1





                       SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C.  20549


                                   FORM 10-Q


Quarterly Report Under Section 13 or 15(d) of the Securities Exchange Act of
1934

                        FOR QUARTER ENDED JUNE 30, 1996

                         COMMISSION FILE NUMBER 2-82765

                              REAL EQUITY PARTNERS

                        A CALIFORNIA LIMITED PARTNERSHIP

                 I.R.S. EMPLOYER IDENTIFICATION NO. 95-3784125

                      9090 Wilshire Boulevard, Suite 201,
                            Beverly Hills, CA  90211

                         Registrant's Telephone Number,
                       Including Area Code (310) 278-2191

                       Securities Registered Pursuant to
                       Section 12(b) or 12(g) of the Act

                                      NONE

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed with the Commission by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding twelve 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
                                  ---       ---
                                  
   2
                              REAL EQUITY PARTNERS
                       (A CALIFORNIA LIMITED PARTNERSHIP)

                               INDEX TO FORM 10-Q

                      FOR THE QUARTER ENDED JUNE 30, 1996





                                                                               
PART I.  FINANCIAL INFORMATION

       Item 1.  Financial Statements and Notes to Financial Statements

                    Balance Sheets, June 30, 1996 and December 31, 1995   . . . .  1
  
                    Statements of Operations,
                         Six and Three Months Ended June 30, 1996 and 1995  . . .  2

                    Statement of Partners' Equity (Deficiency),
                         Six Months Ended June 30, 1996   . . . . . . . . . . . .  3

                    Statements of Cash Flows,
                         Six Months Ended June 30, 1996 and 1995    . . . . . . .  4

                    Notes to Financial Statements   . . . . . . . . . . . . . . .  5

       Item 2.  Management's Discussion and Analysis of Financial
                    Position and Results of Operations    . . . . . . . . . . . .  9


PART II.  OTHER INFORMATION

       Item 1.  Legal Proceedings  . . . . . . . . . . . . . . . . . .  . . . . . 12

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

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


   3


                              REAL-EQUITY PARTNERS
                       (A CALIFORNIA LIMITED PARTNERSHIP)

                                 BALANCE SHEETS

                      JUNE 30, 1996 AND DECEMBER 31, 1995


                                     ASSETS


                                                          1996                1995
                                                      (Unaudited)          (Audited) 
                                                     -------------      -------------
                                                                   
RENTAL PROPERTY, at cost (Notes 1 and 2)
     Land                                          $    6,553,357     $    7,077,565
     Buildings                                         22,096,723         26,949,118
     Furniture and equipment                            3,720,901          4,034,243 
                                                     -------------      -------------
                                                       32,370,981         38,060,926
     Less accumulated depreciation                    (12,732,178)       (14,497,544)
                                                     -------------      -------------

                                                       19,638,803         23,563,382 
                                                     -------------      -------------

CASH AND CASH EQUIVALENTS                               1,973,856          1,794,041 
                                                     -------------      -------------

OTHER  ASSETS:
     Due from affiliated rental agent                     614,484            448,634
     Other receivables and prepaid expenses               234,523            225,144
     Receivable for earthquake loss (Note 1)               -                 334,591 
                                                     -------------      -------------
                                                          849,007          1,008,369 
                                                     -------------      -------------

          TOTAL ASSETS                             $   22,461,666     $   26,365,792 
                                                     =============      =============


                          LIABILITIES AND PARTNERS' EQUITY
LIABILITIES:
     Mortgage notes payable (Notes 2 and 7)        $   14,180,521     $   17,747,363
     Accrued fees and expenses due general partner
          (Notes 5 and 7)                                 672,324            651,320
     Accrued interest payable                              57,073            388,551
     Accounts payable and accrued expenses (Note 1)       161,755            269,663
     Liability for earthquake loss (Note 1)               591,421            627,738
     Tenant security deposits                             235,078            255,772 
                                                     -------------      -------------
                                                       15,898,172         19,940,407
COMMITMENTS AND CONTINGENCIES (Notes 5 and 6)

PARTNERS' EQUITY                                        6,563,494          6,425,385 
                                                     -------------      -------------

           TOTAL LIABILITIES AND PARTNERS' EQUITY  $   22,461,666     $   26,365,792 
                                                     =============      =============



   The accompanying notes are an integral part of these financial statements.





                                       1
   4
                              REAL-EQUITY PARTNERS
                       (A CALIFORNIA LIMITED PARTNERSHIP)

                            STATEMENTS OF OPERATIONS

               SIX AND THREE MONTHS ENDED JUNE 30, 1996 AND 1995

                                  (Unaudited)



                                                  Six months    Three months      Six months    Three months
                                                    ended           ended           ended           ended
                                                June 30, 1996   June 30, 1996   June 30, 1995   June 30, 1995
                                                -------------   -------------   -------------   -------------
                                                                                 
RENTAL OPERATIONS:
     Revenues
     Rental income                            $    2,370,038  $    1,128,555  $    2,656,272  $    1,322,005
     Other income                                     88,541          39,519         144,170          80,035 
                                                -------------   -------------   -------------   -------------
                                                   2,458,579       1,168,074       2,800,442       1,402,040 
                                                -------------   -------------   -------------   -------------
     Expenses
     Operating expenses                            1,119,929         518,126       1,381,308         768,476
     Management fees - affiliate (Note 4)            124,636          56,828         154,665          81,198
     Depreciation (Note 1)                           455,228         227,614         455,226         227,613
     General and administrative expenses             130,422          57,743         129,945          72,182
     Interest expense (Note 2)                       707,103         269,039         892,735         444,520


                                                   2,537,318       1,129,350       3,013,879       1,593,989 
                                                -------------   -------------   -------------   -------------

     (Loss) income from rental operations            (78,739)         38,724        (213,437)       (191,949)
                                                -------------   -------------   -------------   -------------

PARTNERSHIPS OPERATIONS:
     Interest income                                  35,306          19,037          22,780          17,868 
                                                -------------   -------------   -------------   -------------

     Expenses
     General and administrative expenses              28,799           9,318          39,831          18,303
     Professional fees                                27,743           6,478          21,964           9,841
     Interest expense - general partner (Note 5)      21,004          10,502          20,889          10,502 
                                                -------------   -------------   -------------   -------------

                                                      77,546          26,298          82,684          38,646 
                                                -------------   -------------   -------------   -------------

     Loss from partnership operations                (42,240)         (7,261)        (59,904)        (20,778)
                                                -------------   -------------   -------------   -------------

GAIN ON FORECLOSURE OF RENTAL PROPERTIES             259,088         259,088          -               -      
                                                -------------   -------------   -------------   -------------

NET INCOME (LOSS)                              $     138,109   $     290,551  $     (273,341)  $    (212,727)
                                                =============   =============   =============   =============


NET INCOME (LOSS) PER LIMITED PARTNERSHIP
  INTEREST                                     $           5   $          10  $           (9)  $          (7)
                                                =============   =============   =============   =============




   The accompanying notes are an integral part of these financial statements.





                                       2
   5
                              REAL-EQUITY PARTNERS
                       (A CALIFORNIA LIMITED PARTNERSHIP)

                   STATEMENT OF PARTNERS' EQUITY (DEFICIENCY)

                         SIX MONTHS ENDED JUNE 30, 1996

                                  (Unaudited)




                                      General            Limited
                                      Partners           Partners           Total 
                                    ------------     ------------     ------------
                                                               
   PARTNERSHIP INTERESTS,
      June 30, 1996                                       30,000 
                                                     ============

   EQUITY (DEFICIENCY),
      January 1, 1996                  (720,324)       7,145,709        6,425,385

   Net income for the six months
      ended June 30,1996                  1,381          136,728          138,109 
                                    ------------     ------------     ------------

   EQUITY (DEFICIENCY),
      June  30, 1996                   (718,943)       7,282,437        6,563,494 
                                    ============     ============     ============





The accompanying notes are an integral part of these financial statements.





                                       3
   6
                              REAL-EQUITY PARTNERS
                       (a California limited partnership)

                            STATEMENTS OF CASH FLOWS

                    SIX MONTHS ENDED JUNE 30, 1996 AND 1995

                                  (Unaudited)



                                                                      1996                1995   
                                                                 -------------       -------------
                                                                             
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net  income (loss)                                           $      138,109      $     (273,341)
  Adjustments to reconcile net loss to net cash
     provided by operating activities:
       Depreciation                                                   455,228             455,225
       Gain on foreclosure of rental property                        (259,088)             -
       Decrease (increase) in:
            Due from affiliated rental agent                         (248,702)           (180,719)
            Other receivables and prepaid expenses                    (29,845)              8,159
       Receivable for earthquake loss                                 334,591              -
       Increase (decrease) in:
             Accrued fees and expenses due general partner             21,004              20,889
             Accounts payable and accrued expenses                    (31,792)             43,128
             Accrued interest payable                                 (50,016)             -
                                                                 -------------       -------------


             Net cash provided by operating activities                329,489              73,341 
                                                                 -------------       -------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Principal payments on mortgage notes payable                       (113,357)           (125,488)
  Payments on liability for earthquake loss                           (36,317)             -      
                                                                 -------------       -------------

              Net cash used in financing activities                  (149,674)           (125,488)
                                                                 -------------       -------------

NET INCREASE (DECREASE) IN CASH AND
  AND CASH EQUIVALENTS                                                179,815             (52,147)

CASH AND CASH EQUIVALENTS, beginning of period                      1,794,041           1,195,937 
                                                                 -------------       -------------

CASH AND CASH EQUIVALENTS, end of period                       $    1,973,856      $    1,143,790 
                                                                 =============       ==============

NON CASH INVESTING AND FINANCING ACTIVITIES
  During 1996, the Partnership was relieved of a nonrecourse
     mortgage note payable and related accrued interest upon
     foreclosure of a rental property, summarized as follows:
         Mortgage note payable                                      3,453,485              -
         Accrued interest payable                                     281,462              -
         Write off of rental property                              (3,469,351)             -
         Write off of other assets and liabilities                     (6,508)             -
                                                                 -------------       --------------

              Gain on foreclosure of rental property                  259,088              -
                                                                 =============       ==============



The accompanying notes are an integral part of these financial statements.





                                       4
   7
                              REAL EQUITY PARTNERS
                       (A CALIFORNIA LIMITED PARTNERSHIP)

                         NOTES TO FINANCIAL STATEMENTS

                                 JUNE 30, 1996

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         GENERAL

         The information contained in the following notes to the financial
         statements is condensed from that which would appear in the annual
         audited financial statements; accordingly, the financial statements
         included herein should be reviewed in conjunction with the financial
         statements and related notes thereto contained in the annual report
         for the year ended December 31, 1995 filed by Real Equity Partners
         (the "Partnership").  National Partnership Investments Corp.
         ("NAPICO") is the corporate general partner of the Partnership.
         Accounting measurements at interim dates inherently involve greater
         reliance on estimates than at year end.  The results of operations for
         the interim periods presented are not necessarily indicative of the
         results for the entire year.

         In the opinion of the general partners of the Partnership, the
         accompanying unaudited financial statements contain all adjustments
         (consisting primarily of normal recurring accruals) necessary to
         present fairly the financial position of the Partnership as of June
         30, 1996, and the results of operations for the six and three months
         then ended and changes in cash flows for the six months then ended.

         USE OF ESTIMATES

         The preparation of financial statements in conformity with generally
         accepted accounting principles requires management to make estimates
         and assumptions that affect the reported amounts of assets and
         liabilities and disclosure of contingent assets and liabilities at the
         date of the financial statements and reported amounts of revenues and
         expenses during the reporting period.  Actual results could differ
         from those estimates.

         RENTAL PROPERTY AND DEPRECIATION

         Rental property is stated at cost.  Depreciation is provided for on
         the straight-line method over the estimated useful lives of the
         buildings and equipment.

         On January 17, 1994, the Park Creek and Warner Willows I and II rental
         properties sustained damage, estimated at approximately $1,454,000,
         due to the Northridge earthquake in the Los Angeles area.  Insurance
         proceeds of approximately $630,000 were allocated to the Partnership
         in 1994, as the estimated full settlement under a master umbrella
         insurance policy covering earthquake damage for these and other
         properties managed by a related party.  The total estimated
         expenditures needed to repair the properties, net of the insurance
         recoveries, which nets to approximately $824,000, were expensed in
         1994 since they do not extend the useful life of the properties.

         In April 1996, the Partnership received from the insurance company a
         final settlement payment of $334,591 related to the earthquake loss.
         This was reflected in income in the fourth quarter of 1995 and as a
         receivable at December 31, 1995.





                                       5
   8
                              REAL EQUITY PARTNERS
                       (A CALIFORNIA LIMITED PARTNERSHIP)

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

                                 JUNE 30, 1996


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         CASH AND CASH EQUIVALENTS

         Cash and cash equivalents consist of cash and bank certificates of
deposit with an original maturity of three months or less.

NOTE 2 - MORTGAGE NOTES PAYABLE

         Mortgage notes payable consist of the following:

         a.      Conventional mortgage notes bearing interest at rates ranging
                 from 8% to 10.375% per annum, payable in monthly installments
                 ranging from $14,105 to $44,300 per month and having maturity
                 dates from February 1996 to March 2001.  These notes total
                 $15,303,235 at June 30, 1996.

         b.      Mortgage note, insured by the Department of Housing and Urban
                 Development under the Section 221(d)(4) program, bearing
                 interest at the rate of 7 percent per annum, payable in
                 monthly installments of approximately $19,500, including
                 interest through maturity in the year 2013.  The note has a
                 balance of $2,330,771 at June 30, 1996.

         The mortgage notes are secured by deeds of trust on the rental
         properties.

                 In March 1995, the Parkside Apartments rental property ceased
                 making payments to the mortgage lender and the mortgage was in
                 default.  A Trust Deed Sale has been completed as of May 23,
                 1996 and the property was forclosed upon on May 23, 1996.  The
                 assets and liabilities were written off at June 30, 1996 and
                 the operating statement reflects a gain of $259,000.

NOTE 3 - INCOME TAXES

         No provision has been made for income taxes in the accompanying
         financial statements as such taxes, if any, are the liability of the
         individual partners.

NOTE 4 - RELATED PARTY TRANSACTIONS

         The Partnership has entered into agreements with an affiliate of
         NAPICO to manage the operations of the rental properties.  The
         agreements are on a month-to-month basis and provide, among other
         things, for a management fee equal to 5 percent of gross rentals and
         other collections. Management fees charged to  operations   under this
         agreement were approximately $124,600 and $154,700 for the six months
         ended June 30, 1996 and 1995, respectively.





                                       6
   9
                              REAL EQUITY PARTNERS
                       (A CALIFORNIA LIMITED PARTNERSHIP)

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

                                 JUNE 30, 1996


NOTE 4 - RELATED PARTY TRANSACTIONS (CONTINUED)

         An affiliate of NAPICO performed certain of the earthquake repairs at
         the Park Creek and Warner Willows I and II rental properties.  The
         payments to this affiliate for these repairs were approximately
         $737,000 as of December 31, 1995. (Note 1).  The remaining earthquake
         work which shall be funded from insurance proceeds is estimated to be
         approximately $226,891 will be competitively bid.  On February 22,
         1996, the Partnership entered into contracts with the affiliate of
         NAPICO to perform earthquake related repairs of $107,700 at the
         damaged properties, of which $37,000 has been paid as of June 30,
         1996.

NOTE 5 - FEES AND EXPENSES DUE GENERAL PARTNER

         Under the terms of the Restated Certificate and Agreement of Limited
         Partnership (the "Partnership Agreement"), the Partnership is
         obligated to the corporate general partner for a deferred acquisition
         fee.  This fee is for services rendered in connection with the
         selection, purchase, acquisition, development, and management of the
         Partnership and monitoring the operations of the properties.
         Distribution of any part of this fee shall be subordinated to receipt
         by each Limited Partner of an amount equal to a cumulative non-
         compounded 6 percent annual distribution with respect to the adjusted
         capital value (as defined in the Partnership Agreement).  The
         aggregate amount of the deferred acquisition fee distributed in any
         year from net cash from operations shall not exceed an amount equal to
         3 percent of the investment in properties plus any proceeds from sale
         or refinancing of the properties.  The deferred acquisition fee shall
         be an amount which, when present valued at 8 percent from certain
         dates as defined in the Partnership Agreement, equals 10 percent of
         the gross proceeds of the offering ($3,000,000).  Distribution of
         deferred acquisition fees will be made from net cash from operations
         and net proceeds from sale or refinancing for a maximum of 15 years,
         or until the above limit is met.

         The present value of the deferred acquisition fee plus accrued
         interest has been reflected in the accompanying financial statements
         and has been capitalized as part of the cost of rental property
         acquired.  In March 1994, the Partnership paid approximately
         $2,300,000 to the corporate general partner from refinancing proceeds.
         The amount outstanding as of June 30, 1996 was approximately $672,000.

         The Partnership reimburses NAPICO for certain expenses.  The
         reimbursement paid to NAPICO was $5,388 and $5,352 for the six months
         ended June 30, 1996 and 1995, respectively, and is included in general
         and administrative expenses.

NOTE 6 - CONTINGENCIES

         The corporate general partner of the Partnership is a plaintiff in
         various lawsuits and has also been named as defendant in other
         lawsuits arising from transactions in the ordinary course of business.
         In the opinion of management and the corporate general partner, the
         claims will not result in any material liability to the Partnership.





                                       7
   10
                              REAL EQUITY PARTNERS
                       (A CALIFORNIA LIMITED PARTNERSHIP)

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

                                 JUNE 30, 1996


NOTE 7 - FAIR VALUE OF FINANCIAL INSTRUMENTS

         Statement of Financial Accounting Standards No. 107, "Disclosure about
         Fair Value of Financial Instruments," requires disclosure of fair
         value information about financial instruments, when it is practicable
         to estimate that value.  One of the mortgage notes payable is insured
         by HUD and is secured by a rental property.  The operations generated
         by the property are subject to various government rules, regulations
         and restrictions which make it impracticable to estimate the fair
         value of this mortgage note payable.  The book values of all other
         debt instruments approximate their fair values because the interest
         rates of these instruments are comparable to rates currently offered
         to the Partnership.  The carrying amount of other assets and
         liabilities reported on the balance sheets that require such
         disclosure approximates fair value due to their short-term maturity.





                                       8
   11
                              REAL EQUITY PARTNERS
                       (A CALIFORNIA LIMITED PARTNERSHIP)

                                 JUNE 30, 1996

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL POSITION AND
         RESULTS OF OPERATIONS

         LIQUIDITY AND CAPITAL RESOURCES

         The Partnership was formed to invest in residential rental properties
         either directly or through investments in joint ventures and other
         partnerships which will invest in such real estate.  The Partnership
         acquired 6 buildings at various dates during 1984 and 1985.  One of
         the buildings was foreclosed in 1996.

         The Partnership's primary sources of funds are income from rental
         operations and interest income earned on cash reserves.

         Distributions of net cash from operations were normally intended to be
         made to the Limited Partners of record on a quarterly basis during the
         months of February, May, August, and November pro rata in proportion
         to the number of units held.  The November 1994 and subsequent
         distributions to the limited partners were not made due to the
         Partnership setting aside funds for losses incurred by REP as a result
         of the January 17, 1995 earthquake in the Los Angeles area.  The
         Partnership will resume distributions to the limited partners once
         sufficient funds are in cash reserves to repair such earthquake
         damage.

         Currently, it is anticipated that the Partnership will continue to
         meet its current and long term obligations as they become due.

         RESULTS OF OPERATIONS

         Rental operations consist primarily of rental income and depreciation
         expense, debt service, and normal operating expenses to maintain the
         properties.  Depreciation is provided on the straight-line method over
         the estimated useful lives of the buildings and equipment.
         Substantially all of the rental units in the apartment projects are
         leased on a month-to-month basis.

         An annual property management fee, which shall in any event not exceed
         5% of gross revenues from each property under management, is payable
         by the properties to an affiliate of NAPICO.

         The Parkside Apartments rental property was operating at a deficit.
         In March 1995, the Parkside Apartments rental property ceased making
         payments to the mortgage lender.  The mortgage lender filed a notice
         of default on January 17, 1996, and foreclosed on the property on May
         23, 1996.  The foreclosure resulted in a gain of $259,088 because the
         Partnership was relieved of nonrecourse liabilities which were in
         excess of the net book value of the property.





                                       9
   12
                              REAL EQUITY PARTNERS
                       (A CALIFORNIA LIMITED PARTNERSHIP)

                                 JUNE 30, 1996

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL POSITION AND
         RESULTS OF OPERATIONS (CONTINUED)

         RESULTS OF OPERATIONS (CONTINUED)

         Occupancy at the Warner Willows I and II properties averaged 92
         percent during the first six months of 1996, a 5 percent decrease from
         the same period in 1995.  Both properties operated with positive cash
         earnings for the six months ended June 30, 1996, (excluding earthquake
         repair costs, depreciation and principal payments on the mortgage
         loans).  Positive cash earnings for the six months ended June 30, 1996
         were approximately $41,000 and $9,000 for Warner Willows I and II,
         respectively.

         Occupancy at the Arbor Glen property averaged 95 percent during the
         first six months of 1996 a 1 percent increase from the same period in
         1995.  The property operated with a positive cash flows of
         approximately $133,000 during the first six months of 1996.  The
         existing loan of $5 million maturing on May 1, 1996 was extended to
         August 1996 while concurrently entering into negotiations with Home
         Savings of America to refinance the existing loan.  A good faith
         deposit check was given to Home Savings of America on February 28,
         1996.

         Occupancy at the Park Creek property averaged 70 percent during the
         first six months of 1996, a 15 percent decrease from the same period
         in 1995.  The property operated with a positive cash flows of
         approximately $23,000 (excluding earthquake repair costs, depreciation
         and principal payments on the mortgage loan) during the first six
         months of 1996.

         Occupancy at the Willowbrook property averaged 92 percent during the
         first six months of 1996, a 4 percent decrease from the same period in
         1995.  The property operated with a positive cash flow of
         approximately $129,000, (excluding depreciation and principal payments
         on the mortgage loan) during the first six months of 1996.

         On January 17, 1994, the Park Creek and Warner Willows I and II rental
         properties sustained damage, estimated at approximately $1,454,000,
         due to the earthquake in the Los Angeles area.  Insurance proceeds of
         approximately $630,000 were allocated to the Partnership in 1994, as
         the estimated  settlement under a master umbrella insurance policy
         covering earthquake damage for these and other properties managed by a
         related party.  Included in liabilities as of June 30, 1996 is
         approximately $591,000 related to the earthquake damages.  The total
         estimated expenditures needed to repair the properties, net of the
         insurance recoveries, which nets to approximately $824,000, were
         expensed in the period ended December 31, 1994, since they did not
         extend the useful life of the properties.  In April 1996, the
         Partnership received from the insurance company a final settlement
         payment of $334,591 related to the earthquake loss.  This was
         reflected in income in the fourth quarter of 1995 and included as a
         receivable at December 31, 1995.

         An affiliate of NAPICO performed certain of the earthquake repairs at
         the Park Creek and Warner Willows I and II rental properties.  The
         payments to this affiliate for these repairs were approximately
         $737,000 as of December 31, 1995.  The remaining earthquake work to be
         performed will be competitively bid.  On February 22, 1996, the
         Partnership entered into contracts with the affiliate of NAPICO to
         perform earthquake related repairs of $107,700 at the properties, of
         which $37,000 has been paid as of June 30, 1996.





                                       10
   13
                              REAL EQUITY PARTNERS
                       (A CALIFORNIA LIMITED PARTNERSHIP)

                                 JUNE 30, 1996


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL POSITION AND RESULTS
         OF OPERATIONS (CONTINUED)

         RESULTS OF OPERATIONS (CONTINUED)

         The Partnership operations consist primarily of interest income earned
         on certificates of deposit and other temporary investments of funds
         not required for investment in projects.  The amount of interest
         income varies with market rates available on certificates of deposit
         and with the amount of funds available for investment.

         Operating expenses of the Partnership consist substantially of
         recurring general and administrative expenses and professional fees
         for services rendered to the Partnership and interest on the deferred
         acquisition fee due the General Partners.

         The Partnership is incurring interest expense at a rate of 8 percent
         per annum on the unpaid fees due the general partner.  Under the terms
         of the Partnership Agreement, the Partnership is obligated to the
         general partner for a deferred acquisition fee for services rendered
         in connection with the selection, purchase, development, management
         and monitoring the operations of the properties, in an amount which,
         when calculated on a present value basis (using a discount factor of 8
         percent for this purpose) from the date of payment to the general
         partners to September 27, 1984 equals 10 percent of the gross proceeds
         of the offering ($3,000,000).  Distribution of any part of this fee
         from net cash from operations shall be subordinate to receipt by each
         Limited Partner of an amount equal to a cumulative noncompounded 6%
         distribution.  The acquisition fee distributed in any year from net
         cash from operations shall not exceed an amount equal to 3 percent of
         investment in properties (approximately $600,000) plus any proceeds
         from sale or refinancing of the properties.  An annual property
         management fee, which shall not in any event exceed 5% of gross
         revenues from each property under management, is also payable to an
         affiliate of the corporate general partner.  On March 21, 1994, the
         excess proceeds received from the Park Creek and the Warner Willows I
         and II refinancings were used to partially pay the deferred
         acquisition fees due the general partner.  The amount outstanding as
         of June 30, 1996 was approximately $672,000.





                                       11
   14
                              REAL EQUITY PARTNERS
                       (A CALIFORNIA LIMITED PARTNERSHIP)

                                 JUNE 30, 1996


PART II.  OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

As of June 30, 1996, the Partnership's corporate general partner was a
plaintiff or defendant in several lawsuits.  None of these were related to the
Partnership.


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

    (a)     No exhibits are required per the provision of Item 7 of 
            regulation S-K.





                                       12
   15
                              REAL EQUITY PARTNERS
                       (A CALIFORNIA LIMITED PARTNERSHIP)

                                 JUNE 30, 1996


                                   SIGNATURES


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


                             REAL EQUITY PARTNERS
                             (a California limited partnership)


                             By: National Partnership Investments Corp.
                                 Corporate General Partner


                             Date:                                             
                                  ---------------------------------------------



                             By:                                              
                                 ---------------------------------------------
                                 Bruce Nelson
                                 President



                             Date:                                             
                                  ---------------------------------------------



                               By:                                             
                                  ---------------------------------------------
                                  Shawn Horwitz
                                  Executive Vice President and
                                  Chief Financial Officer






                                       13