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 June 30, 1998

                                       OR


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


                          Commission file number 1-9360


                           ASSET INVESTORS CORPORATION
             (Exact name of registrant as specified in its charter)


                 Maryland                                      84-1038736
     (State or other jurisdiction of                         (IRS Employer
      incorporation or organization)                      Identification No.)

   3410 South Galena Street, Suite 210                           80231
             Denver, Colorado                                  (Zip Code)
 (Address of Principal Executive Offices)

                                 (303) 614-9400
              (Registrant's telephone number, including area code)

                                 Not Applicable
              (Former Name, Former Address and Former Fiscal Year,
                         if Changed Since Last Report.)


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 August 7, 1998,  5,136,840  shares of Asset Investors  Corporation  Common
Stock were outstanding.







                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES

                                    FORM 10-Q

                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 1998

                                TABLE OF CONTENTS
                                      

PART I.  FINANCIAL INFORMATION:

    Item 1. Condensed Consolidated Financial Statements:                    Page

            Balance Sheets as of June 30, 1998 (unaudited)
            and December 31, 1997............................................  1

            Statements of Income for the three and six months ended
            June 30, 1998 and 1997 (unaudited)...............................  2

            Statements of Cash Flows for the six months ended
            June 30, 1998 and 1997 (unaudited)...............................  3

            Notes to Financial Statements (unaudited)........................  4

    Item 2. Management's Discussion and Analysis of Financial Condition
            and Results of Operations........................................ 12

PART II.  OTHER INFORMATION:

    Item 4. Submission of Matters to a Vote of Security Holders.............. 23

    Item 6. Exhibits and Reports on Form 8-K................................. 23



                                      (i)







                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                      (In thousands except per share data)

                                                                                    June 30             December 31,
                                                                                      1998                  1997
                                                                                      ----                  ----
                                                                                  (unaudited)
ASSETS
                                                                                                          
Real estate, net of accumulated depreciation of $1,581 and $693                    $   67,729            $   40,726
Investments in participating mortgages                                                 27,838                25,415
Cash and cash equivalents                                                               1,971                21,802
Investment in CAX                                                                      21,037                20,866
Other assets, net                                                                       9,884                10,352
                                                                                   ----------            ----------
       Total Assets                                                                $  128,459            $  119,161
                                                                                   ==========            ==========

LIABILITIES
Secured notes payable                                                              $   10,456            $   10,677
Secured short-term financing                                                            7,000                    --
Accounts payable and accrued liabilities                                                2,882                 2,607
                                                                                   ----------            ----------
                                                                                       20,338                13,284
                                                                                   ----------            ----------

MINORITY INTEREST IN OPERATING PARTNERSHIP                                             24,558                22,362

STOCKHOLDERS' EQUITY
Common stock, par value $.01 per share, 50,000 shares authorized 5,117
   and 5,108 shares issued and outstanding, respectively                                   51                    51
Additional paid-in capital                                                            231,376               231,221
Dividends in excess of accumulated earnings                                          (147,864)             (147,757)
                                                                                   ----------            ----------
                                                                                       83,563                83,515
                                                                                   ----------            ----------
       Total Liabilities and Stockholders' Equity                                  $  128,459            $  119,161
                                                                                   ==========            ==========



            See Notes to Condensed Consolidated Financial Statements.

                                      - 1 -








                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                      (In thousands, except per share data)
                                   (Unaudited)

                                                             Three Months Ended             Six Months Ended
                                                                  June 30,                       June 30,
                                                           -----------------------       -----------------------
                                                             1998           1997           1998           1997
                                                           ---------     ---------       ---------     ---------
   RENTAL PROPERTY OPERATIONS
                                                                                                 
   Rental and other property revenues                      $  2,108       $    568       $  3,852       $    568
   Interest on participating mortgages                          764             --          1,547             --
   Property operating expenses                                 (807)          (243)        (1,600)          (243)
                                                           --------       --------       --------       --------
   Income from property operations before depreciation        2,065            325          3,799            325
   Depreciation                                                (495)          (130)          (888)          (130)
                                                           --------       ---------      --------       --------
   Income from rental property operations                     1,570            195          2,911            195
                                                           --------       --------       --------       --------

   SERVICE OPERATIONS
   Property management fees and other income                     62             23            139             23
   Property management costs and other expenses                 (22)           (15)           (46)           (15)
   Amortization of management contracts                        (689)           (19)        (1,516)           (19)
                                                           --------       --------       --------       --------
   Loss from service operations                                (649)           (11)        (1,423)           (11)
                                                           --------       --------       --------       --------

   OTHER ACTIVITIES
   Non-agency MBS bonds revenues                                 --            450             50          2,450
   Equity in earnings of CAX                                    266            484            534            948
   Management fees to former manager                             --            (97)            --           (374)
                                                           --------       --------       --------       --------
   Income from other activities                                 266            837            584          3,024
                                                           --------       --------       --------       --------

   General and administrative expenses                         (336)           (87)          (658)          (423)
   Interest and other income                                    219            795            552            847
   Interest expense                                            (268)           (55)          (476)           (81)
                                                           --------       --------       --------       --------

   INCOME BEFORE GAIN ON RESTRUCTURING OF BONDS AND
     MINORITY INTEREST                                          802          1,674          1,490          3,551
   Gain on restructuring of bonds                                --             --             --          5,287
                                                           --------       --------       --------       --------

   INCOME BEFORE MINORITY INTEREST                              802          1,674          1,490          8,838
   Minority interest in Operating Partnership                  (175)            --           (318)            --
                                                           --------       --------       --------       --------

   NET INCOME                                              $    627       $  1,674       $  1,172       $  8,838
                                                           ========       ========       ========       ========

   BASIC EARNINGS PER SHARE                                $    .12       $    .32       $    .23       $   1.76
                                                           ========       ========       ========       ========
   DILUTED EARNINGS PER SHARE                              $    .12       $    .32       $    .23       $   1.75
                                                           ========       ========       ========       ========

   DIVIDENDS DECLARED PER SHARE                            $   .250       $   .300       $   .250       $   .775
                                                           ========       ========       ========       ========

   Weighted-Average Common Shares Outstanding                 5,115          5,012          5,112          4,990
   Weighted-Average Common Shares and Common Share
     Equivalents Outstanding                                  5,142          5,035          5,142          5,020



            See Notes to Condensed Consolidated Financial Statements.

                                      - 2 -








                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (Unaudited)

                                                                                      Six Months Ended June 30,
                                                                                       1998             1997
                                                                                       ----             ----
CASH FLOWS FROM OPERATING ACTIVITIES
                                                                                                     
   Net income                                                                      $   1,172         $   8,838
   Adjustments to reconcile net income to net cash flows from operating
     activities:
     Depreciation and amortization                                                     2,404               149
     Minority interest in Operating Partnership                                          318                --
     Amortization of non-agency MBS bonds                                                 --               469
     Equity in earnings of CAX                                                          (534)             (948)
     Accrued interest on participating mortgages                                        (394)               --
     Increase in other assets                                                           (639)             (197)
     Increase in accounts payable and accrued liabilities                                 47               107
     Gain on restructuring of assets                                                      --            (7,359)
                                                                                     -------           -------
       Net cash provided by operating activities                                       2,374             1,059
                                                                                     -------           -------
CASH FLOWS FROM INVESTING ACTIVITIES
   Purchases of real estate                                                          (25,556)          (22,871)
   Investments in participating mortgages, net                                        (2,012)               --
   Capital replacements                                                                 (175)               --
   Principal collections and indemnifications on non-agency MBS bonds
                                                                                          --               547
   Dividends from CAX                                                                    359               939
   Proceeds from the restructuring of assets                                              --            69,743
                                                                                   ---------         ---------
     Net cash provided by (used in) investing activities                             (27,384)           48,358
                                                                                   ---------         ---------
CASH FLOWS FROM FINANCING ACTIVITIES
   Payment of Common Stock dividends                                                  (1,279)           (3,874)
   Payment of distributions to minority interest in Operating Partnership
                                                                                        (356)               (6)
   Proceeds from secured short-term financing                                          7,000                --
   Principal paydown on secured short-term financing                                      --            (3,000)
   Principal paydown on secured notes payable                                           (221)              (22)
   Proceeds from the issuance of Common Stock                                             35                11
                                                                                  ----------        ----------
     Net cash provided by (used in) financing activities                               5,179            (6,891)
                                                                                  ----------        ----------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
                                                                                     (19,831)           42,526
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                      21,802               417
                                                                                  ----------        ----------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                        $    1,971        $   42,943
                                                                                  ==========        ==========



            See Notes to Condensed Consolidated Financial Statements.

                                      - 3 -




                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


A.       The Company

Asset Investors  Corporation  ("AIC" and,  together with its  subsidiaries,  the
"Company") is a Maryland  corporation that owns and operates  manufactured  home
communities  and has  elected  to be taxed  as a real  estate  investment  trust
("REIT"). The Company's Common Stock, par value $.01 per share, is listed on the
New York  Stock  Exchange  under the  symbol  "AIC." In May  1997,  the  Company
contributed its net assets to Asset Investors Operating  Partnership,  L.P. (the
"Operating  Partnership")  in exchange for the sole general partner  interest in
the Operating Partnership.  AIC held a 78% interest in the Operating Partnership
as of June 30, 1998. The Operating  Partnership also owns the non-voting capital
stock of both AIC Manufactured Housing Corp. ("AICMHC") and AIC Management Corp.
("Management  Corp.") and  approximately  27% of the Common Stock of  Commercial
Assets,  Inc.  ("CAX").  AICMHC owns  interests in  manufactured  home community
management  contracts,  and  Management  Corp.  owns  the  management  agreement
pursuant to which it manages CAX. CAX is a publicly-traded  REIT (American Stock
Exchange, Inc.: CAX) formed by the Company in August 1993.

Prior to 1997,  the Company owned debt  interests in  residential  mortgage loan
securitizations   collateralized   by   pools  of   non-conforming   (non-agency
guaranteed)  single-family  mortgage loans ("non-agency MBS bonds"). In February
1997, the Company  decided to restructure  the Company's asset base and redeploy
its assets in an attempt to both  reduce  risks  associated  with the  Company's
non-agency  MBS  bonds  and  maximize   long-term,   risk-adjusted   returns  to
stockholders. In March 1997, the Company contributed its portfolio of non-agency
MBS bonds into an owner trust in a structured  transaction  in which the Company
received  $67,671,000  cash  proceeds  and  retained  a small  equity  interest.
Subsequently,  the  Company  has  acquired  interests  in 21  manufactured  home
communities  and  two  recreational   vehicle  parks  with  approximately  3,670
developed  homesites,  380 recreational vehicle sites, 750 sites ready for homes
and 1,790 sites available for future development.

Prior to November  1997, the Company was managed by Financial  Asset  Management
LLC (the "Manager"). An investor group led by Terry Considine,  Thomas L. Rhodes
and Bruce D. Benson acquired the Manager in September 1996. Mr. Considine is the
Chairman and Chief Executive  Officer of both the Company and CAX. Mr. Rhodes is
Vice  Chairman  and Mr.  Benson is a director  of both the  Company  and CAX. In
November 1997, the Company's stockholders approved the acquisition of the assets
and  operations  of  the  Manager  in  order  to  become  a   self-managed   and
self-administered  REIT.  The  $11,692,000  purchase  price was paid by  issuing
676,700 limited partnership units of the Operating Partnership ("OP Units") plus
up to  240,000  additional  OP Units if  certain  performance  goals,  including
investment  and share  price  targets,  are  achieved  by the  Company  within a
specified time period.

B.       Presentation of Financial Statements

The Condensed  Consolidated Financial Statements of the Company presented herein
have been  prepared by the  Company,  without  audit,  pursuant to the rules and
regulations  of  the  Securities  and  Exchange   Commission.   These  financial
statements  reflect  all  adjustments,   consisting  of  only  normal  recurring
accruals,  which, in the opinion of management,  are necessary to present fairly
the financial  position,  results of operations and cash flows of the Company as
of June 30, 1998,  and for the three and six months then ended and for all prior
periods  presented.  These  statements  are condensed and do not include all the


                                     - 4 -


information  required by generally accepted accounting  principles ("GAAP") in a
full set of financial statements. These statements should be read in conjunction
with the Company's  Consolidated Financial Statements and notes thereto included
in the  Company's  Annual  Report on Form 10-K for the year ended  December  31,
1997.

Certain reclassifications have been made in the Condensed Consolidated Financial
Statements to conform to the classifications  currently used. The effect of such
reclassifications on amounts previously reported is immaterial.

C.       Summary of Significant Accounting Policies

Principles of Consolidation

The consolidated  financial  statements include the accounts of the Company, the
Operating Partnership and all majority-owned subsidiaries. The minority interest
in the Operating Partnership represents the OP Units which are redeemable at the
option of the  holder.  When a holder  elects to  redeem OP Units,  the  Company
determines  whether  such OP Units will be redeemed for cash or shares of Common
Stock.  The  holders  of OP  Units  receive  the  same  amount  per OP  Unit  in
distributions  as the holders of Common Stock receive in  dividends.  As of June
30, 1998,  1,425,000 OP Units were  outstanding.  All  significant  intercompany
balances and transactions have been eliminated in  consolidation.  The Company's
investment in CAX is recorded under the equity method.

Rental Properties and Depreciation

Rental   properties  are  recorded  at  cost  less   accumulated   depreciation.
Depreciation is computed using the straight line method over an estimated useful
life of 25  years  for land  improvements  and  buildings  and  five  years  for
furniture and other equipment.  Significant renovations and improvements,  which
improve  and/or  extend  the  useful  life of the  asset,  are  capitalized  and
depreciated over the remaining  estimated life.  Maintenance,  repairs and minor
improvements are expensed as incurred.

When conditions  exist which indicate that the carrying amount of a property may
be impaired,  the Company will evaluate the recoverability of its net investment
in the property by assessing current and future levels of income and cash flows.
As of June 30, 1998, there has been no impairment of the Company's investment in
rental properties.

Amortization

Included in other assets is the cost related to the  acquisition  of  management
contracts, which is being amortized over a period of three years.

Revenue Recognition

The Company derives its income from the rental of homesites.  The leases entered
into by residents  for the rental of the site are generally for terms not longer
than one year and the rental revenues  associated with the leases are recognized
when earned and due from residents.  Property  management  revenues for services
provided to communities not owned by the Company are recognized when earned.


                                     - 5 -


Income Taxes

The  Company  has  elected to be taxed as a REIT as defined  under the  Internal
Revenue  Code of 1986,  as amended  (the  "Code").  In order for the  Company to
qualify as a REIT, at least 95% of the  Company's  gross income in any year must
be derived from  qualifying  sources.  The  activities of AICMHC and  Management
Corp. are not qualifying sources.

As a REIT, the Company  generally will not be subject to federal income taxes at
the corporate level if it distributes at least 95% of its REIT taxable income to
its stockholders. REITs are also subject to a number of other organizational and
operational  requirements.  If the  Company  fails to  qualify  as a REIT in any
taxable  year,  its  taxable  income  will be subject  to federal  income tax at
regular corporate rates (including any applicable alternative minimum tax). Even
if the Company qualifies as a REIT, it may be subject to certain state and local
income taxes and to federal income and excise taxes on its undistributed income.

At June 30,  1998,  the  Company's  net  operating  loss ("NOL")  carryover  was
approximately  $95,000,000  and its capital  loss  carryover  was  approximately
$35,000,000.  The NOL  carryover  may be used to offset  all or a portion of the
Company's  REIT income,  and as a result,  to reduce the amount that the Company
must  distribute  to  stockholders  to  maintain  its status as a REIT.  The NOL
carryover  is  scheduled  to expire  between  2007 and 2009 and the capital loss
carryover is scheduled to expire between 1998 and 2000.

In November 1997, the Company incorrectly  documented a transaction.  The effect
of which  was that  the  Company  was not in  compliance  with the  requirements
necessary to maintain its status as a REIT. In June 1998,  the Company  received
confirmation from the Internal Revenue Service that its status as a REIT has not
been terminated as a result of the incorrect documentation of the transaction in
1997.

Earnings Per Share

Basic  earnings  per share for the three and six months  ended June 30, 1998 and
1997 are based  upon the  weighted-average  number  of  shares  of Common  Stock
outstanding  during each such period.  Diluted  earnings  per share  reflect the
effect of any  dilutive,  unexercised  stock  options  in each such  period.  In
November 1997, the Company's  stockholders approved a one-for-five reverse split
of the Company's  Common Stock.  Accordingly,  all  historical  weighted-average
share and per share  amounts  have been  restated to reflect  the reverse  stock
split.

Statements of Cash Flows

For purposes of reporting cash flows,  cash  maintained in bank accounts,  money
market funds and  highly-liquid  investments  with an initial  maturity of three
months or less are considered to be cash and cash equivalents.  The Company paid
$417,000  and $63,000 in interest  during the six months ended June 30, 1998 and
1997, respectively.




                                     - 6 -






Non-cash  investing and financing  activities for the six  months ended June 30,
1998 and 1997 were (in thousands):




                                                                                           1998             1997
                                                                                           ----             ----
                                                                                                       
Unrealized holding gains and losses on debt securities                                  $    --         $  5,475
Real estate acquired under earn-out agreements                                               52               --
Issuance of Common Stock for services                                                       120              101
Consideration for acquisition of real estate:
     Issuance of Common Stock                                                                --            1,250
     Assumption of secured notes payable                                                     --            4,962
     Issuance of OP Units                                                                 2,145              316
Issuance of OP Units for Participating Mortgages                                             17               --
Receivables from minority interest in subsidiaries                                          319               --



D.       Real Estate

Real estate at June 30, 1998 and December 31, 1997, was (in thousands):



                                                                               June 30,            December 31,
                                                                                 1998                  1997
                                                                                 ----                  ----
                                                                                                     
Land                                                                           $   7,704             $   5,286
Land improvements and buildings                                                   61,160                35,689
Furniture and other equipment                                                        446                   444
                                                                               ---------             ---------
                                                                                  69,310                41,419
Less accumulated depreciation                                                     (1,581)                 (693)
                                                                               ---------             ---------
Investment in real estate, net                                                 $  67,729             $  40,726
                                                                               =========             =========


Land  improvements and buildings  consist  primarily of  infrastructure,  roads,
landscaping, clubhouses, maintenance buildings and common amenities.

E.       Investments in Participating Mortgages

As of December 31, 1997, the Company had investments in and notes  receivable of
$15,872,000  from joint  ventures in which the Company owned a 50% joint venture
interest.  Effective  January 1, 1998,  the  Company  sold its  interest  in the
various  joint  ventures and  consolidated  the various notes into a single note
secured  by a number  of  manufactured  home  communities.  The note  bears  10%
interest,  matures in 20 years and  provides  for  additional  advances  up to a
maximum of $20,000,000. In addition, the Company receives additional interest up
to 50% of the borrower's profit from such communities.

In addition,  the Company has first and second  mortgage  loans  secured by four
contiguous  manufactured  home  communities in Arizona.  The first mortgage loan
bears 10%  interest.  The second  mortgage loan accrues 15% interest and pays 9%
interest through July 1998, with the pay rate increasing 1% each year thereafter
to a maximum of 12% per annum.  Both loans  mature in April  2001.  The  Company
receives additional interest of 3% of gross revenues, increasing to 11% of gross
revenues  in the  event  of a  refinancing  of the  communities,  and 50% of net
proceeds from a sale or  refinancing  of the  properties.  In 1997, the mortgage
loans were  accounted  for as an equity  investment  in real  estate.  Effective
January 1, 1998,  the  Company  reclassified  the  investment  to  participating
mortgages.

                                     - 7 -


As of June 30, 1998, the Company had investments in  participating  mortgages of
$27,838,000.  During the three and six months ended June 30,  1998,  the Company
had earnings of $764,000 and $1,547,000, respectively, from these mortgages.

F.       Non-agency MBS Bonds

In March 1997, the Company  resecuritized  its portfolio of non-agency MBS bonds
by contributing  them to a trust in which it retained the equity interest.  In a
private  placement,  the  trust  sold  $199,894,000  principal  amount  of  debt
securities  representing  senior  interests  in the  trust's  assets.  The  debt
securities  are  without  recourse to the  Company.  The  Company  realized  net
proceeds of $67,671,000 and recorded a net gain of $5,287,000 from the sale. The
Company's  retained equity interest in the trust represents the first-loss class
of the portfolio,  providing credit support for the senior debt securities.  The
future cash flow from the  retained  equity  interest is not  determinable  and,
accordingly, no carrying value has been assigned to it. During the three and six
months ended June 30 1997,  the Company  recognized  $450,000 and  $2,450,000 of
interest  income  from the  non-agency  MBS  bonds,  respectively.  The  Company
recorded  revenues of $0 and $50,000,  respectively,  from the  retained  equity
interest during the three and six months ended June 30, 1998.

G.       Investment in Commercial Assets

On June 30, 1998 and December  31,  1997,  the Company  owned  2,761,126  shares
(approximately  27%) of the Common Stock of CAX. In November  1997,  CAX sold or
resecuritized its entire portfolio of commercial  mortgage loan  securitizations
of multi-family real estate ("CMBS bonds"). CAX received $77,693,000 of cash and
an  equity  interest  in  an  owner  trust  arising  from  the  resecuritization
transaction,  and  recognized a net gain of $5,786,000 in the fourth  quarter of
1997.  Summarized  financial  information  of  CAX  as  reported  by  CAX is (in
thousands):








Balance Sheets                                                                     June 30,             December 31,
                                                                                     1998                   1997
                                                                                     ----                   ----
                                                                                 (unaudited)
                                                                                                          
Cash and cash equivalents                                                        $    14,322            $    74,153
Short-term investments                                                                57,978                     --
Investment in and notes receivable from Westrec and affiliates                         4,290                  1,710
CMBS bonds                                                                             1,855                  1,981
Other assets                                                                             583                    304
                                                                                 -----------            -----------
Total assets                                                                          79,028                 78,148
Total liabilities                                                                        532                    443
                                                                                 -----------            -----------
Stockholders' equity                                                             $    78,496            $    77,705
                                                                                 ===========            ===========




                                     - 8 -








Statements of Income                            Three Months Ended June 30,           Six Months Ended June 30,
                                                ---------------------------           -------------------------
                                                  1998               1997                1998               1997
                                                  ----               ----                ----               ----
                                                                                                     
Interest                                       $     1,042        $        49         $     2,095        $       160
CMBS bonds                                              44              2,193                  84              4,237
                                               -----------        -----------         -----------        -----------
   Total revenues                                    1,086              2,242               2,179              4,397
                                               -----------        -----------         -----------        -----------

General and administrative                              88                121                 174                244
Management fees                                         12                311                  17                608
                                               -----------        -----------         -----------        -----------
   Total expenses                                      100                432                 191                852
                                               -----------        -----------         -----------        -----------
Net income                                             986              1,810               1,988              3,545
Unrealized holding gains on CMBS bonds
                                                        --                943                  --              1,958
                                               -----------        -----------         -----------        -----------
Comprehensive income                           $       986        $     2,753         $     1,988        $     5,503
                                               ===========        ===========         ===========        ===========



H.       Secured Notes Payable

Secured  notes  payable  at June 30,  1998 and  December  31,  1997  consist  of
$4,665,000 and $4,805,000,  respectively,  of  non-recourse  notes payable which
bear 8.25% interest and $5,791,000 and $5,872,000, respectively, of non-recourse
notes payable which bear 7.5% interest. All of the notes mature in October 2000.
The notes are  secured by four  manufactured  home  communities,  which have net
carrying values of $23,206,000 and $23,517,000,  respectively,  at June 30, 1998
and December 31, 1997. The scheduled  payments of principal on the secured notes
payable  subsequent  to June 30,  1998 are as follows:  1998 - $216,000,  1999 -
$487,000,  and 2000 -  $9,753,000.  The secured  notes  payable  require  escrow
payments  for the payment of property  taxes.  At June 30, 1998 and December 31,
1997, $217,000 and $34,000, respectively, was held in escrow.

I.       Secured Short-Term Financing

In June 1998, the Company borrowed $7,000,000 of secured short-term financing in
connection with the acquisition of a manufactured home community. The note bears
11% interest, secured by the acquired community and $10,000,000 of participating
mortgages,  and matures in December  1998. In July 1998, the Company repaid this
note (see Note M).

In 1996, the Company had a $10,000,000  secured  revolving  credit and term loan
agreement with a bank.  Borrowings of $3,000,000 under this credit facility were
repaid and the agreement was canceled during the first quarter of 1997.

J.       Commitments and Contingencies

The Company has a $1,000,000  unsecured  line of credit with a bank through July
31, 1998.  Advances under this line bear interest at prime. At June 30, 1998 and
December 31, 1997, no advances were outstanding.

In connection  with a participating  mortgage on a manufactured  home community,
the  Company  entered  into an earn-out  agreement  with  respect to  unoccupied
homesites.   The  Company  advances  an  additional   $17,000  pursuant  to  the
participating  mortgage for each newly occupied  homesite  either in the form of
cash or 946 OP Units,  as  determined  by the  borrower.  One new  homesite  was


                                     - 9 -


occupied  during  each of the first and second  quarters of 1998 and the Company
advanced the applicable amount in the form of OP Units and cash during the first
and second quarters of 1998, respectively.

K.       Common Stock and Dividends

In November 1997,  the Company's  stockholders  approved a one-for-five  reverse
split of the  Company's  Common  Stock.  The par value  per share and  number of
authorized  shares were not changed as a result of the reverse  stock split.  In
connection  with the  split,  $202,000  was  transferred  from  common  stock to
additional  paid-in  capital.  All  outstanding  OP Units and options  were also
adjusted to reflect the one-for-five reverse stock split.

In February 1998,  the Company  announced that it was changing the date on which
its  quarterly  dividends are declared from the last month of the quarter to the
first  month of the  subsequent  quarter.  This  change  was  made to allow  the
dividend  to  be  based  on  actual  results   instead  of  estimated   results.
Accordingly, no dividend was declared during the first quarter of 1998. In April
and July 1998,  the  Company  declared a $0.25 per share  dividend on the Common
Stock for the first and second  quarters of 1998.  Concurrently,  the  Operating
Partnership  declared a $0.25 per OP Unit  distribution for the first and second
quarters  of 1998.  During the three and six months  ended  June 30,  1997,  the
Company  declared  $0.30 and $0.775,  respectively,  per share  dividends on the
Common  Stock,  and the  Operating  Partnership  declared  a  $0.30  per OP Unit
distribution  for the second quarter of 1997. The Operating  Partnership did not
exist during the first quarter of 1997.

L.       Other Matters

Prior to November 1997, the Manager  provided all personnel and related overhead
necessary  to conduct the  Company's  activities  in exchange  for various  fees
provided  for in the  management  agreement  between the Company and the Manager
(the "AIC Management  Agreement").  In November 1997, the Company's stockholders
approved the purchase of the Manager's  assets and operations for $11,692,000 in
order for the Company to become a self-managed and  self-administered  REIT. The
purchase price and related costs were allocated $6,553,000 to the AIC Management
Agreement and $5,936,000 to a management agreement pursuant to which the Company
now provides  management services to CAX (the "CAX Management  Agreement").  The
Manager is owned by an  investor  group  involving  Terry  Considine,  Thomas L.
Rhodes and Bruce D. Benson.  Mr. Considine is Chairman of the Board of Directors
and Chief  Executive  Officer of both the  Company and CAX.  Mr.  Rhodes is Vice
Chairman and Mr. Benson is a director of both companies.  This investment  group
acquired the Manager in September  1996 at the same price at which they sold its
assets and operations to the Company in November 1997.

As a result of such acquisition,  the Company expensed the $6,553,000  allocated
to the AIC Management Agreement in the fourth quarter of 1997, and the employees
of the Manager are now employed by the Company. The CAX Management Agreement has
been extended  through  December 31, 1998,  and the Company is  amortizing  such
agreement  over 36 months.  During the three and six months ended June 30, 1998,
the Company earned  management fees of $9,000 and $12,000,  respectively,  under
the CAX Management Agreement (net of elimination for the Company's 27% ownership
of CAX).  As of June 30, 1998 and December  31, 1997,  the net book value of the
CAX Management  Agreement was $4,733,000 and  $5,722,000,  respectively,  and is
included in other  assets.  Certain  officers and  directors of the Company also
serve as officers, directors or both of CAX.


                                     - 10 -



Through March 31, 1997,  the Manager  received a "Base Fee," an "Incentive  Fee"
and an "Administrative  Fee," all of which were payable quarterly.  The Base Fee
was an annual  fee equal to 3/8 of 1% of the  "average  invested  assets" of the
Company for such year.  The  Incentive Fee was equal to 20% of the amount of the
Company's net income which was in excess of the return on the Company's "average
net worth"  equal to the  "Ten-Year  U.S.  Treasury  rate" plus 1%. The  Manager
received an Administrative Fee of up to $3,500 per annum per non-agency MBS bond
for certain bond administration and other related services.

In  connection  with the  change in the  Company's  assets,  the AIC  Management
Agreement  was amended  effective  April 1, 1997,  to: (i) increase the Base Fee
from 3/8 of 1% to 1% per annum of "average invested assets;" (ii) provide for an
acquisition  fee (the  "Acquisition  Fee")  of 0.5% of the  cost of real  estate
investments  acquired;  and (iii) change the Incentive Fee to be calculated from
Adjusted  Funds  From  Operations  ("AFFO")  rather  than  net  income.  AFFO is
generally  equal to the  Company's  net income plus (a)  depreciation  of rental
properties,  (b) amortization of management  contracts and (c) minority interest
in  the  Operating   Partnership;   less  capital  replacement   reserves.   The
Administrative   Fee   was   essentially   eliminated   as  a   result   of  the
resecuritization of the non-agency MBS bonds.

During the three and six months  ended June 30, 1997,  the Company  incurred the
following fees under the AIC Management Agreement:




                                                 Three Months Ended                      Six Months Ended
                                                    June 30, 1997                           June 30, 1997
                                               ------------------------                 ------------------
                                                                                             
Base Fees                                           $    51,000                            $    97,000
Incentive Fees                                           21,000                                 53,000
Administrative Fees                                      25,000                                224,000
Acquisition Fees                                        152,000                                152,000
                                                    -----------                            -----------
    Total                                           $   249,000                            $   526,000
                                                    ===========                            ===========





The Company  incurred  $1,472,000  of additional  Incentive  Fees during the six
months ended June 30, 1997 from its gain on the  restructuring of its bonds plus
an additional  fee of $600,000 in exchange for the Manager  agreeing to continue
as a loss mitigation advisor on the non-agency MBS bonds. Such fees were charged
against the Company's gain from such restructuring.

M.       Subsequent Events

In July  1998,  the  Company  acquired  three  contiguous  manufactured  housing
communities in Orlando, Florida for approximately  $32,500,000.  The communities
have 919  developed  homesites  and  expansion  capacity for an  additional  230
homesites.  The Company funded the acquisition with proceeds from $39,000,000 of
non-recourse,  secured short-term financing on both the acquired communities and
other  communities  in its portfolio  which had a net carrying value at June 30,
1998 of $36,513,000. In addition, proceeds from the financing were used to repay
the $7,000,000 of secured short-term financing outstanding at June 30, 1998.




                                     - 11 -





Item 2.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                  CONDITION AND RESULTS OF OPERATIONS.

Introduction

The Private  Securities  Litigation  Reform Act of 1995 provides a "safe harbor"
for  forward-looking  statements in certain  circumstances.  Certain information
included in this Report,  the Company's  Annual Report to Stockholders and other
Company filings  (collectively  "SEC Filings") under the Securities Act of 1933,
as amended,  and the  Securities  Exchange  Act of 1934,  as amended (as well as
information  communicated  orally or in  writing  between  the dates of such SEC
Filings) contains or may contain information that is forward looking, including,
without  limitation,  statements  regarding  projections of the Company's future
financial  performance,  cash flow,  dividends and  anticipated  returns on real
estate investments.  Such  forward-looking  statements involve known and unknown
risks,  uncertainties  and other  factors  that may cause  the  actual  results,
performance or achievements  of the Company to be materially  different from any
future  results,  performance  or  achievements  expressed  or  implied  by  the
forward-looking  statements. Such factors include: general economic and business
conditions;  interest  rate  changes;  financing and  refinancing  risks;  risks
inherent  in  owning  real  estate  or  debt  secured  by  real  estate;  future
development  rate of homesites;  competition;  the  availability  of real estate
assets at prices which meet the  Company's  investment  criteria;  the Company's
ability to reduce expense levels, implement rent increases and use leverage; and
other  risks set  forth in the  Company's  Securities  and  Exchange  Commission
filings.  Readers should carefully review the Company's financial statements and
the notes thereto, as well as the risk factors described in the SEC Filings.

Business

Asset Investors  Corporation,  a Maryland corporation formed in 1986, ("AIC" and
together   with   its   consolidated    subsidiaries   the   "Company")   is   a
self-administered and self-managed real estate investment trust ("REIT") engaged
in the ownership,  acquisition,  development and management of manufactured home
communities. AIC's shares of common stock ("Common Stock") are listed on the New
York Stock  Exchange  ("NYSE")  under the symbol  "AIC." The  Company  also owns
approximately 27% of the common stock of Commercial Assets, Inc. ("CAX"). CAX is
a  publicly-traded  REIT (American Stock Exchange,  Inc.: CAX). In May 1997, the
Company  contributed  all  of  its  net  assets  to  Asset  Investors  Operating
Partnership, L.P. (the "Operating Partnership") in exchange for the sole general
partner  interest in the  Operating  Partnership  and  substantially  all of the
Operating  Partnership's  initial capital. As of June 30, 1998, AIC owned 78% of
the Operating Partnership.

A manufactured home community is a residential subdivision designed and improved
with sites for the placement of manufactured homes and related  improvements and
amenities.  Manufactured  homes  are  detached,  single-family  homes  which are
produced  off-site by manufacturers and installed on sites within the community.
Manufactured  homes are  available  in a variety  of  designs  and floor  plans,
offering many amenities and custom options.

Modern   manufactured  home  communities  are  similar  to  typical  residential
subdivisions containing centralized entrances,  paved streets, curbs and gutters
and  parkways.  The  communities  frequently  provide a clubhouse for social and
recreation  activities  and other  amenities,  which may include  golf  courses,
swimming  pools,  shuffleboard  courts and  laundry  facilities.  Utilities  are
provided or arranged for by the owner of the  community.  Community  lifestyles,
primarily  promoted  by  resident  managers,  include  a wide  array  of  social
activities  that  serve to  promote  a sense of  neighborhood.  The  communities


                                     - 12 -


provide an attractive and affordable  housing  alternative  for retirees,  empty
nesters and start-up or single-parent families.

The owner of each home in the Company's communities leases the site on which the
home is located.  The typical  lease  entered into between the tenant and one of
the  Company's  manufactured  home  communities  for  the  rental  of a site  is
month-to-month  or year-to-year,  renewable upon the consent of both parties or,
in some instances,  as provided by statute. In some  circumstances,  the Company
also  offers a 99-year  lease to a tenant in order to enable  the tenant to have
some benefits of an owner of real property (e.g. the Homestead exemption). These
leases  are  cancelable,  depending  on  state  law,  for  non-payment  of rent,
violation  of  community  rules and  regulations  or other  specified  defaults.
Generally, market rate adjustments are made on an annual basis. The Company owns
the underlying land, utility connections,  streets, lighting,  driveways, common
area amenities and other capital improvements and is responsible for enforcement
of community guidelines and maintenance.  Each homeowner within the manufactured
home  community is responsible  for the  maintenance of his home and leased site
including lawn care in some communities.

The Company believes that manufactured  home  communities,  once fully occupied,
tend to achieve a stable  rate of  occupancy.  The cost and effort  involved  in
relocating a home to another  community  generally  encourages  the owner of the
home to resell it within the community.

REIT Status

In November 1997, the Company incorrectly documented a transaction by having the
Operating  Partnership acquire all of the voting common stock of Asset Investors
Equity,  Inc.  ("AIE"),  a  consolidated  subsidiary of the Company,  instead of
having another  subsidiary acquire AIE's voting common stock. As a result of the
transaction,  the Company was not in compliance with the technical  requirements
necessary to maintain its status as a REIT. In June 1998,  the Company  received
confirmation  from the Internal  Revenue  Service that its status as a REIT will
not be terminated as a result of the incorrect  documentation of the transaction
in 1997.

Recent Developments

Manufactured Home Community Acquisitions

During  the  first  seven  months  of  1998,  AIC  acquired  interests  in seven
manufactured  home  communities,   for  total  consideration  of  $60.2  million
consisting of $19 million cash,  units of limited  partnership  interests in the
Operating  Partnership  ("OP Units") with a total recorded value of $2.2 million
and $39  million of  secured  short-term  financing.  As of July 31,  1998,  the
Company has interests in 24 manufactured  home  communities and two recreational
vehicle parks. The communities consist of 4,590 developed  homesites,  800 sites
ready  for  homes,   1,960  sites  available  for  future  development  and  380
recreational  vehicle sites. Of such  properties,  18 communities are located in
Florida, four are in Arizona and one each is in Pennsylvania and New Jersey. The
recreational vehicle parks are in California and Arizona.

Growth and Operating Strategies

The Company measures its economic  profitability  based on Funds From Operations
("FFO") and Adjusted Funds From Operations  ("AFFO").  The Company's  management
believes  that FFO and  AFFO  provide  investors  with an  understanding  of the
Company's ability to incur and service debt and make capital  expenditures.  The


                                     - 13 -


Board of Governors of the National  Association of Real Estate Investment Trusts
("NAREIT")  defines  FFO as net  income  (loss),  computed  in  accordance  with
generally accepted accounting  principles  ("GAAP"),  excluding gains and losses
from  debt  restructuring  and  sales of  property,  plus  real  estate  related
depreciation and amortization  (excluding  amortization of financing costs), and
after  adjustments  for  unconsolidated  partnerships  and joint  ventures.  The
Company calculates FFO in a manner consistent with the NAREIT definition,  which
includes  adjustments  for minority  interest in the Operating  Partnership  and
amortization of goodwill related to controlled management  contracts,  including
the investment  advisory agreement between the Company and CAX. AFFO is equal to
FFO  less an  estimated  annual  reserve  for  capital  replacements  of $50 per
homesite. Neither FFO nor AFFO should be considered an alternative to net income
or net cash flows from operating  activities,  as calculated in accordance  with
GAAP,  as  an  indication  of  the  Company's  performance  or as a  measure  of
liquidity.  Neither FFO nor AFFO is necessarily  indicative of cash available to
fund future cash needs.

The Company's primary  objective is to maximize  stockholder value by increasing
the amount and predictability of AFFO on a per share basis. The Company seeks to
achieve this  objective  primarily by improving  net  operating  income from its
existing portfolio of manufactured home communities and by acquiring  additional
communities  at values  that are  accretive  on a per share  basis.  The Company
intends to follow operating and financial strategies, including: (i) obtaining a
geographically  diverse  portfolio of communities;  (ii) providing a minimum $50
per homesite  per year for capital  replacements  to maintain  its  communities;
(iii)  utilizing  long-term,   fixed-rate,   fully-amortizing   debt;  and  (iv)
maintaining a ratio of (a) AFFO plus interest expense to (b) interest expense of
at least 2 to 1. In  addition,  the Company  seeks to: (i)  selectively  acquire
manufactured  home  communities  that have potential  long-term  appreciation of
value through,  among other things,  rent increases,  expense  efficiencies  and
in-park homesite  absorption and development;  (ii) improve the profitability of
its  communities   through   aggressive   management  of  occupancy,   community
development  and  maintenance  and expense  control;  (iii) develop and maintain
resident   satisfaction  and  a  reputation  for  quality   communities  through
maintenance  of  the  physical   condition  of  the  communities  and  providing
activities  that improve the  community  lifestyle;  and (iv) recruit and retain
quality community management personnel.

Future Acquisitions

From  time to time,  the  Company  evaluates  acquisition  opportunities  in the
manufactured  home  community   industry  and  expects  to  acquire   additional
properties as opportunities can be identified on terms considered  beneficial by
management.  The acquisition of interests in additional  communities  could also
result in the  Company  becoming  increasingly  leveraged  as it incurs  debt in
connection with these transactions.

When evaluating potential  acquisitions,  the Company considers such factors as:
(i) the geographic  area and type of property;  (ii) the location,  construction
quality,  condition and design of the property;  (iii) the current and projected
cash flow of the  property  and the  ability to  increase  cash  flow;  (iv) the
potential  for capital  appreciation  of the  property;  (v) the terms of tenant
leases,  including  the  potential  for rent  increases;  (vi) the potential for
economic growth and the tax and regulatory environment of the community in which
the  property is located;  (vii) the  potential  for  expansion  of the physical
layout of the  property  and/or the number of sites;  (viii) the  occupancy  and
demand by  residents  for  properties  of a similar type in the vicinity and the
residents' profile;  (ix) the prospects for liquidity through sale, financing or
refinancing of the property;  (x) competition  from existing  manufactured  home
communities  and the potential for the  construction  of new  communities in the
area; and (xi) the replacement cost of the property.

                                     - 14 -


Expansion of Existing Communities

The  Company  also  seeks to  increase  the  number of  homesites  and  earnings
generated from its existing  portfolio of manufactured home communities and from
future  acquisitions  by expanding the number of sites available to be leased to
residents if justified by local market  conditions  and  permitted by zoning and
other  applicable  laws. As of July 31, 1998,  the Company has an interest in 11
communities  with 802 sites ready for homes and 1,960 sites available for future
development.

Properties

The  manufactured  home  communities  in which the  Company  has  interests  are
primarily located in Florida and Arizona. The following table sets forth certain
information as of July 31, 1998,  with respect to the Company's  communities and
principal markets:




                                                                            Average
                                                                            Monthly                            
                                                 Developed                   Rent            RV    Sites Ready  Sites Available
 Community               Location                Homesites   Occupancy (1)  per Site        Sites   for Homes   for Development
- --------------------------------------------------------------------------------------------------------------------------------
Owned and Participating Mortgage Communities
                                                                                                      
Cardinal Court       Largo, FL                       138         98%          $250           --        --               --
Forest View          Homosassa, FL                   185         98            213           --       126 (2)           --
Marina Dunes         Marina, CA                       --         --             --           65        --               --
Park Royale          Pinellas Park, FL               259         94            315           --        50 (2)           --
Pinewood             St. Petersburg, FL              220         98            273           --        --               --
Pleasant Living      Riverview, FL                   244        100            251           --        --               --
Stonebrook           Homosassa, FL                   120         97            227           --        98 (2)           --
Sun Valley           Tarpon Springs, FL              261        100            328           --        --               --
Westwind I           Dunedin, FL                     195         99            343           --        --               --
Westwind II          Dunedin, FL                     189         99            362           --        --               --
Mullica Woods        Egg Harbor City, NJ              90        100            422           --        --               --
Salem Farm           Bensalem, PA                     28        100            395           --        --               --
Serendipity          Ft. Myers, FL                   338         98            263           --        --               --
Brentwood West       Mesa, AZ                        350        100            274           --        --               --
Gulfstream Harbor    Orlando, FL                     379        100            306           --         3              171
Gulfstream Harbor II Orlando, FL                     286        100            299           --        22               --
Caribbean Cove       Orlando, FL                     255        100            267           --        31               --
Apache Acres         Apache Junction, AZ (2)          28        100            200           98        --               --
Blue Star            Apache Junction, AZ (2)          28        100            200          125        --               --
Lost Dutchman        Apache Junction, AZ (2)         125        100            236           96        --               --
Sun Valley           Apache Junction, AZ (2)         268        100            227           --        --               --
Brentwood            Hudson, FL (2)                   70         89            186           --        76               74
Casa del Mar         Punta Gorda, FL (2)             105        100            221           --       138              212
Royal Palm           Haines City, FL (2)             219         99            200           --        67              175
Savanna Club         Port St. Lucie, FL (2)            3        100            215           --        --            1,328
Sun Lake             Grand Island, FL (2)            212        100            285           --       191               --
                                                  ================================================================================
                                                   4,595         99%          $269          384       802            1,960
                                                  ================================================================================
<FN>


(1) Excludes recreational vehicle sites, which are leased on a seasonal basis.
(2) The Company holds notes  receivable  secured by the  communities.  The notes
earn interest and participate in profits from the communities.

</FN>



                                     - 15 -




                                                                             Number of Sites
                                                      ---------------------------------------------------------------
                                                                                     Available for
                                        Number of                      Ready for        Future        Recreational
                                       Communities      Developed        Homes        Development       Vehicles
                                       -----------      ---------        -----        -----------       --------
                                                                                             
Florida                                    18            3,678            802             1,960              --
Arizona                                     5              799             --                --             319
New Jersey                                  1               90             --                --              --
Pennsylvania                                1               28             --                --              --
California                                  1               --             --                --              65
                                          ---            -----           ----            ------            ----
   Total                                   26            4,595            802             1,960             384
                                          ===            =====           ====            ======            ====



Taxation of the Company

The Company has elected to be taxed as a REIT under the Internal Revenue Code of
1986,  as amended  (the  "Code"),  and the Company  intends to operate in such a
manner. The Company's current  qualification as a REIT depends on its ability to
meet the various  requirements  imposed by the Code,  through  actual  operating
results,  distribution  levels and  diversity of stock  ownership.  As indicated
above (see "REIT  Status"),  the Company was not in  compliance  with one of the
technical  requirements  for  maintaining  its status as a REIT as a result of a
transaction that was incorrectly  documented in November 1997. In June 1998, the
Internal  Revenue Service  confirmed that the Company's status as a REIT has not
been terminated as a result of the incorrect documentation of the transaction in
1997.

If the Company  qualifies  for  taxation  as a REIT,  it will  generally  not be
subject to federal  corporate  income  tax on its net income  that is  currently
distributed to stockholders. This treatment substantially eliminates the "double
taxation" (at the corporate and stockholder  levels) that generally results from
investment  in a  corporation.  If the Company fails to qualify as a REIT in any
taxable  year,  its  taxable  income  will be subject  to federal  income tax at
regular corporate rates (including any applicable  alternative minimum tax). The
Company has a NOL carryover of  approximately  $95 million that could be used in
the event  that the  Company  fails to qualify  as a REIT.  Even if the  Company
qualifies  as a REIT,  it may be subject to certain  state and local  income and
other taxes and to federal income and excise taxes on its undistributed income.

If in any taxable  year the Company  fails to qualify as a REIT and incurs a tax
liability,  the  Company  might  need  to  borrow  funds  or  liquidate  certain
investments  in order to pay the  applicable  tax and the  Company  would not be
compelled under the Code to make distributions.  Unless entitled to relief under
certain  statutory  provisions,  the  Company  would also be  disqualified  from
treatment as a REIT for the four taxable  years  following the year during which
qualification is lost.  Although the Company  currently  intends to operate in a
manner  designed  to qualify as a REIT,  it is possible  that  future  economic,
market,  legal,  tax or other  considerations  may cause the  Company to fail to
qualify  as a REIT or may  cause  the  Board of  Directors  to  revoke  the REIT
election.

The Company and its  stockholders  may be subject to state or local  taxation in
various jurisdictions,  including those in which it or they transact business or
reside.  The state and local tax  treatment of the Company and its  stockholders
may not conform to the federal income tax treatment.

NOL and Capital Loss Carryovers

At June 30, 1998, the Company's NOL carryover was approximately  $95,000,000 and
its capital loss carryover was approximately $35,000,000.  The NOL carryover may
be used to offset  all or a  portion  of the  Company's  REIT  income,  and as a


                                     - 16 -


result,  to reduce the amount of income  that the  Company  must  distribute  to
stockholders to maintain its status as a REIT. The NOL carryover is scheduled to
expire  between  2007 and 2009 and the capital  loss  carryover  is scheduled to
expire between 1998 and 2000.

Dividend Distributions

In February 1998,  the Company  announced that it was changing the date on which
its  quarterly  dividends are declared from the last month of the quarter to the
first  month of the  subsequent  quarter.  This  change  was  made to allow  the
dividend  to  be  based  on  actual  results   instead  of  estimated   results.
Accordingly, no dividend was declared during the first quarter of 1998. In April
1998,  AIC declared a $0.25 per share dividend on its Common Stock for the first
quarter of 1998 totaling $1,279,000,  which was paid in May 1998. Similarly, the
Operating  Partnership  declared  and paid a $0.25 per OP Unit  distribution  to
holders  of OP Units.  In July  1998,  AIC and the  Operating  Partnership  each
declared a $0.25 per share dividend and per OP Unit distribution, as applicable,
for the second quarter  payable in August 1998.  During the three and six months
ended June 30, 1997, AIC declared and paid $0.30 and $0.775,  respectively,  per
share  dividends  on its  Common  Stock,  totaling  $1,514,000  and  $3,874,000,
respectively.  During the three months and six months  ended June 30, 1997,  the
Operating Partnership declared a $0.30 per OP Unit distribution as the Operating
Partnership did not exist during the first quarter of 1997.

Acquisition of Manager

Prior to November  1997,  the  Company's  daily  activities  were  performed  by
Financial  Asset  Management LLC (the "Manager" or "FAM")  pursuant to an annual
management agreement (the "AIC Management Agreement").  The Manager provided all
personnel and related overhead necessary to conduct the Company's  activities in
exchange  for various  fees  provided for in the AIC  Management  Agreement.  In
addition,  the Manager  provided  similar services to CAX pursuant to a separate
agreement  (the  "CAX  Management  Agreement")  (collectively,  the  "Management
Agreements").   In  November  1997,  the  Company's  stockholders  approved  the
acquisition  of the  Manager's  assets and  operations  for a purchase  price of
$11,692,000,  which was paid by issuing 676,696 OP Units. In addition,  FAM will
be entitled to an additional  240,000 OP Units if the Company  achieves  certain
performance goals,  including  investment and share price targets, by June 1999.
FAM  was  acquired  in  September  1996 by an  investor  group  involving  Terry
Considine,  Thomas L. Rhodes and Bruce D. Benson.  Mr.  Considine is Chairman of
the Board of Directors and Chief Executive  Officer of both the Company and CAX.
Mr. Rhodes is Vice Chairman and Mr. Benson is a director of both companies.

As a result of the  Company's  November  1997  acquisition,  the AIC  Management
Agreement  was  cancelled  and the fees  formerly  payable by the Company to the
Manager  ceased.  The employees of the Manager  employed to perform the services
under the AIC  Management  Agreement  and the CAX  Management  Agreement are now
employed by the  Company.  Certain  officers  and  directors of the Company also
serve as officers, directors or both of CAX.

As a result of the  Company's  purchase  of the CAX  Management  Agreement,  the
Company  manages CAX's daily  activities  in exchange for various fees.  The CAX
Management  Agreement has been extended  through  December 31, 1998 and provides
for the following fees: (i)  Acquisition  Fees equal to 0.5% of the cost of each
asset  acquired by CAX;  (ii) Base Fees equal to 1% per annum of CAX's  "average
invested  assets," and (iii)  Incentive Fees equal to 20% of the amount by which
CAX's REIT income exceeds the amount  calculated by  multiplying  CAX's "average
net worth" by the "Ten Year United  States  Treasury  rate" plus 1%. The Company
does not expect to receive  significant  fees from the CAX Management  Agreement
until CAX begins to invest its funds in real estate  assets.  Although there can


                                     - 17 -


be no assurance of when CAX will make such  investments  or the amount  thereof,
the Company believes that CAX will begin making such investments in 1998.


                          RESULTS OF OPERATIONS FOR THE
                    THREE AND SIX MONTHS ENDED JUNE 30, 1998

Comparison  of three and six months  ended June 30, 1998 to three and six months
ended June 30, 1997

Due to the change in the  Company's  business from  investing in non-agency  MBS
bonds to owning and  managing  manufactured  home  communities,  the  results of
operations  for the first half of 1998 are not  comparable  to the first half of
1997.


Rental Property and Service Operations

During  the three  and six  months  ended  June 30,  1998,  the  Company  earned
$2,108,000 and $3,852,000 of rental and other property revenues and $764,000 and
$1,547,000  of interest on  participating  mortgages  and incurred  $807,000 and
$1,600,000  of  property   operating  expenses  and  $495,000  and  $888,000  of
depreciation  related to the acquired  communities,  respectively.  In addition,
during the same  periods,  the Company  earned  $62,000 and $139,000 of property
management  fees and other income  (including  $9,000 and $12,000 of fees earned
under the CAX  Management  Agreement)  less  $22,000 and $46,000 of expenses and
$689,000 and  $1,516,000 of  amortization  related to the  management  contracts
acquired (including the CAX Management Agreement).

The Company's first  acquisition of interests in manufactured  home  communities
and  property  management  contracts  was in May 1997.  During the three and six
months  ended June 30,  1997,  the Company  earned  $568,000 of rental and other
property  revenues  and  incurred  $243,000 of property  operating  expenses and
$130,000 of depreciation. During the same periods, the Company earned $23,000 of
property  management fees and other income, less $15,000 of expenses and $19,000
of amortization related to the management contracts acquired.

CAX

Income from the Company's  27%  ownership  interest in CAX for the three and six
months ended June 30, 1998 was $266,000 and $534,000, respectively,  compared to
$484,000 and $948,000,  respectively, for the same periods of 1997. CAX reported
to the  Company  that  the  decrease  in  income  is  primarily  because  of the
restructuring   of  CAX's  portfolio  of  CMBS  bonds.  The  proceeds  from  the
restructuring  of CAX's CMBS bond  portfolio  were  invested  in  highly-liquid,
short-term  investments during the first half of 1998 which earned lower returns
than the CMBS bonds.

Non-agency MBS Bonds

Through March 1997, the Company owned a portfolio of unrated credit support debt
interests in non-conforming  residential mortgage loan securitizations  known as
"non-agency MBS bonds." In February 1997, the Company decided to restructure its
asset base in order to reduce risk associated with the Company's  non-agency MBS
bond  portfolio  and attempt to  maximize  long-term,  risk-adjusted  returns to
stockholders. In March 1997, the Company contributed its portfolio of non-agency
MBS bonds into an owner trust in a structured  transaction  in which the Company


                                     - 18 -


received $67.7 million cash and retained a small equity interest in the trust.

Income from the Company's  non-agency MBS bonds  decreased to $50,000 during the
first six months of 1998  compared with  $2,450,000  for the same period in 1997
primarily due to the  resecuritization  of the bonds in March 1997. The revenues
from the non-agency MBS bonds subsequent to March 1997 represent income from the
retained  equity  interest.  No income was recognized  from the retained  equity
interest  during  the  second  quarter  of  1998,  and the  Company  anticipates
receiving  minimal,  if any,  additional income in the future from such retained
interest.

Management Fees

The Company  incurred  $97,000 and  $374,000 of  management  fees to the Manager
during the three and six months ended June 30, 1997, respectively. There were no
management  fees in 1998  due to the  Company's  acquisition  of its  management
agreement in November 1997.

General and Administrative Expenses

General and administrative expenses were $336,000 and $658,000 for the three and
six months ended June 30, 1998, respectively,  compared to $87,000 and $423,000,
respectively for the same periods in 1997. The variances between the periods are
due to salary,  rent and other general and  administrative  expenses incurred by
the  Company  as a  result  of its  acquisition  of  the  Manager's  assets  and
operations   and  costs   incurred  by  the  Company  in  evaluating   potential
acquisitions not completed by the Company.

Interest and Other Income

Interest  and other  income for the three and six months ended June 30, 1998 was
$219,000  and  $552,000,  respectively,   compared  to  $795,000  and  $847,000,
respectively,  for the same periods in 1997.  The variances  between the periods
are due to the cash balances from the restructuring of the non-agency MBS bonds.
The proceeds from the  restructuring  were  temporarily  invested  until used to
acquire manufactured home communities. In May 1997, the Company used $22,871,000
cash to acquire  interests in its first eight  communities,  and it continued to
use its cash  during  the  remainder  of 1997 and  first  six  months of 1998 to
acquire additional interests in communities. In June 1998, the Company completed
the  redeployment of the proceeds from the  restructuring  of its bond portfolio
and, therefore,  does not expect to receive  significant  interest income in the
future. The average interest rate on the Company's temporary  investments during
both the three and six months ended June 30, 1998 was 5.3%  compared to 5.5% and
4.8%, respectively, for the same periods in 1997.

Interest Expense

Interest  expense for the three and six months ended June 30, 1998, was $268,000
and $476,000,  respectively,  compared to $55,000 and $81,000, respectively, for
the same periods of 1997.  Included in the 1998 interest  expense is interest on
the secured notes payable assumed with the acquisition of four manufactured home
communities.  In addition,  the Company  incurred $62,000 of interest expense on
$7,000,000 of secured short-term borrowings that occurred in June 1998. Interest
expense of $55,000  during the three and six months ended June 30, 1997,  was on
the secured notes payable assumed with the acquisition of two manufactured  home
communities.  In  addition,  $26,000 of interest  expense  during the six months
ended June 30, 1997 was on $3,000,000 of secured short-term borrowings that were
outstanding during a portion of the first quarter of 1997.

                                     - 19 -


Gain on Restructuring of Bonds

In connection with the resecuritization of the non-agency MBS bonds, the Company
realized net proceeds of $69,743,000  before related  management fees. A gain of
$7,359,000  was  recognized  during the first  quarter of 1997,  reduced by both
$1,472,000  of  Incentive  Fees  related  to the gain and an  additional  fee of
$600,000  incurred  in exchange  for the Manager  agreeing to continue as a loss
mitigation advisor on the non-agency MBS bonds.

Comparison of quarter ended June 30, 1998 to quarter ended March 31, 1998

Rental Property and Service Operations

Income from rental property  operations was $1,570,000 during the second quarter
of 1998 compared to $1,341,000 during the first quarter of 1998. The increase in
income from rental  property  operations  was due to properties  acquired in the
second  quarter of 1998 and a full  quarter of earnings on  properties  acquired
during the first  quarter of 1998.  The Company  recognized  a loss from service
operations  of  $649,000  during the second  quarter of 1998  compared to a loss
during the first quarter of 1998 of $774,000.  The decreased  loss was primarily
due to the write off during the first quarter of 1998 of the  remaining  cost of
property management contracts on manufactured home communities which the Company
acquired during such period.

CAX

Income  from the  Company's  27%  ownership  interest  in CAX for the  first two
quarters  of  1998  was  comparable  because  CAX  was  invested  in  short-term
investments during both quarters.

Non-agency MBS Bonds

Income from the Company's non-agency MBS bonds decreased to $0 during the second
quarter  of 1998  compared  with  $50,000  for the first  quarter  of 1998.  The
revenues from the non-agency MBS bonds represent income from the Company's small
retained equity interest in the trust involved in the 1997  resecuritization  of
the  Company's  bond  portfolio.  Because  of credit  losses  on the  underlying
collateral,  the Company anticipates minimal, if any, earnings from the retained
equity interest in the future.

General and Administrative Expenses

General  and  administrative  expenses  for the first two  quarters of 1998 were
comparable.

Interest and Other Income

Interest and other income  decreased  to $219,000  during the second  quarter of
1998  compared  with  $333,000  during the first  quarter of 1998 because of the
Company's  use of $19 million  cash to purchase  manufactured  home  communities
during the first half of 1998. Minimal interest income is expected in the future
due to the Company's reduced cash balances.



                                     - 20 -


Interest Expense

Interest  expense  increased  to  $268,000  during  the  second  quarter of 1998
compared to $208,000  during the first quarter due to interest  incurred in June
1998  on  $7,000,000  of  secured   short-term   financing  used  to  acquire  a
manufactured  home  community.  Interest  expense is expected to increase in the
future as the Company uses debt to acquire additional communities.


                         LIQUIDITY AND CAPITAL RESOURCES

As of June 30, 1998,  the Company has cash and cash  equivalents  of $1,971,000.
The  Company's   principal   demands  for  liquidity  include  normal  operating
activities, payments of principal and interest on outstanding debt, acquisitions
of or additional  investments in properties,  dividends paid to stockholders and
distributions made to limited partners in the Operating Partnership.

Net cash provided by operating  activities was $2,374,000  during the six months
ended June 30, 1998,  compared to $1,059,000 during the same period in 1997. The
increase  was  primarily  a result  of  higher  earnings  from  rental  property
operations partially offset by earnings from the non-agency MBS bonds in 1997.

Net cash used in investing  activities was $27,384,000  during the first half of
1998 primarily  related to the  acquisition of  manufactured  home  communities.
During the first half of 1997,  net cash  provided by  investing  activities  of
$48,358,000  included  $69,743,000 from the  restructuring of the Company's bond
portfolio offset by $22,871,000 used to acquire communities.

Net cash provided by financing  activities was  $5,179,000  during the first six
months of 1998 compared to  $6,891,000 of net cash used in financing  activities
for the same period in 1997. The variance was primarily due to the borrowing and
repayment  of secured  short-term  financings  and the timing of the  payment of
dividends on Common Stock in 1998 (see "Dividend Distributions").

Secured  notes  payable at June 30, 1998,  consist of  $4,665,000 of notes which
bear 8.25% interest and  $5,791,000 of notes which bear 7.5% interest.  All such
notes mature in October 2000.  The notes are secured by four  manufactured  home
communities  and were assumed by the Company in connection  with the acquisition
of such  communities.  The secured notes payable require escrow payments for the
payment of property  taxes.  At June 30, 1998,  $217,000 was held in such escrow
accounts.

The Company had a $1,000,000  unsecured  line of credit with a bank that expired
July 31, 1998. Advances under this line bear interest at the prime rate. At June
30, 1998 and December 31, 1997,  no advances  were  outstanding  on this line of
credit.

The  Company  expects  to meet  its  long-term  liquidity  requirements  through
long-term,  secured  borrowings,  the issuance of OP Units and equity securities
and cash generated by operations.

                              YEAR 2000 COMPLIANCE

Management  believes  that  the  cost  of  modification  or  replacement  of its
accounting  and reporting  software and hardware that is not compliant with Year
2000  requirements will not be material to the Company's  financial  position or
results of operations.





                                     - 21 -





                                     PART II
                                OTHER INFORMATION


Item 4.         SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

The Company's 1998 Annual Meeting of Stockholders  was held on June 30, 1998. At
the meeting,  Messrs. Thomas L. Rhodes and Elliot H. Kline were elected as Class
III  Directors to terms  expiring in 2001.  There were  4,468,931  and 4,473,149
votes cast "for" the  election of Messrs.  Rhodes and Kline,  respectively,  and
141,092  and  136,874,  respectively,  votes were  withheld.  In  addition,  the
stockholders approved the Asset Investors Corporation 1998 Stock Incentive Plan.
Of the votes cast,  2,017,038  were cast "for"  approval of the plan and 897,958
were cast "against" approval of the Plan with 38,654 abstentions.


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

           (a)  Exhibits:

Exhibit No.     Description


     3.1        Certificate of Incorporation of Asset Investors Corporation (the
                "Registrant"),  as amended  (incorporated herein by reference to
                Exhibit  3.1(b)  to the  Quarterly  Report  on Form  10-Q of the
                Registrant for the quarter ended June 30, 1989,  Commission File
                No. 1-9360, filed on August 14, 1989).

     3.2        By-laws of the Registrant, as amended and restated (incorporated
                herein by reference to Exhibit 3.3 to the Annual  Report on Form
                10-K of the  Registrant  for the fiscal year ended  December 31,
                1993, Commission File No. 1-9360 filed March 31, 1994).

    3.2(a)      June  21,  1994  Amendment  to the  By-laws  of  the  Registrant
                (incorporated  herein  by  reference  to  Exhibit  3.3(b) to the
                Annual Report on Form 10-K of the Registrant for the fiscal year
                ended December 31, 1994,  Commission File No. 1-9360 filed March
                30, 1995).

    3.2(b)      March  15,  1995  Amendment  to the  By-laws  of the  Registrant
                (incorporated  herein  by  reference  to  Exhibit  3.3(c) to the
                Annual Report on Form 10-K of the Registrant for the fiscal year
                ended December 31, 1994,  Commission File No. 1-9360 filed March
                30, 1995).

    3.2(c)      January 14,  1997,  Amendment  to the By-laws of the  Registrant
                (incorporated  herein  by  reference  to  Exhibit  3.2(c) to the
                Annual Report on Form 10-K of the Registrant for the fiscal year
                ended December 31, 1996,  Commission  File No. 1-9360,  filed on
                March 24, 1997).

     10.3       1998 Stock Incentive Plan of the Registrant

      27        Financial Data Schedule



                                     - 22 -





           (b)    Reports on Form 8-K:

                  The  following  Current  Reports on Form 8-K were filed by the
                  Registrant  during the period covered by this Quarterly Report
                  on Form 10-Q and during July 1998:

                  Amendment No. 1 to Form 8-K dated February 27, 1998, reporting
                  the  acquisition of manufactured  home community  assets which
                  included:  (i)  Statement of Excess of Revenues  Over Specific
                  Operating   Expenses  of  the  Salem  Farm  Manufactured  Home
                  Community  for the year  ended  December  31,  1997;  and (ii)
                  Statement  of  Excess  of  Revenues  Over  Specific  Operating
                  Expenses of the Mullica  Woods  Adult  Community  for the year
                  ended December 31, 1997.

                  Form 8-K dated May 29,  1998,  reporting  the  acquisition  of
                  manufactured  housing  community assets and related  Amendment
                  No.  1  to  Form  8-K  dated  May  29,  1998,   reporting  the
                  acquisition  of  manufactured   home  community  assets  which
                  included:  (i)  Statement of Excess of Revenues  Over Specific
                  Operating  Expenses of the Brentwood  West  Manufactured  Home
                  Community for the year ended  December 31, 1997  (audited) and
                  the period from January 1, 1998 to March 31, 1998 (unaudited);
                  and  (ii)  Statement  of  Excess  of  Revenues  Over  Specific
                  Operating  Expenses  of  the  Serendipity   Manufactured  Home
                  Community for the year ended  December 31, 1997  (audited) and
                  the period from January 1, 1998 to March 31, 1998 (unaudited).

                  Form 8-K dated July 16, 1998,  reporting  the  acquisition  of
                  manufactured housing community assets.



                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) 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.

                                                   ASSET INVESTORS CORPORATION
                                                   (Registrant)


Date:  August 14, 1998                             By  /s/David M. Becker
                                                       -------------------------
                                                       David M. Becker
                                                       Chief Financial Officer


                                     - 23 -