FORM 10-QSB---QUARTERLY OR TRANSITIONAL REPORT UNDER SECTION 13 OR 15(d) OF
                        THE SECURITIES EXCHANGE ACT OF 1934
                        Quarterly or Transitional Report



                      U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   Form 10-QSB

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

                   For the quarterly period ended March 31, 2001


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


                For the transition period from _________to _________

                         Commission file number 0-16684


                          MULTI-BENEFIT REALTY FUND '87-1
         (Exact name of small business issuer as specified in its charter)



         California                                         94-3026785
(State or other jurisdiction of                          (I.R.S. Employer
 incorporation or organization)                         Identification No.)

                          55 Beattie Place, PO Box 1089
                        Greenville, South Carolina 29602
                      (Address of principal executive offices)

                                 (864) 239-1000
                           (Issuer's telephone number)


Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports),  and (2) has been
subject to such filing requirements for the past 90 days. Yes X No___







                         PART I - FINANCIAL INFORMATION

ITEM 1.     FINANCIAL STATEMENTS

a)

                          MULTI-BENEFIT REALTY FUND '87-1

                           CONSOLIDATED BALANCE SHEET
                                   (Unaudited)
                          (in thousands, except unit data)

                                 March 31, 2001





Assets
                                                                          
   Cash and cash equivalents                                                 $  432
   Receivables and deposits                                                     158
   Restricted escrows                                                           268
   Other assets                                                                 260
   Investment properties:
       Land                                                  $ 1,447
       Buildings and related personal property                 17,344
                                                               18,791
       Less accumulated depreciation                           (9,924)        8,867
                                                                            $ 9,985
Liabilities and Partners' (Deficit) Capital
Liabilities
   Accounts payable                                                          $ 142
   Tenant security deposit liabilities                                           60
   Accrued property taxes                                                       219
   Other liabilities                                                            367
   Mortgage notes payable                                                     9,860

Partners' (Deficit) Capital
   General Partner                                            $ (123)
   Limited Partner "A" Unit holders -
      96,284 units issued and outstanding                      (4,720)
   Limited Partner "B" Unit holders -
      75,152 units issued and outstanding                       4,180          (663)
                                                                            $ 9,985


            See Accompanying Notes to Consolidated Financial Statements





b)

                          MULTI-BENEFIT REALTY FUND '87-1

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                          (in thousands, except unit data)



                                                                   Three Months Ended
                                                                        March 31,
                                                                    2001          2000
Revenues:
                                                                           
  Rental income                                                    $ 886         $1,262
  Other income                                                         67            94
       Total revenues                                                 953         1,356

Expenses:
  Operating                                                           382           548
  General and administrative                                          115            40
  Depreciation                                                        209           287
  Interest                                                            196           247
  Property taxes                                                       61            91
       Total expenses                                                 963         1,213

Net (loss) income                                                  $ (10)        $ 143

Net (loss) income allocated to general partner                      $ --          $ 1
Net (loss) income allocated to limited partners                       (10)          142

                                                                   $ (10)        $ 143

Net (loss) income per limited partnership "A" and "B" units        $(0.06)       $ 0.83

Distributions per limited partnership "A" units                    $ 0.49         $ --
Distributions per limited partnership "B" units                    $ 7.14         $ --

            See Accompanying Notes to Consolidated Financial Statements






c)

                          MULTI-BENEFIT REALTY FUND '87-1

          CONSOLIDATED STATEMENT OF CHANGES IN PARTNERS' (DEFICIT) CAPITAL
                                   (Unaudited)
                          (in thousands, except unit data)





                                                                            Total
                                                                          Partners'
                                     General        Limited Partners      (Deficit)
                                     Partner     "A" Units   "B" Units     Capital

                                                              
Original capital contributions         $ 1        $ 9,706     $ 7,538     $ 17,245

Limited partnership units at
   December 31, 2000 and
   March 31, 2001                         --       96,284      75,152      171,436

Partners' (deficit) capital at
   December 31, 2000                  $ (117)     $(4,667)    $ 4,721       $ (63)

Distribution to partners                  (6)         (47)       (537)        (590)

Net loss for the three months
   ended March 31, 2001                   --           (6)         (4)         (10)

Partners' (deficit) capital
   at March 31, 2001                  $ (123)     $(4,720)    $ 4,180      $ (663)


            See Accompanying Notes to Consolidated Financial Statements





d)
                          MULTI-BENEFIT REALTY FUND '87-1

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                          (in thousands, except unit data)




                                                                 Three Months Ended
                                                                       March 31,
                                                                  2001        2000
Cash flows from operating activities:
                                                                        
  Net (loss) income                                              $ (10)       $ 143
  Adjustments to reconcile net (loss) income to net cash
   provided by operating activities:
   Depreciation                                                     209          287
   Amortization of loan costs                                         9           16
   Change in accounts:
      Receivables and deposits                                      (73)          48
      Other assets                                                  (16)         (26)
      Accounts payable                                               75          (24)
      Tenant security deposit liabilities                             2            6
      Accrued property taxes                                         67          (30)
      Other liabilities                                              90         (181)
         Net cash provided by operating activities                  353          239

Cash flows from investing activities:
  Property improvements and replacements                           (216)         (71)
  Net withdrawals from restricted escrows                            13          145
         Net cash (used in) provided by investing
            activities                                             (203)          74

Cash flows from financing activities:
  Payments on mortgage notes payable                                (20)         (20)
  Distributions to partners                                        (590)        (427)
         Net cash used in financing activities                     (610)        (447)

Net decrease in cash and cash equivalents                          (460)        (134)

Cash and cash equivalents at beginning of period                    892        2,280

Cash and cash equivalents at end of period                       $ 432       $ 2,146

Supplemental disclosure of cash flow information:
  Cash paid for interest                                         $ 188        $ 231

At December  31,  2000,  approximately  $125,000 of  property  improvements  and
replacements were included in accounts payable.

            See Accompanying Notes to Consolidated Financial Statements





e)

                          MULTI-BENEFIT REALTY FUND '87-1

                     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


Note A - Basis of Presentation

The accompanying  unaudited  consolidated  financial statements of Multi-Benefit
Realty Fund '87-1 (the  "Partnership"  or  "Registrant")  have been  prepared in
accordance with generally accepted  accounting  principles for interim financial
information  and  with the  instructions  to Form  10-QSB  and  Item  310(b)  of
Regulation  S-B.  Accordingly,  they do not include all of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial  statements.  In the opinion of ConCap  Equities,  Inc.  (the "General
Partner"),  which is wholly-owned by Apartment Investment and Management Company
("AIMCO"),  all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included.  Operating results for the
three month period ended March 31, 2001, are not  necessarily  indicative of the
results that may be expected for the fiscal year ending  December 31, 2001.  For
further  information,   refer  to  the  consolidated  financial  statements  and
footnotes thereto included in the Partnership's Annual Report on Form 10-KSB for
the fiscal year ended December 31, 2000.

Principles of Consolidation

The consolidated financial statements of the Partnership include its 99% limited
partnership  interest in Hunt Club Associates,  Ltd. The General Partner of this
consolidated  partnership  is  the  General  Partner  of  the  Registrant.   The
Partnership  may  remove the  general  partner  of Hunt Club  Associates,  Ltd.;
therefore,  the  consolidated  partnership is controlled and consolidated by the
Partnership. All significant interpartnership balances have been eliminated.

Limited Partnership Units

The  Partnership  has  issued  two  classes  of  Units  of  Depositary  Receipts
("Units"),  "A" Units and "B" Units.  The two  classes of Units are  entitled to
different  rights  and  priorities  as to  cash  distributions  and  Partnership
allocations.  The Units represent  economic  rights  attributable to the limited
partnership  interests in the Partnership and entitle the holders thereof ("Unit
holders")  to  participate  in  certain  allocations  and  distributions  of the
Partnership.

Segment Reporting

Statement of Financial  Accounting Standards ("SFAS") No. 131, "Disclosure about
Segments of an Enterprise and Related Information" established standards for the
way that public business enterprises report information about operating segments
in annual  financial  statements  and  requires  that those  enterprises  report
selected  information about operating segments in interim financial reports.  It
also establishes  standards for related disclosures about products and services,
geographic  areas,  and  major  customers.  As  defined  in SFAS  No.  131,  the
Partnership has only one reportable  segment.  The General Partner believes that
segment-based disclosures will not result in a more meaningful presentation than
the consolidated financial statements as currently presented.

Note B - Transactions with Affiliated Parties

The Partnership has no employees and is dependent on the General Partner and its
affiliates for the management and administration of all Partnership  activities.
The Partnership  Agreement  provides for (i) certain  payments to affiliates for
services and (ii)  reimbursement of certain  expenses  incurred by affiliates on
behalf of the Partnership.

The following  transactions  with the General Partner and/or its affiliates were
incurred during the three months ended March 31, 2001 and 2000:

                                                                  2001      2000
                                                                  (in thousands)
 Property management fees (included in operating expenses)        $ 48      $ 67
 Reimbursement for services of affiliates (included in
   general and administrative expenses)                             40        24
 Partnership management fee (included in general and
   administrative expense)                                          48        --

During the three months ended March 31, 2001 and 2000, affiliates of the General
Partner  were  entitled  to  receive  5% of  gross  receipts  from  all  of  the
Partnership's  properties  as  compensation  for providing  property  management
services.  The  Partnership  paid to such affiliates  approximately  $48,000 and
$67,000 for the three months ended March 31, 2001 and 2000, respectively.

An affiliate  of the General  Partner  received  reimbursements  of  accountable
administrative  expenses amounting to approximately  $40,000 and $24,000 for the
three months ended March 31, 2001 and 2000, respectively.

The Partnership  Agreement  provides for a fee equal to 9% of distributable cash
from  operations  (as  defined in the  Partnership  Agreement)  received  by the
limited   partners  to  be  paid  to  the  General  Partner  for  executive  and
administrative  management services.  Fees of approximately  $48,000 were earned
during  the  three  months  ended  March  31,  2001  in  association   with  the
distributions.

In addition to its  indirect  ownership of the general  partner  interest in the
Partnership,  AIMCO and its  affiliates  currently own 61,580 "A" and 38,480 "B"
limited  partnership units in the Partnership  representing 63.96% and 51.20% of
the  outstanding "A" and "B" units,  respectively.  A number of these units were
acquired  pursuant  to  tender  offers  made by AIMCO or its  affiliates.  It is
possible that AIMCO or its affiliates will make one or more additional offers to
acquire additional limited partnership  interests in the Partnership for cash or
in  exchange  for  units  in the  operating  partnership  of  AIMCO.  Under  the
Partnership Agreement,  unitholders holding a majority of the Units are entitled
to take action with respect to a variety of matters which would include  without
limitation, voting on certain amendments to the Partnership Agreement and voting
to remove the General Partner. As a result of its ownership of 63.96% and 51.20%
of the  outstanding "A" and "B" units,  respectively,  AIMCO is in a position to
influence all voting  decisions with respect to the  Registrant.  When voting on
matters,  AIMCO would in all  likelihood  vote the Units it acquired in a manner
favorable to the interest of the General  Partner  because of their  affiliation
with the General Partner.

Note C - Distributions

During the three months ended March 31, 2001, the Partnership  declared and paid
a cash  distribution  from operations of approximately  $590,000  (approximately
$47,000  to "A" Unit  holders  or $0.49  per  limited  partnership  "A" Unit and
approximately  $537,000 to "B" Unit holders or $7.14 per limited partnership "B"
Unit). During the three months ended March 31, 2000, the Partnership paid a cash
distribution  from  operations,  which was  declared and accrued at December 31,
1999 of  approximately  $427,000  of which  approximately  $423,000  ($4.39  per
limited  partnership  "A"  Unit)  was  paid to the "A"  unit  limited  partners.
Subsequent  to March 31,  2001,  the  Partnership  declared  distributions  from
operations of approximately $167,000  (approximately $82,000 to "A" Unit holders
or $0.85 per limited partnership "A" Unit and approximately  $82,000 to "B" Unit
holders or $1.09 per limited partnership "B" Unit).

Note D - Sale of Investment Property

On  June  12,  2000,  the  Partnership   sold  Carlin  Manor  Apartments  to  an
unaffiliated  third  party for  $8,100,000.  After  payment of closing  costs of
approximately  $95,000,  the net sales proceeds received by the Partnership were
approximately $8,005,000.  The Partnership used a portion of the proceeds to pay
off  the  mortgage   encumbering  the  property  of  $2,500,000.   Approximately
$5,337,000  of the proceeds  were  distributed  to the partners  during the year
ended  December  31,  2000.  The  remaining  proceeds  were  used  to  establish
additional cash reserves for the Partnership. The Partnership's gain on the sale
was approximately  $4,910,000 and an extraordinary loss on early  extinguishment
of debt was  recorded  of  approximately  $105,000  consisting  of a  prepayment
penalty  and the  write-off  of  unamortized  loan  costs  during the year ended
December 31, 2000.

Note E - Refinancing of Mortgage Note Payable

On August 31, 2000, the  Partnership  refinanced the mortgage  encumbering  Hunt
Club  Apartments.   The  refinancing  replaced   indebtedness  of  approximately
$3,582,000 with a new mortgage of $3,900,000.  The new mortgage carries a stated
interest  rate of  8.05%  as  compared  to the  8.30%  interest  rate on the old
mortgage.  Payments on the mortgage  loan are due monthly until the loan matures
on September 1, 2020. In addition,  the  Partnership was required to establish a
repair  escrow of  approximately  $239,000  with the lender for certain  capital
replacements.  Total  capitalized  loan costs  were  approximately  $157,000  at
December 31, 2000.

Note F - Legal Proceedings

In March 1998, several putative unit holders of limited partnership units of the
Partnership  commenced an action  entitled  Rosalie  Nuanes,  et al. v. Insignia
Financial  Group,  Inc., et al. in the Superior Court of the State of California
for the County of San Mateo. The plaintiffs  named as defendants,  among others,
the   Partnership,   its  General  Partner  and  several  of  their   affiliated
partnerships  and corporate  entities.  The action  purports to assert claims on
behalf of a class of limited  partners and derivatively on behalf of a number of
limited  partnerships  (including  the  Partnership)  which are named as nominal
defendants,  challenging,  among other things,  the  acquisition of interests in
certain general partner entities by Insignia Financial Group, Inc.  ("Insignia")
and entities which were, at one time, affiliates of Insignia; past tender offers
by the Insignia affiliates to acquire limited  partnership units;  management of
the  partnerships  by the  Insignia  affiliates;  and the Insignia  Merger.  The
plaintiffs  seek  monetary  damages and  equitable  relief,  including  judicial
dissolution of the  Partnership.  On June 25, 1998, the General  Partner filed a
motion seeking dismissal of the action. In lieu of responding to the motion, the
plaintiffs  filed an amended  complaint.  The General Partner filed demurrers to
the amended complaint which were heard February 1999.

Pending the ruling on such  demurrers,  settlement  negotiations  commenced.  On
November 2, 1999,  the parties  executed and filed a Stipulation  of Settlement,
settling claims, subject to court approval, on behalf of the Partnership and all
limited partners who owned units as of November 3, 1999. Preliminary approval of
the  settlement  was obtained on November 3, 1999 from the Court,  at which time
the Court set a final  approval  hearing for  December  10,  1999.  Prior to the
December  10,  1999  hearing,  the  Court  received  various  objections  to the
settlement, including a challenge to the Court's preliminary approval based upon
the alleged lack of authority of prior lead counsel to enter the settlement.  On
December  14,  1999,  the General  Partner  and its  affiliates  terminated  the
proposed settlement.  In February 2000, counsel for some of the named plaintiffs
filed a motion to disqualify plaintiff's lead and liaison counsel who negotiated
the settlement.  On June 27, 2000, the Court entered an order disqualifying them
from the case and an appeal was taken  from the order on  October  5,  2000.  On
December 4, 2000, the Court  appointed the law firm of Lieff Cabraser  Heimann &
Bernstein  LLP as new  lead  counsel  for  plaintiffs  and the  putative  class.
Plaintiffs  filed a third  amended  complaint on January 19,  2001.  On March 2,
2001,  the  General  Partner  and its  affiliates  filed a demurrer to the third
amended  complaint.  The demurrer is scheduled to be heard on May 14, 2001.  The
Court has also  scheduled  a hearing  on a motion  for class  certification  for
August 27, 2001.  Plaintiffs must file their motion for class  certification  no
later than June 15, 2001.  The General  Partner does not  anticipate  that costs
associated  with  this  case  will  be  material  to the  Partnership's  overall
operations.

The  Partnership is unaware of any other pending or outstanding  litigation that
is not of a routine nature arising in the ordinary course of business.

ITEM 2.     MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS

The  matters  discussed  in this Form  10-QSB  contain  certain  forward-looking
statements  and  involve  risks and  uncertainties  (including  changing  market
conditions,   competitive  and  regulatory   matters,   etc.)  detailed  in  the
disclosures  contained  in this  Form  10-QSB  and the  other  filings  with the
Securities and Exchange  Commission made by the  Partnership  from time to time.
The  discussions  of the  Partnership's  business  and  results  of  operations,
including  forward-looking  statements pertaining to such matters, does not take
into  account  the  effects of any  changes to the  Partnership's  business  and
results of operations.  Accordingly, actual results could differ materially from
those  projected in the  forward-looking  statements  as a result of a number of
factors, including those identified herein.

The Partnership's  investment properties consist of two apartment complexes. The
following  table sets forth the average  occupancy of the properties for each of
the three months ended March 31, 2001 and 2000:

                                                   Average Occupancy
      Property                                      2001       2000

      Hunt Club Apartments                          92%        95%
         Indianapolis, Indiana
      Shadow Brook Apartments                       97%        97%
         West Valley City, Utah

The General Partner attributes the decrease in occupancy at Hunt Club Apartments
to  increased   competition  in  the  area  and  to  other  properties  offering
concessions.

Results of Operations

The  Partnership  had a net loss of  approximately  $10,000 for the three months
ended March 31, 2001 as compared to net income of approximately $143,000 for the
three  months  ended March 31,  2000.  The  decrease in net income for the three
month  period ended March 31, 2001 is  primarily  attributable  to a decrease in
total revenues  partially offset by a decrease in total expenses  resulting from
the sale of Carlin Manor Apartments in June 2000 as discussed below.

Excluding the operations of Carlin Manor  Apartments,  the Partnership had a net
loss of approximately $10,000 for the three months ended March 31, 2001 compared
to net income of  approximately  $57,000 for the comparable  period in 2000. The
decrease  in net income for the three  months  ended  March 31, 2001 is due to a
decrease in total  revenues and an increase in total  expenses.  The decrease in
total  revenues  is due to a decrease  in other  income  partially  offset by an
increase in rental  income.  Other  income  decreased  as a result of  decreased
interest income due to lower average cash balances in interest  bearing accounts
and decreased telephone commissions primarily at Shadow Brook Apartments. Rental
income increased due primarily to increased  average rental rates at both of the
Partnership's   properties   despite  a  decrease  in  occupancy  at  Hunt  Club
Apartments.

Excluding the operations of Carlin Manor, total expenses increased for the three
month period ended March 31, 2001 due to increased  depreciation and general and
administrative  expenses  partially  offset  by  decreased  operating  expenses.
Depreciation  expense  increased  primarily  due to  property  improvements  and
replacements completed during the past twelve months. General and administrative
expenses increased  primarily due to the payment of Partnership  management fees
on  distributions  from  operations  during  2001.  General  and  administrative
expenses also  increased due to an increase in the cost of services  included in
the  management  reimbursements  to the  General  Partner as  allowed  under the
Partnership  Agreement and increased  professional  fees necessary to manage the
Partnership.  Also included in general and administrative expenses for the three
months ended March 31, 2001 and 2000 are costs associated with the quarterly and
annual  communications with the investors and regulatory agencies and the annual
audit  required  by the  Partnership  Agreement.  Operating  expenses  decreased
primarily due to reduced  payroll  bonuses and reduced  maintenance  expenses at
both of the  Partnership's  properties and reduced manager salaries at Hunt Club
Apartments.

On  June  12,  2000,  the  Partnership   sold  Carlin  Manor  Apartments  to  an
unaffiliated  third  party for  $8,100,000.  After  payment of closing  costs of
approximately  $95,000,  the net sales proceeds received by the Partnership were
approximately $8,005,000.  The Partnership used a portion of the proceeds to pay
off  the  mortgage   encumbering  the  property  of  $2,500,000.   Approximately
$5,337,000  of the proceeds  were  distributed  to the partners  during the year
ended  December  31,  2000.  The  remaining  proceeds  were  used  to  establish
additional cash reserves for the Partnership. The Partnership's gain on the sale
was  approximately  $4,910,000  and  there  was an  extraordinary  loss on early
extinguishment  of debt of  approximately  $105,000  consisting  of a prepayment
penalty  and the  write-off  of  unamortized  loan  costs  during the year ended
December 31, 2000.

As part of the ongoing  business plan of the  Partnership,  the General  Partner
monitors the rental market  environment of each of its investment  properties to
assess the feasibility of increasing rents,  maintaining or increasing occupancy
levels and protecting  the  Partnership  from increases in expenses.  As part of
this plan,  the General  Partner  attempts to protect the  Partnership  from the
burden of  inflation-related  increases  in  expenses  by  increasing  rents and
maintaining a high overall  occupancy  level.  However,  due to changing  market
conditions,  which  can  result  in the use of  rental  concessions  and  rental
reductions to offset softening market conditions, there is no guarantee that the
General Partner will be able to sustain such a plan.

Liquidity and Capital Resources

At  March  31,  2001,  the  Partnership   had  cash  and  cash   equivalents  of
approximately  $432,000  as compared to  approximately  $2,146,000  at March 31,
2000. Cash and cash equivalents decreased  approximately  $460,000 for the three
months  ended March 31, 2001,  from the  Partnership's  year ended  December 31,
2000,  due to  approximately  $610,000 of cash used in financing  activities and
approximately $203,000 of cash used in investing activities which were partially
offset by approximately $353,000 of cash provided by operating activities.  Cash
used in financing  activities  consisted  primarily of distributions to partners
and,  to a  lesser  extent,  of  payments  of  principal  made  on the  mortgage
encumbering Hunt Club Apartments. Cash used in investing activities consisted of
property  improvements  and  replacements  which  were  partially  offset by net
withdrawals from restricted escrows maintained by the mortgage lender.

The sufficiency of existing  liquid assets to meet future  liquidity and capital
expenditure   requirements   is  directly   related  to  the  level  of  capital
expenditures  required at the  properties  to  adequately  maintain the physical
assets and other  operating needs of the Partnership and to comply with Federal,
state, and local legal and regulatory requirements. Capital improvements planned
for each of the Registrant's properties are detailed below.

Hunt Club

Approximately  $147,000 was budgeted for capital  improvements for the year 2001
at Hunt Club Apartments  consisting  primarily of carpet and tile  replacements,
appliances,  and water heater replacements.  During the three months ended March
31,  2001,  the   Partnership   completed   approximately   $74,000  of  capital
improvements at Hunt Club Apartments consisting primarily of appliances,  carpet
replacements,   structural   improvements,    telephones,   and   water   heater
replacements.  These  improvements  were  funded  from  operating  cash flow and
replacement reserves.

Shadow Brook

Approximately $91,000 was budgeted for capital improvements for the year 2001 at
Shadow Brook Apartments  consisting  primarily of carpet and vinyl replacements,
major landscaping, and appliances. During the three months ended March 31, 2001,
the  Partnership  completed  approximately  $17,000 of capital  improvements  at
Shadow Brook Apartments,  consisting primarily of carpet and vinyl replacements,
office computers,  and major  landscaping.  These  improvements were funded from
operating cash flow.

The additional  capital  expenditures for 2001 at the  Partnership's  properties
will  be  made  only  to the  extent  of  cash  available  from  operations  and
Partnership  reserves. To the extent that such budgeted capital improvements are
completed,  the Partnership's  distributable cash flow, if any, may be adversely
affected at least in the short term.

On August 31, 2000, the  Partnership  refinanced the mortgage  encumbering  Hunt
Club  Apartments.   The  refinancing  replaced   indebtedness  of  approximately
$3,582,000 with a new mortgage of $3,900,000.  The new mortgage carries a stated
interest  rate of  8.05%  as  compared  to the  8.30%  interest  rate on the old
mortgage.  Payments on the mortgage  loan are due monthly until the loan matures
on September 1, 2020. In addition,  the  Partnership was required to establish a
repair  escrow of  approximately  $239,000  with the lender for certain  capital
replacements.  Total  capitalized  loan costs  were  approximately  $157,000  at
December 31, 2000.

The  Partnership's  assets  are  currently  thought  to be  sufficient  for  any
near-term needs  (exclusive of capital  improvements)  of the  Partnership.  The
mortgage  indebtedness  of  approximately  $9,860,000 is amortized  over varying
periods with Shadow Brook  Apartments'  mortgage  requiring a balloon payment in
November 2003. Hunt Club Apartments' mortgage  indebtedness is amortized over 20
years and  matures  September  1, 2020.  The  General  Partner  will  attempt to
refinance such  indebtedness  and/or sell the properties  prior to such maturity
dates. If the properties  cannot be refinanced or sold for a sufficient  amount,
the Partnership will risk losing such properties through foreclosure.

During the three months ended March 31, 2001, the Partnership  declared and paid
a cash  distribution  from operations of approximately  $590,000  (approximately
$47,000  to "A" Unit  holders  or $0.49  per  limited  partnership  "A" Unit and
approximately  $537,000 to "B" Unit holders or $7.14 per limited partnership "B"
Unit). During the three months ended March 31, 2000, the Partnership paid a cash
distribution  from  operations,  which was  declared and accrued at December 31,
1999 of  approximately  $427,000  of which  approximately  $423,000  ($4.39  per
limited  partnership  "A"  Unit)  was  paid to the "A"  unit  limited  partners.
Subsequent  to March 31,  2001,  the  Partnership  declared  distributions  from
operations of approximately $167,000  (approximately $82,000 to "A" Unit holders
or $0.85 per limited partnership "A" Unit and approximately  $82,000 to "B" Unit
holders  or  $1.09  per  limited   partnership  "B"  Unit).  The   Partnership's
distribution  policy is reviewed on a quarterly basis. Future cash distributions
will  depend  on  the  levels  of  net  cash  generated  from  operations,   the
availability of cash reserves, and the timing of debt maturities,  refinancings,
and/or property sales. There can be no assurance,  however, that the Partnership
will  generate   sufficient   funds  from  operations   after  required  capital
expenditures  to  permit  further  distributions  to  its  partners  during  the
remainder of 2001 or subsequent periods.


                           PART II - OTHER INFORMATION


ITEM 1.     LEGAL PROCEEDINGS

In March 1998, several putative unit holders of limited partnership units of the
Partnership  commenced an action  entitled  Rosalie  Nuanes,  et al. v. Insignia
Financial  Group,  Inc., et al. in the Superior Court of the State of California
for the County of San Mateo. The plaintiffs  named as defendants,  among others,
the   Partnership,   its  General  Partner  and  several  of  their   affiliated
partnerships  and corporate  entities.  The action  purports to assert claims on
behalf of a class of limited  partners and derivatively on behalf of a number of
limited  partnerships  (including  the  Partnership)  which are named as nominal
defendants,  challenging,  among other things,  the  acquisition of interests in
certain general partner entities by Insignia Financial Group, Inc.  ("Insignia")
and entities which were, at one time, affiliates of Insignia; past tender offers
by the Insignia affiliates to acquire limited  partnership units;  management of
the  partnerships  by the  Insignia  affiliates;  and the Insignia  Merger.  The
plaintiffs  seek  monetary  damages and  equitable  relief,  including  judicial
dissolution of the  Partnership.  On June 25, 1998, the General  Partner filed a
motion seeking dismissal of the action. In lieu of responding to the motion, the
plaintiffs  filed an amended  complaint.  The General Partner filed demurrers to
the amended complaint which were heard February 1999.

Pending the ruling on such  demurrers,  settlement  negotiations  commenced.  On
November 2, 1999,  the parties  executed and filed a Stipulation  of Settlement,
settling claims, subject to court approval, on behalf of the Partnership and all
limited partners who owned units as of November 3, 1999. Preliminary approval of
the  settlement  was obtained on November 3, 1999 from the Court,  at which time
the Court set a final  approval  hearing for  December  10,  1999.  Prior to the
December  10,  1999  hearing,  the  Court  received  various  objections  to the
settlement, including a challenge to the Court's preliminary approval based upon
the alleged lack of authority of prior lead counsel to enter the settlement.  On
December  14,  1999,  the General  Partner  and its  affiliates  terminated  the
proposed settlement.  In February 2000, counsel for some of the named plaintiffs
filed a motion to disqualify plaintiff's lead and liaison counsel who negotiated
the settlement.  On June 27, 2000, the Court entered an order disqualifying them
from the case and an appeal was taken  from the order on  October  5,  2000.  On
December 4, 2000, the Court  appointed the law firm of Lieff Cabraser  Heimann &
Bernstein  LLP as new  lead  counsel  for  plaintiffs  and the  putative  class.
Plaintiffs  filed a third  amended  complaint on January 19,  2001.  On March 2,
2001,  the  General  Partner  and its  affiliates  filed a demurrer to the third
amended  complaint.  The demurrer is scheduled to be heard on May 14, 2001.  The
Court has also  scheduled  a hearing  on a motion  for class  certification  for
August 27, 2001.  Plaintiffs must file their motion for class  certification  no
later than June 15, 2001.  The General  Partner does not  anticipate  that costs
associated  with  this  case  will  be  material  to the  Partnership's  overall
operations.

ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K

            a)    Exhibits:

                  None.

            b)    Reports on Form 8-K filed during the first quarter of 2001:

                  None.








                                   SIGNATURES



In accordance with the  requirements of the Exchange Act, the Registrant  caused
this  report to be  signed on its  behalf  by the  undersigned,  thereunto  duly
authorized.



                                    MULTI-BENEFIT REALTY FUND '87-1


                                    By:   CONCAP EQUITIES, INC.
                                          General Partner


                                    By:   /s/Patrick J. Foye
                                          Patrick J. Foye
                                          Executive Vice President


                                    By:   /s/Martha L. Long
                                          Martha L. Long
                                          Senior Vice President
                                          and Controller


                                    Date: