SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-K/A
                                 AMENDMENT NO. 1
(Mark One)

   X      ANNUAL  REPORT  PURSUANT TO  SECTION  13 OR 15(d)  OF  THE  SECURITIES
- -------   EXCHANGE ACT OF 1934

                   FOR THE FISCAL YEAR ENDED DECEMBER 31, 2004

                                       OR

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

                         Commission File Number 0-23972

                      AMERICAN MORTGAGE ACCEPTANCE COMPANY
             (Exact name of registrant as specified in its charter)

                Delaware                                    13-6972380
- ----------------------------------------          ------------------------------
   (State or other jurisdiction of                     (I.R.S. Employer
    incorporation or  organization)                     Identification No.)

 625 Madison Avenue, New York, New York                       10022
- ----------------------------------------          ------------------------------
(Address of principal executive offices)                    (Zip Code)


Registrant's telephone number, including area code (212) 317-5700

Securities registered pursuant to Section 12(b) of the Act:

                               Title of each class
               --------------------------------------------------
                  Shares of Beneficial Interest, par value $.10
                                    per share

                   Name of each exchange on which registered:
               --------------------------------------------------
                             American Stock Exchange


Securities registered pursuant to Section 12(g) of the Act:

       None

     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.
Yes    X    No
     -----      ------

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

     Indicate by check mark whether the registrant is an  accelerated  filer (as
defined in Exchange Act Rule 12b-2).
Yes    X    No
     -----      ------

     The approximate  aggregate market value of the voting and non-voting common
equity held by  non-affiliates  of the  Registrant  as of December  31, 2004 was
approximately  $140,763,000  based on a price of $17.20 per share,  the  closing
sales price for the  Registrant's  common shares of  beneficial  interest on the
American Stock Exchange on that date.

     As of March 1, 2005 there were 8,336,803  outstanding  common shares of the
Registrant's shares of beneficial interest.

                       DOCUMENTS INCORPORATED BY REFERENCE

None






                                EXPLANATORY NOTE


This  amendment to the Annual Report on Form 10-K/A for the year ended  December
31, 2004 of American Mortgage  Acceptance Company ("the Company") is being filed
to include:

(i)       a copy of the  amendment to the Company's  declaration  of trust which
          was approved by shareholders at last year's annual meeting; and

(ii)      the audited consolidated financial statements of ARCap Investors,  LLC
          ("ARCap")  for the years ended  December 31, 2004,  2003 and 2002,  as
          required by Rule 3-09 of Regulation S-X. The Company has an investment
          in ARCap which it accounts for under the equity  method of  accounting
          and the  financial  statements  were  not  available  at the  time the
          Company filed its Annual Report on Form 10-K on March 16, 2005.


The consent of Ernst & Young LLP, independent  registered public accounting firm
for ARCap, is also filed as an exhibit hereto.


There  were no  changes  made to the  Company's  Form  10-K for the  year  ended
December 31, 2004.

                                       2


ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES


(c) Exhibits.


EXHIBIT NO.    EXHIBIT TITLE
- ----------     -------------

3              Amendment to Declaration of Trust*

23(a)          Consent  of Ernst & Young LLP with  respect to  incorporation  by
               reference  of its  report  relating  to the  2004,  2003 and 2002
               consolidated financial statements of ARCap Investors,  LLC in the
               Company's Registration Statement on Form S-3 and Form S-8*


24.1           Power of  Attorney  (previously  filed  as part of the  Company's
               filing on Form 10-K on March 16, 2005)

31.1           Chief Executive Officer certification  pursuant to Section 302 of
               the Sarbanes-Oxley Act of 2002*

31.2           Chief Financial Officer certification  pursuant to Section 302 of
               the Sarbanes-Oxley Act of 2002*

32.1           Certification  pursuant to Section 906 of the  Sarbanes-Oxley Act
               of 2002*

32.2           Certification  pursuant to Section 906 of the  Sarbanes-Oxley Act
               of 2002*

99.            Additional Exhibits

99(a)          The 2004  consolidated  financial  statements of ARCap Investors,
               LLC  which   invests   primarily   in   subordinated   commercial
               mortgage-backed  securities,  as required by Regulation S-X, Rule
               3-09*

99(b)          The 2003  consolidated  financial  statements of ARCap Investors,
               LLC  which   invests   primarily   in   subordinated   commercial
               mortgage-backed  securities,  as required by Regulation S-X, Rule
               3-09*

99(c)          The 2002  consolidated  financial  statements of ARCap Investors,
               LLC  which   invests   primarily   in   subordinated   commercial
               mortgage-backed  securities,  as required by Regulation S-X, Rule
               3-09*

               *    Filed herewith

                                       3




                                   SIGNATURES



Pursuant to the  requirements of Section 13 or 15(d) 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.


                      AMERICAN MORTGAGE ACCEPTANCE COMPANY
                                  (Registrant)



Date:  March 31, 2005         By:  /s/ Stuart J. Boesky
                                   --------------------
                                   Stuart J. Boesky
                                   Chairman of the Board of Trustees,
                                   President and Chief Executive Officer

Date:  March 31, 2005         By:  /s/ Alan P. Hirmes
                                   ------------------
                                   Alan P. Hirmes
                                   Managing Trustee and Chief Financial Officer



Pursuant to the requirements of the Securities Exchange Act of 1934, as amended,
this report has been signed by the following persons on behalf of the registrant
and in the capacities and on the dates indicated:

      Signature                          Title                        Date
- --------------------    -------------------------------------    ---------------


/s/ Stuart J. Boesky
- --------------------
Stuart J. Boesky        Chairman of the Board of Trustees,
                        President and Chief Executive Officer    March 31, 2005


/s/ Alan P. Hirmes
- ------------------
Alan P. Hirmes          Managing Trustee
                        and Chief Financial Officer              March 31, 2005


*
- --------------------
Stanley R. Perla        Trustee                                  March 31, 2005


*
- --------------------
Richard M. Rosan        Trustee                                  March 31, 2005


*
- --------------------
Scott M. Mannes         Trustee                                  March 31, 2005


* by: /s/ Alan P. Hirmes
      ------------------
      Attorney-in-Fact

                                       4



                                                                       Exhibit 3

                        AMENDMENT TO DECLARATION OF TRUST


To the Secretary of State of
Commonwealth of Massachusetts

       It is herby stated that:

               1. This document  constitutes  an Amendment to the Second Amended
and Restated  Declaration of Trust  (hereinafter  called the  "Declaration")  of
AMERICAN MORTGAGE ACCEPTANCE COMPANY (hereinafter called the "business trust").

               2. The  Declaration  amended by this  document was filed with the
Secretary of State of the Commonwealth of Massachusetts on April 6, 1999.

               3. The amendment to the Declaration  effected by this document is
as follows:

       Deleting  the  first  sentence of Article IV, Section 4.8 in its entirety
and restating said sentence in its entirety as follows:

"COMPENSATION. Independent Trustees may receive fixed sums, Common Shares in the
Trust or other  compensation  per year and/or per meeting and/or for any service
or activity  they perform or engage in as Trustees,  as determined by resolution
of the Board of Trustees. Additionally, Independent Trustees shall be reimbursed
for travel expenses and other out-of-pocket disbursements incurred in connection
with  attending any  meetings.  Non-Independent  Trustees  shall not receive any
compensation  from the Trust.  Nothing herein shall be construed to preclude any
non-Independent  Trustee  from  serving  the Trust in any other  capacity  as an
officer, agent or otherwise,  and receiving  compensation therefor.  Independent
Trustees shall not perform any services for the Trust except as Trustees."

               4. The amendment herein provided for was authorized in accordance
with law.

IN WITNESS WHEREOF, the undersigned has executed this amendment this 20th day of
August, 2004.



                            By:     /s/ Alan P. Hirmes
                                    ------------------
                            Name:   Alan P. Hirmes
                            Title:  Managing Trustee and Chief Financial Officer

                                       5




                                                                   Exhibit 23(a)


            CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

We consent to the incorporation by reference in Registration Statement (Form S-3
No. 33-87440 and Form S-8 No. 33-118572) of American Mortgage Acceptance Company
and in the related  Prospectus of our reports dated March 29, 2005,  February 6,
2004 and February 4, 2003, with respect to the consolidated financial statements
of ARCap  Investors,  L.L.C.  included in this Annual Report (Form 10-K) for the
year ended December 31, 2004.


                                                  /s/ Ernst & Young LLP


Dallas, Texas
March 29, 2005

                                       6


                                                                    Exhibit 31.1

                                  CERTIFICATION

I, Stuart J. Boesky, hereby certify that:

     1.  I have reviewed  this annual  report on Form 10-K of American  Mortgage
         Acceptance Company;

     2.  Based on my  knowledge,  this annual report does not contain any untrue
         statement of a material fact or omit to state a material fact necessary
         in order to make the  statements  made,  in light of the  circumstances
         under which such  statements  were made, not misleading with respect to
         the period covered by this annual report;

     3.  Based on my knowledge,  the financial  statements,  and other financial
         information  included  in this  annual  report,  fairly  present in all
         material  respects the financial  condition,  results of operations and
         cash flows of the  registrant as of, and for, the periods  presented in
         this annual report;

     4.  The registrant's  other  certifying  officers and I are responsible for
         establishing  and  maintaining  disclosure  controls and procedures (as
         defined in Exchange Act Rules  13a-15(e)  and  15d-15(e))  and internal
         control  over  financial  reporting  (as defined in Exchange  Act Rules
         13a-15(f) and 15d-15(f)) for the registrant and we have:

         a) designed such  disclosure  controls and  procedures,  or caused such
         disclosure   controls  and   procedures   to  be  designed   under  our
         supervision,  to  ensure  the  material  information  relating  to  the
         registrant,  including its consolidated subsidiaries,  is made known to
         us by others within those entities,  particularly  during the period in
         which this annual report is being prepared;

         b) designed such internal control over financial  reporting,  or caused
         such internal control over financial reporting to be designed under our
         supervision,  to provide reasonable assurance regarding the reliability
         of financial reporting and the preparation of financial  statements for
         external  purposes in accordance  with  generally  accepted  accounting
         principals;

         c) evaluated the effectiveness of the registrant's  disclosure controls
         and procedures  presented in this annual report our  conclusions  about
         the effectiveness of the disclosure controls and procedures,  as of the
         end of the period covered by this report based on such evaluation; and

         d)  disclosed  in this report any change in the  registrant's  internal
         control over financial  reporting that occurred during the registrant's
         most  recent  fiscal  quarter  that  has  materially  affected,  or  is
         reasonably  likely to  materially  affect,  the  registrant's  internal
         control over financial reporting; and

     5.  The registrant's other certifying officers and I have disclosed,  based
         on our most  recent  evaluation  of  internal  control  over  financial
         reporting,  to the  registrant's  auditors  and the audit  committee of
         registrant's  board of directors or persons  performing  the equivalent
         functions:

         a) all significant  deficiencies and material  weaknesses in the design
         or operation of internal  control over  financial  reporting  which are
         reasonably  likely to  adversely  affect  the  registrant's  ability to
         record, process, summarize and report financial information; and

         b) any fraud,  whether or not  material,  that  involves  management or
         other  employees  who  have a  significant  role  in  the  registrant's
         internal control over financial reporting.


         Date:  March 31, 2005                       By: /s/ Stuart J. Boesky
                --------------                           --------------------
                                                         Stuart J. Boesky
                                                         Chief Executive Officer

                                       7



                                                                    Exhibit 31.2

                                  CERTIFICATION

I, Alan P. Hirmes, hereby certify that:

     1.  I have reviewed  this annual  report on Form 10-K of American  Mortgage
         Acceptance Company;

     2.  Based on my  knowledge,  this annual report does not contain any untrue
         statement of a material fact or omit to state a material fact necessary
         in order to make the  statements  made,  in light of the  circumstances
         under which such  statements  were made, not misleading with respect to
         the period covered by this annual report;

     3.  Based on my knowledge,  the financial  statements,  and other financial
         information  included  in this  annual  report,  fairly  present in all
         material  respects the financial  condition,  results of operations and
         cash flows of the  registrant as of, and for, the periods  presented in
         this annual report;

     4.  The registrant's  other  certifying  officers and I are responsible for
         establishing  and  maintaining  disclosure  controls and procedures (as
         defined in Exchange Act Rules  13a-15(e)  and  15d-15(e))  and internal
         control  over  financial  reporting  (as defined in Exchange  Act Rules
         13a-15(f) and 15d-15(f)) for the registrant and we have:

         a) designed such  disclosure  controls and  procedures,  or caused such
         disclosure   controls  and   procedures   to  be  designed   under  our
         supervision,  to  ensure  the  material  information  relating  to  the
         registrant,  including its consolidated subsidiaries,  is made known to
         us by others within those entities,  particularly  during the period in
         which this annual report is being prepared;

         b) designed such internal control over financial  reporting,  or caused
         such internal control over financial reporting to be designed under our
         supervision,  to provide reasonable assurance regarding the reliability
         of financial reporting and the preparation of financial  statements for
         external  purposes in accordance  with  generally  accepted  accounting
         principals;

         c) evaluated the effectiveness of the registrant's  disclosure controls
         and procedures  presented in this annual report our  conclusions  about
         the effectiveness of the disclosure controls and procedures,  as of the
         end of the period covered by this report based on such evaluation; and

         d)  disclosed  in this report any change in the  registrant's  internal
         control over financial  reporting that occurred during the registrant's
         most  recent  fiscal  quarter  that  has  materially  affected,  or  is
         reasonably  likely to  materially  affect,  the  registrant's  internal
         control over financial reporting; and

     5.  The registrant's other certifying officers and I have disclosed,  based
         on our most  recent  evaluation  of  internal  control  over  financial
         reporting,  to the  registrant's  auditors  and the audit  committee of
         registrant's  board of directors or persons  performing  the equivalent
         functions:

         a) all significant  deficiencies and material  weaknesses in the design
         or operation of internal  control over  financial  reporting  which are
         reasonably  likely to  adversely  affect  the  registrant's  ability to
         record, process, summarize and report financial information; and

         b) any fraud,  whether or not  material,  that  involves  management or
         other  employees  who  have a  significant  role  in  the  registrant's
         internal control over financial reporting.


         Date:  March 31, 2005                       By: /s/ Alan P. Hirmes
                --------------                           ------------------
                                                         Alan P. Hirmes
                                                         Chief Financial Officer

                                       8



                                                                    Exhibit 32.1


                            CERTIFICATION PURSUANT TO
                             18.U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In connection  with the Annual Report of American  Mortgage  Acceptance  Company
(the  "Company")  on Form 10-K for the year ending  December 31, 2004,  as filed
with the Securities and Exchange  Commission on the date hereof (the  "Report"),
I, Stuart J. Boesky, Chief Executive Officer of the Company,  certify,  pursuant
to  18  U.S.C.  Section  1350,  as  adopted  pursuant  to  Section  906  of  the
Sarbanes-Oxley Act of 2002, that:


       (1) The Report fully complies with the  requirements  of Section 13(a) or
15(d) of the Securities Exchange Act of 1934; and


       (2) The  information  contained  in the Report  fairly  presents,  in all
material  respects,  the  financial  condition  and results of operations of the
Company.


By:  /s/ Stuart J. Boesky
     --------------------
     Stuart J. Boesky
     Chief Executive Officer
     March 31, 2005


A signed  original of this  written  statement  required by Section 906 has been
provided to the Company and will be retained by the Company and furnished to the
Securities and Exchange Commission or its staff upon request.


                                       9


                                                                    Exhibit 32.2


                            CERTIFICATION PURSUANT TO
                             18.U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In connection  with the Annual Report of American  Mortgage  Acceptance  Company
(the  "Company")  on Form 10-K for the year ending  December 31, 2004,  as filed
with the Securities and Exchange  Commission on the date hereof (the  "Report"),
I, Alan P. Hirmes, Chief Financial Officer of the Company,  certify, pursuant to
18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002, that:


       (1) The Report fully complies with the  requirements  of Section 13(a) or
15(d) of the Securities Exchange Act of 1934; and


       (2) The  information  contained  in the Report  fairly  presents,  in all
material  respects,  the  financial  condition  and results of operations of the
Company.


By:  /s/ Alan P. Hirmes
     ------------------
     Alan P. Hirmes
     Chief Financial Officer
     March 31, 2005


A signed  original of this  written  statement  required by Section 906 has been
provided to the Company and will be retained by the Company and furnished to the
Securities and Exchange Commission

                                       10