SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                AMENDMENT NO.1
                                    TO THE
                                 SCHEDULE 13E-3
                               (Final Amendment)

                        Rule 13e-3 Transaction Statement
       (Pursuant to Section 13(e) of the Securities Exchange Act of 1934)


                        McNeil Real Estate Fund XI, Ltd.
                    ---------------------------------------
                                (Name of Issuer)

                        McNeil Real Estate Fund XI, Ltd.
                             McNeil Partners, L.P.
                             McNeil Investors, Inc.
                                Robert A. McNeil
                             WXI/McN Realty L.L.C.
                          WXI/MNL Real Estate, L.L.C.
             Whitehall Street Real Estate Limited Partnership XI
                    ---------------------------------------
                      (Name of Person(s) Filing Statement)

                     Units of Limited Partnership Interest
                    ---------------------------------------
                         (Title of Class of Securities)

                                      N/A
                    ---------------------------------------
                     (CUSIP Number of Class of Securities)

                                Jonathan Langer
                                Vice President
                             WXI/McN Realty L.L.C.
                                85 Broad Street
                           New York, New York 10004
                                 (212) 902-1000
                    ---------------------------------------
           (Name, Address and Telephone Number of Persons Authorized
 to Receive Notices and Communications on Behalf of Person(s) Filing Statement)

                                with a copy to:

Martha E. McGarry, Esq.    Gary Israel, Esq.         W. Scott Wallace, Esq.
Skadden, Arps, Slate,      Sullivan & Cromwell       Haynes & Boone, LLP
Meagher & Flom LLP         125 Broad Street          901 Main Street, Suite 3100
Four Times Square          New York, New York 10004  Dallas, Texas 75202
New York, New York 10036   (212) 558-4000            (214) 651-5000
(212) 735-3000

     This statement is filed in connection with (check the appropriate box):

(a)  [X]  The filing of solicitation materials or an information statement
          subject to Regulation 14A, Regulation 14C or Rule 13e-3(c) under the
          Securities Exchange Act of 1934.

(b)  [ ]  The filing of a registration statement under the Securities Act of
          1933.

(c)  [ ]  A tender offer.

(d)  [ ]  None of the above.



     Check the following box if the soliciting materials or information
statement referred to in checking box (a) are preliminary copies: [_]


                           Calculation of Filing Fee
- -------------------------------------------------------------------------------
              Transaction                               Amount of
               valuation*                               Filing Fee**
- -------------------------------------------------------------------------------

         $ 33,400,917                                  $ 6,680.18

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

*    For purposes of calculating the filing fee only.  This calculation assumes
     the exchange of 159,813 units of limited partner interest in the Issuer at
     $209.00 per unit in cash.
**   The amount of the filing fee, calculated in accordance with Rule 0-11(c) of
     the Securities Exchange Act of 1934, as amended, equals 1/50th of one
     percent of the aggregate value of cash exchanged for such units.


[X]  Check box if any part of the fee is offset by Rule 0-11(a)(2) and identify
     the filing with which the offsetting fee was previously paid.  Identify the
     previous filing by registration statement number, or the Form or Schedule
     and the date of its filing.

(1)  Amount Previously Paid:  $ 6,648.22       Filing Party: McNeil Real Estate
                                               Fund XI, Ltd.

     Form or Registration No.: Schedule 14A    Date Filed: August 3, 1999

(2)  Amount Previously Paid:  $    31.96       Filing Party: McNeil Real Estate
                                               Fund XI, Ltd.

     Form or Registration No.: Schedule 14A    Date Filed: December 14, 1999




                                INTRODUCTION


        This Final Amendment to Rule 13e-3 Transaction Statement (this
"Final Amendment") is being jointly filed by each of (1) McNeil Real Estate
Fund XI, Ltd., a California limited partnership (the "Partnership"),
(2) McNeil Partners, L.P., a Delaware limited partnership (the "General
Partner"), (3) McNeil Investors, Inc., a Delaware corporation and the
general partner of the General Partner ("McNeil Investors"), (4) Robert A.
McNeil, the sole stockholder of McNeil Investors, (v) WXI/McN Realty
L.L.C., a Delaware limited liability company (the "Purchaser"), (6) WXI/MNL
Real Estate, L.L.C., a Delaware limited liability company and the managing
member of the Purchaser ("WXI/MNL Real Estate"), and (7) Whitehall Street
Real Estate Limited Partnership XI, a Delaware limited partnership and the
managing member of WXI/MNL Real Estate ("Whitehall" and, collectively with
the Partnership, the General Partner, McNeil Investors, Robert A. McNeil,
WXI/McN Realty and WXI/MNL Real Estate, the "Filing Persons"), pursuant to
Section 13(e) of the Securities Exchange Act of 1934, as amended (the
"Exchange Act"), and Rule 13e-3 thereunder, to amend and supplement the
definitive Rule 13e-3 Transaction Statement on Schedule 13E-3, jointly
filed by the Filing Persons with the Securities and Exchange Commission
(the "SEC") on December 14, 1999 (the "Transaction Statement"). Unless otherwise
indicated herein, each capitalized term used but not defined herein shall
have the meaning assigned to such term in the Transaction Statement or in
the Definitive Proxy Statement on Schedule 14A of the Partnership filed by
the Partnership with the SEC on December 14, 1999 (the "Proxy Statement").

        This Final Amendment is being filed with the SEC pursuant to the
requirements of Rule 13e-3(d)(3) promulgated under the Exchange Act, to
reflect the results of the transactions contemplated by the Master
Agreement with respect to the Partnership. Except as expressly set forth in
this Final Amendment, all information in the Transaction Statement remains
unchanged.

ITEM 6.  SOURCE AND AMOUNTS OF FUNDS OR OTHER CONSIDERATION.

        Item 6 is hereby amended and supplemented by adding the following
information:

               On January 31, 2000, a subsidiary of the Purchaser entered
        into a loan agreement (the "Commercial Loan Agreement") with
        General Electric Capital Corporation ("GECC") pursuant to which
        GECC has agreed to lend to such subsidiary up to an aggregate
        amount of approximately $109,185,728 to partially finance the
        acquisition of the McNeil Partnerships and to provide a working
        capital and leasing facility with respect to certain commercial
        properties owned by the McNeil Partnerships. The foregoing
        description is qualified in its entirety by reference to the
        Commercial Loan Agreement, which is attached as Exhibit (a)(1)
        hereto and is incorporated herein by reference in its entirety.

               On January 31, 2000, subsidiaries of the Purchaser entered
        into a loan agreement, made as of January 1, 2000 (the "Multifamily
        Loan Agreement") with Amresco Capital, L.P. ("Amresco") pursuant to
        which Amresco has agreed to lend to such subsidiaries up to an
        aggregate amount of approximately $195,783,261 to partially finance
        the acquisition of the McNeil Partnerships. The foregoing
        description is qualified in its entirety by reference to the
        Multifamily Loan Agreement, which is attached as Exhibit (a)(2)
        hereto and is incorporated herein by reference in its entirety.

ITEM 16.  ADDITIONAL INFORMATION.

        Item 16 is hereby amended and supplemented by adding the following
information.

               The transactions contemplated by the Master Agreement,
        including the merger of a separate newly formed subsidiary of the
        Purchaser with and into the Partnership (the "Merger"), were
        approved by the limited partners of the Partnership on January 20,
        2000. Such transactions were consummated with respect to the
        Partnership on January 31, 2000, and the Merger became effective on
        such date upon the filing of a Certificate of Merger with the
        Secretary of State of the State of California. As a result of the
        Merger, each limited partner unit in the Partnership has been
        converted into the right to receive $209.00 in cash. In addition, a
        special cash distribution of approximately $12.39 per unit was declared
        as of January 31, 2000, payable to limited partners holding limited
        partner units immediately prior to the effective time of the Merger. As
        a result of and following the Merger, all the issued and outstanding
        limited partner units in the Partnership are directly or indirectly
        beneficially owned by the Purchaser. Accordingly, the Partnership has
        filed a Certification and Notice of Termination of Registration on Form
        15 with the SEC.

ITEM 17.  MATERIAL TO BE FILED AS EXHIBITS.

        Item 17 is hereby amended and supplemented by adding the following
exhibits:

        (a)(1)          Loan Agreement, dated January 31, 2000, between
                        WXI/MCN Comercial Real Estate Limited Partnership and
                        General Electric Capital Corporation

        (a)(2)          Loan Agreement, made as of January 1, 2000,
                        among WXI/MCN Multifamily Real Estate Limited
                        Partnership, Brendon Way Fund XII Associates,
                        Castle Bluff Fund XII Associates, L.P.,
                        Embarcadero Associates and Amresco Capital,
                        L.P.

        (d)(4)          Press Release issued by McNeil Partners, L.P. dated
                        January 31, 2000




                                 SIGNATURE

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

Dated:  February 11, 2000                   McNEIL REAL ESTATE FUND XI, LTD.

                                            By:  WXI/MCN Gen-Par I, L.L.C.
                                            Its: General Partner

                                            By:  WXI/McN Realty L.L.C.
                                            Its: Managing Member


                                            By: /s/ Jonathan Langer
                                                _________________________
                                                Name:  Jonathan Langer
                                                Title: Vice President


                                            McNEIL PARTNERS, L.P.

                                            By:  McNeil Investors, Inc.
                                            Its: General Partner


                                            By: /s/ Robert A. McNeil
                                                ___________________________
                                                Name:  Robert A. McNeil
                                                Title: Chaiman of the Board


                                            McNEIL INVESTORS, INC.


                                            By: /s/ Robert A. McNeil
                                                ___________________________
                                                Name:  Robert A. McNeil
                                                Title: Chairman of the Board



                                                /s/ Robert A. McNeil
                                                _____________________________
                                                ROBERT A. McNEIL

                                            WXI/McN REALTY L.L.C.


                                            By: /s/ Jonathan Lanager
                                                _________________________
                                                Name:  Jonathan Langer
                                                Title: Vice President


                                            WXI/MNL REAL ESTATE, L.L.C.

                                            By:  Whitehall Street Real
                                                 Estate Limited Partnership XI
                                            Its: Managing Member

                                            By:  WH Advisors, L.L.C. XI
                                            Its: General Partner


                                            By: /s/ Jonathan Lanager
                                                _________________________
                                                Name:  Jonathan Langer
                                                Title: Vice President


                                            WHITEHALL STREET REAL ESTATE
                                            LIMITED PARTNERSHIP XI

                                            By:  WH Advisors, L.L.C. XI
                                            Its: General Partner


                                            By: /s/ Jonathan Lanager
                                                _________________________
                                                Name:  Jonathan Langer
                                                Title: Vice President





                               EXHIBIT INDEX

        The Exhibit Index is hereby amended and supplemented by adding the
following exhibits:


        (a)(1)            Loan Agreement, dated January 31, 2000, between
                          WXI/MCN Comercial Real Estate Limited Partnership
                          and General Electric Capital Corporation

        (a)(2)            Loan Agreement, made as of January 1, 2000,
                          among WXI/MCN Multifamily Real Estate Limited
                          Partnership, Brendon Way Fund XII Associates,
                          Castle Bluff Fund XII Associates, L.P.,
                          Embarcadero Associates and Amresco Capital,
                          L.P.

        (d)(4)            Press Release issued by McNeil Partners, L.P. dated
                          January 31, 2000