UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   Form 10-QSB

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

              For the quarterly period ended September 30, 2004


[ ]   TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT


             For the transition period from _________to _________

                         Commission file number 0-16116


                      ANGELES OPPORTUNITY PROPERTIES, LTD.
        (Exact name of small business issuer as specified in its charter)



         California                                              95-4052473
(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



                      ANGELES OPPORTUNITY PROPERTIES, LTD.

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

                               September 30, 2004





Assets
                                                                          
   Cash and cash equivalents                                                 $ 194
   Receivables and deposits                                                      33
   Other assets                                                                 221
   Investment property:
      Land                                                     $ 540
      Buildings and related personal property                   6,249
                                                                6,789
      Less accumulated depreciation                            (2,987)        3,802

                                                                            $ 4,250
Liabilities and Partners' Deficit
Liabilities
   Accounts payable                                                           $ 25
   Tenant security deposit liabilities                                           31
   Accrued property taxes                                                       147
   Other liabilities                                                            104
   Mortgage note payable                                                      4,964

Partners' Deficit:
   General partner                                             $ (169)
   Limited partners (12,425 units issued and
      outstanding)                                               (852)       (1,021)

                                                                            $ 4,250
                See Accompanying Notes to Financial Statements





                      ANGELES OPPORTUNITY PROPERTIES, LTD.

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




                                            Three Months Ended         Nine Months Ended
                                              September 30,              September 30,
                                            2004          2003         2004          2003
Revenues:                                              (Restated)                 (Restated)
                                                                       
  Rental income                             $ 390        $ 408        $ 1,174      $ 1,212
  Other income                                  47           54           153          138
    Total revenues                             437          462         1,327        1,350

Expenses:
  Operating                                    198          208           612          594
  General and administrative                    21           26            87           86
  Depreciation                                  64           62           193          189
  Interest                                      90           92           273          280
  Property taxes                                45           43           145          148
    Total expenses                             418          431         1,310        1,297

Income from continuing operations               19           31            17           53

(Loss) income from discontinued
  operations (Note A)                           --           52           (16)          60
Gain on sale of discontinued
  operations (Note C)                           68           --         2,478           --
   Net income                               $ 87          $ 83        $ 2,479       $ 113

Net income allocated to general
  partner (1%)                               $ 1          $ 1          $ 25          $ 1
Net income allocated to limited
  partners (99%)                                86           82         2,454          112
                                            $ 87          $ 83        $ 2,479       $ 113
Per limited partnership unit:
Income from continuing operations          $ 1.53        $ 2.50       $ 1.37        $ 4.26
(Loss) income from discontinued
  operations                                    --         4.10         (1.28)        4.75
Gain on sale of discontinued
  operations                                  5.39           --        197.42           --
                                           $ 6.92        $ 6.60       $197.51       $ 9.01
Distributions per limited
  partnership unit                         $166.28      $ 17.70       $171.03      $ 45.39


                See Accompanying Notes to Financial Statements




                      ANGELES OPPORTUNITY PROPERTIES, LTD.

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





                                       Limited
                                     Partnership     General      Limited
                                        Units        Partner     Partners     Total

                                                                 
Original capital contributions         12,425          $ 1        $12,425    $12,426

Partners' deficit at
   December 31, 2003                   12,425         $ (171)     $(1,181)   $(1,352)

Distributions to partners                  --            (23)      (2,125)    (2,148)

Net income for the nine months
   ended September 30, 2004                --             25        2,454      2,479

Partners' deficit at
   September 30, 2004                  12,425         $ (169)     $ (852)    $(1,021)

                        See Accompanying Notes to Financial Statements








                      ANGELES OPPORTUNITY PROPERTIES, LTD.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                 (in thousands)




                                                                   Nine Months Ended
                                                                     September 30,
                                                                    2004        2003
Cash flows from operating activities:
                                                                          
  Net income                                                      $ 2,479       $ 113
  Adjustments to reconcile net income to net cash provided
   by operating activities:
     Depreciation                                                     240          268
     Loss on early extinguishment of debt                              71           42
     Amortization of loan costs                                        17           18
     Gain on sale of investment property                           (2,478)          --
     Change in accounts:
      Receivables and deposits                                         (3)           7
      Other assets                                                    (22)         (40)
      Accounts payable                                                (23)         (29)
      Due to affiliates                                               (31)          --
      Tenant security deposit liabilities                             (15)          12
      Accrued property taxes                                         (141)         (80)
      Other liabilities                                               (44)         100
         Net cash provided by operating activities                     50          411

Cash flows from investing activities:
  Net proceeds from sale of investment property                     4,212           --
  Property improvements and replacements                             (125)        (132)
  Net withdrawals from (deposits to) restricted escrows                95          (40)
         Net cash provided by (used in) investing activities        4,182         (172)

Cash flows from financing activities:
  Payments on mortgage notes payable                                 (133)        (131)
  Distributions to partners                                        (2,148)        (571)
  Repayment of mortgage notes payable                              (2,045)      (1,554)
  Proceeds from mortgage note payable                                  --        2,096
  Loan costs paid                                                      --          (84)
  Advances from affiliates                                             --          117
  Repayment of advances from affiliates                                --         (117)
         Net cash used in financing activities                     (4,326)        (244)

Net decrease in cash and cash equivalents                             (94)          (5)

Cash and cash equivalents at beginning of period                      288          184

Cash and cash equivalents at end of period                         $ 194        $ 179

Supplemental disclosure of cash flow information:
  Cash paid for interest                                           $ 288        $ 355

                See Accompanying Notes to Financial Statements



                      ANGELES OPPORTUNITY PROPERTIES, LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


Note A - Basis of Presentation

The  accompanying   unaudited   consolidated  financial  statements  of  Angeles
Opportunity  Properties,  Ltd. (the "Partnership" or the "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 Angeles  Realty  Corporation  II (the
"General  Partner"  and a  subsidiary  of Apartment  Investment  and  Management
Company  ("AIMCO"),  a  publicly  traded  real  estate  investment  trust),  all
adjustments (consisting of normal recurring accruals) considered necessary for a
fair presentation  have been included.  Operating results for the three and nine
month periods ended  September  30, 2004 are not  necessarily  indicative of the
results that may be expected for the fiscal year ending  December 31, 2004.  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, 2003.

In accordance with Statement of Financial Accounting Standards ("SFAS") No. 144,
the  consolidated  statements of operations  for the three and nine months ended
September 30, 2003 have been restated to reflect the  operations of Lake Meadows
Apartments as (loss) income from discontinued operations due to its sale in June
2004.

Note B - Transactions with Affiliated Parties

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

Affiliates of the General  Partner are entitled to receive 5% of gross  receipts
from both of the Partnership's properties as compensation for providing property
management  services.  The  Partnership  paid to such  affiliates  approximately
$84,000  and  $95,000 for the nine  months  ended  September  30, 2004 and 2003,
respectively,  which is included in operating  expenses  and (loss)  income from
discontinued operations.

An  affiliate  of the General  Partner  received  reimbursement  of  accountable
administrative  expenses amounting to approximately  $54,000 and $48,000 for the
nine months ended September 30, 2004 and 2003,  respectively,  which is included
in general and administrative expenses.

During the nine months ended  September  30,  2003,  an affiliate of the General
Partner advanced the Partnership  approximately $117,000 to assist in paying the
property  taxes of the two  investment  properties.  These  advances were repaid
during the nine months ended September 30, 2003.  There were no such advances or
repayments  during the nine  months  ended  September  30, 2004 and there was no
balance  outstanding  at September  30, 2004.  Interest was charged at the prime
rate plus 2% and was  approximately  $2,000 for the nine months ended  September
30, 2003.

The  Partnership  insures its properties up to certain  limits through  coverage
provided by AIMCO which is  generally  self-insured  for a portion of losses and
liabilities  related to workers  compensation,  property  casualty  and  vehicle
liability. The Partnership insures its properties above the AIMCO limits through
insurance policies obtained by AIMCO from insurers unaffiliated with the General
Partner.  During  the  nine  months  ended  September  30,  2004 and  2003,  the
Partnership  was charged by AIMCO and its affiliates  approximately  $35,000 and
$32,000,  respectively,  for insurance  coverage and fees associated with policy
claims administration.

Note C- Sale of Investment Property

On June 25, 2004, the Partnership sold Lake Meadows  Apartments to a third party
for net proceeds of approximately $4,212,000 after payment of closing costs. The
Partnership realized a gain of approximately $2,478,000 as a result of the sale.
The additional gain of  approximately  $68,000  recorded during the three months
ended  September 30, 2004 was due to the write off of an accrual for  additional
sale related expenses that was not needed.  The Partnership  used  approximately
$2,045,000 of the net proceeds to repay the mortgage  encumbering  the property.
In addition,  the Partnership recorded a loss on early extinguishment of debt of
approximately  $71,000 as a result of  unamortized  loan costs being written off
and lender fees paid by the buyer. This amount is included in (loss) income from
discontinued operations.  Included in (loss) income from discontinued operations
for the nine months ended September 30, 2004 and 2003 is approximately  $359,000
and $582,000, respectively, of revenue generated by the property.

Note D - Mortgage Notes Payable

During May 2003,  the  Partnership  refinanced  the first and  second  mortgages
encumbering Lake Meadows Apartments.  The refinancing  replaced a first mortgage
of  $1,500,000  and  a  second  mortgage  of  $54,000  with  a new  mortgage  of
$2,096,000.  Total capitalized loan costs were approximately  $84,000 during the
nine months ended September 30, 2003. The  Partnership  recognized a loss on the
early  extinguishment  of debt of approximately  $42,000 due to the write-off of
unamortized loan costs on the old loans.

Initially  the May 2003  refinancing  of Lake  Meadows  Apartments  was under an
interim credit facility  ("Interim Credit Facility") which also provided for the
refinancing of several other  properties.  The Interim Credit  Facility  created
separate  loans for each property  refinanced  thereunder,  which loans were not
cross-collateralized  or cross-defaulted with each other. During the term of the
Interim  Credit  Facility,   Lake  Meadows   Apartments  was  required  to  make
interest-only  payments.  The  first  month's  interest  rate for  Lake  Meadows
Apartments was 2.78%.

As of June 1, 2003,  the loan on Lake Meadows  Apartments  was  transferred to a
different lender. The credit facility ("Permanent Credit Facility") with the new
lender  has a  maturity  date  of  September  1,  2007  with an  option  for the
Partnership to elect one five-year extension. The Permanent Credit Facility also
created separate loans for each property refinanced thereunder,  which loans are
not cross-collateralized or cross-defaulted with each other. Each note under the
Permanent  Credit  Facility is initially a variable  rate loan,  and after three
years the  Partnership  has the  option of  converting  the note to a fixed rate
loan.  The interest  rate on the variable rate loans is 85 basis points over the
Fannie  Mae  discounted  mortgage-backed  security  index  and the  rate  resets
monthly.  Each loan automatically  renews at the end of each month. In addition,
monthly  principal  payments  are  required  based  on  a  30-year  amortization
schedule,  using the  interest  rate in effect  during the first  month that the
property is on the Permanent Credit  Facility.  The loans may be prepaid without
penalty.  The Partnership repaid this loan during June 2004 from the proceeds of
the sale of Lake Meadows Apartments.







Note E - Contingencies

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. (the "Nuanes action") 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 purported to
assert  claims on behalf of a class of  limited  partners  and  derivatively  on
behalf of a number of limited partnerships  (including the Partnership) that 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 that 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 series of
transactions  which  closed on October 1, 1998 and  February  26,  1999  whereby
Insignia and Insignia  Properties Trust,  respectively,  were merged into AIMCO.
The plaintiffs sought monetary damages and equitable relief,  including judicial
dissolution of the Partnership. In addition, during the third quarter of 2001, a
complaint captioned Heller v. Insignia Financial Group (the "Heller action") was
filed against the same  defendants  that are named in the Nuanes  action.  On or
about August 6, 2001,  plaintiffs  filed a first amended  complaint.  The Heller
action was brought as a purported  derivative  action,  and asserted claims for,
among other things,  breach of fiduciary duty, unfair  competition,  conversion,
unjust enrichment, and judicial dissolution.

On January 8, 2003,  the parties filed a  Stipulation  of Settlement in proposed
settlement of the Nuanes action and the Heller action.

In general  terms,  the  proposed  settlement  provides  for  certification  for
settlement  purposes of a settlement class consisting of all limited partners in
this  Partnership and others (the  "Partnerships")  as of December 20, 2002, the
dismissal  with  prejudice  and  release  of claims  in the  Nuanes  and  Heller
litigation,  payment by AIMCO of $9.9  million  (which shall be  distributed  to
settlement  class  members  after  deduction of attorney fees and costs of class
counsel and certain costs of settlement) and up to $1 million toward the cost of
independent  appraisals of the  Partnerships'  properties  by a court  appointed
appraiser.  An affiliate of the General Partner has also agreed to make at least
one round of tender offers to purchase all of the  partnership  interests in the
Partnerships within one year of final approval, if it is granted, and to provide
partners  with the  independent  appraisals  at the time of these  tenders.  The
proposed  settlement  also provided for the  limitation  of the allowable  costs
which the General  Partner or its  affiliates  will charge the  Partnerships  in
connection with this litigation and imposes limits on the class counsel fees and
costs in this litigation.  On April 11, 2003,  notice was distributed to limited
partners providing the details of the proposed settlement.

On June 13, 2003, the court granted final approval of the settlement and entered
judgment in both the Nuanes and Heller actions.  On August 12, 2003, an objector
("Objector") filed an appeal (the "Appeal") seeking to vacate and/or reverse the
order approving the settlement and entering  judgment  thereto.  On November 24,
2003,  the Objector  filed an  application  requesting  the court order AIMCO to
withdraw settlement tender offers it had commenced,  refrain from making further
offers  pending  the appeal and auction  any units  tendered  to third  parties,
contending  that the offers  did  notconform  with the terms of the  settlement.
Counsel  for the  Objector  (on behalf of another  investor)  had  alternatively
requested the court take certain action  purportedly to enforce the terms of the
settlement agreement. On December 18, 2003, the court heard oral argument on the
motions  and denied them both in their  entirety.  The  Objector  filed a second
appeal challenging the court's use of a referee and its order requiring Objector
to pay those fees.

On January 28, 2004,  the  Objector  filed his opening  brief in the Appeal.  On
April 23, 2004, the General Partner and its affiliates filed a response brief in
support of the settlement  and the judgment  thereto.  The plaintiffs  have also
filed a brief in support of the  settlement.  On June 4, 2004,  Objector filed a
reply to the briefs submitted by the General Partner and Plaintiffs. In addition
both the Objector and  plaintiffs  filed  briefs in  connection  with the second
appeal.  The Court of Appeals  heard oral  argument on both appeals on September
22, 2004 and took the matters under submission.

The  General  Partner  does not  anticipate  that any costs to the  Partnership,
whether legal or settlement costs,  associated with these cases will be material
to the Partnership's overall operations.

On August 8, 2003 AIMCO  Properties  L.P., an affiliate of the General  Partner,
was served with a complaint in the United  States  District  Court,  District of
Columbia alleging that AIMCO Properties L.P.  willfully  violated the Fair Labor
Standards Act ("FLSA") by failing to pay  maintenance  workers  overtime for all
hours worked in excess of forty per week. On March 5, 2004 the plaintiffs  filed
an amended  complaint  also  naming  NHP  Management  Company,  which is also an
affiliate of the General Partner. The complaint is styled as a Collective Action
under the FLSA and seeks to certify state  subclasses in  California,  Maryland,
and the District of Columbia.  Specifically,  the plaintiffs  contend that AIMCO
Properties L.P. failed to compensate maintenance workers for time that they were
required to be "on-call".  Additionally,  the complaint alleges AIMCO Properties
L.P. failed to comply with the FLSA in compensating maintenance workers for time
that they worked in responding to a call while  "on-call".  The defendants  have
filed an answer to the amended  complaint  denying the substantive  allegations.
Some discovery has taken place and settlement  negotiations  continue.  Although
the outcome of any  litigation is  uncertain,  AIMCO  Properties,  L.P. does not
believe that the ultimate  outcome  will have a material  adverse  effect on its
financial  condition or results of operations.  Similarly,  the General  Partner
does not believe that the ultimate  outcome will have a material  adverse effect
on the Partnership's financial condition or results of operations.

The  Partnership  is unaware  of any other  pending  or  outstanding  litigation
matters involving it or its investment property that are not of a routine nature
arising in the ordinary course of business.

As  previously  disclosed,  the  Central  Regional  Office of the United  States
Securities  and  Exchange   Commission   (the  "SEC")  is  conducting  a  formal
investigation relating to certain matters.  Although the staff of the SEC is not
limited  in the  areas  that it may  investigate,  AIMCO  believes  the areas of
investigation include AIMCO's miscalculated monthly net rental income figures in
third quarter 2003,  forecasted  guidance,  accounts payable,  rent concessions,
vendor rebates,  capitalization  of payroll and certain other expenses,  and tax
credit  transactions.  AIMCO is cooperating  fully. AIMCO is not able to predict
when the matter  will be  resolved.  AIMCO does not  believe  that the  ultimate
outcome  will  have a  material  adverse  effect on its  consolidated  financial
condition  or results of  operations.  Similarly,  the General  Partner does not
believe that the ultimate  outcome  will have a material  adverse  effect on the
Partnership's consolidated financial condition or results of operations.







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

The matters discussed in this report contain certain forward-looking statements,
including, without limitation, statements regarding future financial performance
and the effect of government  regulations.  Actual results may differ materially
from those described in the forward-looking statements and will be affected by a
variety of risks and factors including,  without limitation:  national and local
economic  conditions;  the terms of  governmental  regulations  that  affect the
Registrant and interpretations of those regulations; the competitive environment
in which the Registrant operates;  financing risks, including the risk that cash
flows from operations may be insufficient to meet required payments of principal
and interest;  real estate risks, including variations of real estate values and
the general  economic  climate in local markets and  competition  for tenants in
such markets;  litigation,  including  costs  associated  with  prosecuting  and
defending  claims  and  any  adverse   outcomes,   and  possible   environmental
liabilities.   Readers  should  carefully  review  the  Registrant's   financial
statements and the notes thereto,  as well as the risk factors  described in the
documents  the  Registrant  files  from  time to time  with the  Securities  and
Exchange Commission.

The Partnership's  investment  property consists of one apartment  complex.  The
following  table sets forth the average  occupancy for the property for the nine
months ended September 30, 2004 and 2003:

                                                Average Occupancy
      Property                                  2004          2003

      Lakewood Apartments                        90%          93%
         Tomball, Texas

The General Partner attributes the decrease in occupancy at Lakewood  Apartments
to an increase in home purchases in the Houston area.

The  Partnership's  financial  results depend upon a number of factors including
the ability to attract and maintain tenants at the investment property, interest
rates on mortgage  loans,  costs  incurred to operate the  investment  property,
general economic conditions and weather. As part of the ongoing business plan of
the Partnership,  the General Partner monitors the rental market  environment of
its  investment   property  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,  the  General  Partner  may use  rental  concessions  and  rental  rate
reductions  to offset  softening  market  conditions;  accordingly,  there is no
guarantee that the General Partner will be able to sustain such a plan. Further,
a number of factors that are outside the control of the Partnership  such as the
local  economic  climate and  weather can  adversely  or  positively  affect the
Partnership's financial results.

Results of Operations

The  Partnership's  net income for the three and nine months ended September 30,
2004 was  approximately  $87,000 and $2,479,000,  respectively,  compared to net
income of approximately $83,000 and $113,000 for the three and nine months ended
September  30,  2003,  respectively.  The  increase  in net income for the three
months ended  September  30, 2004 is due to the gain on the sale of Lake Meadows
Apartments  recognized in 2004 and a decrease in total expenses partially offset
by a decrease in income  from  discontinued  operations  and a decrease in total
revenues.  The  increase in net income for the nine months ended  September  30,
2004 is due to the gain on the sale of Lake  Meadows  Apartments  recognized  in
2004 partially  offset by decreases in income from  discontinued  operations and
total revenues and an increase in total expenses.




In accordance with Statement of Financial Accounting Standards ("SFAS") No. 144,
the  consolidated  statements of operations  for the three and nine months ended
September 30, 2003 have been restated to reflect the  operations of Lake Meadows
Apartments as (loss) income from discontinued operations due to its sale in June
2004.

On June 25, 2004, the Partnership sold Lake Meadows  Apartments to a third party
for net proceeds of approximately $4,212,000 after payment of closing costs. The
Partnership realized a gain of approximately $2,478,000 as a result of the sale.
The additional gain of  approximately  $68,000  recorded during the three months
ended  September 30, 2004 was due to the write off of an accrual for  additional
sale related expenses that was not needed.  The Partnership  used  approximately
$2,045,000 of the net proceeds to repay the mortgage  encumbering  the property.
In addition,  the Partnership recorded a loss on early extinguishment of debt of
approximately  $71,000 as a result of  unamortized  loan costs being written off
and lender fees paid by the buyer. This amount is included in (loss) income from
discontinued operations.  Included in (loss) income from discontinued operations
for the nine months ended September 30, 2004 and 2003 is approximately  $359,000
and $582,000, respectively, of revenue generated by the property.

Excluding the gain on sale and the discontinued  operations,  the  Partnership's
income from continuing  operations for the three and nine months ended September
30,  2004 was  approximately  $19,000  and  $17,000,  compared  to  income  from
continuing operations of approximately $31,000 and $53,000 for the corresponding
periods in 2003. The decrease in income from continuing operations for the three
months ended September 30, 2004 is due to a decrease in total revenues partially
offset by a decrease in total  expenses.  The decrease in income from continuing
operations for the nine months ended  September 30, 2004 is due to a decrease in
total revenues and an increase in total expenses. The decrease in total revenues
for the three months ended  September 30, 2004 is due to decreases in rental and
other income. The decrease in total revenues for the nine months ended September
30, 2004 is due to a decrease in rental income  partially  offset by an increase
in other income.  Rental  income for both periods  decreased due to decreases in
occupancy and the average rental rate at Lakewood Apartments partially offset by
a  decrease  in bad debt  expense.  Other  income  for the  three  months  ended
September 30, 2004  decreased due to decreases in late charges and cleaning fees
partially offset by an increase in utility reimbursements.  Other income for the
nine months  ended  September  30, 2004  increased  due to  increases in utility
reimbursements and lease cancellation fees partially offset by decreases in late
charges and cleaning fees.

Total  expenses  for the three  month  period  decreased  due to a  decrease  in
operating  expenses  which  decreased  as a result of  decreases in property and
maintenance expenses.  Property expense decreased due to a decrease in utilities
at the investment  property.  Maintenance  expense decreased due to decreases in
contract labor and in painting and maintenance supplies.  Total expenses for the
nine month period increased due to an increase in operating expenses,  primarily
due to an increase in contract labor at the investment property.

Included  in  general  and  administrative  expense  for the nine  months  ended
September 30, 2004 and 2003 are management reimbursements to the General Partner
as allowed  under the  Partnership  Agreement.  Also  included  in  general  and
administrative  expenses  are costs  associated  with the  quarterly  and annual
communications  with  investors  and  regulatory  agencies  and the annual audit
required by the Partnership Agreement.

Liquidity and Capital Resources

At  September  30,  2004,  the  Partnership  had cash and  cash  equivalents  of
approximately $194,000 compared to approximately $179,000 at September 30, 2003.
Cash and cash equivalents  decreased  approximately  $94,000,  from December 31,
2003,  due to  approximately  $4,326,000  of cash used in  financing  activities
partially  offset  by  approximately  $50,000  of  cash  provided  by  operating
activities   and   approximately   $4,182,000  of  cash  provided  by  investing
activities.  Cash used in financing activities consisted of the repayment of the
mortgage  encumbering Lake Meadows  Apartments,  principal  payments made on the
mortgages encumbering the investment properties,  and distributions to partners.
Cash provided by investing activities consisted of net proceeds from the sale of
Lake  Meadows  Apartments  and the  refund  of  restricted  escrows  held by the
mortgage  lender  for Lake  Meadows  Apartments  partially  offset  by  property
improvements  and  replacements.  The  Partnership  invests its working  capital
reserves in interest bearing accounts.

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 property 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.  The  General  Partner  monitors
developments in the area of legal and regulatory  compliance.  For example,  the
Sarbanes-Oxley Act of 2002 mandates or suggests  additional  compliance measures
with regard to governance,  disclosure, audit and other areas. In light of these
changes,  the Partnership  expects that it will incur higher expenses related to
compliance.  Capital  improvements  planned for the  Partnership's  property are
detailed below.

Lake Meadows Apartments

During the nine months ended  September  30,  2004,  the  Partnership  completed
approximately  $36,000  of  capital  improvements  at Lake  Meadows  Apartments,
consisting primarily of floor covering replacements and parking lot resurfacing.
These improvements were funded from operating cash flow. Lake Meadows Apartments
was sold on June 25, 2004.

Lakewood Apartments

During the nine months ended  September  30,  2004,  the  Partnership  completed
approximately $89,000 of capital improvements at Lakewood Apartments, consisting
primarily of fencing,  parking lot resurfacing,  structural  upgrades,  exterior
painting, and floor covering and appliance replacements. These improvements were
funded  from  operating  cash  flow.  The  Partnership   evaluates  the  capital
improvement  needs of the  property  during  the year and  currently  expects to
complete an additional $52,000 in capital  improvements  during the remainder of
2004.  Additional capital  improvements may be considered and will depend on the
physical  condition  of the  property  as  well  as the  anticipated  cash  flow
generated by the property.

Additional  capital  expenditures  will be  incurred  only to the extent of cash
available from  operations and from the  Partnership's  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.

The  Partnership's  assets are thought to be sufficient for any near-term  needs
(exclusive  of  capital   improvements)   of  the   Partnership.   The  mortgage
indebtedness encumbering Lakewood Apartments of approximately $4,964,000 matures
in January 2022, at which time the loan is scheduled to be fully amortized.






The Partnership  distributed the following  amounts during the nine months ended
September 30, 2004 and 2003 (in thousands, except per unit data):




                   Nine Months Ended    Per Limited    Nine Months Ended   Per Limited
                     September 30,      Partnership      September 30,     Partnership
                          2004              Unit              2003             Unit

                                                               
Operations (1)            $ 61             $ 4.75            $ 112            $ 8.77
Refinancing (2)              --                --               459            36.62
Sale (3)                  2,087            166.28                --               --
                         $2,148           $171.03            $ 571            $45.39


(1)   Includes  approximately  $1,000  and  $2,000  for the  nine  months  ended
      September  30,  2004 and 2003,  respectively,  distributed  to the General
      Partner of the majority-owned sub tier limited partnership.

(2)   Proceeds from the  refinancing  of the mortgage  encumbering  Lake Meadows
      Apartments in May 2003.

(3)   Proceeds from the sale of Lake Meadows Apartments in June 2004.

Future cash  distributions  will depend on the levels of net cash generated from
operations,  the  availability of cash reserves,  refinancings,  and/or property
sale. The Partnership's cash available for distribution is reviewed on a monthly
basis.  There can be no assurance that the Partnership will generate  sufficient
funds from operations after required capital  expenditures to permit  additional
distributions  to its  partners  during  the  remainder  of 2004  or  subsequent
periods.

Other

In addition to its  indirect  ownership of the general  partner  interest in the
Partnership, AIMCO and its affiliates owned 6,380 limited partnership units (the
"Units") in the  Partnership  representing  51.35% of the  outstanding  Units at
September  30,  2004. 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 acquire  additional  Units in exchange for cash or a combination
of cash and units in AIMCO Properties, L.P., the operating partnership of AIMCO,
either through private  purchases or tender offers.  Pursuant to the Partnership
Agreement,  unit  holders  holding a majority of the Units are  entitled to take
action with  respect to a variety of matters that  include,  but are not limited
to,  voting on certain  amendments  to the  Partnership  Agreement and voting to
remove  the  General  Partner.  As a result  of its  ownership  of 51.35% of the
outstanding  Units,  AIMCO and its  affiliates  are in a position to control all
such voting  decisions  with  respect to the  Partnership.  Although the General
Partner owes fiduciary duties to the limited  partners of the  Partnership,  the
General Partner also owes fiduciary duties to AIMCO as its sole stockholder.  As
a  result,  the  duties of the  General  Partner,  as  general  partner,  to the
Partnership  and its limited  partners may come into conflict with the duties of
the General Partner to AIMCO as its sole stockholder.

Critical Accounting Policies and Estimates

The consolidated financial statements are prepared in accordance with accounting
principles   generally  accepted  in  the  United  States,   which  require  the
Partnership to make estimates and assumptions.  The Partnership believes that of
its significant  accounting policies,  the following may involve a higher degree
of judgment and complexity.






Impairment of Long-Lived Assets

Investment property is recorded at cost, less accumulated  depreciation,  unless
considered  impaired.  If events or  circumstances  indicate  that the  carrying
amount of the property may be impaired,  the Partnership will make an assessment
of  its  recoverability  by  estimating  the  undiscounted  future  cash  flows,
excluding interest charges, of the property.  If the carrying amount exceeds the
aggregate future cash flows, the Partnership  would recognize an impairment loss
to the extent the carrying amount exceeds the fair value of the property.

Real  property  investments  are  subject  to varying  degrees of risk.  Several
factors  may  adversely  affect  the  economic  performance  and  value  of  the
Partnership's  investment  property.  These factors include, but are not limited
to,  changes  in the  national,  regional  and  local  economic  climate;  local
conditions,  such as an oversupply of multifamily  properties;  competition from
other available  multifamily property owners and changes in market rental rates.
Any adverse changes in these factors could cause impairment of the Partnership's
asset.

Revenue Recognition

The Partnership generally leases apartment units for twelve-month terms or less.
Rental income  attributable to leases is recognized monthly as it is earned. The
Partnership  evaluates all accounts receivable from residents and establishes an
allowance, after the application of security deposits, for accounts greater than
30 days past due on current tenants and all receivables due from former tenants.
The Partnership will offer rental concessions during particularly slow months or
in response to heavy  competition from other similar  complexes in the area. Any
concessions  given at the inception of the lease are amortized  over the life of
the lease.

ITEM 3.     CONTROLS AND PROCEDURES

(a) Disclosure Controls and Procedures.  The Partnership's management,  with the
participation of the principal executive officer and principal financial officer
of the General Partner,  who are the equivalent of the  Partnership's  principal
executive officer and principal financial officer,  respectively,  has evaluated
the  effectiveness of the Partnership's  disclosure  controls and procedures (as
such term is defined  in Rules  13a-15(e)  and  15d-15(e)  under the  Securities
Exchange  Act of 1934,  as amended  (the  "Exchange  Act")) as of the end of the
period covered by this report. Based on such evaluation, the principal executive
officer and  principal  financial  officer of the General  Partner,  who are the
equivalent  of the  Partnership's  principal  executive  officer  and  principal
financial  officer,  respectively,  have  concluded  that, as of the end of such
period, the Partnership's disclosure controls and procedures are effective.

(b) Internal Control Over Financial  Reporting.  There have not been any changes
in the Partnership's  internal control over financial reporting (as such term is
defined in Rules  13a-15(f)  and  15d-15(f)  under the Exchange  Act) during the
fiscal quarter to which this report relates that have  materially  affected,  or
are reasonably likely to materially affect,  the Partnership's  internal control
over financial reporting.






                           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. (the "Nuanes action") 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 purported to
assert  claims on behalf of a class of  limited  partners  and  derivatively  on
behalf of a number of limited partnerships  (including the Partnership) that 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 that 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 series of
transactions  which  closed on October 1, 1998 and  February  26,  1999  whereby
Insignia and Insignia  Properties Trust,  respectively,  were merged into AIMCO.
The plaintiffs sought monetary damages and equitable relief,  including judicial
dissolution of the Partnership. In addition, during the third quarter of 2001, a
complaint captioned Heller v. Insignia Financial Group (the "Heller action") was
filed against the same  defendants  that are named in the Nuanes  action.  On or
about August 6, 2001,  plaintiffs  filed a first amended  complaint.  The Heller
action was brought as a purported  derivative  action,  and asserted claims for,
among other things,  breach of fiduciary duty, unfair  competition,  conversion,
unjust enrichment, and judicial dissolution.

On January 8, 2003,  the parties filed a  Stipulation  of Settlement in proposed
settlement of the Nuanes action and the Heller action.

In general  terms,  the  proposed  settlement  provides  for  certification  for
settlement  purposes of a settlement class consisting of all limited partners in
this  Partnership and others (the  "Partnerships")  as of December 20, 2002, the
dismissal  with  prejudice  and  release  of claims  in the  Nuanes  and  Heller
litigation,  payment by AIMCO of $9.9  million  (which shall be  distributed  to
settlement  class  members  after  deduction of attorney fees and costs of class
counsel and certain costs of settlement) and up to $1 million toward the cost of
independent  appraisals of the  Partnerships'  properties  by a court  appointed
appraiser.  An affiliate of the General Partner has also agreed to make at least
one round of tender offers to purchase all of the  partnership  interests in the
Partnerships within one year of final approval, if it is granted, and to provide
partners  with the  independent  appraisals  at the time of these  tenders.  The
proposed  settlement  also provided for the  limitation  of the allowable  costs
which the General  Partner or its  affiliates  will charge the  Partnerships  in
connection with this litigation and imposes limits on the class counsel fees and
costs in this litigation.  On April 11, 2003,  notice was distributed to limited
partners providing the details of the proposed settlement.

On June 13, 2003, the court granted final approval of the settlement and entered
judgment in both the Nuanes and Heller actions.  On August 12, 2003, an objector
("Objector") filed an appeal (the "Appeal") seeking to vacate and/or reverse the
order approving the settlement and entering  judgment  thereto.  On November 24,
2003,  the Objector  filed an  application  requesting  the court order AIMCO to
withdraw settlement tender offers it had commenced,  refrain from making further
offers  pending  the appeal and auction  any units  tendered  to third  parties,
contending  that the offers did not  conform  with the terms of the  settlement.
Counsel  for the  Objector  (on behalf of another  investor)  had  alternatively
requested the court take certain action  purportedly to enforce the terms of the
settlement agreement. On December 18, 2003, the court heard oral argument on the
motions  and denied them both in their  entirety.  The  Objector  filed a second
appeal challenging the court's use of a referee and its order requiring Objector
to pay those fees.







On January 28, 2004,  the  Objector  filed his opening  brief in the Appeal.  On
April 23, 2004, the General Partner and its affiliates filed a response brief in
support of the settlement  and the judgment  thereto.  The plaintiffs  have also
filed a brief in support of the  settlement.  On June 4, 2004,  Objector filed a
reply to the briefs submitted by the General Partner and Plaintiffs. In addition
both the Objector and  plaintiffs  filed  briefs in  connection  with the second
appeal.  The Court of Appeals  heard oral  argument on both appeals on September
22, 2004 and took the matters under submission.

The  General  Partner  does not  anticipate  that any costs to the  Partnership,
whether legal or settlement costs,  associated with these cases will be material
to the Partnership's overall operations.

On August 8, 2003 AIMCO  Properties  L.P., an affiliate of the General  Partner,
was served with a complaint in the United  States  District  Court,  District of
Columbia alleging that AIMCO Properties L.P.  willfully  violated the Fair Labor
Standards Act ("FLSA") by failing to pay  maintenance  workers  overtime for all
hours worked in excess of forty per week. On March 5, 2004 the plaintiffs  filed
an amended  complaint  also  naming  NHP  Management  Company,  which is also an
affiliate of the General Partner. The complaint is styled as a Collective Action
under the FLSA and seeks to certify state  subclasses in  California,  Maryland,
and the District of Columbia.  Specifically,  the plaintiffs  contend that AIMCO
Properties L.P. failed to compensate maintenance workers for time that they were
required to be "on-call".  Additionally,  the complaint alleges AIMCO Properties
L.P. failed to comply with the FLSA in compensating maintenance workers for time
that they worked in responding to a call while  "on-call".  The defendants  have
filed an answer to the amended  complaint  denying the substantive  allegations.
Some discovery has taken place and settlement  negotiations  continue.  Although
the outcome of any  litigation is  uncertain,  AIMCO  Properties,  L.P. does not
believe that the ultimate  outcome  will have a material  adverse  effect on its
financial  condition or results of operations.  Similarly,  the General  Partner
does not believe that the ultimate  outcome will have a material  adverse effect
on the Partnership's financial condition or results of operations.

ITEM 6.     EXHIBITS


                  See Exhibit Index attached.







                                   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.



                                    ANGELES OPPORTUNITY PROPERTIES, LTD.


                                    By:   Angeles Realty Corporation II
                                          General Partner


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


                                    By:   /s/Stephen B. Waters
                                          Stephen B. Waters
                                          Vice President


                                    Date: November 12, 2004






                      ANGELES OPPORTUNITY PROPERTIES, LTD.

                                  EXHIBIT INDEX


 Exhibit Number   Description of Exhibit


       3.1        Amendment Certificate and Agreement of the Limited Partnership
                  filed in the  Partnership's  prospectus  dated  July 7,  1986,
                  which is incorporated herein by reference

      10.3        Joint Venture Agreement - Lakewood Project Joint Venture filed
                  in Form 8K dated December 31, 1990, and is incorporated herein
                  by reference

      10.10       Multifamily Note dated December 6, 2001, between Lakewood AOPL
                  and  GMAC  Commercial  Mortgage   Corporation,   a  California
                  Corporation,  refinancing  the mortgage  encumbering  Lakewood
                  Apartments filed in Form 10-KSB dated December 31, 2002 and is
                  incorporated herein by reference.


      10.12       Purchase and Sale  Contract  between  Registrant  and Wyndmere
                  Capital,  Inc.,  dated April 15, 2004,  filed in Form 8K dated
                  June 25, 2004 and is incorporated herein by reference.


      10.13       Amendment to Purchase and Sale Contract between Registrant and
                  Wyndmere  Capital,  Inc., dated May 13, 2004, filed in Form 8K
                  dated June 25, 2004 and is incorporated herein by reference.


      10.14       Second   Amendment  to  Purchase  and  Sale  Contract  between
                  Registrant  and Wyndmere  Capital,  Inc.,  dated May 27, 2004,
                  filed in Form 8K  dated  June  25,  2004  and is  incorporated
                  herein by reference.


      10.15       Third   Amendment  to  Purchase  and  Sale  Contract   between
                  Registrant  and Wyndmere  Capital,  Inc.,  dated June 9, 2004,
                  filed in Form 8K  dated  June  25,  2004  and is  incorporated
                  herein by reference.


      10.16       Assignment  of Purchase and Sale Contract  between  Wyndmere
                  Capital Inc., and Lake Meadows  Partners,  Ltd.,  dated June
                  15,  2004,  filed  in Form 8K  dated  June  25,  2004 and is
                  incorporated herein by reference.


      31.1        Certification  of  equivalent  of  Chief  Executive  Officer
                  pursuant     to     Securities     Exchange     Act    Rules
                  13a-14(a)/15d-14(a),  as Adopted  Pursuant to Section 302 of
                  the Sarbanes-Oxley Act of 2002.

      31.2        Certification  of  equivalent  of  Chief  Financial  Officer
                  pursuant     to     Securities     Exchange     Act    Rules
                  13a-14(a)/15d-14(a),  as Adopted  Pursuant to Section 302 of
                  the Sarbanes-Oxley Act of 2002.

      32.1        Certification   Pursuant  to  18  U.S.C.  Section  1350,  as
                  Adopted  Pursuant to Section 906 of the  Sarbanes-Oxley  Act
                  of 2002.





      99.1        Partnership  prospectus filed in registration  statement dated
                  June 26, 1987, which is incorporated herein by reference.

      99.2        Agreement  of  Limited   Partnership   for  AOP  GP  Limited
                  Partnership,  L.P. and Angeles Opportunity Properties,  Ltd.
                  entered into on September 9, 1993.

      99.3        Agreement of Limited Partnership for New Lake Meadows,  L.P.
                  between  AOP  GP  Limited  Partnership,   L.P.  and  Angeles
                  Opportunity  Properties,  Ltd.  entered into on September 9,
                  1993.






Exhibit 31.1


                                  CERTIFICATION


I, Martha L. Long, certify that:


1.    I  have  reviewed  this  quarterly   report  on  Form  10-QSB  of  Angeles
      Opportunity Properties, Ltd.;

2.    Based on my knowledge,  this report does not contain any untrue  statement
      of a material fact or omit to state a material fact  necessary to make the
      statements made, in light of the circumstances under which such statements
      were made,  not  misleading  with  respect  to the period  covered by this
      report;

3.    Based on my  knowledge,  the  financial  statements,  and other  financial
      information  included  in this  report,  fairly  present  in all  material
      respects the financial condition,  results of operations and cash flows of
      the small  business  issuer as of, and for, the periods  presented in this
      report;

4.    The  small  business  issuer's  other  certifying  officer(s)  and  I  are
      responsible  for  establishing  and  maintaining  disclosure  controls and
      procedures (as defined in Exchange Act Rules  13a-15(e) and 15d-15(e)) for
      the small business issuer and have:

      (a)   Designed such  disclosure  controls and  procedures,  or caused such
            disclosure   controls  and  procedures  to  be  designed  under  our
            supervision,  to ensure that  material  information  relating to the
            small business issuer, including its consolidated  subsidiaries,  is
            made  known to us by  others  within  those  entities,  particularly
            during the period in which this report is being prepared;

      (b)   Evaluated  the   effectiveness   of  the  small  business   issuer's
            disclosure  controls and procedures and presented in this report our
            conclusions about the  effectiveness of the disclosure  controls and
            procedures, as of the end of the period covered by this report based
            on such evaluation; and

      (c)   Disclosed in this report any change in the small  business  issuer's
            internal  control over financial  reporting that occurred during the
            small  business  issuer's  most  recent  fiscal  quarter  (the small
            business  issuer's  fourth  fiscal  quarter in the case of an annual
            report) that has  materially  affected,  or is reasonably  likely to
            materially affect, the small business issuer's internal control over
            financial reporting; and

5.    The  small  business  issuer's  other  certifying  officer(s)  and I  have
      disclosed,  based on our most recent  evaluation of internal  control over
      financial reporting, to the small business issuer's auditors and the audit
      committee of the small  business  issuer's  board of directors (or persons
      performing the equivalent functions):

      (a)   All significant  deficiencies and material  weaknesses in the design
            or operation of internal control over financial  reporting which are
            reasonably  likely to adversely  affect the small business  issuer's
            ability  to  record,   process,   summarize  and  report   financial
            information; and

      (b)   Any fraud,  whether or not  material,  that  involves  management or
            other  employees who have a significant  role in the small  business
            issuer's internal control over financial reporting.

Date:  November 12, 2004

                                    /s/Martha L. Long
                                    Martha L. Long
                                    Senior  Vice  President  of  Angeles  Realty
                                    Corporation  II,  equivalent  of  the  chief
                                    executive officer of the Partnership






Exhibit 31.2


                                  CERTIFICATION


I, Stephen B. Waters, certify that:


1.    I  have  reviewed  this  quarterly   report  on  Form  10-QSB  of  Angeles
      Opportunity Properties, Ltd.;

2.    Based on my knowledge,  this report does not contain any untrue  statement
      of a material fact or omit to state a material fact  necessary to make the
      statements made, in light of the circumstances under which such statements
      were made,  not  misleading  with  respect  to the period  covered by this
      report;

3.    Based on my  knowledge,  the  financial  statements,  and other  financial
      information  included  in this  report,  fairly  present  in all  material
      respects the financial condition,  results of operations and cash flows of
      the small  business  issuer as of, and for, the periods  presented in this
      report;

4.    The  small  business  issuer's  other  certifying  officer(s)  and  I  are
      responsible  for  establishing  and  maintaining  disclosure  controls and
      procedures (as defined in Exchange Act Rules  13a-15(e) and 15d-15(e)) for
      the small business issuer and have:

      (a)   Designed such  disclosure  controls and  procedures,  or caused such
            disclosure   controls  and  procedures  to  be  designed  under  our
            supervision,  to ensure that  material  information  relating to the
            small business issuer, including its consolidated  subsidiaries,  is
            made  known to us by  others  within  those  entities,  particularly
            during the period in which this report is being prepared;

      (b)   Evaluated  the   effectiveness   of  the  small  business   issuer's
            disclosure  controls and procedures and presented in this report our
            conclusions about the  effectiveness of the disclosure  controls and
            procedures, as of the end of the period covered by this report based
            on such evaluation; and

      (c)   Disclosed in this report any change in the small  business  issuer's
            internal  control over financial  reporting that occurred during the
            small  business  issuer's  most  recent  fiscal  quarter  (the small
            business  issuer's  fourth  fiscal  quarter in the case of an annual
            report) that has  materially  affected,  or is reasonably  likely to
            materially affect, the small business issuer's internal control over
            financial reporting; and

5.    The  small  business  issuer's  other  certifying  officer(s)  and I  have
      disclosed,  based on our most recent  evaluation of internal  control over
      financial reporting, to the small business issuer's auditors and the audit
      committee of the small  business  issuer's  board of directors (or persons
      performing the equivalent functions):

      (a)   All significant  deficiencies and material  weaknesses in the design
            or operation of internal control over financial  reporting which are
            reasonably  likely to adversely  affect the small business  issuer's
            ability  to  record,   process,   summarize  and  report   financial
            information; and

      (b)   Any fraud,  whether or not  material,  that  involves  management or
            other  employees who have a significant  role in the small  business
            issuer's internal control over financial reporting.

Date:  November 12, 2004

                                    /s/Stephen B. Waters
                                    Stephen B. Waters
                                    Vice    President   of   Angeles    Realty
                                    Corporation  II,  equivalent  of the chief
                                    financial officer of the Partnership







Exhibit 32.1


                          Certification of CEO and CFO
                       Pursuant to 18 U.S.C. Section 1350,
                             As Adopted Pursuant to
                Section 906 of the Sarbanes-Oxley Act of 2002



In connection  with the Quarterly  Report on Form 10-QSB of Angeles  Opportunity
Properties,  Ltd. (the "Partnership"),  for the quarterly period ended September
30, 2004 as filed with the Securities and Exchange Commission on the date hereof
(the "Report"), Martha L. Long, as the equivalent of the chief executive officer
of the  Partnership,  and  Stephen B.  Waters,  as the  equivalent  of the chief
financial  officer of the  Partnership,  each hereby  certifies,  pursuant to 18
U.S.C.  Section 1350, as adopted  pursuant to Section 906 of the  Sarbanes-Oxley
Act of 2002, that, to the best of his knowledge:

      (1)   The Report fully complies with the  requirements of Section 13(a) or
            15(d) of the Securities Exchange Act of 1934; and

      (2)   The  information  contained in the Report  fairly  presents,  in all
            material respects, the financial condition and results of operations
            of the Partnership.


                                           /s/Martha L. Long
                                    Name:  Martha L. Long
                                    Date:  November 12, 2004


                                           /s/Stephen B. Waters
                                    Name:  Stephen B. Waters
                                    Date:  November 12, 2004


This  certification is furnished with this Report pursuant to Section 906 of the
Sarbanes-Oxley  Act of 2002 and shall not be deemed filed by the Partnership for
purposes of Section 18 of the Securities Exchange Act of 1934, as amended.