SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                 SCHEDULE 14D-9
                                 (RULE 14d-101)
          Solicitation/Recommendation Statement Under Section 14(d)(4)
                     of the Securities Exchange Act of 1934
                                (Amendment No. 1)

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

                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST
                            (Name of Subject Company)

                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST
                      (Name of Person(s) Filing Statement)

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

                          Common stock, $.01 par value
                         (Title of Class of Securities)

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


                                    13971R108
                      (CUSIP Number of Class of Securities)

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

                                Thomas B. Swartz
                       Capital Alliance Income Trust Ltd.,
                         A Real Estate Investment Trust
                        50 California Street, Suite 2020
                         San Francisco, California 94111
                                 (415) 288-9575
       (Name, Address and Telephone Number of Person Authorized to Receive
     Notices and Communications on Behalf of the Person(s) Filing Statement)
     -----------------------------------------------------------------------


                                    Copy to:
                              Richard S. Chernicoff
                         Brobeck, Phleger & Harrison LLP
                              550 South Hope Street
                          Los Angeles, California 90071
                                 (213) 489-4060


         This Amendment No. 1 amends the Solicitation/Recommendation Statement
on Schedule 14D-9 we filed with the Securities and Exchange Commission on April
20, 2001, relating to the tender offer by Sutter Opportunity Fund 2, LLC, to
purchase up to 20% of our common stock.

Item 4.  The Solicitation Or Recommendation.

     Item 4 is amended by  replacing  the current  subparagraph  (b)(3) with the
following:

     (3) The  board's  belief  that the  acquisition  of up to 20% of our common
stock by Sutter as contemplated by the offer could have an adverse effect on our
REIT status. Section 856 of the Internal Revenue Code provides that, in order to
qualify as a REIT for tax purposes,  a corporation  must not be "closely  held."
For this purpose,  a corporation  is closely held if at any time during the last
half of a taxable year,  more than fifty  percent in value of the  corporation's
stock is owned, directly or indirectly, by less than five individuals.  For this
reason,  many REITs,  including  ours,  have  restrictions in the certificate of
incorporation  which prohibit a stockholder from owning more than  approximately
10% of the REITs shares. These rules and the increase in risk to our REIT status
as we have more  stockholders  who own  approximately  10% are the basis for our
belief  that an  acquisition  of up to 20% of our common  stock by Sutter  could
potentially have an adverse effect on our REIT status.


                                    SIGNATURE

         After due inquiry and to the best of its knowledge and belief, the
undersigned certifies that the information set forth in this amendment is true,
complete and correct.


                                Capital Alliance Income Trust Ltd.,
                                A Real Estate Investment Trust



                                By:  /s/ Thomas B. Swartz
                                     ------------------------------------
                                     Thomas B. Swartz
                                     Chairman and Chief Executive Officer

Dated:  May 11, 2001