U.S. Securities and Exchange Commission  
                               Washington, D.C. 20549  
                                     FORM 10-QSB  
       
              [ X ]   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE 
                           SECURITIES EXCHANGE ACT OF 1934  
       
                    For the quarterly period ended March 31, 1995  
       
              [   ]   TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE 
                                    EXCHANGE ACT  
       
     For the transition period from ____________ to ____________ 
                          Commission file number:  33-26036  
 
                          PROPERTY SECURED INVESTMENTS, INC. 
                          ---------------------------------- 
                       (Exact name of small business issuer as 
                              specified in its charter)  
            California                              95-4075422 
     ------------------------                  ------------------------ 
     (State of Incorporation)                  (I.R.S. Employer ID No.) 
 
           445 South Figueroa Street, Ste. 2600, Los Angeles, CA 90071-1630 
                       (Address of principal executive offices) 
                                            
                          (213) 612-7714 (Andrew K. Proctor) 
                          ---------------------------------- 
                             (Issuer's telephone number) 
 
          Check whether the issuer (1) filed all reports required to be filed by

     Section 13 or 15(d) of the Exchange Act  during the past 12 months (or for

     such  shorter period that the registrant was required to file such 
     reports), and (2) has been subject to such filing requirements for the past
     90 days.  
     Yes...X... No........  
       
                         APPLICABLE ONLY TO CORPORATE ISSUERS 
       
       State the number of shares outstanding of each of the issuer's classes of

     common equity, as of the latest practicable date.  At May 12, 1995, 
     707,918 shares of common stock, no par value. 
       
       Transitional Small Business Disclosure Format(check one): 
     Yes.......No...X...  
 
     Exhibit Index at Page  11 
 
              Page  1  of  12 
 
 
                                         -1-                          PAGE

 
                             PART I - FINANCIAL INFORMATION 
                             ------------------------------ 
              
              
            Item 1.   Financial Statements. 
            ------------------------------- 
              
                 The following financial statements are furnished: 
              
                 Balance sheets (unaudited) as of March 31, 1995 and 
                 December 31, 1994.  
              
                 Statements of Operations (unaudited) for the three months 
                 ended March 31, 1995 and 1994.  
              
                 Statements of Cash Flows (unaudited)  for the three months 
                 ended March 31, 1995 and 1994.  
              
                 Notes to Financial Statements (unaudited). 
              
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
                                         -2-                         PAGE

 
                          Property Secured Investments, Inc. 
                                   BALANCE SHEETS  
                                     (Unaudited)  
            
            
             
                                        ASSETS 
            
                                                     March 31, December 31, 
                                                       1995        1994     
                                                   ----------  ------------ 
            
          Cash                                     $   205,786     $170,323 
          Notes receivable, net of provision for  
            losses of $9,378 and $35,000 (note 2)      234,886      300,243 
          Accrued interest receivable                    4,765        2,496 
          Real estate                                  317,365      317,365 
                                                    ----------   ---------- 
 
                                                    $  762,802   $  790,427 
                                                    ==========   ========== 
 
                         LIABILITIES AND STOCKHOLDERS' EQUITY 
 
 
          Accrued expenses and other liabilities       $30,458       35,039 
          Deferred revenues                              3,940        8,163 
                                                     ---------   ---------- 
                                                        34,398       43,202 
 
          Stockholders' Equity  
            Common stock, 10,000,000 shares  
              authorized,707,918 shares issued and 
              outstanding                            6,298,479    6,298,479 
            Additional paid-in capital                   2,970        2,970 
              Distributions in excess of earnings  (5,573,045)  (5,554,224) 
                                                    ----------   ---------- 
                  Total Stockholders' Equity           728,404      747,225 
                                                    ----------   ---------- 
                                                    $ 762,802    $  790,427 
                                                    ==========   ========== 
 
 
 
 
 
 
 
 
 
 
 
                     The accompanying notess are an integral part 
                            of these financial statements 
 
                                         -3-                       
      
                           Property Secured Investments, Inc. 
                               STATEMENTS OF OPERATIONS 
                  For the three months ended March 31, 1995 and 1994 
                                     (Unaudited) 
 
 
                                                       1995          1994   
                                                    ----------    --------- 
          Income  Interest                          $    4,237    $  57,358 
           Loan origination fees                         4,223        3,042 
           Other                                                        555 
                                                    ----------    --------- 
 
             Total income                           $    8,460       60,955 
 
           Operating expenses                           27,281       87,214 
                                                    ----------    --------- 
 
           Net loss before gain on sale 
            real estate                               (18,821)     (26,259) 
 
           Loss on sale of real estate                              (2,696) 
                                                    ----------    --------- 
           Net Loss                                 $ (18,821)    $  28,955 
                                                    ==========    ========= 
            
           Per common share information:  
           Net Loss                                 $  (0.03)     $  (0.04) 
                                                    ==========    ========= 
           Income dividends                         $     0.00    $    0.00 
           Return of capital dividends              $     0.00    $    0.10 
                                                    ----------    --------- 
             Total dividends                        $     0.00    $    0.10 
                                                    ==========    ========= 
          Weighted average shares outstanding          707,918      707,918 
                                                    ==========    ========= 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
                     The accompanying notess are an integral part 
                            of these financial statements 
 
                                         -4-                      
 
           
                          Property Secured Investments, Inc. 
                               STATEMENTS OF CASH FLOWS 
                  For the three months ended March 31, 1995 and 1994 
                                     (Unaudited) 
 
                                                        1995         1994   
                                                     ---------    --------- 
            
          Cash flows from operating activities: 
            Interest received                        $ (1,473)    $  61,690 
           Operating expenses paid                    (31,862)     (91,721) 
           Other income received                                        555 
                                                      --------     -------- 
             Net cash used in operating activities      (33,335)   (29,476) 
            
          Cash flows from investing activities:  
           Principal payments received on   
                notes receivable                        65,357       29,034 
           Proceeds on sale of real estate                          303,797 
                                                      --------     -------- 
             Net cash provided by investing  
             activities                                 65,357      332,831 
            
          Cash flows from financing activities  
           Cash distributions to stockholders                     (424,751) 
           Payments on trust deed note payable                    (136,530) 
                                                      --------     -------- 
             Net cash used in financing activities                (562,281) 
                                                      --------     -------- 
          Net increase (decrease) in cash               35,463    (258,926) 
            
          Cash, beginning of period                    170,323      488,369 
                                                      --------     -------- 
          Cash, end of period                         $205,786     $229,443 
                                                      ========     ======== 
           Cash flows from operating activities:  
           Net loss                                 $ (18,821)   $ (28,955) 
             Adjustments to reconcile net loss  
             to net cash used in operating  
             activities before cash distributions  
             to shareholders:  
             Loss on sale of real estate                              2,696 
             Amortization of loan origination fees      (4,223)     (3,042) 
              (Increase) decrease in:  
                Accrued interest receivable            (5,710)      (4,332) 
                Other receivables                                   (5,000) 
             Increase in accrued expenses and   
               other liabilities                       (4,581)          493 
                                                      --------     -------- 
          Net cash used in operating activities     $ (33,335)   $ (29,476) 
                                                      ========     ======== 
 
 
                     The accompanying notess are an integral part 
                            of these financial statements 
 
                                         -5-                      
  
      
                          Property Secured Investments, Inc. 
                            NOTES TO FINANCIAL STATEMENTS 
                For the nine months ended September 30, 1994 and 1993 
                                     (Unaudited) 
 
               The results of operations for the interim periods shown in 
               this report are not necessarily indicative of the results to 
               be expected for the year.  In the opinion of management, the 
               information contained herein reflects all adjustments 
               necessary to make the results of operations for the interim 
               periods a fair statement of such operations.  All such 
               adjustments are of a normal recurring nature. 
 
          NOTE 1 - ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES 
 
          Organization 
          ------------ 
          Property Secured Investments, Inc. (the "Company" or "PSI") was 
          incorporated in 1986 and began operations in 1987.  The Company 
          has elected to be taxed as a Real Estate Investment Trust 
          ("REIT").  The Company has investments in promissory notes 
          collateralized principally by deeds of trust on Southern 
          California real property. In 1994, the Company obtained 
          stockholder approval to convert to a perpetual life REIT. 
            
          Allowance for loan losses 
          ------------------------- 
          The allowance for loan losses is maintained at a level that, in 
          the Board of Directors judgment, is adequate to absorb future 
          losses.  
 
          Non-performing notes receivable 
          ------------------------------- 
          Notes receivable are placed on non-accrual status when principal 
          and interest are past due 90 days or more, or there is reasonable 
          doubt that principal or interest will be collected.  Loans are 
          not restored to accruing status until principal and interest are 
          current. 
 
          Real Estate 
          ----------- 
          Real Estate represents property that the Company has obtained 
          through foreclosure on trust deeds that were in its portfolio and 
          that it is holding for sale.  The property is recorded at the 
          lower of estimated fair value less estimated selling costs or at 
          cost.  Costs of maintaining foreclosed properties and preparing 
          them for sale are expensed as incurred.  
 
          Deferred Revenues 
          ----------------- 
          Deferred revenues consist of loan origination fees relating to 
          loans originated or acquired by the Company.  Loan fees have been 
 
 
 
                                         -6-                      
     
          deferred and are being recognized as income on a method 
          approximating a level yield over the life of each respective 
          loan.  In connection with the sale of the Company's assets 
          (Note 4), the unamortized balance has been written off to income 
          at September 30, 1994. 
            
          Federal Income Taxes 
          -------------------- 
          The Company qualifies as an REIT under the Internal Revenue Code 
          and, accordingly, is not subject to Federal income taxes on 
          amounts distributed to shareholders, providing it distributes at 
          least 95% of its taxable income and meets certain other 
          conditions.  The Company believes that it has met the 
          requirements for continued qualification as a REIT as of 
          March 31, 1995. 
            
          Net Income (Loss) Per Share 
          --------------------------- 
          Net income (loss) per share is based on the weighted average 
          number of common shares outstanding. 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
                                         -7-                      
  
                          Property Secured Investments, Inc. 
                            NOTES TO FINANCIAL STATEMENTS 
                For the nine months ended September 30, 1994 and 1993 
                                     (Unaudited) 
 
          NOTE 2 - NOTES RECEIVABLE 
            
               Notes receivable represent amounts due from borrowers 
               relating to loans originated or acquired by the Company with 
               original loan terms generally ranging from five to thirteen 
               years.  Generally, the notes are collateralized by first or 
               second deeds of trust on improved property located in 
               California and provide for monthly payments of principal and 
               interest with interest rates generally ranging from 8% to 
               11.90% per annum. 
 
               The following is a summary of notes receivable: 
 
                                                   March 31,   December 31, 
                                                     1995          1994     
                                                   ---------   -----------  
 
                 Second trust deeds, collateralized 
                 by residential and commercial  
                 property                            244,264        335,243 
                                                     -------        ------- 
            
                 Less provision for  
                 losses on notes                       9,378         35,000 
                                                     -------        ------- 
                                                  $  234,886     $  300,243 
                                                     =======        ======= 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
                                         -8-                     
    
          Item  2.  Management's Discussion and Analysis of Financial 
          ----------------------------------------------------------- 
          Condition and Results of Operations 
          ----------------------------------- 
 
               Property Secured Investments, Inc. (the "Company") is a 
          California Corporation.  The Company was organized in 1986, began 
          operations in 1987, and elected in its 1987 Federal Income Tax 
          Return to be taxed as a Real Estate Investment Trust (a "REIT").  
          The Company was formed to invest in fixed and variable rate 
          promissory notes (the "Notes") secured by first and second deeds 
          of trust on real property located in Southern California.  The 
          Company has also invested in notes which are secured by other 
          promissory notes.  Such other promissory notes were in all cases 
          secured by deeds of trust and all-inclusive trust deeds.  On 
          September 12, 1994, the Company's shareholders approved a 
          modification of the Company's Bylaws which had the effect of 
          permitting the Company to make equity investments in real 
          property as well as invest in Notes secured by real property.  
          The Company's newly elected Board of Directors has not as yet 
          made any new investments for the Company since its election in 
          September of last year. 
 
               The Company ceased acquiring Notes in 1991 and shortly 
          thereafter began to distribute the proceeds of the Company's Note 
          portfolio to its shareholders as payments were received.  At the 
          Company's annual shareholders meeting for 1994, the shareholders 
          approved a proposal to sell substantially all of the  Company's 
          real estate  assets.  Most of the Notes in the Company's 
          portfolio were either sold or paid off in the fourth quarter of 
          1994.  The Company had two Notes and two pieces of real estate 
          remaining in its  portfolio on December 31, 1994.  One of those 
          Notes was sold by the Company for $65,000 on February 28, 1995. 
 
               The Company's Board of Directors is currently exploring 
          opportunities for recapitalizing the Company through, among other 
          things, a new public offering of the Company's common stock, and 
          the opportunities currently available for investment in real 
          estate structured either as equity or secured debt.  If the Board 
          determines that it is in the best interests of the Company and 
          its shareholders to raise new capital for further investment, it 
          is not currently possible to project the overall effect of such 
          activities on the Company's net income for 1995.  If the Board 
          does not decide to raise new capital and resume investment 
          activities, it will seek to sell or otherwise liquidate the 
          Company's remaining assets and distribute the proceeds of such 
          liquidations and all of the Company's reserves, after the payment 
          of expenses, to the Company's shareholders as soon as possible.  
          The Company is unable to predict with any confidence the 
          resulting impact upon the Company's net income from such a 
          decision, although both income and expenses  should decrease  
          significantly in 1995 from the levels in 1994 under such a course 
 
 
 
                                         -9-                          
  
          of action.  The Company anticipates that its expenses in 1995 
          will exceed its income. 
 
          There has been little change in the Company's financial condition 
          between the end of the last fiscal year and the end of the first 
          quarter of 1995.  The principal changes in the financial 
          condition and results of operation of the Company between the 
          first quarter of 1994 and the first quarter of this year are 
          primarily the result of the sale of most of the Company's Note 
          portfolio and the distribution of much of the proceeds of that 
          sale to the Company's shareholders in the last quarter of 1994.  
          The Company's interest income declined by more than 92% and its 
          total income was reduced by over 86% from the first quarter of 
          1994 to the first quarter of 1995.  On the other hand, the  
          Company's operating expenses also dropped by more than 68% 
          between the two periods.  The Company's net losses for those 
          quarters were, as a result, similar.  Until and unless the 
          Company is successful in raising new capital to fund its 
          operations, it is anticipated that the results of the Company's 
          operations in future quarters will be similar to that in the 
          first quarter of this year. 
            
            
                             PART II - OTHER INFORMATION 
                             --------------------------- 
            
            
          Item 6.   Exhibits and Reports on Form 8-K. 
          ------------------------------------------- 
            
          (a)       Exhibits 
            
          No.       Description 
          ---       ----------- 
            
          3a        Articles of Incorporation of Property Secured 
                    Investments, Inc. * (3-a)  
            
          3b        Bylaws of Property Secured Investments, Inc.** 
                    (3-b)/***  
            
          4a        Articles of Incorporation of Property Secured 
                    Investments, Inc. * (3-a) 
            
          4b        Bylaws of  Property Secured  Investments, Inc.  
                    **(3-b)/*** 
            
          27        Financial Data Schedule  
 
          *Incorporated by reference to the Company's Registration 
          Statement on Form S-11, filed with the Commission on December 12, 
          1988.  (References in () are to original exhibit numbers.)  
 
 
 
                                         -10-                         
  
          **Incorporated by reference to Amendment No. 1 to the Company's 
          Registration Statement on Form S-11 filed with the Commission  on 
          August 14, 1989, modified as set forth in the Company's 
          definitive Proxy Statement filed with the Commission on 
          August 11, 1994.  (References in () are to original exhibit 
          numbers.)  
 
          ***Incorporated by reference to the Company's definitive Proxy 
          Statement filed with the Commission on August 11, 1994, pages 
          33-37. 
            
          (b)  No reports on Form 8-K were filed by the Company with the 
          Securities and Exchange Commission during the first quarter of 
          1995. 
            
            
                                      SIGNATURES 
                                      ---------- 
 
 
               Pursuant to the requirements of the Exchange Act, the 
          registrant has duly caused this report to be signed on its behalf 
          by the undersigned, thereunto duly authorized. 
            
            
            
                          Property Secured Investments, Inc. 
                          ---------------------------------- 
                                     (Registrant) 
            
            
            
            
           Dated:  May 15, 1995         By:  /s/Andrew K. Proctor 
                                             -------------------- 
                                             Andrew K. Proctor, 
                                             Chairman and President 
            
            
            
            
           Dated:  May 15, 1995         By:  /s/Andrew K. Proctor 
                                             -------------------- 
                                             Andrew K. Proctor,  
                                             Treasurer 
 
 
 
 
 
 
 
 
 
                                         -11-                         
                            
                                    EXHIBIT INDEX 
            
            
          No.       Description                                  Page # 
          ---       -----------                                  ------ 
 
            
          3a        Articles of Incorporation of Property 
                    Secured Investments, Inc. *                  (3-a)  
            
          3b        Bylaws of Property Secured  
                    Investments, Inc.**                          (3-b)/*** 
            
          4a        Articles of Incorporation of Property  
                    Secured Investments, Inc.                    * (3-a)  
            
          4b        Bylaws of Property Secured  
                    Investments, Inc.                           **(3-b)/*** 
            
          27        Financial Data Schedule                        12 
            
          *    Incorporated by reference to the Company's Registration 
               Statement on Form S-11, filed with the Commission on 
               December 12, 1988.  (References in () are to original 
               exhibit numbers.) 
 
          **   Incorporated by reference to Amendment No. 1 to the 
               Company's Registration Statement on Form S-11 filed with the 
               Commission on August 14, 1989, modified as set forth in the 
               Company's definitive Proxy Statement filed with the 
               Commission on August 11, 1994.  (References in () are to 
               original exhibit numbers.)  
            
          ***  Incorporated by reference to the Company's definitive Proxy 
               Statement filed with the Commission on August 11, 1994, 
               pages 33-37. 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
                                         -12-                         
 
                         
[TYPE]    EX-27
[ARTICLE] 5
[MULTIPLIER]   1,000

                       
[PERIOD-TYPE]             3-MOS 
[FISCAL-YEAR-END]                            DEC-31-1995
[PERIOD-END]                                 MAR-31-1995 
[CASH]                                 $   205,786
[SECURITIES]                                   -0- 
[RECEIVABLES]                              234,886 
[ALLOWANCES]                                 9,386 
[INVENTORY]                                    -0- 
[CURRENT-ASSETS]                               -0- 
[PP&E]                                         -0- 
[DEPRECIATION]                                 -0- 
[TOTAL-ASSETS]                             762,802 
[CURRENT-LIABILITIES]                       34,398 
[BONDS]                                        -0- 
[PREFERRED-MANDATORY]                          -0- 
[PREFERRED]                                    -0- 
[COMMON]                                6,298,479 
[OTHER-SE]                                     -0- 
[TOTAL-LIABILITY-AND-EQUITY]               762,802 
[SALES]                                        -0- 
[TOTAL-REVENUES]                             8,460 
[CGS]                                          -0- 
[TOTAL-COSTS]                               27,281 
[OTHER-EXPENSES]                               -0- 
[LOSS-PROVISION]                               -0- 
[INTEREST-EXPENSE]                             -0- 
[INCOME-PRETAX]                           <18,821> 
[INCOME-TAX]                                   -0- 
[INCOME-CONTINUING]                       <18,821> 
[DISCONTINUED]                                 -0- 
[EXTRAORDINARY]                                -0- 
[CHANGES]                                      -0-
[NET-INCOME]                              <18,821> 
[EPS-PRIMARY]                                <.03> 
[EPS-DILUTED]                                <.03>