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

                                    FORM 10-Q

(MARK ONE)

[X]  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934.   For the quarterly period ended September 30, 1997.

                                       OR

[ ]  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 1-8895

- - --------------------------------------------------------------------------------
                      HEALTH CARE PROPERTY INVESTORS, INC.
             (Exact name of registrant as specified in its charter)
- - --------------------------------------------------------------------------------

     Maryland                                            33-0091377
(State or other jurisdiction of                        (I.R.S. Employer
incorporation of organization)                          Identification No.)


                         4675 MacArthur Court, 9th Floor
                            Newport Beach, CA  92660
                    (Address of principal executive offices)

                                 (714) 221-0600
              (Registrant's telephone number, including area code)

                             ----------------------


      Indicate  by check mark whether the registrant (1) has filed  all  reports
required  to be filed by Section 13 or 15(d) of the Securities Exchange  Act  of
1934  during  the  preceding  12 months (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[  ]

      As  of  November 5, 1997 there were 28,778,819 shares of $1.00  par  value
common stock outstanding.
  
   1
                                        
                      HEALTH CARE PROPERTY INVESTORS, INC.
                                        
                                      INDEX
                                        
                         PART I.  FINANCIAL INFORMATION
                                                                                
                                                                        PAGE NO.
                                                                       ---------

Item 1.  Financial Statements:

         Consolidated Balance Sheets
         September 30, 1997 and December 31, 1996. . . . . . . . . . . . . .   2

         Consolidated Statements of Income
         Nine Months and Three Months Ended September 30, 1997 and 1996. . .   3

         Consolidated Statements of Cash Flows
         Nine Months Ended September 30, 1997 and 1996 . . . . . . . . . . .   4

         Notes to Consolidated Condensed Financial Statements. . . . . . . .   5


Item 2.  Management's Discussion and Analysis of
         Financial Condition and Results of Operations . . . . . . . . . . .   8




                           PART II.  OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K. . . . . . . . . . . . . . . .      12

Signatures. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     13

 2
                                        
                      HEALTH CARE PROPERTY INVESTORS, INC.
                                        
                           CONSOLIDATED BALANCE SHEETS
                                        
                                   (Unaudited)
                                        
                          (Dollar amounts in thousands)
                                        



                                                             September 30,          December 31,
                                                                  1997                  1996
                                                            ---------------       ---------------
                                                                              
ASSETS
Real Estate Investments
     Buildings and Improvements                                $  762,285            $  693,586
     Accumulated Depreciation                                    (165,329)             (147,860)
                                                                ---------             ---------
                                                                  596,956               545,726
     Construction in Progress                                      17,471                 7,905
     Land                                                          82,399                70,103
                                                                ---------             ---------
                                                                  696,826               623,734
Loans Receivable                                                  112,422               112,227
Investments in and Advances to Partnerships                         6,429                 6,531
Other Assets                                                        8,392                 8,350
Cash and Cash Equivalents                                           3,020                 2,811
                                                                ---------             ---------
TOTAL ASSETS                                                    $ 827,089             $ 753,653
                                                                =========             =========

LIABILITIES AND STOCKHOLDERS' EQUITY
Bank Notes Payable                                              $   7,400             $     ---
Senior Notes Payable                                              274,978               267,470
Convertible Subordinated Notes Payable                            100,000               100,000
Mortgage Notes Payable                                             11,249                12,034
Accounts Payable, Accrued Liabilities and Deferred Income          24,751                19,739
Minority Interests in Partnerships                                 17,040                17,604
Stockholders' Equity:
     Preferred Stock                                               57,810                   ---
     Common Stock                                                  28,727                28,678
     Additional Paid-In Capital                                   357,160               355,672
     Cumulative Net Income                                        428,102               379,970
     Cumulative Dividends                                        (480,128)             (427,514)
                                                                ---------             ---------
TOTAL STOCKHOLDERS' EQUITY                                        391,671               336,806
                                                                ---------             ---------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                      $ 827,089             $ 753,653
                                                                =========             =========



See accompanying Notes to Consolidated Condensed Financial Statements and
Management's Discussion and Analysis of Financial Condition and Results of
Operations.

 3
                                        
                      HEALTH CARE PROPERTY INVESTORS, INC.
                                        
                        CONSOLIDATED STATEMENTS OF INCOME
                                        
                                   (Unaudited)
                                        
                (Amounts in thousands, except per share amounts)
                                        
                                        



                                                 Three Months                      Nine Months
                                             Ended September 30,               Ended September 30,
                                        ---------------------------        ---------------------------
                                            1997           1996                1997           1996
                                        ------------    -----------        ------------    -----------
                                                                                
REVENUE
Base Rental Income                       $  23,567       $  21,130           $  68,337      $  62,021
Additional Rental and Interest Income        5,208           4,839              15,821         15,389
Interest and Other Income                    3,532           3,908              10,767         11,996
                                         ---------       ---------           ---------      ---------
                                            32,307          29,877              94,925         89,406
                                         ---------       ---------           ---------      ---------
EXPENSE
Interest Expense                             7,447           6,736              21,407         19,638
Depreciation/Non Cash Charges                6,521           5,863              19,056         16,825
Other Expenses                               1,875           1,612               5,511          5,150
                                         ---------       ---------           ---------      ---------
                                            15,843          14,211              45,974         41,613
                                         ---------       ---------           ---------      ---------

INCOME FROM OPERATIONS                      16,464          15,666              48,951         47,793
Minority Interests                            (845)           (638)             (2,866)        (2,573)
Gain on Sale of Real Estate Properties         ---             ---               2,047            ---
                                         ---------       ---------           ---------      ---------
NET INCOME                                  15,619          15,028              48,132         45,220
                                         ---------       ---------           ---------      ---------
DIVIDENDS TO PREFERRED STOCKHOLDERS             66             ---                  66            ---
                                         ---------       ---------           ---------      ---------

NET INCOME APPLICABLE TO COMMON SHARES   $  15,553       $  15,028           $  48,066      $  45,220
                                         =========       =========           =========      =========

NET INCOME PER COMMON SHARE              $    0.54       $    0.52           $    1.67      $    1.58
                                         =========       =========           =========      =========

WEIGHTED AVERAGE SHARES OUTSTANDING        28,721           28,667              28,711         28,644
                                         =========       =========           =========      =========



See accompanying Notes to Consolidated Condensed Financial Statements and
Management's Discussion and Analysis of Financial Condition and Results of
Operations.

 4
                                        
                                        
                      HEALTH CARE PROPERTY INVESTORS, INC.
                                        
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                        
                                   (Unaudited)
                                        
                             (Amounts in thousands)



                                                              Nine Months
                                                          Ended September 30,
                                                      ---------------------------
                                                         1997           1996
                                                      ------------   ------------
                                                                
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net Income                                           $   48,132     $   45,220
  Adjustments to Reconcile Net Income to Net
   Cash Provided by Operating Activities:
     Real Estate Depreciation                              16,664         15,021
     Non Cash Charges                                       2,392          1,804
     Partnership Adjustments                                 (552)          (672)
     Gain on Sale of Real Estate Properties                (2,047)           ---
   Changes in:
     Operating Assets                                      (1,550)           963
     Operating Liabilities                                  4,400         11,953
                                                       ----------     ----------
NET CASH PROVIDED BY OPERATING ACTIVITIES                  67,439         74,289
                                                       ----------     ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition of Real Estate Properties                   (96,456)      (103,762)
  Proceeds from Sale of Real Estate Properties              8,624            ---
  Advances Repaid by Partnerships                             ---          4,465
  Other Investments and Loans                               1,084          7,970
                                                       ----------     ----------
NET CASH USED IN INVESTING ACTIVITIES                     (86,748)       (91,327)
                                                       ----------     ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Net Change in Bank Notes Payable                          7,400        (31,700)
  Repayment of Senior Notes Payable                       (12,500)           ---
  Issuance of Senior Notes Payable                         19,876        113,329
  Cash Proceeds from Issuing Preferred Stock               57,810            ---
  Cash Proceeds from Issuing Common Stock                     416          1,304
  Periodic Payments on Mortgages                             (722)        (1,060)
  Dividends Paid on Common Shares                         (52,548)       (48,986)
  Other Financing Activities                                 (214)          (640)
                                                       ----------     ----------
NET CASH PROVIDED BY FINANCING ACTIVITIES                  19,518         32,247
                                                       ----------     ----------
NET INCREASE IN CASH AND CASH EQUIVALENTS                     209         15,209

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD              2,811          2,000
                                                       ----------     ----------
CASH AND CASH EQUIVALENTS, END OF PERIOD               $    3,020     $   17,209
                                                       ==========     ==========



See accompanying Notes to Consolidated Condensed Financial Statements and
Management's Discussion and Analysis of Financial Condition and Results of
Operations.

 5

                      HEALTH CARE PROPERTY INVESTORS, INC.
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                               September 30, 1997
                                        
                                   (Unaudited)

(1)  SIGNIFICANT ACCOUNTING POLICIES

The  unaudited  financial  information  furnished  herein,  in  the  opinion  of
management,  reflects all adjustments that are necessary  to  state  fairly  the
financial  position, the results of operations, and cash flows  of  Health  Care
Property  Investors, Inc. and its affiliated subsidiaries and partnerships  (the
"Company").    The  Company  presumes  that  users  of  the  interim   financial
information herein have read or have access to the audited financial  statements
and  Management's Discussion and Analysis of Financial Condition and Results  of
Operations  for the preceding fiscal year ended December 31, 1996 and  that  the
adequacy  of  additional disclosures needed for a fair presentation,  except  in
regard   to   material  contingencies,  may  be  determined  in  that   context.
Accordingly, footnotes and other disclosures that would substantially  duplicate
the disclosures contained in the Company's most recent annual report on Form 10-
K  to  security  holders  have been omitted.  The interim financial  information
contained  herein is not necessarily representative of a full year's  operations
for various reasons including acquisitions, changes in rents, interest rates and
the  timing of debt and equity financings.  These same considerations  apply  to
all year-to-year comparisons.

Net Income Per Common Share

Net  Income per common share is calculated by dividing Net Income applicable  to
common  shares  by  the  weighted average common shares outstanding  during  the
period.  There were 28,726,819 shares outstanding as of September 30, 1997.

Reclassifications

Reclassifications   have   been   made  for  comparative   financial   statement
presentations.


(2) PREFERRED STOCK ISSUANCE

On  September 26, 1997, the Company issued 2,400,000 shares of 7-7/8%  Series  A
Cumulative  Redeemable Preferred Stock ("Preferred Stock") which  generated  net
proceeds  of  $57,810,000  (net of underwriters'  discount  and  other  offering
expenses).  Dividends on the Preferred Stock are payable quarterly in arrears in
March, June, September and December, commencing with the quarter ending December
31,  1997.   The Preferred Stock is not redeemable prior to September 30,  2002,
after which date the Preferred Stock may be redeemable at par ($25 per share  or
$60,000,000  in the aggregate) any time for cash at the option of  the  Company.
The  Preferred Stock has no stated maturity, will not be subject to any  sinking
fund or mandatory redemption and is not convertible into any other securities of
the Company.



 6

(3)  MAJOR OPERATORS

Listed  below  are the Company's major operators and the percentage  of  revenue
from these operators and their subsidiaries.
                                                               Percentage of
Operators                                        Revenue       Total Revenue
- - ------------                                   -------------   --------------
Vencor, Inc. ("Vencor")                         $ 17,637,000      18.6%
Emeritus Corporation                               7,733,000       8.2
Beverly Enterprises, Inc. ("Beverly")              7,424,000       7.8
Horizon/CMS Healthcare Corporation ("Horizon")     7,409,000       7.8
Tenet Healthcare Corporation ("Tenet")             6,543,000       6.9
Columbia/HCA Healthcare Corp.                      6,088,000       6.4
HealthSouth Corporation ("HealthSouth")            4,720,000       5.0

All  of  the  leases  with Tenet and Vencor and one lease with  HealthSouth  are
unconditionally guaranteed by Tenet.  Those leases represent approximately 26.6%
of the Company's total revenue for the nine months ended September 30, 1997.


(4)  STOCKHOLDERS' EQUITY

The  following  tabulation is a summary of the activity  for  the  Stockholders'
Equity  account  for  the  nine  months ended September  30,  1997  (amounts  in
thousands):




                                  Preferred Stock                Common Stock
                                  -----------------     ---------------------------------
                                                                      Par     Additional                      Total
                                 Number of             Number of     Value      Paid-In     Cumulative     Stockholders'
                                   Shares    Amount     Shares       Amount     Capital     Net Income       Dividends      Equity
- - -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                  
Balance, December 31, 1996           ---    $   ---      28,678     $28,678    $355,672      $379,970     $(427,514)      $336,806
Issuance of Preferred Stock, Net   2,400     57,810                                                                         57,810
Issuance of Common Stock, Net                                31          31       1,090                                      1,121
Exercise of Stock Options                                    18          18         398                                        416
Net Income                                                                                     48,132                       48,132
Dividends -- Common Shares                                                                                  (52,548)       (52,548)
Dividends -- Preferred Shares                                                                                   (66)           (66)
- - -----------------------------------------------------------------------------------------------------------------------------------
Balance, September 30, 1997        2,400   $ 57,810      28,727     $28,727    $357,160      $428,102     $(480,128)      $391,671
===================================================================================================================================



(5)  COMMITMENTS

As of November 5, 1997, the Company has outstanding commitments on closed and 
to-be-closed development transactions of approximately $54,000,000 and 
$62,000,000, respectively. The Company is also committed to acquire 
approximately $101,000,000 of existing health care facilities. The Company 
expects that a significant portion of these commitments will be funded; however,
experience suggests that some committed transactions will not close. 
Transactions  do  not close   for   various  reasons  including  unsatisfied  
pre-closing  conditions, competitive financing sources, final negotiation 
differences and the  operator's inability to obtain required internal or 
governmental approvals.

 7

(6)  SUBSEQUENT EVENTS

On  October  16,  1997 the Board of Directors declared a quarterly  dividend  of
$0.63  per common share payable on November 20, 1997, to stockholders of  record
on the close of business on November 5, 1997.

The  Board  of  Directors also declared a $0.519532 per share  dividend  on  the
Preferred  Stock.   This preferred dividend is made up of the regular  quarterly
preferred  dividend of $0.492188 and $0.027344 for the five days  the  preferred
shares  were  outstanding  during  the third quarter  of  1997.   The  preferred
dividend  will  be paid on December 31, 1997 to shareholders of  record  on  the
close of business December 15, 1997.

                                        
                                        
 8
                                        
                       HEALTH CARE PROPERTY INVESTORS, INC.
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


GENERAL

The  Company  is  in  the business of acquiring health care facilities  that  it
leases  on a long-term basis to health care providers.  On a more limited basis,
the  Company  has provided mortgage financing on health care facilities.  As  of
September  30,  1997,  the Company's portfolio of properties,  including  equity
investments, consisted of 229 facilities located in 38 states.  These facilities
are  comprised of 134 long-term care facilities, 66 congregate care and assisted
living facilities, 12 medical office buildings, seven acute care hospitals,  six
rehabilitation  facilities,  three physician  group  practice  clinics  and  one
psychiatric care facility. The gross acquisition price of the properties,  which
includes partnership acquisitions, was approximately $1,005,000,000 at September
30, 1997.

The  Company  had  commitments to purchase and construct health care  facilities
totaling  approximately  $217,000,000 for funding during  1997  and  1998.   The
Company  expects that a significant portion of these commitments will be  funded
but that a portion may not be funded (see Note (5) to the Consolidated Condensed
Financial Statements).


RESULTS OF OPERATIONS

Net  Income  for  the  three  and nine months ended September  30,  1997 totaled
$15,619,000 or $0.54 per share of common stock and $48,132,000 or $1.67 per 
share on revenues of $32,307,000 and $94,925,000, respectively.  This compares 
to Net Income of $15,028,000 or $0.52 per share of common stock and $45,220,000
or $1.58 per share on revenues of $29,877,000 and $89,406,000 for the same 
periods in 1996.  Net Income for the nine months ended September 30, 1997 
included a $2,047,000  or  $0.07 per share gain on the sale of real estate 
properties.  Net Income for the nine months ended September 30, 1996 included
$1,100,000 or $0.04 per share of non-recurring income from the early payoff of 
a mortgage loan.

Base  Rental  Income  for  the three and nine months  ended  September  30, 1997
increased $2,437,000 and $6,316,000 to $23,567,000 and $68,337,000, 
respectively, as  compared to the same period in the prior year.  The majority 
of the  increase in  Base  Rental Income was generated by new equity investments
of  approximately $119,000,000 and $117,000,000 made during 1997 and 1996.  
Additional  Rental  and Interest  Income from the existing portfolio increased 
by $369,000 and $1,532,000 for  the  three  and  nine months ended 
September 30, 1997,  respectively,  after giving  effect (for the nine month 
period) to the $1,100,000 non-recurring income discussed in the prior paragraph.
These increases were offset by a reduction  in Interest and Other Income for the
three and nine months ended September 30,  1997 of  $376,000 and $1,229,000,
respectively, as a result of the payoff  of  certain mortgage loans.

 9

Interest Expense for the three and nine months ended September 30, 1997 
increased $711,000 and $1,769,000 as a result of the issuance of long-term debt
discussed under  Liquidity  and  Capital Resources, and higher short-term  line
of  credit balances.   Depreciation/Non Cash Charges increased $658,000  and  
$2,231,000  to $6,521,000  and  $19,056,000 for the three and nine months  ended
September  30, 1997, respectively, due primarily to new investments made during
1997 and 1996.

The  Company  believes  that  Funds  From Operations  ("FFO")  is  an  important
supplemental  measure of operating performance.  Historical cost accounting  for
real  estate  assets  implicitly assumes that the value of  real  estate  assets
diminishes  predictably  over  time.  Since  real  estate  values  instead  have
historically risen and fallen with market conditions, presentations of operating
results  for a real estate investment trust that uses historical cost accounting
for  depreciation could be uninformative.  The term FFO was designed by the real
estate investment trust industry to address this problem.

The  Company  has  adopted  the definition of FFO  prescribed  by  the  National
Association of Real Estate Investment Trusts ("NAREIT").  FFO is defined as  net
income  applicable  to  common  shares (computed in  accordance  with  generally
accepted   accounting  principles),  excluding  gains  (or  losses)  from   debt
restructuring  and sales of property, plus real estate depreciation,  and  after
adjustments for unconsolidated partnerships and joint ventures.  Adjustments for
unconsolidated partnerships and joint ventures are calculated to reflect FFO  on
the same basis.

Below is a summary of the calculation of FFO:


                                                Three Months                      Nine Months
                                             Ended September 30,               Ended September 30,
                                        ---------------------------        ---------------------------
                                            1997           1996                1997           1996
                                        ------------    -----------        ------------    -----------
                                                                                
Net Income Applicable to Common Shares   $  15,553       $  15,028           $  48,066      $  45,220
Real Estate Depreciation                     5,692           5,261              16,664         15,021
Partnership Adjustments                       (168)           (354)               (552)          (672)
Gain on Sale of Real Estate                    ---             ---              (2,047)           ---
                                         ---------       ---------           ---------      ---------
                                         $  21,077       $  19,935           $  62,131      $  59,569
                                         =========       =========           =========      =========


FFO  for the three and nine months ended September 30, 1997 increased $1,142,000
to  $21,077,000  and $2,562,000 to $62,131,000, respectively.  The  increase  is
attributable  to  increases  in Base Rental Income  and  Additional  Rental  and
Interest  Income, and offset by increases in Interest Expense and  decreases  in
Interest and Other Income which are discussed in more detail above.

FFO  does  not represent cash generated from operating activities in  accordance
with generally accepted accounting principles, is not necessarily indicative  of
cash available to fund cash needs and should not be considered as an alternative
to  net  income.   FFO,  as defined by the Company, may  not  be  comparable  to
similarly entitled items reported by other real estate investment trusts that do
not define it exactly as the NAREIT definition.

 10

LIQUIDITY AND CAPITAL RESOURCES

The  Company  has  financed  acquisitions through  the  sale  of  common  stock,
preferred  stock,  the  issuance of long-term debt, the assumption  of  mortgage
debt,  the  use  of short-term bank lines and through internally generated  cash
flows.  Facilities under construction are generally financed by means of cash on
hand  or short-term borrowings under the Company's existing bank lines.  At  the
completion  of construction and commencement of the lease, short-term borrowings
used  in the construction phase are generally refinanced with new long-term debt
or equity offerings.

On  February 15, 1996, the Company issued $115,000,000 of 6.5% Unsecured  Senior
Notes  due 2006.  During March and April 1997, the Company issued two  ten  year
$10,000,000  MTNs  with coupon rates of 7.30% and 7.62%,  respectively.   During
June  1997,  $12,500,000  in MTNs with coupon rates of 10.20%  and  10.30%  were
redeemed.  On September 26, 1997, the Company issued $60,000,000, 7-7/8%  Series
A  Cumulative Redeemable Preferred Stock.  The net proceeds of $57,810,000  were
utilized to pay down short-term borrowings under the Company's revolving line of
credit.   At  September 30, 1997, stockholders' equity in  the  Company  totaled
$391,671,000  and the debt to equity ratio was 1.00 to 1.  For the  nine  months
ended September 30, 1997, FFO (before interest expense) covered Interest Expense
3.90 to 1.

As  of  September  30,  1997,  the  Company had approximately  $225,000,000  and
$130,975,000 available under its existing shelf registration statements for  the
future issuance of debt and equity securities and for its Series B and Series  C
Medium-Term Note programs, respectively.  These amounts may be issued from  time
to  time  in  the  future  based  on  Company needs  and  then  existing  market
conditions.   As  of  September  30,  1997, the  Company  also  had  $92,600,000
available  on its $100,000,000 revolving line of credit.  On October  22,  1997,
the  Company  renegotiated  its line of credit with the  bank  group  which  now
includes seven domestic and international banks.  Two revolving lines of  credit
have  been obtained, one for $100,000,000 which expires on October 22, 2002  and
one  for  $50,000,000 which expires on October 22, 1998.  The  Company's  Senior
Notes  and  Convertible Subordinated Notes have been rated investment  grade  by
debt rating agencies since 1986.  Current ratings are as follows:

                    Moody's     Standard & Poor's     Duff & Phelps
                    --------------------------------------------------
Senior Notes             Baa1            BBB+               A-
Convertible
  Subordinated Notes     Baa2            BBB               BBB+


Since inception in May 1985, the Company has recorded approximately $572,902,000
in cumulative FFO.  Of this amount, a total of $480,062,000 has been distributed
to stockholders as dividends.  The balance of $92,840,000 has been retained, and
has been an additional source of capital for the Company.

At September 30, 1997, the Company held approximately $38,500,000 in irrevocable
letters  of  credit  from  commercial banks to secure the  obligations  of  many
lessees'  lease and borrowers' loan obligations.  The Company may draw upon  the
letters  of  credit  if  there are any defaults under the leases  and/or  loans.
Amounts  available under letters of credit change based upon facility  operating
conditions and other factors and such changes may be material.


 11

The  third quarter 1997 dividend of $0.62 per common share or $17,807,000 in the
aggregate  was  paid on August 20, 1997.  Total dividends paid during  the  nine
months  ended  September  30,  1997  was $52,548,000  or  85%  of  FFO  for  the
corresponding period.  The Company declared a fourth quarter dividend  of  $0.63
per  common share or approximately $18,100,000 in the aggregate, to be  paid  on
November  20, 1997.  The Company also declared a dividend of $1,247,000  on  the
Preferred  Stock,  made up of the regular quarterly preferred dividend  and  the
five  days  the  preferred shares were outstanding during the third  quarter  of
1997.  The preferred dividend will be paid on December 31, 1997.

The   Company  has  concluded  a  significant  number  of  "facility   rollover"
transactions in 1995, 1996 and 1997 on properties that have been under long-term
leases and mortgages. "Facility rollover" transactions principally include lease
renewals  and renegotiations, exchanges, sales of properties, and, to  a  lesser
extent,  payoffs  on  mortgage receivables.  In 1995, the Company  completed  20
facility rollovers including the sale of ten facilities with concurrent  "seller
financing"  for a gain of $23,550,000. The 1995 facility rollovers generated  an
increase  of  $900,000  in FFO on an annualized basis.  During  the  year  ended
December  31, 1996, the Company completed or agreed in principle to complete  20
facility  rollovers including the sale of nine facilities in  Missouri  and  the
exchange  of  the  Dallas Rehabilitation Institute for the  HealthSouth  Sunrise
Rehabilitation Hospital in Fort Lauderdale, Florida. The 1996 facility rollovers
resulted  in  a  decrease of $1,200,000 in FFO on an annualized  basis.   As  of
November  5, 1997, the Company has completed or agreed in principle to  complete
ten  facility rollovers which will generate a net decrease in FFO of  $1,300,000
on  an  annualized  basis. Through December 31, 1999, the Company  has  59  more
facilities  that  are  subject  to  lease expiration,  mortgage  maturities  and
purchase  options (which management believes may be exercised)  which  represent
24.7% of annualized revenues.  The 1998 group includes 13, eight, and five long-
term  care facilities leased to Vencor, Beverly and Horizon, respectively.   The
13  Vencor facilities are not subject to purchase options in 1998.  The  Company
has  completed  certain  facility rollovers earlier  than  the  scheduled  lease
expirations   or   mortgage  maturities  and  will  continue  to   pursue   such
opportunities where it is advantageous to do so.

Management  believes  that the Company's liquidity and sources  of  capital  are
adequate  to  finance  its  operations as well  as  its  future  investments  in
additional facilities.


RECENT ACCOUNTING PRONOUNCEMENT

In  February  1997,  the  Financial Accounting Standards Board  ("FASB")  issued
Statement  128, "Earnings Per Share," the primary effect of which is  to  change
the  way  earnings  per  share  is calculated and  presented  in  the  financial
statements.  The Company is required to adopt FASB 128 in its December 31,  1997
financial  statements and will be required to restate prior-period earnings  per
share date to conform with the new statement.  The new statement is not expected
to  have  a  material effect on the Company's previously reported  earnings  per
share data.
                                        
                                        
                                        
                                        
                                        
                                        
                                        
 12

                          PART II.   OTHER INFORMATION
                                        
Item 6.   EXHIBITS AND REPORTS ON FORM 8-K

       a) Exhibits:
          EX-27   Financial Data Schedule
          10.29   Not Applicable
          10.30   Not Applicable
          10.36   Not Applicable
          10.37   Revolving Credit Agreement dated as of October
                  22,  1997  amongst Health Care Property Investors,  Inc.,  the
                  banks named therein and The Bank of New York
          10.38   $50,000,000 Revolving Credit Agreement  dated
                  as   of   October  22,  1997  amongst  Health  Care   Property
                  Investors, Inc., the banks named therein and The Bank  of  New
                  York
          10.41   Not Applicable
          10.42   Not Applicable
          10.45   Health Care Property Investors,  Inc.  Second
                  Amended and Restated Directors Deferred Compensation Plan

       b) Reports on Form 8-K:
          On  September  23, 1997, the Company filed a Report on Form  8-K  with
          the   Securities  and  Exchange  Commission  regarding  the   Purchase
          Agreement  with Merrill Lynch & Co., Merrill Lynch, Pierce,  Fenner  &
          Smith  Incorporated  and Morgan Stanley & Co. pursuant  to  which  the
          Company  agreed  to  issue  and sell up to  2,760,000  shares  of  the
          Company's 7-7/8% Series A Cumulative Redeemable Preferred Stock.
                                        
                                        
                                        
                                        
 13
                                        
                                   SIGNATURES



Pursuant  to  the  requirements of the Securities  Exchange  Act  of  1934,  the
Registrant  has  duly  caused this report to be signed  on  its  behalf  by  the
undersigned thereunto duly authorized.


Date: November 5, 1997   HEALTH CARE PROPERTY INVESTORS, INC.
                         (REGISTRANT)



                              /s/ James G. Reynolds
                         ------------------------------------
                         James G. Reynolds
                         Executive Vice President and
                         Chief Financial Officer
                         (Principal Financial Officer)




                             /s/ Devasis Ghose
                         ------------------------------------
                         Devasis Ghose
                         Senior Vice President-Finance
                         and Treasurer
                         (Principal Accounting Officer)