July 31, 1998 		QUARTERLY REPORT TO THE LIMITED PARTNERS 			OF DSI REALTY INCOME FUND XI DEAR LIMITED PARTNERS: We are pleased to enclose the Partnership's unaudited financial statements for the period ended June 30, 1998. The following is Management's discussion and analysis of the Partnership's financial condition and results of its operations. For the three month periods ended June 30, 1998, and 1997, total revenues increased 5.9% from $464,979 to $492,423 and total expenses increased 5.2% from $279,874 to $294,445. As a result, net income increased 7.0% from $185,105 for the three month period ended June 30, 1997, to $197,978 for the same period in 1998. Rental revenue increased as a result of higher occupancy and unit rental rates. Occupancy levels for the Partnership's four mini- storage facilities averaged 86.5% for the three month period ended June 30, 1998 as compared to 85.3% for the same period in 1997. The Partnership is continuing its marketing efforts to attract and keep new tenants in its various mini-storage facilities. Operating expenses increased approximately $11,800 (4.7%) primarily as a result of higher maintenance and repair expenses. General and administrative expenses increased approximately $2,800 (9.4%) primarily as a result of an increase in incentive management fees. As this fee is computed as a percentage of distributions made to the Limited Partners, the increase in distributions as discussed below, resulted in an increase in the incentive management fee. For the six month periods ended June 30, 1998, and 1997, total revenues increased 4.0% from $931,077 to $968,367 and total expenses increased 2.9% from $549,852 to $565,911. As a result, net income increased 5.6% from $381,225 for the six month period ended June 30, 1997, to $402,456 for the same period in 1998. Rental revenue increased for the same reasons as discussed above. Operating expenses increased approximately 11,000 (2.3%) primarily as a result of higher yellow pages advertising costs, maintenance and repair and office expenses partially offset by lower salaries and wages. General and administrative expenses increased approximately $5,100 (6.8%) for the same reason as discussed above. The General Partners determined that effective with the second quarter 1998 distribution which was paid on April 15, 1998, distributions to the limited partners would be increased to an amount which yields an 8% annual return on the capital contributed by the limited partners from an annual return of 7% paid previously. The General Partners plan to continue their policy of funding improvements and maintenance of Partnership properties with cash generated from operations. The Partnership's financial resources appear to be adequate to meet its needs. We are not enclosing a copy of the Partnership Form 10-Q as filed with the Securities and Exchange Commission since all the information set forth therein is contained either in this letter or in the attached financial statements. However, if you wish to receive a copy of said report, please send a written request to DSI Realty Income Fund XI, P.O. Box 357, Long Beach, California 90801. Very truly yours, DSI REALTY INCOME FUND XI By: DSI Properties, Inc., as General Partner By /s/ Robert J. Conway ____________________________ ROBERT J. CONWAY, President