UNITED STATES
                       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, 2009

                                       or

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

For the transition period from _________ to _________

Commission file number: 1-8356

                                    DVL, INC.
- --------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its charter)

                Delaware                               13-2892858
- --------------------------------------------------------------------------------
     (State or other jurisdiction of      (I.R.S. Employer Identification No.)
     Incorporation or Organization)

 70 East 55th Street, New York, New York                  10022
- --------------------------------------------------------------------------------
(Address of principal executive offices)               (Zip Code)

                                 (212) 350-9900
- --------------------------------------------------------------------------------
              (registrant's telephone number, including area code)


- --------------------------------------------------------------------------------
              (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. [X] Yes [ ] No

      Indicate by check mark whether the registrant has submitted electronically
and posted on its corporate web site, if any, every Interactive Data File
required to be submitted and posted pursuant to Rule 405 of Regulation S-T
during the preceding 12 months (or for such shorter period that the registrant
was required to submit and post such files). [ ] Yes [ ] No

      Indicate by check mark whether the registrant is a large accelerated
filer, a non-accelerated filer, or a smaller reporting company. See the
definitions of "large accelerated filer" "accelerated filer" and "smaller
reporting company" in Rule 12b-2 of the Exchange Act.

      Large accelerated filer [ ]               Accelerated filer [ ]

      Non-accelerated filer [ ]                 Smaller reporting company [X]

      Indicate by check mark whether the registrant is a shell company (as
defined in Rule 12b-2 of the Exchange Act). [ ] Yes [X] No

      The number of shares outstanding of the issuer's classes of common equity,
as of August 14, 2009 was:

            Class                                 Outstanding at August 14, 2009
            -----                                 ------------------------------

Common Stock, $.01 par value                                44,770,345



                           DVL, INC. AND SUBSIDIARIES

                                      INDEX

Part I.  Financial Information:

         Item 1 - Financial Statements:                                  Pages

             Consolidated Balance Sheets -
               June 30, 2009 (unaudited) and December 31, 2008           1 - 2

             Consolidated Statements of Operations -
               Three Months Ended June 30, 2009 (unaudited) and
               2008 (unaudited)                                          3

             Consolidated Statements of Operations -
               Six Months Ended June 30, 2009 (unaudited) and
               2008 (unaudited)                                          4 - 5

             Consolidated Statement of Stockholder's Equity -
               Six Months Ended June 30, 2009 (unaudited) 6

             Consolidated Statements of Cash Flows -
               Six Months Ended June 30, 2009 (unaudited) and
               2008 (unaudited)                                          7 - 8

             Notes to Consolidated Financial Statements (unaudited)      9 - 18

         Item 2 - Management's Discussion and Analysis of
                    Financial Condition and Results of Operations        19 - 33

         Item 3 - Quantitative and Qualitative Disclosures About
                    Market Risk                                          34

         Item 4 - Controls and Procedures                                34 - 35

Part II. Other Information:

         Item 1. Legal Proceedings                                       36

         Item 1A. Risk Factors                                           36

         Item 2. Unregistered Sales of Equity Securities and Use
                   of Proceeds                                           36

         Item 3. Defaults Upon Senior Securities                         36

         Item 4. Submission of Matters to a Vote of Security Holders     36

         Item 5. Other Information                                       36

         Item 6 - Exhibits                                               36 - 42

   Signature                                                             43



                         Part I - Financial Information

Item 1. Financial Statements

                           DVL, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                 (in thousands)



                                                                  June 30,       December 31,
                                                                    2009             2008
                                                                ------------     ------------
                                                                (unaudited)
                                                                           
ASSETS

Residual interests in securitized portfolios                    $     47,035     $     45,789
                                                                ------------     ------------

Mortgage loans receivable from affiliated partnerships (net
of unearned interest of $4,650 for 2009 and $5,181 for 2008)          13,844           14,279

    Allowance for loan losses                                         (2,305)          (2,180)
                                                                ------------     ------------
    Net mortgage loans receivable                                     11,539           12,099
                                                                ------------     ------------
Cash                                                                   1,733              496

Investments

  Real estate at cost (net of accumulated depreciation and
    amortization of $1,476 for 2009 and $1,353 for 2008)               8,810            8,927

  Affiliated limited partnerships (net of allowance for
    losses of $448, for 2009 and 2008)                                   657              657

Net deferred tax asset                                                 2,257            2,257

Other assets                                                           2,479            2,637

Assets of discontinued operations                                      1,505            2,203
                                                                ------------     ------------
Total assets                                                    $     76,015     $     75,065
                                                                ============     ============


                                   (continued)

See notes to consolidated financial statements.


                                       1


                           DVL, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                        (in thousands except share data)
                                   (continued)



                                                                 June 30,       December 31,
                                                                   2009             2008
                                                               ------------     ------------
                                                               (unaudited)
                                                                          
LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:

    Notes payable - residual interests                         $     34,090     $     34,172
    Underlying mortgages payable                                      3,126            3,626
    Debt - other                                                     11,755           11,195
    Debt - affiliates                                                 1,339            1,527
    Interest rate swap                                                  202              231
    Redeemed notes payable - litigation settlement                      770              775
    Security deposits, accounts payable and accrued
       liabilities (including deferred income of $341
       for 2009 and $21 for 2008)                                       738              616
    Liabilities of discontinued operations                                4               --
                                                               ------------     ------------
  Total liabilities                                                  52,024           52,142
                                                               ------------     ------------

  Commitments and contingencies

  Stockholders' equity:
     Preferred stock, $10.00 par value, authorized, issued
       and outstanding 100 shares                                         1                1
     Preferred stock, $.01 par value, authorized 5,000,000
     shares, issued and outstanding -0-                                  --               --
     Common stock, $.01 par value, authorized - 90,000,000
     shares, issued and outstanding 44,770,345 for 2009 and
                                                       2008             448              448
     Additional paid-in capital                                      97,003           97,003
     Deficit                                                        (73,259)         (74,298)
     Accumulated other comprehensive loss                              (202)            (231)
                                                               ------------     ------------
     Total stockholders' equity                                      23,991           22,923
                                                               ------------     ------------

     Total liabilities and stockholders' equity                $     76,015     $     75,065
                                                               ============     ============


See notes to consolidated financial statements.


                                       2


                           DVL, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                 (in thousands)
                                   (unaudited)



                                                                Three Months Ended
                                                                     June 30,
                                                               ---------------------
                                                                 2009         2008
                                                               --------     --------
                                                                      
Income from affiliates:

   Interest on mortgage loans                                  $    585     $    509
   Gain on satisfaction of mortgage loans                            --          365
   Partnership management fees                                       56           63
   Management fees                                                   13           18
   Transaction and other fees from partnerships                       1           39
   Distributions from partnerships                                   30           42

Income from others:

   Interest income - residual interests                           1,541        1,476
   Net rental income (including depreciation and
    amortization of $46 for 2009 and $45 for 2008)                  117          106
   Other income and interest                                          4           22
                                                               --------     --------
                                                                  2,347        2,640
                                                               --------     --------

Operating expenses:
   General and administrative                                       291          362
   Asset servicing fee - NPO Management LLC                         196          195
   Legal and professional fees                                       86           66
   Provision for loan losses                                         25           50

Interest expense:

   Underlying mortgages                                              61           88
   Notes payable - residual interests                               676          722
   Affiliates                                                        41           45
   Others                                                           212          295
                                                               --------     --------
                                                                  1,588        1,823
                                                               --------     --------

Income from continuing operations before income tax expense         759          817

Income tax expense                                                  (33)        (179)
                                                               --------     --------
Income from continuing operations                                   726          638

Loss from discontinued operations - net of tax of $-0- in
  both periods                                                      (64)         (70)
                                                               --------     --------
Net income                                                     $    662     $    568
                                                               ========     ========


                                   (continued)

See notes to consolidated financial statements.


                                       3


                           DVL, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                 (in thousands)
                                   (unaudited)



                                                                  Six Months Ended
                                                                      June 30,
                                                               ---------------------
                                                                 2009         2008
                                                               --------     --------
                                                                      
Income from affiliates:

   Interest on mortgage loans                                  $  1,129     $  1,125
   Gain on satisfaction of mortgage loans                            --          999
   Partnership management fees                                      109          124
   Management fees                                                   30           37
   Transaction and other fees from partnerships                      26           88
   Distributions from partnerships                                  106           54

Income from others:

   Interest income - residual interests                           3,083        2,964
   Net rental income (including depreciation and
    amortization of $96 for 2009 and $93 for 2008)                  159          267
   Other income and interest                                         25           38
                                                               --------     --------
                                                                  4,667        5,696
                                                               --------     --------

Operating expenses:
   General and administrative                                       747          762
   Asset servicing fee - NPO Management LLC                         391          383
   Legal and professional fees                                      159          172
   Provision for loan losses                                        125          100

Interest expense:

   Underlying mortgages                                             125          187
   Notes payable - residual interests                             1,365        1,472
   Affiliates                                                        86           97
   Others                                                           556          568
                                                               --------     --------
                                                                  3,554        3,741
                                                               --------     --------

Income from continuing operations before income tax expense       1,113        1,955

Income tax expense                                                  (33)        (243)
                                                               --------     --------
Income from continuing operations                                 1,080        1,712

Loss from discontinued operations - net of tax of $-0- in
  both periods                                                      (41)        (171)
                                                               --------     --------
Net income                                                     $  1,039     $  1,541
                                                               ========     ========


                                   (continued)

See notes to consolidated financial statements.


                                       4


                           DVL, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)
                                   (continued)



                                                        Three Months Ended                   Six Months Ended
                                                             June 30,                            June 30,
                                                 --------------------------------    --------------------------------
                                                      2009              2008              2009              2008
                                                 --------------    --------------    --------------    --------------
                                                                                           
Basic earnings per share:

  Income from continuing operations              $          .01    $          .01    $          .02    $          .04
  Loss from discontinued operations                         .00               .00               .00               .00
                                                 --------------    --------------    --------------    --------------
  Net Income                                     $          .01    $          .01    $          .02    $          .04
                                                 ==============    ==============    ==============    ==============

Diluted earnings per share:

   Income from continuing operations             $          .01    $          .01    $          .02    $          .04
   Loss from discontinued operations                        .00               .00               .00               .00
                                                 --------------    --------------    --------------    --------------
   Net Income                                    $          .01    $          .01    $          .02    $          .04
                                                 ==============    ==============    ==============    ==============

Weighted average shares outstanding - basic          44,770,345        45,292,845        44,770,345        45,289,442
Effect of dilutive securities                            27,500           121,097            27,500           104,885
                                                 --------------    --------------    --------------    --------------
Weighted average shares outstanding - diluted        44,797,845        45,413,942        44,797,845        45,394,327
                                                 ==============    ==============    ==============    ==============


See notes to consolidated financial statements.


                                       5


                           DVL, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                        (in thousands except share data)



                                                                                              Accumulated
                             Preferred Stock         Common Stock      Additional                Other
                             ----------------    --------------------  Paid - In             Comprehensive           Comprehensive
                             Shares    Amount      Shares      Amount   Capital    Deficit   Income (Loss)    Total     Income
                             ------    ------    ----------    ------   -------    -------   -------------   -------    ------
                                                                                             
Balance - January 1, 2009       100    $    1    44,770,345    $  448   $97,003    $(74,298)     $(231)      $22,923    $   --

Unrealized gain on valu-
  ation of interest rate
  swap agreement                 --        --            --        --        --          --         29            29        29

Net income                       --        --            --        --        --       1,039         --         1,039     1,039
                             ------    ------    ----------    ------   -------    --------      -----       -------    ------
Balance - June 30, 2009         100         1    44,770,345    $  448   $97,003    $(73,259)     $(202)      $23,991    $1,068
                             ======    ======    ==========    ======   =======    ========      =====       =======    ======


See notes to consolidated financial statements


                                       6


                           DVL, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                   (unaudited)

                                                             Six Months Ended
                                                                 June 30,
                                                           --------------------
                                                             2009        2008
                                                           --------    --------

Cash flows from operating activities:

 Continuing operations:
 Income from continuing operations                         $  1,080    $  1,712
  Adjustments to reconcile income to net cash used in
    operating activities from continuing operations
   Interest income deducted from residual interests             270       1,034
   Accrued interest subtracted from indebtedness                 (2)        (10)
   Gain on satisfaction of mortgage loans                        --        (999)
   Depreciation                                                 123          94
   Provision for loan losses                                    125         100
   Amortization of unearned interest on loan receivables       (531)     (1,920)
   Net decrease in deferred tax asset                            --         178
   Net decrease (increase) in other assets                      226        (209)
   Net decrease in accounts payable, security deposits
    and accrued liabilities                                    (133)       (136)
   Net increase in deferred income                              255         361
                                                           --------    --------
   Net cash provided by continuing operations                 1,413         205
                                                           --------    --------

Discontinued operations:
   Loss from discontinued operations                            (41)       (171)
   Gain on sale of discontinued asset                          (120)         --
   Net decrease (increase) in assets and liabilities of
    discontinued operations                                     227        (120)
                                                           --------    --------
   Cash provided by (used in) discontinued operations            66        (291)
                                                           --------    --------
   Net cash provided by operating activities                  1,479         (86)
                                                           --------    --------

                                   (continued)

See notes to consolidated financial statements


                                       7


                           DVL, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                   (unaudited)
                                   (continued)

                                                             Six Months Ended
                                                                June 30,
                                                          ---------------------
                                                            2009         2008
                                                          --------     --------
Cash flows from investing activities:

  Collections on loans receivable                         $    966     $  4,066
  Real estate acquisitions and capital improvements             (6)        (102)
  Net proceeds from sale of discontinued assets                595           --
                                                          --------     --------
  Net cash provided by investing activities                  1,555        3,964
                                                          --------     --------

Cash flows from financing activities:

  Proceeds from new borrowings                               6,450        4,050
  Principal payments on debt                                (6,076)      (4,129)
  Payments of prepaid financing costs                          (68)          --
  Payments on underlying mortgages payable                    (500)      (1,009)
  Payments on notes payable - residual interest             (1,598)      (2,136)
  Payments related to debt redemptions                          (5)          --
                                                          --------     --------
    Net cash used in financing activities                   (1,797)      (3,224)
                                                          --------     --------

Net increase in cash                                         1,237          654
Cash, beginning of period                                      496        1,028
                                                          --------     --------

Cash, end of period                                       $  1,733     $  1,682
                                                          ========     ========

Supplemental disclosure of cash flow information:

Cash paid during the period for interest                  $  1,925     $  2,153
                                                          ========     ========

Cash paid for income taxes                                $     20     $    123
                                                          ========     ========

Supplemental disclosure of non-cash investing and
  financing activities:
    Residual interests in securitized portfolios -
      increase/(decrease)                                 $  1,516     $ (1,153)
                                                          ========     ========
    Notes payable - residual interests -
       increase/(decrease)                                $  1,516     $ (1,153)
                                                          ========     ========

See notes to consolidated financial statements.


                                       8


                           DVL, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                   Dollars in thousands unless otherwise noted
                      (except share and per share amounts)

1.    Basis of Presentation

      In the opinion of DVL, Inc. ("DVL" or the "Company"), the accompanying
consolidated financial statements contain all adjustments (consisting of only
normal accruals) necessary in order to present a fair presentation of the
consolidated financial position of DVL and the consolidated results of its
operations for the periods set forth herein. The results of the Company's
operations for the six months ended June 30, 2009 should not be regarded as
indicative of the results that may be expected from its operations for the full
year. For further information, refer to the consolidated financial statements
and the accompanying notes included in DVL's Annual Report on Form 10-K for the
year ended December 31, 2008. The Company has evaluated subsequent events
through August 14, 2009 and determined that no disclosure is required.

2.    Reclassifications

      Certain amounts from 2008 have been reclassified to conform to the 2009
presentation.

3.    Residual Interests in Securitized Portfolios

      In accordance with the purchase agreements entered into with respect to
the residual interests from the acquisition dates through June 30, 2009, the
residual interest in securitized portfolios and the notes payable were increased
by a total of approximately $8,096 as a result of purchase price adjustments.
Adjustments to the receivables based on the performance of the underlying
periodic payment receivables, both increases and decreases, could be material in
the future. Permanent impairments are recorded immediately through results of
operations. Favorable changes (increases) in future cash flows are recognized
through results of operations as interest over the remaining life of the
retained interest.

      The Company's wholly owned subsidiary, S2 Holdings, Inc. ("S2"), owns
99.9% Class B member interests in Receivables II-A, LLC, a limited liability
company ("Receivables II-A") and Receivables II-B, LLC, a limited liability
company ("Receivables II-B") which own five securitized receivable pools.
Receivables II A, and Receivables II B, are consolidated into S2 for financial
statement reporting purposes.

      The Company considered Financial Accounting Standards Board Interpretation
No. 46R "Consolidation of Variable Interest Entities" when consolidating S2's
ownership of its member interests. The Company determined that S2's member
interests do not meet the definition of variable interest entities.

4.    Real Estate

      The Company currently owns eight buildings totaling 347,000 square feet on
eight and one half acres located in an industrial park in Kearny, NJ leased to
various unrelated tenants (the "Owned Site"). The Owned Site represents a
portion of the Passaic River Development area designated for redevelopment by
the town of Kearny, New Jersey (the "Property"). The Company continues to lease
such Property to multiple tenants and currently receives a positive cash flow
from the Property until such time as it can redevelop the Property as described
below.


                                       9


      In connection with the redevelopment of the Property, on December 11,
2007, DVL, and its wholly owned subsidiary, DVL Kearny Holdings, LLC ("DVL
Holdings"), entered into a Redeveloper Agreement (the "Redeveloper Agreement")
with the Town of Kearny, a body corporate and politic of the state of New
Jersey, County of Hudson (the "Town of Kearny"). Pursuant to the Redeveloper
Agreement, the Town of Kearny has agreed to designate DVL and DVL Holdings
(collectively, the "Redeveloper") as the redeveloper of the Property, a
substantial portion of which is currently owned by the Redeveloper. Pursuant to
the Redeveloper Agreement, the Redeveloper is obligated to redevelop the
Property, at its expense, in accordance with the plans and specifications
described therein, subject to review and approval of the Planning Board of the
Town of Kearny. The initial plans and specifications provide for the development
of up to approximately 150,000 square feet of retail space.

      The term of the Redeveloper Agreement along with the Redeveloper's rights
thereunder, automatically expire on December 31, 2009 unless extended in writing
by the Town of Kearny. If the Redeveloper is in default of any terms or
conditions of the Redeveloper Agreement and does not cure within the appropriate
time as set forth in the agreement (to the extent that a cure period is provided
for such default), the Town of Kearny is afforded a number of rights including
the right to terminate the Redeveloper Agreement.

      The payment obligations and the completion of all work to be performed by
the Redeveloper under the Redeveloper Agreement are jointly and severally
guaranteed by Alan Casnoff, the President of the Company, and Lawrence J. Cohen,
a stockholder and affiliate of the Company. Messrs. Casnoff and Cohen are
principals of P&A Associates and Pemmil Management, LLC ("Pemmil"),
respectively, which have entered into a Developer Services Agreement with the
Company with respect to the development of the Property, as described below. The
Company has agreed to indemnify Messrs. Cohen and Casnoff from any liability
related to the Redeveloper Agreement.

      The Developer Services Agreement (the "Developer Services Agreement") with
P&A Associates and Pemmil (collectively the "Developer") provides that the
Developers will provide services with respect to the development, construction
and leasing of the Property. The Developer's obligations under the Developer
Services Agreement terminates upon the substantial completion of construction
and occupancy by the tenants of at least 95% of the retail space to be developed
on the Property.

      Pursuant to the Developer Services Agreement, the Developer will be paid a
development fee of 4% of all project costs associated with the development of
the Property (excluding financing costs) as specified in the Developer Services
Agreement. Additionally, the Developer will be paid 20% of the net cash flow
generated by the project as a result of operations, refinancing and/or sale
after the Redeveloper receives from operations a 15% return on its net cash
investment and in the event of a refinancing or sale, the return of its net cash
investment plus a 15% return on such investment.

      If the Developer is in default of any terms or conditions of the Developer
Services Agreement and does not cure within the appropriate time as set forth in
the agreement (to the extent that a cure period is provided for such default),
the Company is afforded a number of rights including the right to terminate the
Developer Services Agreement.

      The Company has capitalized costs of $1,086 and $856 at June 30, 2009 and
at December 31, 2008, respectively related to expenses of the project.


                                       10


      On January 21, 2009, DVL Holdings entered into a Mortgage, Security
Agreement and Assignment of Leases and Rents (the "Agreement") with an
unaffiliated third party bank lender (the "Lender") in connection with the loan
by the Lender to the Company of an aggregate amount of up to $6,450 (the
"Principal Amount") pursuant to certain mortgage notes in the amount of $4,250
(the "First Note") and $2,200 (the "Second Note" and collectively with the First
Note, the "Notes"). DVL Holdings borrowed $4,250 pursuant to the First Note and
such funds were used to repay the outstanding borrowings under a prior
construction loan agreement. Borrowings under the Second Note will be advanced
by the Lender in the future upon the satisfaction of certain conditions
specified in such Note and such funds will be used in accordance with the terms
of the Agreement and Second Note. The principal amount to be borrowed under the
Second Note must be repaid to the Lender in the event such funds are not used as
provided in the Agreement and the Second Note. The principal amount outstanding
under the Notes bear interest at an annual rate equal to the greater of (i) six
percent or (ii) one percent plus the prime rate of interest designated by the
Lender as it's prime rate. Interest is payable on a monthly basis. All
outstanding principal together with accrued and unpaid interest is due on
January 21, 2011 (the "Maturity Date") with the option of DVL Holdings to extend
the Maturity Date to January 21, 2012 if certain terms and conditions are met as
specified in the Notes. The principal amounts of the Notes may be prepaid
without penalty. In addition, if certain income levels are not achieved by April
of 2010, the First Note must be paid down by $700 in accordance with the
Agreements.

      Pursuant to the Agreement, DVL Holdings has granted to the Lender a
mortgage and security interest in the Owned Site and any additional property
acquired by DVL Holdings for the redevelopment project that becomes subject to
the lien of the mortgage under the Agreement including certain other property as
specified in the Agreement (hereinafter all references to the "Property" refer
to the Owned Site and such additional properties) and an assignment of the
leases and rents with respect to the Property. In addition, all obligations
under the Notes and the Agreement are guaranteed by the Company pursuant to a
guaranty dated January 21, 2009 from the Company in favor of the Lender.

      Pursuant to the terms of the Redeveloper Agreement, the Property is to be
redeveloped by DVL Holdings under the Redeveloper Agreement. The use of the
Property is subject to the terms of the Redeveloper Agreement and the assignment
and assumption of the Redeveloper Agreement to or by the Lender in the event of
exercising their remedies upon the occurrence of an event of default under the
Agreement and the Notes, subject to the terms and provisions of the Redeveloper
Agreement. In connection with the purchase of certain additional property
comprising part of the Property, the mortgage pursuant to the Agreement will
also cover such property.

      The Agreement and the Notes contain customary terms and provisions,
including default provisions. In addition to the customary default provisions,
it is an event of default under the Notes (i) if a default has occurred and
continues beyond applicable notice and cure periods under the Redeveloper
Agreement, (ii) generally, if DVL Holdings fails to acquire certain additional
property in connection with the redevelopment and the principal amount borrowed
under the Second Note is not repaid to the Lender, (iii) if the Redeveloper
Agreement is amended without the prior written consent of the Lender, or (iv) if
a certain lease (as specified in the Agreement) of a portion of the redeveloped
property is terminated or has not been modified or replaced with a new tenant in
accordance with the terms of the Agreement, unless DVL Holdings and the Company
deliver additional cash collateral or pay down the First Note in accordance with
the Agreement.


                                       11


      In order to undertake and complete the redevelopment of the Property, DVL
Holdings and the Company will need to obtain additional construction financing
and, potentially additional loan or equity financing, and given current economic
conditions, there can be no assurance that any such additional financing will be
obtained on acceptable terms or at all. Additionally, given the current economic
conditions there can be no assurance that the redevelopment will occur in the
five year period required under the Redevelopment Agreement or at all.

      The Company also owns an 89,000 square foot building on approximately
eight acres of land leased to K-Mart in Kearny, NJ which adjoins the Property
described above.

      During 2008, the Company, through direct ownership or through its
investment in various limited partnerships, foreclosed on five Affiliated
Limited Partnerships for nonpayment of amounts due on mortgage loans and took
title to the five vacant Wal-Mart stores. At the time of the foreclosure, the
five mortgages had a combined carrying value of $1,776. The five stores are
included in the Company's real estate held at cost, for lease or sale. In 2009,
the Company entered into an agreement to sell one of the vacant stores for $600
and reclassified its carrying value to discontinued operations. The agreement to
sell was never consummated.

Discontinued Operations

(1) In October 2004, DVL entered into an Agreement with Bogota Associates and
Industrial Associates, the owners of the land underlying the Bogota New Jersey
leasehold, (the "owners") pursuant to which the leasehold was cancelled in
consideration of the owners agreeing to repay to DVL certain out-of-pocket
expenses including real estate taxes and environmental remediation costs as well
as $50 upon completion of a sale of the property to a third party. In addition
DVL owns a 8.25% limited partner interest in each of these partnerships. DVL
will also receive a percentage of the net sales proceeds. As of June 2009, the
sale has not yet been consummated and the third party continues to lease space.
The total expenses to be reimbursed to DVL are approximately $685 as of June 30,
2009 not including the $50 fee or any amounts to be received as a limited
partner. Activity related to the real estate lease interest is included in
discontinued operations. DVL sued the prior tenants of the Property for
environmental contamination and has received $400 toward the cleanup costs for
the Property.

(2) The Company owns a vacant 31,000 square foot former Grand Union Supermarket
and approximately six acres of land underlying the building located in Fort
Edward, NY. The entire property, which was acquired through foreclosure on a
mortgage, was recorded at $416, which was the net carrying value of the mortgage
at the date of foreclosure and was less than the fair value at that date.

      As of June 30, 2009, the Company has capitalized approximately $1,000 of
environmental remediation costs in connection with the cleaning of the site. The
Company anticipates that it will eventually recover a substantial portion of the
capitalized remediation costs on the property through the net proceeds received
from any potential future sale and reimbursement from certain companies that it
believes dumped chemicals on the site. Litigation on this issue is proceeding
through the judicial system. However, the Company's ability to recover such
costs depends on many factors, including the outcome of litigation and there can
be no assurance that the Company will recover all of the costs of such
remediation within the foreseeable future or at all. Such inability to recover
all of such remediation costs could have an adverse effect on the Company's
financial condition. The Company currently accounts for the property as an
"asset from discontinued operations" in its consolidated financial statements at
a carrying value of $747 after recording a provision for losses of $350.


                                       12


(3) During 2008, the Company foreclosed on two affiliated limited partnerships
for nonpayment of amounts due on mortgage loans and took title to the two vacant
former Wal-Mart stores. At the time of the foreclosure, the two had a combined
carrying value of $696. During December, 2008, the Company sold one of the
former Wal-Mart stores and received net proceeds of $220. During February, 2009,
the Company sold the second former Wal-Mart store and received net proceeds of
$594. In 2009, the Company entered into an agreement to sell one of the vacant
Wal-Mart stores previously considered to be real estate assets for $600 and
reclassified its carrying value to discontinued operations. The agreement to
sell was never consummated.

5.    Transactions with Affiliates

      Management Fee Income Earned

      The Company has provided management, accounting, and administrative
services to certain entities which are affiliated with NPO Management, LLC
("NPO") which are entities engaged in real estate lending and management
transactions and are affiliated with certain stockholders and insiders of the
Company. The fee income from the management service contract is as follows:

        Fee Income For     Fee Income For   Fee Income For   Fee Income For
       The Three Months   The Three Months  The Six Months   The Six Months
            Ended              Ended             Ended            Ended
           06/30/09          06/30/08          06/30/09         06/30/08
           --------          --------          --------         --------
           $     13          $     18          $     30         $     37

Management and Other Fees and Expenses Incurred

A. The Company recorded fees to NPO of $391 and $383 for the six months June 30,
2009 and 2008, respectively, under an Asset Servicing Agreement (the "Asset
Servicing Agreement") between the Company and NPO, pursuant to which NPO
provides the Company with asset management, advisory and administrative services
relating to the assets of the Company and its Affiliated Limited Partnerships.
During 2009 and 2008 the Company provided office space required under the Asset
Servicing Agreement to NPO consisting of approximately 500 square feet of the
Company's New York location.

B. Millennium Financial Services, an affiliate of NPO, received fees from the
Company representing compensation for collection services and reimbursement for
other services provided to the Company as follows:

         Fees Recorded   Fees Recorded For   Fees Recorded   Fees Recorded
            For The             The             For The         For The
         Three Months       Three Months      Six Months       Six Months
            Ended              Ended             Ended           Ended
           06/30/09          06/30/08          06/30/09         06/30/08
           --------          --------          --------         --------
           $    27           $     27          $    54          $     54

C. Interest expense on amounts due to affiliates was as follows:

                          Three Months   Three Months    Six Months   Six Months
                             Ended          Ended          Ended         Ended
                           06/30/09        06/30/08       06/30/09     06/30/08
                           --------        --------       --------     --------
       Pemmil Funding      $     41        $     45       $     86     $     97


                                       13


6.    Contingent Liabilities

      During the six months ended June 30, 2009 and 2008 the Company expensed
approximately $71 and $40, respectively, during each period, for amounts due to
the Limited Partnership Settlement Fund, of which $5 and $23 was accrued at June
30, 2009 and 2008, respectively. These costs have been netted against the
interest on mortgage loans.

7.    Stockholder's Equity

      In July 2008, the Company purchased 522,500 shares of its common stock,
par value $0.01 per share, for a total purchase price of $63 or $0.12 per share,
in a privately negotiated transaction with an unaffiliated seller.

8.    Cash Flow Hedges

      The Company uses derivatives to manage risks related to interest rate
movements. Interest rate swap contracts designated and qualifying as cash flow
hedges are reported at fair value. In accordance with SFAS No. 133, "Accounting
for Derivative Instruments and Hedging Activities" (the "Statement"), as amended
by SFAS No. 138 and SFAS No. 149, the Company established accounting and
reporting standards for derivative instruments. Specifically, the Statement
requires an entity to recognize all derivatives as either assets or liabilities
in the statement of financial position and to measure those in-struments at fair
value. Changes in the fair value of those instruments designated as cash flow
hedges are recorded in other comprehensive income, to the extent the hedge is
effective, and in the results of operations, to the extent the hedge is
ineffective or no longer qualifies as a hedge.

      During September 2008, the Company entered into an interest rate swap
agreement related to one of their loans. Valued separately, the interest rate
swap agreement represents a liability as of June 30, 2009 and December 31, 2008,
in the amount of $193 and $231 respectively. During April 2009, the Company
entered into an interest rate swap agreement related to another of their loans.
Valued separately, the interest rate swap agreement represents a liability as of
June 30, 2009, in the amount of $9. This value represents the fair value of the
current difference in interest paid and re- ceived under the swap agreement over
the remaining term of the agreement. Because the swaps are considered to be a
cash flow hedge and they are effective, the value of the swaps are recorded in
the Consolidated Statements of Stockholders' Equity as a sep- arate component
and represents the only amount reflected in accumulated other compre- hensive
loss. Changes in the swaps fair value are reported currently in other compre-
hensive loss. Payments are recognized in current operating results as
settlements occur under the agreement as a component of interest expense.

      The following table summarizes the notional values of the Company's
derivative financial instruments. The notional value provides an indication of
the extent of the Company's involvement in these instruments on June 30, 2009,
but does not rep- resent exposure to credit, interest rate or market risks.

       Hedge Type        Notional Value    Rate    Termination Date   Fair Value
       ----------        --------------    ----    ----------------   ----------

    Interest rate swap      $   3,740      5.94%   July 1, 2011        $ (193)
        agreement

    Interest rate swap      $   2,161      6.09%   February 1, 2014    $   (9)
        Agreement


                                       14


      RESTRICTION ON CERTAIN TRANSFERS OF COMMON STOCK: Each share of the stock
of the Company included a restriction prohibiting sale, transfer, disposition or
acquisition of any stock until June 30, 2009 without the prior consent of the
Board of Directors of the Company by any person or entity that owns or would own
5% or more of the issued and outstanding stock of the Company if such sale,
purchase or transfer would, in the opinion of the Board, jeopardize the
Company's preservation of its federal income tax attributes under Section 382 of
the Internal Revenue Code.


                                       15


9.    Earnings per share (unaudited)

The following table presents the computation of basic and diluted per share data
for the three and six months ended June 30, 2009 and 2008.



                                                                    Three Months Ended June 30,
                                               --------------------------------------------------------------------
                                                             2009                                2008
                                               --------------------------------    --------------------------------
                                                      Weighted Average                    Weighted Average
                                                          Number of     Per Share             Number of     Per Share
                                               Amount      Shares        Amount    Amount      Shares        Amount
                                               ------    ----------      ------    ------    ----------      ------
                                                                                           

Basic EPS,
Net income available to common stockholders    $  662    44,770,345      $  .01    $  568    45,292,845      $  .01
                                                                         ======                              ======

Effect of dilutive stock options                   --        27,500                    --       121,097
                                               ------    ----------                ------    ----------

Diluted EPS,
Net income available to common stockholders    $  662    44,797,845      $  .01    $  568    45,413,942      $  .01
                                               ======    ==========      ======    ======    ==========      ======


                                                                     Six Months Ended June 30,
                                               --------------------------------------------------------------------
                                                             2009                                2008
                                               --------------------------------    --------------------------------
                                                      Weighted Average                    Weighted Average
                                                          Number of     Per Share             Number of     Per Share
                                               Amount      Shares        Amount    Amount      Shares        Amount
                                               ------    ----------      ------    ------    ----------      ------
                                                                                           

Basic EPS,
Net income available to common stockholders    $1,039    44,770,345      $  .02    $1,541    45,289,442      $  .04
                                                                         ======                              ======

Effect of dilutive stock options                   --        27,500                    --       104,885
                                               ------    ----------                ------    ----------

Diluted EPS,
Net income available to common stockholders    $1,039    44,797,845      $  .02    $1,541    45,394,327      $  .04
                                               ======    ==========      ======    ======    ==========      ======



                                       16


10.   Segment Information

The Company has two reportable segments; real estate and residual interests. The
real estate business is comprised of real estate assets, mortgage loans on real
estate, real estate management and investments in affiliated limited
partnerships which own real estate. The residual interests business is comprised
of investments in residual interests in securitized receivables portfolios. The
corporate/other net income (loss) of $72 and $(162) in 2009 and 2008
respectively, include $-0- and $(178) of deferred income tax expense in 2009 and
2008, respectively.

                                                     Six Months Ended
                                                         June 30,
                                          -------------------------------------
                                                2009                2008
                                          -----------------   -----------------

Revenues
   Residual interests                     $           3,083   $           2,964
   Real estate                                        1,559               2,694
   Corporate/other                                       25                  38
                                          -----------------   -----------------
Total consolidated revenues               $           4,667   $           5,696
                                          =================   =================

Net income (loss)
   Residual interests                     $           1,711   $           1,485
   Real estate                                         (703)                389
   Corporate/other                                       72                (162)
                                          -----------------   -----------------
Total income from continuing operations   $           1,080   $           1,712
                                          =================   =================


                                             Six Months         Twelve Months
                                                Ended               Ended
                                            June 30, 2009     December 31, 2008
                                          -----------------   -----------------
Assets
   Residual interests                     $          47,035   $          45,789
   Real estate                                       26,723              27,019
   Corporate/other                                    2,257               2,257
                                          -----------------   -----------------
Total consolidated assets                 $          76,015   $          75,065
                                          =================   =================


                                       17


11.   Discontinued Operations

The Company classifies certain real estate holdings as held for sale. The
Company's properties located in Bogota, New Jersey, Fort Edward, New York,
Fairbury, Nebraska, Checotah, Oklahoma and Kenedy, Texas are included as real
estate assets held for sale. The operation of such assets for all periods
presented have been recorded as discontinued operations in accordance with the
provisions of Statement of Financial Accounting Standards ("SFAS") No. 144
"Accounting for the Impairment or Disposal of Long Lived Assets."

Discontinued operations for the six months ended June 30, 2009 and 2008 are
summarized as follows:

                                          Six Months Ended     Six Months Ended
                                           June 30, 2009        June 30, 2008
                                          ----------------     ----------------

Income                                    $             --     $            117
Expenses                                               161                  288
                                          ----------------     ----------------
Loss from discontinued operations
  before gain on sale                                 (161)                (171)
Gain on sale                                           120                   --
                                          ----------------     ----------------
Loss from discontinued operations         $            (41)    $           (171)
                                          ================     ================

      Assets and liabilities of discontinued operations at June 30, 2009 and
December 31, 2008 are summarized as follows:

                                                      June 30,      December 31,
                                                        2009            2008
                                                    ------------    ------------

Assets of discontinued operations                   $      1,505    $      2,203
                                                    ============    ============
Liabilities of discontinued operations              $          4    $         --
                                                    ============    ============


                                       18


ITEM 2.
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                 (in thousands)

      This Quarterly Report on Form 10-Q for the quarter ended June 30, 2009
contains statements which constitute forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933, as amended, and Section
21E of the Securities Exchange Act of 1934, as amended. Those statements include
statements regarding the intent, belief or current expectations of DVL, Inc., a
Delaware corporation ("DVL" or the "Company") and its management team. DVL's
stockholders and prospective investors are cautioned that any such
forward-looking statements are not guarantees of future performance and involve
risks and uncertainties, and that actual results may differ materially from
those pro- jected in the forward-looking statements. Such risks and
uncertainties include, among other things, general economic conditions and other
risks and uncertainties that are discussed herein and in the Company's Annual
Report on Form 10-K for the fiscal year ended December 31, 2008.

      This Management's Discussion and Analysis of Financial Condition and
Results of Operations ("MD&A") should be read in conjuction with the
consolidated financial statements and accompanying financial statement notes
appearing elsewhere herein and in conjuction with our Annual Report on Form 10-K
for the year ended December 31, 2008.

      None of the recently issued accounting standards had any effect on the
Company's consolidated financial statements.

      The Company currently owns eight buildings totaling 347,000 square feet on
eight and one half acres located in an industrial park in Kearny, NJ leased to
various un- related tenants (the "Owned Site"). This site represents a portion
of the Passaic River Development area designated for redevelopment by the town
of Kearny, New Jersey (the "Property"). To date, the Company has not commenced
construction with respect to the redevelopment of the Property and given the
current economic environment there can be no assurance that the Company will
commence construction in the near future or at all. In addition, there can be no
assurance that the Company will be able to obtain the necessary financing to
commence or complete redevelopment. The Company continues to lease such property
to multiple tenants and currently receives a positive cash flow from the
property and believes it will continue to receive such positive cash flow un-
til such time as it can redevelop the Property as described below.

      In connection with the redevelopment of the Property (as defined above),
on December 11, 2007, DVL, and its wholly owned subsidiary, DVL Kearny Holdings,
LLC ("DVL Holdings"), entered into a Redeveloper Agreement (the "Redeveloper
Agreement") with the Town of Kearny, a body corporate and politic of the state
of New Jersey, County of Hudson (the "Town of Kearny"). Pursuant to the
Redeveloper Agreement, the Town of Kearny has agreed to designate DVL and DVL
Holdings (collectively, the "Redeveloper") as the redeveloper of the Property, a
substantial portion of which is currently owned by the Redeveloper. Pursuant to
the Redeveloper Agreement, the Redeveloper is obligated to redevelop the
Property, at its expense, in accordance with the plans and specifications
described therein, subject to review and approval of the Planning Board of the
Town of Kearny. The initial plans and specifications provide for the development
of up to approximately 150,000 square feet of retail space.

      The term of the Redeveloper Agreement along with the Redeveloper's rights
thereunder, automatically expire on December 31, 2009 unless extended in writing
by the Town of Kearny. If the Redeveloper is in default of any terms or
conditions of the Redeveloper Agreement and does not cure within the appropriate
time as set forth in the agreement (to the extent that a cure period is provided
for such default), the Town of Kearny is afforded a number of rights including
the right to terminate the Redeveloper Agreement.


                                       19


      The payment obligations and the completion of all work to be performed by
the Redeveloper under the Redeveloper Agreement are jointly and severally
guaranteed by Alan Casnoff, the President of the Company, and Lawrence J. Cohen,
a stockholder and affiliate of the Company. Messrs. Casnoff and Cohen are
principals of P&A Associates ("P&A") and Pemmil Management, LLC ("Pemmil"),
respectively, which have entered into a Developer Services Agreement with the
Company with respect to the development of the Property, as described below. The
Company has agreed to indemnify Messrs. Cohen and Casnoff from any liability
related to the Redeveloper Agreement.

      The Developer Services Agreement (the "Developer Services Agreement") with
P&A Associates and Pemmil (collectively the "Developer") provides that the
Developers will provide services with respect to the development, construction
and leasing of the Property. The Developer's obligations under the Developer
Services Agreement terminates upon the substantial completion of construction
and occupancy by the tenants of at least 95% of the retail space to be developed
on the Property.

      Pursuant to the Developer Services Agreement, the Developer will be paid a
development fee of 4% of all project costs associated with the development of
the Property (excluding financing costs) as specified in the Developer Services
Agreement. Additionally, the Developer will be paid 20% of the net cash flow
generated by the project as a result of operations, refinancing and/or sale
after the Redeveloper receives from operations a 15% return on its net cash
investment and in the event of a refinancing or sale, the return of its net cash
investment plus a 15% return on such investment.

      If the Developer is in default of any terms or conditions of the Developer
Services Agreement and does not cure within the appropriate time as set forth in
the agreement (to the extent that a cure period is provided for such default),
the Company is afforded a number of rights including the right to terminate the
Developer Services Agreement.

      The Company has capitalized costs of $1,086 and $856 as of June 30, 2009
and December 31, 2008, respectively, related to expenses of this project.

      Under the terms of the first Construction Loan Agreement, DVL Holdings was
required to begin construction by June 1, 2008. On June 1, 2008, DVL Holdings
entered into Amendment No. 1, whereby the lender agreed to extend the term of
the Predevelopment Loan Phase (as defined in the Construction Loan Agreement) to
August 1, 2008. Because of delays, construction did not begin by such date and
therefore on September 8, 2008 DVL Holdings entered into Amendment No. 2 dated
August 1, 2008. Pursuant to Amendment No. 2, the lender had extended the term of
the Predevelopment Loan Phase for an additional six months which ended February
1, 2009 on the condition that the lender had no further obligation to make any
loan advances. In addition, the maturity date for payment of the outstanding
principal balance of the loan was accelerated effective as of August 1, 2008
making the entire outstanding principal balance of $4,495 (and any accrued and
unpaid interest thereon) due and payable on February 1, 2009, the expiration of
the Predevelopment Loan Phase.

On January 21, 2009, DVL Holdings, entered into a Mortgage, Security Agreement
and Assignment of Leases and Rents (the "Agreement") with an unaffiliated third
party bank lender in connection with the loan to the Company of an aggregate
amount of up to $6,450 (the "Principal Amount") pursuant to certain notes in the
amount of $4,250 (the "First Note") and $2,200 (the "Second Note" and
collectively with the First Note, the "Notes"). DVL Holdings borrowed $4,250
pursuant to the First Note and such funds were used to repay the outstanding
borrowings under the Construction Loan Agreement. Borrowings under the Second
Note will be advanced in the future upon the satisfaction of certain conditions
specified in such Note and such funds will be used in accordance with the terms
of the Agreement and Second Note. The principal amount to be borrowed under the
Second Note


                                       20


must be repaid in the event such funds are not used as provided in the Agreement
and the Second Note. The principal amount outstanding under the Notes bear
interest at an annual rate equal to the greater of (i) six percent or (ii) one
percent plus the prime rate of interest designated by the unaffiliated third
party bank lender as it prime rate. Interest is payable on a monthly basis. All
outstanding principal together with accrued and unpaid interest is due on
January 21, 2011 (the "Maturity Date") with the option of DVL Holdings to extend
the Maturity Date to January 21, 2012 if certain terms and conditions are met as
specified in the Notes. The principal amounts of the Notes may be prepaid
without penalty. In addition, if certain income levels are not achieved by April
of 2010, the loan must be paid down by $700 of the First Note in accordance with
the Agreements.

Pursuant to the Agreement, DVL Holdings has granted to the unaffiliated third
party bank lender a mortgage and security interest in the Owned Site and any
additional property acquired by DVL Holdings for the redevelopment project that
becomes subject to the lien of the mortgage under the Agreement including
certain other property as specified in the Agreement (hereafter all references
to the "Property" refer to the Owned Site and such additional properties) and an
assignment of the leases and rents with respect to the Property. In addition,
all obligations under the Notes and the Agreement are guaranteed by the Company
pursuant to a guaranty dated January 21, 2009 from the Company in favor of the
unaffiliated third party bank lender.

Pursuant to the terms of the Redeveloper Agreement, the Property is to be
redeveloped by DVL Holdings under the Redeveloper Agreement. The use of the
Property is subject to the terms of the Redeveloper Agreement and the assignment
and assumption of the Redeveloper Agreement to or by Signature Bank in the event
of exercising their remedies upon the occurrence of an event of default under
the Agreement and the Notes is subject to the terms and provisions of the
Redeveloper Agreement. In connection with the purchase of certain additional
property comprising part of the Property, the mortgage pursuant to the Agreement
will also cover such property.

The Agreement and the Notes contain customary terms and provisions, including
default provisions. In addition to the customary default provisions, it is an
event of default under the Notes (i) if a default has occurred and continues
beyond applicable notice and cure periods under the Redeveloper Agreement, (ii)
generally, if DVL Holdings fails to acquire certain additional property in
connection with the redevelopment and the principal amount borrowed under the
Second Note is not repaid, (iii) if the Redeveloper Agreement is amended without
the prior written consent of the unaffiliated third party bank lender, or (iv)
if a certain lease (as specified in the Agreement) of a portion of the
redeveloped property is terminated or has not been modified or replaced with a
new tenant in accordance with the terms of the Agreement, unless DVL Holdings
and DVL deliver additional cash collateral or pay down the First Note in
accordance with the Agreement.

In order to undertake and complete the redevelopment of the Property, DVL
Holdings and DVL will need to obtain additional construction financing and,
potentially additional loan or equity financing, and given current economic
conditions, there can be no assurance that any such additional financing will be
obtained on acceptable terms or at all. Additionally, given the current economic
conditions, there can be no assurance that the redevelopment will occur in the
five year period required under the Redevelopment Agreement or at all.

The Company also owns an 89,000 square foot building on approximately eight
acres of land leased to K-Mart in Kearny, NJ which adjoins the Property
described above.


                                       21


During 2008, the Company, through direct ownership or through its investment in
various limited partnerships, foreclosed on five Affiliated Limited Partnerships
for nonpayment of amounts due on mortgage loans and took title to the five
vacant Wal-Mart Stores. At the time of foreclosure, the five mortgages had a
combined carrying value of $1,776. The five stores are included in the Company's
real estate held at cost, for lease or sale. In 2009, the Company entered into
an agreement to sell one of the vacant stores and reclassified its carrying
value to discontinued operations.

Discontinued Operations

(1) In October 2004, DVL entered into an Agreement with Bogota Associates and
Industrial Associates, the owners of the land underlying the Bogota New Jersey
leasehold, pursuant to which the leasehold was cancelled in consideration of the
aforementioned partnerships agreeing to repay to DVL certain out-of-pocket
expenses including real estate taxes and environmental remediation costs as well
as $50 upon completion of a sale of the property to a third party. In addition
DVL owns a 8.25% limited partner interest in each of these partnerships. DVL
will also receive a percentage of the net sales proceeds. As of June 2009, the
sale has not yet been consummated and the third party continues to lease space.
The total expenses to be reimbursed to DVL are approximately $685 as of June 30,
2009 not including the $50 fee or any amounts to be received as a limited
partner. Activity related to the real estate lease interest is included in
discontinued operations. DVL has sued the prior tenants of the property for
environmental contamination and has received $400 towards the cleanup costs for
the property.

(2) The Company owns a vacant 31,000 square foot former Grand Union Supermarket
and approximately six acres of land underlying the building located in Fort
Edward, NY. The entire property, which was acquired through foreclosure on a
mortgage, was recorded at $416, which was the net carrying value of the mortgage
at the date of foreclosure and was less than the fair value at that date.

      As of June 30, 2009, the Company has capitalized approximately $1,000 of
environmental remediation costs in connection with the cleaning of the site. The
Company anticipates that it will eventually recover a substantial portion of the
capitalized remediation costs on the property through the net proceeds received
from any potential future sale and reimbursement from certain companies that it
believes dumped chemicals on the site. Litigation on this issue is proceeding
through the judicial system. However, the Company's ability to recover such
costs depends on many factors, including the outcome of litigation and there can
be no assurance that the Company will recover all of the costs of such
remediation within the foreseeable future or at all. Such inability to recover
all of such remediation costs could have an adverse effect on the Company's
financial condition. The Company currently accounts for the property as an
"asset from discontinued operations" in its consolidated financial statements at
a carrying value of $747 after recording a provision for losses of $350.

(3) During 2008, the Company foreclosed on two Affiliated Limited Partnerships
for nonpayment of amounts due on mortgage loans and took title to the two vacant
former Wal-Mart stores. At the time of the foreclosures, the two mortgages had a
combined carrying value of $696. During December, 2008, the Company sold one of
the former Wal-Mart stores and received net proceeds of $220. During February
2009, the Company sold a second former Wal-Mart store and received net proceeds
of $594. In 2009, the Company entered into an agreement to sell one of the
vacant stores previously considered to be a real estate asset for $600 and
reclassified its carrying value to discontinued operations. The agreement to
sell was never consummated.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

      There have been no material changes to the Critical Accounting Policies
and Estimates described in our Annual Report on Form 10-K for the year ended
December 31, 2008 filed with the SEC on April 15, 2009.


                                       22


RESULTS OF OPERATIONS

Three Months Ended June 30, 2009 Compared to Three Months Ended June 30, 2008

DVL had income from continuing operations of $726 and $638 for the three months
ended June 30, 2009 and 2008, respectively.

Interest income on mortgage loans increased to $585 as a result of the decrease
in principal amortization as underlying loan balances are paid off. Interest
expense on underlying mortgages decreased to $61 reflecting the application of a
greater portion of each monthly payment to the outstanding principal balances,
payoff of loan balances and anticipated loan maturities.

                                          Three Months Ended  Three Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Interest income on mortgage loans            $         585       $         509
Interest expense on underlying mortgages     $          61       $          88

The gain on satisfaction of mortgage loans results when the net proceeds on the
satisfaction of mortgage loans are greater than their carrying value.

                                          Three Months Ended  Three Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Gain on satisfaction of mortgage loans       $          --       $         365

Partnership management fees decreased as a result of a decrease in the number of
partnerships contributing.

                                          Three Months Ended  Three Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Partnership management fees                  $          56       $          63

Management fees decreased as a result of the loss of a property managed by an
affiliate of the Company.

                                          Three Months Ended  Three Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Management fees                              $          13       $          18

Transaction and other fees were earned by the Company in connection with sales
of partnership properties. The amount of fees vary depending on the size and
number of transactions.

                                          Three Months Ended  Three Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Transaction and other fees from partner-
  Ships                                      $           1       $          39


                                       23


Interest income on residual interests increased and interest expense on the
related notes payable decreased as a result of purchase price adjustments
pursuant to the purchase agreements entered into by the Company's wholly owned
subsidiary, S2 Holdings, Inc. ("S2"), that owns a 99.9% Class B member interests
in Receivables II-A, LLC, a limited liability company ("Receivables II-A") and
Receivables II-B, LLC, a limited liability company ("Receivables II-B").

                                          Three Months Ended  Three Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Interest income on residual interests        $       1,541       $       1,476
Interest expense on related notes
  payable                                    $         676       $         722

Net rental income increased primarily as a result of a decrease in bad debts
included in operating expenses at the Owned Site, partially offset by operating
expenses for vacant Wal-Mart stores that the Company took title to in 2008 that
are included for the three months ended June 30, 2009. There were no similar
expenses for the same period in 2008.

                                          Three Months Ended  Three Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Net rental income from others                $         117       $         106
Gross rental income from others              $         311       $         316

Distributions from partnerships decreased in 2009 compared to 2008 as a result
of fewer affiliated partnerships.

                                          Three Months Ended  Three Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Distributions from partnerships              $          30       $          42

General and administrative expenses decreased in 2009 from 2008 primarily as a
result of decreased employee costs and insurance costs.

                                          Three Months Ended  Three Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
General and administrative                   $         291       $         362

The asset servicing fee paid to NPO Management, LLC pursuant to the terms of the
Asset Servicing Agreement which calls for an adjustment to reflect changes in
the consumer price index. As a result of a decrease in the consumer price index,
there was no in- crease in the fee.

                                          Three Months Ended  Three Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Asset servicing fee                          $         196       $         195

Legal and professional fees increased in 2009 from 2008 primarily as a result of
the inclusion of costs to implement internal controls over financial reporting.

                                          Three Months Ended  Three Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Legal and professional fees                  $          86       $          66


                                       24


The Company recorded a provision for loan losses on its mortgage portfolio of
$25 during the three months ended June 30, 2009.

                                          Three Months Ended  Three Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Provision for loan losses                    $          25       $          50

Interest expense to affiliates decreased in 2009 compared to 2008 as a result of
a decreased amount of debt owed to affiliates.

                                          Three Months Ended  Three Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Interest expense - affiliates                $          41       $          45

Interest expense relating to other debts decreased as a result of lower interest
rates on new borrowings and lower outstanding balances on existing borrowings.

                                          Three Months Ended  Three Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Interest expense - others                    $         212       $         295

The Company accrued expenses of $33 and $33 for alternative minimum taxes during
each of the three months ended June 30, 2009 and 2008. The Company recognized
$-0- of deferred income tax expense during the three months ended June 30, 2009
and $(146) of deferred tax expense during the three months ended June 30, 2008,
as a result of changes in the valuation allowance on deferred tax assets. This
resulted in income tax expense as follows:

                                          Three Months Ended  Three Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Income tax expense                           $          33       $         179

Discontinued operations consist of the operations of business segments the
Company considers as held for sale or has disposed of.

                                          Three Months Ended  Three Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Income                                       $          --       $          58
Expenses                                                64                 128
                                             -------------       -------------
Loss from discontinued operations            $         (64)      $         (70)
                                             =============       =============


                                       25


Six Months Ended June 30, 2009 Compared to Six Months Ended June 30, 2008

DVL had income from continuing operations of $1,080 and $1,712 for the six
months ended June 30, 2009 and 2008, respectively.

Interest income on mortgage loans increased to $1,129 as a result of the
decrease in principal amortization as underlying loan balances are paid off.
Interest expense on underlying mortgages decreased to $125 reflecting the
application of a greater portion of each monthly payment to the outstanding
principal, payoff of loan balances and an- ticipated loan maturities.

                                            Six Months Ended    Six Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Interest income on mortgage loans            $       1,129       $       1,125
Interest expense on underlying mortgages     $         125       $         187

The gain on satisfaction of mortgage loans results when the net proceeds on the
satisfaction of mortgage loans are greater than their carrying value.

                                            Six Months Ended    Six Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Gain on satisfaction of mortgage loans       $          --       $         999

Management fees decreased as a result of the loss of property managed by an
affiliate of the Company.

                                            Six Months Ended    Six Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Management fees                              $          30       $          37

Transaction and other fees were earned by the Company in connection with sales
of partnership properties. The amount of fees vary depending on the size and
number of transactions.

                                            Six Months Ended    Six Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Transaction and other fees from partner-
  Ships                                      $          26       $          88

Interest income on residual interests increased and interest expense on the
related notes payable decreased as a result of purchase price adjustments
pursuant to the purchase agreements entered into by the Company's wholly owned
subsidiary, S2, that owns a 99.9% Class B member interests in Receivables II-A
and Receivables II-B, LLC.

                                            Six Months Ended    Six Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Interest income on residual interests        $       3,083       $       2,964
Interest expense on related notes
  payable                                    $       1,365       $       1,472


                                       26


Net rental income decreased primarily as a result of decreased gross rental
income resulting from decreased occupancy in anticipation of the Kearny
redevelopment project. Operating expenses for vacant Wal-Mart stores that the
Company took title to in 2008 are included for the six months ended June 30,
2009. There were no similar expenses for the same period in 2008.

                                            Six Months Ended    Six Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Net rental income from others                $         159       $         267
Gross rental income from others              $         617       $         656

Distributions from partnerships increased in 2009 compared to 2008 as a result
of an increase in the amount of final distributions from affiliated
partnerships.

                                            Six Months Ended    Six Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Distributions from partnerships              $         106       $          54

General and administrative expenses decreased in 2009 from 2008 primarily as a
result of decreased employee costs.

                                            Six Months Ended    Six Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
General and administrative                   $         747       $         762

The asset servicing fee paid to NPO Management, LLC increased pursuant to the
terms of the Asset Servicing Agreement which calls for an adjustment to reflect
changes in the consumer price index.

                                            Six Months Ended    Six Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Asset servicing fee                          $         391       $         383

Legal and professional fees decreased in 2009 from 2008 primarily as a result of
the inclusion of expenses to retain Sarbanes Oxley professionals in 2008.

                                            Six Months Ended    Six Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Legal and professional fees                  $         159       $         172

The Company recorded a provision for loan losses on its mortgage portfolio of
$125 during the six months ended June 30, 2009.

                                            Six Months Ended    Six Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Provision for loan losses                    $         125       $         100


                                       27


Interest expense to affiliates decreased in 2009 compared to 2008 as a result of
a decreased amount of debt owed to affiliates.

                                            Six Months Ended    Six Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Interest expense - affiliates                $          86       $          97

Interest expense relating to other debts decreased as a result of lower interest
rates on new borrowings and lower outstanding balances on existing borrowings.

                                            Six Months Ended    Six Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Interest expense - others                    $         556       $         568

The Company accrued expenses of $33 and $65 for alternative minimum taxes during
each of the six months ended June 30, 2009 and 2008. The Company recognized $-0-
of deferred income tax expense during the six months ended June 30, 2009 and
$(178) of deferred tax expense during the six months ended June 30, 2008, as a
result of changes in the valuation allowance on deferred tax assets. This
resulted in income tax expense as follows:

                                            Six Months Ended    Six Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Income tax expense                           $          33       $         243

Discontinued operations consist of the operations of business segments the
Company considers as held for sale or has disposed of.

                                            Six Months Ended    Six Months Ended
                                             June 30, 2009       June 30, 2008
                                             -------------       -------------
Income                                       $          --       $         116
Expenses                                               161                 287
                                             -------------       -------------
Loss from discontinued operations
  before gain on sale                                 (161)               (171)
Gain on sale                                           120                  --
                                             -------------       -------------
Loss from discontinued operations            $         (41)      $        (171)
                                             =============       =============


                                       28


Liquidity and Capital Resources

      The Company's cash flow from operations is generated principally from
rental income from its ownership of real estate, distributions in connection
with residual interests in securitized portfolios, interest on its mortgage
portfolio, management fees and transaction and other fees received as a result
of the sale and/or refinancing of partnership properties and mortgages.

      The Company's cash balance was $1,733 at June 30, 2009, compared to $496
at December 31, 2008.

      The Company believes that its anticipated cash flow provided by operations
and other sources is sufficient to meet its current operating cash requirements
for the next twelve months. The Company has in the past and expects in the
future to continue to augment its cash flow from operations with additional cash
generated from either the sale or refinancing of its assets and/or borrowings.

      The cash flow from the Company's member interests in Receivables II-A and
Receivables II-B should continue to provide liquidity to the Company.

      The purchase agreements with respect to the acquisition of such member
interests contain annual minimum and maximum levels of cash flow that will be
retained by the Company after the payment of interest and principal on the notes
payable, which are as follows:

Years                                           Minimum             Maximum
- -----                                           -------             -------
2009                                            $   743             $   880
2010 to final payment on the notes*             $ 1,050             $ 1,150

      * Final payment on the notes payable expected in 2015 related to the
Receivables II-A transaction and 2017 for the Receivables II-B transaction.

      The Company believes it will continue to receive significant cash flow
after final payment of the notes payable.


                                       29


Outstanding Financings

Outstanding loans payable as of June 30, 2009 which are scheduled to become due
through 2013 are as follows:



                                                                          Outstanding
                                                           Original    Balance Including
                                                             Loan     Accrued Interest at     Due
          Purpose                         Creditor          Amount       June 30, 2009        Date
- -------------------------------    ---------------------    ------       -------------      --------
                                                                                
Repurchase of Notes
Issued by the Company              Pemmil (1)               $2,500          $1,339          12/31/09

Purchase of Mortgages              Unaffiliated Bank (2)    $2,200          $2,172          02/01/14

Refinancing of Repurchase of
Notes Issued by the Company        Unaffiliated Bank (3)    $1,500          $1,359          09/01/09

Construction Financing             Unaffiliated Bank (4)    $4,250          $4,271          01/21/11

General Corporate Purposes         Unaffiliated Bank (5)    $  250          $  194          02/01/13

Refinancing of Notes Issued by
the Company to Acquire Property    Unaffiliated Bank (6)    $3,800          $3,759          07/01/11


(1)   Pemmil Funding, LLC ("Pemmil") previously made a loan to the Company in
      the original principal amount of $2,500 pursuant to the terms of that
      certain Loan and Security Agreement, dated December 27, 2005 (the "Pemmil
      Loan Agreement") between Pemmil and the Company evidenced by the Original
      Term Note (which has subsequently been amended and restated pursuant to
      the Amendment No.1). The outstanding obligations under the Pemmil Loan
      Agreement and Original Term note through and including March 15, 2007 were
      $1,190 in principal and $116 in accrued and unpaid interest. In March
      2007, to fund a repurchase of shares of the Company's Common Stock from
      Blackacre Bridge Capital LLC and Blackacre Capital Group L.P., Pemmil made
      an additional loan advance to the Company in the principal amount of $650
      pursuant to Amendment No. 1 to Loan and Security Agreement, entered into
      by the Company on March 16, 2007 ("Amendment No. 1"). Under Amendment No.
      1, all accrued and unpaid interest outstanding at March 15, 2007 was added
      to the principal amount outstanding under the Pemmil Loan Agreement and
      Pemmil loaned to the Company an additional $650 principal amount which
      increased the total principal amount outstanding under the Pemmil Loan
      Agree- ment to $1,956. Such principal amount was evidenced by an Amended
      and Restated Term Note made by the Company to Pemmil which was executed
      simultaneously with Amendment No. 1. In general, except as modified and
      amended by Amendment No. 1 as described above, the terms and provisions of
      the Pemmil Loan Agreement were unchanged and re- main in full force and
      effect. The Pemmil Loan Agreement provided that the principal and unpaid
      interest were originally due on December 27, 2008 and provided for in-
      terest at a rate of 12% per annum, compounded monthly. Interest is payable
      monthly on the loan, but the Company may elect not to make any such
      interest payment when due, and such amount of unpaid monthly interest
      shall be added to principal. The Company is required to prepay the loan
      (plus any accrued and unpaid interest) to the extent that the Company
      consummates certain capital transactions (as defined in the Pemmil Loan
      Agreement) that result in net proceeds (as defined in the Pemmil Loan
      Agreement) to the Company. Pemmil may, in its sole discretion, accelerate
      the Loan after the occurrence and during the continuance of an event of
      default (as defined in the Pemmil Loan Agreement). The obligations under
      the Pemmil Loan Agreement are secured by a subordinated pledge of the
      Company's equity interest in S2. The Company may prepay all or a portion
      of the loan at any time prior to maturity without penalty or premium.
      During the six months ended June 30, 2009, the Company paid $275 of in-
      terest previously accrued to Pemmil. On November 10, 2008 the Pemmil Loan
      Agreement was amended to extend the due date for the payment of the
      principal and unpaid in- terest to December 31, 2009.


                                       30


(2)   Interest rate is prime plus 0.5% per annum payable monthly. Monthly
      payments are interest only. Annual payments of $50 are required. In
      January of 2009, the lender agreed to recast the loan as a $2,200 term
      loan to be secured by four Wal-Mart mortgages secured by properties leased
      to Wal-Mart. At the same time the maturity date of the then existing loan
      was extended to April 30, 2009.

      On April 24, 2009 the Company entered into a Loan Agreement, evidenced by
      a Term Note for $2,200. The principal amount bears interest at an annual
      rate of Libor plus 4% and self amortizes with a portion of the principal
      payable monthly through February 1, 2014 (the "Maturity Date"). The
      repayment of the obligations under the Term Note and the loan documents is
      secured by certain collateral assignments from DVL Holdings to the lender
      with respect to mort- gage notes and mortgages held by DVL Holdings with
      respect to mortgage finance- ings provided to affiliated limited
      partnerships. Additionally, the Company guaranteed the obligations of DVL
      Holdings under such loan documents. The ma- jority of the loan proceeds
      were used to paydown the existing loan.

(3)   Interest rate is fixed at 7.75% per annum payable monthly. Monthly
      payments are interest only. An annual principal payment of $50 is
      required. The Company is currently negotiating a refinancing of the
      outstanding loan balance for a two to three year term. The inability of
      the Company to refinance or definitely extend such loan on or prior to its
      maturity date would have a material adverse effect on the Company's
      financial condition.

(4)   On January 21, 2009, DVL Holdings entered into a Mortgage, Security
      Agreement and Assignment of Leases and Rents (the "Agreement") with an
      unaffiliated third party bank in connection with the loan by Signature
      Bank to the Company of an aggregate amount of up to $6,450 (the "Principal
      Amount") pursuant to the First Note (as defined above) in the amount of
      $4,250 and the Second Note (as defined above) in the amount of $2,200. DVL
      Holdings borrowed $4,250 pursuant to the First Note and such funds were
      used to repay the outstanding borrowings under the Construction Loan
      Agreement. Borrowings under the Second Note will be advanced by Signature
      Bank in the future upon the satisfaction of certain conditions specified
      in such Note and such funds will be used in accordance with the terms of
      the Agreement and Second Note. See above in MD&A for a more detailed
      discussion of the terms of the Agreement.

(5)   On January 30, 2008, the Company entered into a loan agreement with an
      unaffiliated third party bank for $250. The loan bears interest at a rate
      of 7.5% per annum. Principal and interest payments of $5 are due monthly
      through the scheduled maturity date of February 1, 2013.

(6)   On June 6, 2008, Delbrook Holding LLC ("Delbrook"), a Delaware limited
      liability Company and 100% owned subsidiary of DVL borrowed an aggregate
      of $3,800 pursuant to a Mortgage Note (the "Mortgage Note") with an
      unaffiliated third party bank in the principal amount of $3,800. The
      Mortgage Note is secured by a mortgage on certain of the Company's
      property located in Kearny, New Jersey and by an assign- ment of leases on
      such property. The principal amount outstanding under the Note, bears
      interest, which is payable monthly, at an annual rate equal to the one
      month LIBOR Rate plus 2.1%.


                                       31


The Company uses derivatives to manage risks related to interest rate movements.
Interest rate swap contracts designated and qualifying as cash flow hedges are
reported at fair value. In accordance with SFAS No. 133, "Accounting for Deriva-
tive Instruments and Hedging Activities" (the "Statement"), as amended by SFAS
No. 138 and SFAS No. 149, the Company established accounting and reporting
stand- ards for derivative instruments. Specifically, the Statement requires an
entity to recognize all derivatives as either assets or liabilities in the
statement of financial position and to measure those instruments at fair value.
Changes in the fair value of those instruments designated as cash flow hedges
are recorded in other comprehensive income, to the extent the hedge is
effective, and in the results of operations, to the extent the hedge is
ineffective or no longer quali- fies as a hedge.

During September 2008, the Company entered into an interest rate swap agreement
related to one of their loans. Valued separately, the interest rate swap
agreement represents a liability as of June 30, 2009 and December 31, 2008, in
the amount of $193 and $231 respectively. During April 2009, the Company entered
into an interest rate swap agreement related to another of their loans. Valued
separately, the interest rate swap agreement represents a liability as of June
30, 2009, in the amount of $9. This value represents the fair value of the
current difference in interest paid and received under the swap agreement over
the remaining term of the agreement. Because the swaps are considered to be a
cash flow hedge and they are effective, the value of the swaps are recorded in
the Consolidated Statements of Stockholders' Equity as a separate component and
represents the only amount reflected in accumulated other comprehensive loss.
Changes in the swaps fair value are reported currently in other comprehensive
loss. Payments are recognized in current operating results as settlements occur
under the agreement as a component of interest expense.

The following table summarizes the notional values of the Company's derivative
financial instruments. The notional value provides an indication of the extent
of the Company's involvement in these instruments on June 30, 2009, but does not
represent exposure to credit, interest rate or market risks.

   Hedge Type          Notional Value    Rate    Termination Date    Fair Value
   ----------          --------------    ----    ----------------    ----------

Interest rate swap       $   3,740       5.94%   July 1, 2011          $ (193)
   agreement

The outstanding principal of the Mortgage Note is payable in monthly
installments of $5 beginning on August 1, 2008 and continuing on the first day
of each month there- after. The final monthly installment of the Mortgage Note
is due and payable at maturity on July 1, 2011 or before, at the option of the
Bank upon any defaults after the expiration of all applicable notice and cure
periods as specified therein.

   Hedge Type          Notional Value    Rate    Termination Date    Fair Value
   ----------          --------------    ----    ----------------    ----------

Interest rate swap       $   2,161       6.09%   February 1, 2014      $   (9)
   agreement

The outstanding principal of the Mortgage Note is payable in monthly
installments of $39 beginning on June 1, 2009 and continuing on the first day of
each month there- after. The final monthly installment of the Mortgage Note is
due and payable at maturity on February 1, 2014 or before, at the option of the
Bank upon any defaults after the expiration of all applicable notice and cure
periods as specified therein.


                                       32


IMPACT OF INFLATION AND CHANGES IN INTEREST RATES

      The Company's portfolio of mortgage loans made to affiliated limited
partnerships consists primarily of loans made at fixed rates of interest.
Therefore, increases or decreases in market interest rates are generally not
expected to have an effect on the Company's earnings. Other than as a factor in
determining market interest rates, inflation has not had a significant effect on
the Company's net income.


                                       33


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      We are a smaller reporting Company as defined by Rule 12b-2 of the
Securities Exchange Act of 1934 (the "Exchange Act") and are not required to
provide the information under this item.

ITEM 4. CONTROLS AND PROCEDURES

      Disclosure controls and procedures are controls and other procedures that
are designed to ensure that information required to be disclosed in company
reports filed or submitted under the Exchange Act is recorded, processed,
summarized and reported within the time periods specified in the Securities and
Exchange Commission's rules and forms. Disclosure controls and procedures
include, without limitation, controls and procedures designed to ensure that
information required to be disclosed in Company reports filed under the Exchange
Act, is accumulated and communicated to management, including the Company's
principal executive officer and principal financial officer, as appropriate, to
allow timely decisions regarding required disclosure.

      As required by Rule 13a-15 under the Exchange Act, the Company is required
to carry out an evaluation of the effectiveness of the design and operation of
the Company's disclosure controls and procedures as of the end of the period
covered by this report. This evaluation was carried out with the participation
of the Company's principal executive officer and principal financial officer.
Based upon that evaluation, the Company's principal executive officer concluded
that the Company's disclosure controls and procedures were not effective because
of the material weaknesses discussed below and which were previously discussed
in our Annual Report on Form 10-K.

Management's Report on Internal Control Over Financial Reporting

      Our management, with the participation of our Chief Executive Officer and
Chief Financial Officer, has evaluated the effectiveness of our "disclosure
controls and procedures" (as defined in Exchange Act Rules 13a-15(e) and
15d-15(e)) as of the end of the period covered by this report. Based on that
evaluation, our Chief Executive Officer and Chief Financial Officer have
concluded that, as of the end of such period, our disclosure controls and
procedures were not effective as of June 30, 2009 because of a material
weakness. The basis for this determination was that, as discussed below, we
identified a material weakness in our internal control over financial reporting,
which we view as an integral part of our disclosure controls and procedures.


                                       34


      Management is responsible for establishing and maintaining adequate
internal control over financial reporting. Internal control over financial
reporting (as defined in Exchange Act Rules 13a-15(f) and 15(d)-15(f)) includes
those policies and procedures that: (a) pertain to the maintenance of records
that, in reasonable detail, accurately and fairly reflect the transactions and
dispositions of the assets of the Company; (b) provide reasonable assurance that
transactions are recorded as necessary to permit preparation of financial
statements in accordance with generally accepted accounting principles in the
United States of America ("U.S.GAAP"), and that receipts and expenditures of the
Company are being made only in accordance with authorizations of management and
directors of the Company; and (c) provide reasonable assurance regarding
prevention or timely detection of unauthorized acquisition, use or disposition
of the Company's assets that could have a material effect on the financial
statements.

      Management assessed our internal control over financial reporting as of
June 30, 2009, the end of our fiscal quarter. Management based its assessment on
the criteria set forth in the Internal Control-Integrated Framework issued by
the Committee of Sponsoring Organizations of the Treadway Commission.

      A material weakness is a deficiency, or a combination of deficiencies, in
internal control over financial reporting, such that there is a reasonable
possibility that a material misstatement of the Company's annual or interim
financial statements will not be prevented or detected on a timely basis.
Because of its inherent limitations, internal controls over financial reporting
may not prevent or detect misstatements. Projections of any evaluation of
effectiveness to future periods are subject to the risks that controls may
become inadequate because of changes in conditions, or that the degree of
compliance with the policies or procedures may deteriorate.

      Our control environment did not sufficiently promote effective internal
control over financial reporting throughout the organization. Specifically, we
had a shortage of support and resources in our accounting department, which
resulted in insufficient; (i) documentation and communication of certain
business transactions; and (ii) application of technical accounting rules as of
June 30, 2009. No misstatements occurred as a result of the material weakness.
Since December 2008, we have taken a number of steps that we believe will impact
the effectiveness of our internal control over financial reporting in the future
including the following:

      o     In March 2009 we implemented a Disclosure Committee to properly
            ensure that we are complying with disclosure requirements by
            addressing disclosure issues that may arise from time to time.

      o     We have engaged an outside certified public accounting firm to
            supplement our finance and accounting departments to support the
            preparation of financial statements and reports that are to be filed
            with the SEC.

      o     We intend to utilize the outside accounting firm to review Form
            10-Q's and Form 10-K's, to advise us of changes in accounting rules
            and procedures as well as to review our income calculations from S-2
            as well as our deferred tax calculations.

      During the quarter ended June 30, 2009, we continue to implement the steps
out-lined in our 2008 Form 10-K and above that we believe will eliminate these
material weaknesses and improve the effectiveness of our internal controls over
financial reporting.


                                       35


PART II.  OTHER INFORMATION

Item 1.     Legal Proceedings

            None

Item 1A.    Risk Factors

            We are a smaller reporting Company as defined by Rule 12b-2 of the
            Securities Exchange Act of 1934 and are not required to provide the
            information under this item.

Item 2.     Unregistered Sales of Equity Securities and Use of Proceeds

            None

Item 3.     Defaults Upon Senior Securities

            None

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

            None

Item 5.     Other Information

            None

Item 6.     Exhibits

            31.1  Principal Executive Officer's Certificate, pursuant to Section
                  302 of the Sarbanes-Oxley Act of 2002.

            31.2  Principal Financial Officer's Certificate, pursuant to Section
                  302 of the Sarbanes-Oxley Act of 2002.

            31.1  Certification of Chief Executive Officer and Chief Financial
                  Officer, pursuant to 18 U.S.C. Section 1350, as adopted pur-
                  suant to the Section 908 of Sarbanes-Oxley Act of 2002.


                                       36


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.

                                       DVL, Inc.

                                       By: /s/ Henry Swain
                                           -------------------------------------
                                           Henry Swain, Executive Vice President
                                           and Chief Financial Officer

August 14, 2009


                                       37