996, the local general partner received approval from HUD for a four-year
workout.  Under the workout agreement, Frenchman's Wharf II makes minimum
monthly payments, consisting of a service charge and tax escrow.  Additionally,
Frenchman's Wharf II makes monthly interest payments representing approximately
50%, 65%, 85% and 100% of the interest due on the outstanding principal balance
of the note for the periods July 1 through June 30 during the years 1996 through
2000, respectively.  As of October 24, 1997, Frenchman's Wharf II made all
monthly payments in accordance with the workout arrangement.  There is, however,
no assurance that the Local Partnership, upon expiration of the workout, will be
able to repay the loan in accordance with the terms.

     To cover operating deficits incurred in prior years for Frenchman's Wharf
II, the Partnership advanced funds totaling $324,410 as of both September 30,
1997 and December 31, 1996.  The last advance was made to Frenchman's Wharf II
in March 1987.  The Partnership does not expect to advance any additional funds
in connection with Frenchman's Wharf II's loan workout with HUD.  These loans,
together with accrued interest of $187,372 as of both September 30, 1997 and
December 31, 1996, are payable from cash flow of Frenchman's Wharf II after
payment of first-mortgage debt service and after satisfaction by the Partnership
of certain other interest obligations on the purchase money notes relating to
the Local Partnership.  There is no assurance that the Local Partnership, upon
expiration of the workout, will be able to repay the loan in accordance with the
terms.

     The report of the auditors on the financial statements of Frenchman's Wharf
II for the year ended December 31, 1996 indicated that substantial doubt exists
about the ability of the Local Partnership to continue as a going concern due to
the Local Partnership's default on its mortgage loan and the expiration of its
Section 8 Rental Housing Assistance Payments (HAP) contract with HUD on November
30, 1997.  The uncertainty about the Local Partnership's continued ownership of
the property does not impact the Partnership's financial condition because the
amount of the Partnership's nonrecourse indebtedness related to this property
exceeds the carrying value of the investment in and advances to the Local
Partnership, as discussed above.

     Posada Associates Limited Partnership (Posada Vallarta Apartments) was
operating under an extension of a three-year workout agreement with HUD, the
then holder of the mortgage.  The workout provided for, among other things, a
minimum monthly debt service payment, with excess cash, if any, being applied to
delinquent interest.  All debt service payments were made in accordance with the
workout.  In June 1995, the three-year workout which originally expired on
October 1, 1995 was extended to October 1, 1996.  In June 1996, HUD sold the

                                      -21-
<PAGE>

PART I.   FINANCIAL INFORMATION
          ---------------------
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          -------------------------------------------------
               CONDITION AND RESULTS OF OPERATIONS - Continued
               -----------------------------------

mortgage loan to a third party.  The new mortgagee issued a notice of default
and acceleration of the loan to Posada Vallarta Apartments.  The notice was
determined to be in error, and on July 8, 1996 the notice of default and
acceleration was withdrawn by the new mortgagee.  The workout agreement related
to Posada Vallarta Apartments provided that upon cancellation of the workout
agreement, the loan would be recast at an annual interest rate of 7.5%, if
certain conditions were satisfied.  As of October 1, 1996, the expiration date
of the workout agreement, the local managing general partner and the new
mortgagee were disputing whether or not those conditions had been satisfied.  On
October 1, 1996, the Local Partnership made a monthly payment on the debt, and
has continued to make such monthly payments, in the amount which would be due if
the loan is recast at a 7.5% annual interest rate.  The new mortgagee made an
offer to extend the workout agreement for two years.  The local managing general
partner made a counter-offer to extend the workout agreement for ten years.  On
February 6, 1997, the local managing general partner and the new mortgagee
reached an agreement in principle to recast the loan at a 7.5% annual interest
rate with a ten-year call provision, as stated in the workout agreement.  As of
October 24, 1997, the parties are negotiating revised loan documents
implementing their agreement.  There is no assurance that a final agreement will
be reached on these documents.  Should the mortgagee begin foreclosure
proceedings, the Local Partnership intends to vigorously defend against such
action.

     Wexford Ridge, its local general partner and its management agent were
named in eight sexual harassment and discrimination complaints filed with HUD. 
The complaints were reviewed by the HUD Fair Housing Council and during April
1997, the council determined that no basis had been found to pursue further
action and dismissed the complaints.

     Some of the rental properties owned by the Local Partnerships have
mortgages which are federally insured under Section 236 or Section 221(d)(3)of
the National Housing Act, as amended.  LIHPRHA, which provided property owners
with restricted opportunities to sell low income housing, ended effective
September 30, 1996.  However, HUD received approximately $175 million to fund
sales of qualifying properties under the LIHPRHA program during the federal
government's fiscal year 1997, which began October 1, 1996.  In October 1997,
the HUD appropriations bill does not include any funding for the LIHPRHA
program.  Therefore, this program is effectively terminated.

     Some of the rental properties owned by the Local Partnerships are financed
by state housing agencies.  The Managing General Partner has been working to
develop strategies to sell or refinance certain properties pursuant to programs
developed by these agencies or other potential buyers.  These programs may
include opportunities to sell a property to a qualifying purchaser who would
agree to maintain the property as low to moderate income housing in perpetuity,
or to refinance a property, or to obtain supplemental financing.  The Managing
General Partner continues to monitor certain state housing agency programs
and/or programs provided by certain lenders, to ascertain whether the properties
would qualify within the parameters of a given program and whether these
programs would provide an appropriate economic benefit to the limited partners
of the Partnership.

     Some of the rental properties owned by the Local Partnerships are dependent
on the receipt of project-based rental housing assistance payments provided by
HUD pursuant to Section 8 HAP contracts.  Under Section 8 HAP contracts, HUD

                                      -22-
<PAGE>

PART I.   FINANCIAL INFORMATION
          ---------------------
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          -------------------------------------------------
               CONDITION AND RESULTS OF OPERATIONS - Continued
               -----------------------------------

guaranteed rental properties a high monthly rental payment for each low and
moderate income apartment unit maintained in the complex.  Over the years,
annual increases have pushed rents on many of the Section 8 HAP  contracts above
the market rate for comparable neighborhoods.  In an effort to deal with the
increasing burden of funding Section 8 HAP contracts, many of which are now
expiring, in 1995 HUD released its Reinvention Blueprint, and in 1996 a revision
to its Reinvention Blueprint, which contained proposals that have come to be
known as "Mark-to-Market".  Under the initiative, HUD would eliminate the
Section 8 project-based subsidy and provide the residents with "sticky vouchers"
which would allow residents to move to other developments should they so choose.
However, with the elimination of the Section 8 HAP subsidies,  most rental
properties will not be able to maintain sufficient income to pay debt service. 
Therefore, the Mark-to-Market initiative will allow for a part of the existing
first mortgage to become a "soft" second mortgage which will accrue interest at
a low 1% interest rate.  The splitting of the existing first mortgage into a new
first and second mortgage may generate ordinary taxable income.  Unfortunately,
there is no corresponding tax relief legislation at this time.

       In October 1997, both the House and the Senate passed the FY 1998 HUD
spending bill which includes Mark-to-Market legislation and President Clinton is
expected to sign the appropriations bill.  Between now and October 1, 1998 all
expiring Section 8 contracts with rents less than 120% of fair market rents
(FMR's) will be renewed for one-year.  Properties with rents in excess of 120%
of FMR's will be subject to the terms of the current Mark-to-Market
demonstration program.  Effective October 1, 1998, all properties with expiring
Section 8 contracts will be subject to Mark-to-Market.  The Section 8 HAP
contracts for the following properties expire during the government's fiscal
year 1998:




























                                      -23-
<PAGE>

PART I.   FINANCIAL INFORMATION
          ---------------------
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          -------------------------------------------------
               CONDITION AND RESULTS OF OPERATIONS - Continued
               -----------------------------------

<TABLE>
<CAPTION>

                                                   Units Authorized for
                               Number of          Rental Assistance Under       Expiration of Section 8
Property                      Rental Units             Section 8                HAP Contract
--------                      ------------        -----------------------       -----------------------
<S>                           <C>                 <C>                           <C>
Beech Hill I                      200                   39                           08/31/98 (1)
Beech Hill II                     120                   24                           08/31/98 (1)
Chevy Chase                       232                  228                           09/23/98
Four Winds West                    62                   62                           10/17/97
Frenchman's Wharf II              324                   31                           11/30/97
Princeton                         239                   26                           01/01/98
Wexford Ridge                     246                  242                           09/30/98

</TABLE>

(1)  As discussed previously, the Partnership's interests in these Local
     Partnerships are held in escrow and will be automatically transferred to
     the purchase money noteholders on January 1, 1998 if the related purchase
     money notes are not paid off in full at such time.

     With the potential elimination of the HAP contracts, there is no assurance
that these rental properties would be able to maintain the rental income and
occupancy levels necessary to pay operating costs and debt service.  

     With the ending of the LIHPRHA program and with the uncertainty surrounding
renewals of expiring Section 8 HAP contracts, the Managing General Partner is
developing new strategies to deal with the ever changing environment of
affordable housing policy.  Section 236 and Section 221(d)(3) properties that
are in the 18th year of their mortgage may be eligible for pre-payment of the
mortgage.  Properties with expiring Section 8 HAP contracts may become
convertible to market-rate apartment properties.  Currently, there are a few
lenders that will provide financing either to prepay the existing mortgage or
provide additional funds to allow the property to convert to market rate units. 
Where opportunities exist, the Managing General Partner will continue to work
with the Local Partnerships to develop a strategy that makes economic sense for
all parties involved.

     No other significant changes in the Partnership's operations have taken
place during this period.

                                     General
                                    --------

     In 1990, CRI, as Managing General Partner of the Partnership and various
other entities, subcontracted certain property-level asset management functions
for certain properties to Capital Management Strategies, Inc. (CMS).  Among
these properties were properties owned by some of the Local Partnerships in
which the Partnership invested.  CMS was formed by Martin C. Schwartzberg, a
nominal general partner of the Partnership and a former stockholder of CRI, when
he retired from CRI and its related businesses as of January 1, 1990.  Mr.
Schwartzberg agreed not to act as a general partner with respect to any of the
CRI-sponsored partnerships, including this Partnership, and has not done so

                                                                -24-
<PAGE>

PART I.   FINANCIAL INFORMATION
          ---------------------
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          -------------------------------------------------
               CONDITION AND RESULTS OF OPERATIONS - Continued
               -----------------------------------

since that time.  In late 1995, a dispute arose between CRI and CMS over the
funding level of the 1996 contract for CMS.  On November 9, 1995, CRI filed a
complaint against CMS to determine the proper amount of fees to be paid in 1996
under the asset management agreement.  CMS answered on January 10, 1996, but
asserted no counterclaims.

     Thereafter, Mr. Schwartzberg launched a hostile consent solicitation to be
designated as managing general partner of approximately 125 private partnerships
sponsored by CRI.  On January 18, 1996, Mr. Schwartzberg and CMS filed a
complaint in the Circuit Court of Montgomery County, Maryland (the Circuit
Court), against CRI and Messrs. Dockser and Willoughby (who are general partners
of the Partnership) alleging, among other things, that CRI and Messrs. Dockser
and Willoughby breached the asset management agreement pursuant to which Mr.
Schwartzberg's company, CMS, agreed to perform limited functions related to
property-level issues for a portion of CRI's subsidized housing portfolio
(including some of the properties in which the Partnership invested), by
reducing the proposed budget for 1996.  The Partnership was not named as a
defendant in this action.  Messrs. Dockser and Willoughby entered an answer
denying all of Mr. Schwartzberg's claims.  On February 6, 1996, CRI terminated
the CMS contract for cause.  (CRI subsequently retained an independent asset
management company to perform functions previously performed by CMS.)  Mr.
Schwartzberg and CMS responded to the contract termination by filing a motion
for injunctive relief in the Circuit Court, asking the court to enjoin CRI from
terminating the contract.  In a ruling issued on February 12, 1996, the Circuit
Court, among other things, refused to grant the injunction requested by CMS.  On
February 12, 1996, the Circuit Court also issued a memorandum opinion and order
enjoining CMS and Mr. Schwartzberg from disclosing information made confidential
under the asset management agreement.

     Following subsequent litigation, none of which involved the Partnership, on
June 12, 1996, Mr. Schwartzberg, CRI and others entered an agreement (which
contemplates the execution of a subsequent definitive agreement) to resolve the
disputes between CRI and CMS.  The Partnership was not a signatory to the
agreement.  As part of the resolution, Mr. Schwartzberg withdrew any derogatory
statements he made about CRI and its principals.  Upon execution of the
definitive agreement, Mr. Schwartzberg shall withdraw as a General Partner of
this Partnership and his interest will become that of a Special Limited Partner.
As of October 24, 1997, CRI and Mr. Schwartzberg were unable to agree on the
language of various provisions of the definitive agreement and have agreed to
submit the open issues to arbitration.  The Partnership is not a party to the
arbitration proceeding.


PART II.  OTHER INFORMATION
          -----------------
ITEM 3.   DEFAULTS UPON SENIOR SECURITIES
          -------------------------------

     The Partnership defaulted on its purchase money notes relating to Chevy
Chase Park, Limited (Chevy Chase) on December 31, 1996 when the notes matured
and were not paid.  The default amount included principal and accrued interest
of $2,100,000 and $3,553,912, respectively.  As of October 30, 1997, principal
and accrued interest totaling $2,100,000 and $3,769,519, respectively, were due.
The Managing General Partner is currently negotiating a five year extension of
the purchase money notes with the noteholders.  On July 29, 1997, the

                                      -25-
<PAGE>
PART II.  OTHER INFORMATION
          -----------------
ITEM 3.   DEFAULTS UPON SENIOR SECURITIES - Continued
          -------------------------------

Partnership paid $25,000 which was applied to the outstanding interest to one of
the purchase money noteholders while extension negotiations continue.  In
connection with the proposed extension of the purchase money notes, the Managing
General Partner, the local managing general partner and the purchase money
noteholders are jointly exploring various options to refinance the HUD Section
236 interest rate subsidized mortgage loan related to the Local Partnership. 
Additionally, the Managing General Partner commissioned a rental market study
and is evaluating the feasibility of converting the property to market-rate.  No
conclusion has been reached as of October 30, 1997.  There is no assurance that
the property will be converted nor is there any assurance that an agreement will
be reached with the noteholders or that a refinancing of the mortgage will
occur.  As such, there is no assurance that the Partnership will be able to
retain its interest in Chevy Chase.  The uncertainty regarding the continued
ownership of the Partnership's interest in Chevy Chase does not impact the
Partnership's financial condition because the related purchase money notes are
nonrecourse and secured solely by the Partnership's interest in the related
Local Partnership.  Therefore, should the investment in Chevy Chase not produce
sufficient value to satisfy the related purchase money notes, the Partnership's
exposure to loss is limited, as the amount of the nonrecourse indebtedness
exceeds the carrying amount of the investment in and advances to the Local
Partnership.  Thus, even a complete loss of this investment would not have a
material impact on the operations of the Partnership.


ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K
          --------------------------------

     No Reports on Form 8-K were filed with the Commission during the quarter
ended September 30, 1997.

     All other items are not applicable.




























                                      -26-
<PAGE>

                                    SIGNATURE


     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.

                              CAPITAL REALTY INVESTORS-II
                                   LIMITED PARTNERSHIP
                                       (Registrant)


                              By:  C.R.I., Inc.
                                   Managing General Partner



October 30, 1997              By:  /s/ Michael J. Tuszka
---------------------------        ---------------------------------
Date                               Michael J. Tuszka
                                   Vice President/Chief Accounting
                                     Officer


                                   Signing on behalf of the
                                     Registrant and as Principal
                                     Financial and Principal
                                     Accounting Officer



































                                      -27-
<PAGE>


                                  EXHIBIT INDEX
                                  -------------


Exhibit                                         Method of Filing
-------                                   -----------------------------

27        Financial Data Schedule         Filed herewith electronically






















































                                      -28-