UNITED STATES
                  SECURITIES AND EXCHANGE COMMISSION
                        WASHINGTON, D.C. 20549


                           FORM N-CSR

           CERTIFIED SHAREHOLDER REPORT OF REGISTERED
                   MANAGEMENT INVESTMENT COMPANIES

Investment Company Act file number 811-21102

           THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
               (Exact name of registrant as specified in charter)

            ONE LIBERTY PLAZA, 165 BROADWAY, 36TH FLOOR
                          NEW YORK, NEW YORK 10006-1404
               (Address of principal executive offices) (Zip code)

                  CLIFFORD E. LAI, PRESIDENT
           THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
              ONE LIBERTY PLAZA, 165 BROADWAY, 36TH FLOOR
                  NEW YORK, NEW YORK, 10006-1404
               (Name and address of agent for service)

Registrant's telephone number, including area code:    1 (800) Hyperion


Date of fiscal year end: November 30



Date of reporting period:  November 30, 2003






Item 1. Reports to Shareholders.




                         [GRAPHIC OMITTED][GRAPHIC OMITTED]




                         [GRAPHIC OMITTED][GRAPHIC OMITTED]







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

THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
Report of the Investment Advisor
For the Year Ended November 30, 2003
-------------------------------------------------------------------------------






Dear Shareholder:

We welcome this opportunity to provide you with  information  about The Hyperion
Strategic  Mortgage  Income  Fund,  Inc.  (the "Fund") for the fiscal year ended
November 30, 2003.  The Fund's shares are traded on the New York Stock  Exchange
("NYSE") under the symbol "HSM".

Description of the Fund

The Fund is a diversified  closed-end  management investment company. The Fund's
primary  investment  objective  is to provide a high level of current  income by
investing  primarily  in  mortgage-backed  securities  that offer an  attractive
combination  of  credit  quality,  yield  and  maturity.  The  Fund's  secondary
investment  objective is to provide  capital  appreciation.  Under normal market
conditions,  the  Fund  will  invest  at  least  80%  of  its  total  assets  in
investment-grade   Mortgage-Backed  Securities  ("MBS")  including  Agency  MBS,
Non-Agency Residential MBS ("RMBS"), and Commercial MBS ("CMBS"), and may invest
up to 20% of its total assets in U.S. Government securities, cash or other short
term instruments.

Performance

For the fiscal  year ended  November  30,  2003,  shareholders  realized a total
investment return of 17.55%,  which assumes the reinvestment of dividends and is
exclusive of brokerage commissions. Based on the NYSE closing price of $14.67 on
November  30, 2003,  the Fund had a yield of 8.83%,  which was 5.47% higher than
the yield of the 5-year U.S.  Treasury Note, and competitive  with the yields of
other multi-sector bond funds in its category.

As of November 30,  2003,  the Fund,  inclusive  of the effect of leverage,  was
managed  with an average  duration (a bond's  duration is the  weighted  average
number of years until maturity of all its cash flows,  including coupon payments
and principal) of 3.6 years, as measured on a net asset basis.

Market Environment

After  struggling  for several  years,  the momentum of the economy  turned more
positive in the second half of 2003. Housing sales and mortgage refinancings had
another very strong year in 2003 and helped to keep  consumer  activity  robust.
Tax  reductions  and  strength in the stock  market  added  further  fuel to the
economy with economic  growth surging to 8.2% in the third quarter,  its highest
rate  since  1984.  While we  believe  that we have  seen the  cyclical  lows in
economic  activity  and  in  interest  rates,  the  pace  of  the  recovery  and
accompanying  rise in  interest  rates may be slower than past  recoveries.  The
unemployment rate remains stubbornly high and job creation subdued. In excess of
5 million  jobs were lost in the  recession  that began in 2000 and it will take
some time to fully  employ the  population.  Monthly  job  creation  of at least
250,000 is needed to make  significant  steps  towards  long term and  sustained
economic  growth.  Until then, the Federal  Reserve will remain  aggressive with
respect to Monetary Policy and keep interest rates low.

While  corporate  earnings have improved,  and have helped push the stock market
higher,  most of those gains have been due to reductions in expenses rather than
increases  in  revenues.  Although  clearly a positive  for the equity  markets,
revenue increases are needed for sustained stock market growth.

A growing concern for the economy has been weakness in the dollar,  particularly
against the Euro which hit  lifetime  highs in the last month.  The high current
account deficit  combined with a growing budget deficit makes the U.S. ever more
dependent on foreign  investment.  A stronger economy,  rising stock market, and
higher interest rates will attract  foreigners to hold dollar  financial  assets
and temper any dollar  decline.  The key risk to the  markets and the economy is
economic weakness that translates into dollar distress.

With the recent improvement in the economy and the weakness in the dollar we now
look for the Fed to begin  shifting  their bias  toward  tightening  sometime in
mid-2004 (versus late 2004 or even 2005 as we had thought a few months ago). The
markets  will be paying  particularly  close  attention  to the  minutes  of Fed
meetings and any Fed  testimony  for any signals to changes  from their  current
policy.


Portfolio Strategy

The Fund continues to be allocated primarily among the Agency MBS, RMBS and CMBS
sectors. We have also introduced some mortgage-related  Asset-Backed  Securities
("ABS"),  such as Home Equity and  Manufactured  Housing ABS, into the portfolio
over the last four months. The Fund's limit on ABS is 10% of total assets and we
are currently  near that limit as we view this sector as offering the best yield
and risk  characteristics  at the A and BBB rating levels. The Fund's allocation
to  ABS  comes   from   selectively   decreasing   the  Fund's   allocation   to
below-investment-grade  CMBS,  where  commercial real estate  fundamentals  have
continued to weaken due to rising  vacancies and declining  rents.  An upturn in
commercial real estate fundamentals typically lags the general economic recovery
by 6 to 8 months and is highly dependent on employment  growth:  the more people
at work,  the more  office  space  needed,  the higher the demand for both hotel
rooms and retail space.  Commercial real estate  delinquencies have continued to
rise as yield spreads on CMBS have narrowed,  leading to our negative outlook on
the sector in favor of ABS. We are comfortable with our remaining CMBS exposures
and expect the entire CMBS sector to improve from these levels.

In the RMBS  allocation of the Fund, we continue to maintain a mix of Fannie Mae
and Freddie Mac  premium-priced  MBS. While  prepayment  rates have been high in
this sector,  these  securities have offered an attractive  alternative to other
shorter duration  securities.  RMBS have performed  exceptionally  well over the
past few years and have benefited from the faster prepayment  environment.  With
most of the RMBS held in the portfolio  purchased at discount dollar prices, the
high levels of  prepayment  rates have led not only to strong price  performance
but also to numerous credit rating upgrades.

In the summer of 2003, as interest  rates fell below the cyclical  level of 3.2%
yield  on  the  10-year  Treasury,  we  lowered  the  duration  of the  Fund  by
approximately  one year.  Signs of an economic  recovery and  increasing  budget
deficit  contributed  to this  strategy.  At various  points during the year, we
managed the portfolio near full leverage to take advantage of  historically  low
borrowing  rates  and have  utilized  interest  rate  swaps  and  floating  rate
securities to hedge against rises in borrowing costs.

In 2003, the Fund  outperformed many of the broad market bond indices due to its
allocation to below-investment-grade MBS, along with strength in the RMBS sector
due to faster prepayments,  and to the strategic move to shorten duration during
the summer of 2003.

The  below-investment-grade  allocation  to the Fund (16.5% of total  assets) is
still  well  below the 20%  allowed.  As the  economy  improves  we may elect to
increase that allocation.


Conclusion

We  remain  committed  to the  Fund and its  shareholders.  As  always,  we will
continue to actively seek out investment  opportunities in the market and act on
them in a timely  fashion in an effort to  achieve  the  Fund's  objectives.  We
welcome  your  questions  and  comments,   and  encourage  you  to  contact  our
Shareholder Services Representatives at 1-800-HYPERION.

We appreciate the opportunity to serve your investment needs.

Sincerely,

[GRAPHIC OMITTED][GRAPHIC OMITTED]

CLIFFORD E. LAI
President and Director,
The Hyperion Strategic Mortgage Income Fund, Inc.
President and Chief Executive Officer,
Hyperion Capital Management, Inc.

[GRAPHIC OMITTED][GRAPHIC OMITTED]

JOHN H. DOLAN
Vice President,
The Hyperion Strategic Mortgage Income Fund, Inc.
Chief Investment Officer,
Hyperion Capital Management, Inc.






                                                                                                

----------------------------------------------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
----------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
Portfolio of Investments                                                                  Principal
November 30, 2003                                               Interest                   Amount          Value
                                                                  Rate       Maturity      (000s)         (Note 2)
------------------------------------------------------------ --------------- ---------- -------------- ---------------

------------
See notes to financial statements.



U.S. GOVERNMENT & AGENCY OBLIGATIONS -- 58.3%
U.S. Government Agency Pass-Through Certificates -- 58.3%
  Federal Home Loan Mortgage Corporation
    Pool C68878..........................................           7.00%    06/01/32   $     793#     $      836,486
    Pool C69047..........................................           7.00     06/01/32       1,921           2,027,293
                                                                                                       --------------
                                                                                                             2,863,779
                                                                                `                      --------------
  Federal National Mortgage Association
    TBA..................................................           5.50        TBA        28,000          28,057,960
    Pool 694391..........................................           5.50     03/01/33       5,273           5,309,078
    TBA..................................................           6.00        TBA        20,000          20,464,840
    Pool 626299..........................................           7.00     06/01/32       1,601           1,690,364
    Pool 635095..........................................           7.00     06/01/32       2,120           2,238,435
    Pool 641575..........................................           7.00     04/01/32         945             996,781
    Pool 645399..........................................           7.00     05/01/32       5,005           5,284,475
    Pool 645466..........................................           7.00     05/01/32       4,921@          5,195,261
    Pool 650131..........................................           7.00     07/01/32       3,064           3,233,361
    Pool 636449..........................................           8.50     04/01/32       9,194@          9,909,076
                                                                                                       --------------
                                                                                                           82,379,631
                                                                                                       --------------
        Total U.S. Government Agency Pass-Through Certificates
         (Cost-- $84,890,939)............................                                                  85,243,410
                                                                                                       --------------
Total U.S. Government & Agency Obligations
         (Cost-- $84,890,939)............................                                                  85,243,410
                                                                                                       --------------

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

ASSET-BACKED SECURITIES -- 13.6%
Housing Related Asset-Backed Securities -- 13.6%
  Asset Backed Funding Corp.
    Series 2003-OPT1, Class M4...........................           3.92+    07/25/33       3,000           3,019,977
  Equity One ABS, Inc.
    Series 2003-4, Class B2..............................           5.87+    11/25/33       1,000           1,000,982
  First Franklin Mortgage Loan Asset Backed
    Certificates
    Series 2003-FF4, Class M4............................           4.02+    10/25/33       3,000           3,032,535
    Series 2003-FF1, Class M4............................           4.12+    03/25/33       2,000           1,953,342
    Series 2003-FFH1, Class M4...........................           4.62+    09/25/33       4,740           4,822,310
                                                                                                       --------------
                                                                                                            9,808,187
                                                                                                       --------------

  Long Beach Mortgage Loan Trust
    Series 2002-5, Class M2..............................           3.12+    11/25/32       4,000           4,077,488
  Merit Securities Corp.
    Series 12-1, Class 1A3(a)............................     6.45/6.95      07/28/33       1,989           2,012,905
                                                                                                       --------------
Total Housing Related Asset-Backed Securities
         (Cost-- $19,719,579)............................                                                  19,919,539
                                                                                                       --------------
Total Asset-Backed Securities
         (Cost-- $19,719,579)............................                                                  19,919,539
                                                                                                       --------------






----------------------------------------------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
------------------------------------------------------------
Portfolio of Investments                                                                  Principal
November 30, 2003                                               Interest                   Amount          Value
                                                                  Rate       Maturity      (000s)         (Note 2)
------------------------------------------------------------ --------------- ---------- -------------- ---------------


------------
See notes to financial statements.



COMMERCIAL MORTGAGE BACKED SECURITIES -- 28.5%
  Bear Stearns Commercial Mortgage Securities
    Series 1999-C1, Class G*.............................
                                                                    5.64%    02/14/31   $   2,390      $    1,808,144
    Series 1999-C1, Class D..............................           6.53     02/14/31       2,500           2,634,850
    Series 2000-WF1, Class E.............................           7.90+    02/15/32       2,000           2,263,280
                                                                                                       --------------
                                                                                                            6,706,274
                                                                                                       --------------
  GE Capital Commercial Mortgage Corp.
    Series 2002-2A, Class G*.............................           6.04     08/11/36       3,000           3,122,070
    Series 2000-1, Class G*..............................           6.13     01/15/33       1,000             780,182
    Series 2002-2A, Class H*.............................           6.31     08/11/36       2,000           2,055,920
    Series 2000-1, Class E...............................           7.17+    01/15/33       1,000           1,089,883
                                                                                                       --------------
                                                                                                            7,048,055
                                                                                                       --------------
  Government Lease Trust
    Series 1999-C1A, Class B3*...........................           4.00     05/18/11       2,500           2,228,270
  JP Morgan Chase Commercial Mortgage Securities
    Series 2003-LN1, Class G*............................           5.48+    10/15/37       1,600           1,595,147
  JP Morgan Commercial Mortgage Finance Corp.
    Series 1999-C7, Class F*.............................           6.00     10/15/35       2,000           1,838,924
  Morgan Stanley Capital I
    Series 1999-FNV1, Class A2...........................           6.53     03/15/31       2,000           2,218,454
    Series 1999-WF1, Class E.............................           6.99+    11/15/31       5,500           6,192,175
    Series 1999-FNV1, Class E............................           7.46+    03/15/31       2,000           2,249,800
                                                                                                       --------------
                                                                                                           10,660,429
                                                                                                       --------------
  Morgan Stanley Dean Witter Capital I
    Series 2001-TOP1, Class A4...........................           6.66     02/15/33       4,500           5,052,042
  Nationslink Funding Corp.
    Series 1998-2, Class E...............................           7.11     08/20/30       4,000           4,377,480
  UBS 400 Atlantic Street Mortgage Trust
    Series 2002-C1A, Class B3*...........................           7.19     01/11/22       2,000           2,216,920
                                                                                                       --------------
Total Commercial Mortgage Backed Securities
         (Cost-- $41,029,937)............................                                                  41,723,541
                                                                                                       --------------

------------------------------------------------------------ --------------- ---------- -------------- ---------------
----------------------------------------------------------------------------------------------------------------------
NON-AGENCY RESIDENTIAL MORTGAGE BACKED SECURITIES -- 40.7%
Subordinated Collateralized Mortgage Obligations -- 40.7%
  ABN AMRO Mortgage Corp.
    Series 2002-7, Class B2..............................           6.20+    09/25/32       1,066           1,076,954
  Bank of America Mortgage Securities, Inc.
    Series 2002-H, Class B4..............................           4.69+    08/25/32         417             399,227
    Series 2002-H, Class B5..............................           4.69+    08/25/32         278             234,073
    Series 2002-H, Class B6..............................           4.69+    08/25/32         696             404,725
    Series 2002-I, Class B4..............................           4.74+    08/25/32         694             664,767
    Series 2002-10, Class 1B3............................           6.00     11/25/32       1,482           1,507,965
    Series 2002-8, Class 1B1.............................           6.25     08/25/32       7,327           7,427,205
    Series 2002-8, Class 1B4*............................           6.25     08/25/32       1,086           1,028,045
    Series 2002-8, Class 1B5*............................           6.25     08/25/32         814             601,454
    Series 2002-8, Class 1B6*............................           6.25     08/25/32         815             317,384
    Series 2002-9, Class 1B3.............................           6.25     10/25/32       1,777           1,799,903
    Series 2002-9, Class 1B4.............................           6.25     10/25/32       1,185           1,116,929
                                                                                                       --------------
                                                                                                           15,501,677
                                                                                                       --------------
NON-AGENCY RESIDENTIAL MORTGAGE BACKED SECURITIES (continued)
  Cendant Mortgage Corp.
    Series 2002-4, Class B1..............................           6.50     07/25/32       2,659           2,648,660
    Series 2002-4, Class B2..............................           6.50     07/25/32       1,064           1,054,961
    Series 2002-4, Class B3..............................           6.50     07/25/32         620             609,538
    Series 2002-4, Class B4..............................           6.50     07/25/32         355             322,600
    Series 2002-4, Class B5..............................           6.50     07/25/32         266             196,391
    Series 2002-4, Class B6*.............................           6.50     07/25/32         355             141,818
                                                                                                       --------------
                                                                                                            4,973,968
                                                                                                       --------------
  Citicorp Mortgage Securities, Inc.
    Series 2002-8, Class B1..............................           6.18%+   07/25/32   $   3,602      $    3,651,084
    Series 2002-8, Class B2..............................           6.18+    07/25/32       1,567           1,587,570
    Series 2002-8, Class B3..............................           6.18+    07/25/32         783             791,468
                                                                                                       --------------
                                                                                                            6,030,122
                                                                                                       --------------
  Countrywide Home Loans
    Series 2001-12, Class B4.............................           6.50     07/25/31         887             760,493
    Series 2001-12, Class B5.............................           6.50     07/25/31         830             314,246
                                                                                                       --------------
                                                                                                            1,074,739
                                                                                                       --------------
  G3 Mortgage Reinsurance Ltd.
    Series 1, Class E*...................................          21.12+    05/25/08       4,386           4,758,448
  Master Asset Securitization Trust
    Series 2002-3, Class B5..............................           6.25+    07/25/32         769             690,408
    Series 2002-3, Class B6..............................           6.25+    07/25/32         769             503,714
                                                                                                       --------------
                                                                                                            1,194,122
                                                                                                       --------------
  Residential Finance Ltd. Partnership
    Series 2002-A, Class B5*.............................           3.47+    10/10/34       1,979           1,990,254
    Series 2002-A, Class B7..............................           6.82+    10/10/34       1,991           2,051,699
                                                                                                       --------------
                                                                                                            4,041,953
                                                                                                       --------------
  Residential Funding Mortgage Security I
    Series 2003-S7, Class B2.............................           5.50     05/25/33         542             138,311
    Series 2003-S7, Class B3.............................           5.50     05/25/33         328             189,184
    Series 2002-S10, Class B1*...........................           6.50     07/25/32         713             631,391
    Series 2002-S10, Class B2*...........................           6.50     07/25/32         535             336,520
    Series 2002-S10, Class B3*...........................           6.50     07/25/32         535             146,494
                                                                                                       --------------
                                                                                                            1,441,900
                                                                                                       --------------
  Structured Asset Mortgage Investments, Inc.
    Series 2002-AR1, Class B4............................           4.62+    03/25/32       1,258           1,198,639
  Washington Mutual Mortgage Securities Corp.
    Series 2002-AR12, Class B4...........................           4.74+    10/25/32       1,672           1,602,009
    Series 2002-AR12, Class B5...........................           4.74+    10/25/32       1,254           1,134,071
    Series 2002-AR12, Class B6...........................           4.74+    10/25/32       2,092           1,422,667
    Series 2002-AR10, Class B4*..........................           5.02+    10/25/32       1,982           1,913,100
    Series 2002-AR10, Class B5*..........................           5.02+    10/25/32       1,486           1,354,307
    Series 2002-AR10, Class B6*..........................           5.02+    10/25/32       2,480           1,686,269
    Series 2002-AR11, Class B5...........................           5.16+%   10/25/32       1,170           1,010,957
    Series 2002-AR11, Class B6...........................           5.16+    10/25/32       1,951           1,024,016
                                                                                                       --------------
                                                                                                           11,147,396
                                                                                                       --------------
  Wells Fargo Mortgage Backed Securities Trust
    Series 2002, Class B5................................           6.00     06/25/32         370             309,140
    Series 2002-15, Class B1.............................           6.50     08/25/32       5,140           5,214,703
    Series 2002-15, Class B4.............................           6.50     08/25/32         593             562,035
    Series 2002-15, Class B5.............................           6.50     08/25/32         791             714,527
    Series 2002-15, Class B6.............................           6.50     08/25/32         594             173,602
                                                                                                       --------------
                                                                                                            6,974,007
                                                                                                       --------------
Total Subordinated Collateralized Mortgage Obligations
         (Cost-- $57,040,567)............................                                                  59,413,925
                                                                                                       --------------
Total Non-Agency Residential Mortgage Backed Securities
         (Cost-- $57,040,567)............................                                                  59,413,925
                                                                                                       --------------

NON-AGENCY RESIDENTIAL MORTGAGE BACKED SECURITIES (continued)
------------------------------------------------------------ --------------- ---------- -------------- ---------------
SHORT TERM INVESTMENTS -- 0.9%
Short Term Investments -- 0.9%
  Federal National Mortgage Association Discount
    Note(b)
         (Cost-- $1,300,000).............................           0.95%    12/01/03   $   1,300      $    1,300,000
                                                                                                       --------------
Total Investments -- 142.0%
         (Cost-- $203,981,022)...........................                                                 207,600,415
Liabilities in Excess of Other

  Assets-- (42.0)%.......................................                                                 (61,420,570)
                                                                                                       --------------
NET ASSETS-- 100.0%......................................                                              $  146,179,845
                                                                                                       ==============



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

@    -- Portion or entire  principal  amount delivered as collateral for reverse
     repurchase agreements (Note 5).

+    -- Variable Rate Security: Interest rate is the rate in effect November 30,
     2003.

*    -- Security exempt from registration  under Rule 144A of the Securities Act
     of 1933.  These  securities may only be resold in transactions  exempt from
     registration, normally to qualified institutional buyers.

#    --  Portion  or  entire  principal  amount is held as  collateral  for open
     futures contracts (Note 7).

(a)  -- Security  is a "step up" bond where  coupon  increases  or steps up at a
     predetermined  date.  Rates shown are  current  coupon and next coupon rate
     when security steps up.

(b)  -- Zero Coupon Note -- Interest rate represents current yield to maturity.

TBA  -- Settlement is on a delayed  delivery or  when-issued  basis with a final
     maturity to be announced (TBA) in the future.






-------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
===============================================================================
Statement of Assets and Liabilities
November 30, 2003
------------------------------------------------------------ --------------- --


See notes to financial statements.





                                                                                                 


Assets:
  Investments in securities, at market (cost $203,981,022) (Note 2).............................     $    207,600,415
  Cash..........................................................................................              146,190
  Interest receivable...........................................................................              911,965
  Principal paydowns receivable.................................................................              209,728
  Prepaid expenses and other assets.............................................................               17,331
                                                                                                     ----------------
      Total assets..............................................................................          208,885,629
                                                                                                     ----------------

Liabilities:
  Reverse repurchase agreements (Note 5)........................................................           13,488,000
  Interest payable for reverse repurchase agreements (Note 5)...................................                2,073
  Payable for investments purchased.............................................................           48,442,694
  Payable on open swap contracts................................................................              367,399
  Unrealized depreciation on swap contracts (Note 7)............................................              110,492
  Investment advisory fee payable (Note 3)......................................................               78,278
  Payable for variation margin..................................................................               55,000
  Administration fee payable (Note 3)...........................................................               24,085
  Directors' fees payable.......................................................................                  750
  Accrued expenses and other liabilities........................................................              137,013
                                                                                                     ----------------

      Total liabilities.........................................................................           62,705,784
                                                                                                     ----------------
Net Assets (equivalent to $14.41 per share based on 10,141,220 shares issued and outstanding)...     $    146,179,845
                                                                                                     ================


Composition of Net Assets:

  Capital stock, at par value ($.01) (Note 6)...................................................     $        101,412
  Additional paid-in capital (Note 6)...........................................................          144,108,196
  Accumulated undistributed net investment income...............................................            1,159,112
  Accumulated net realized loss.................................................................           (2,619,607)
  Net unrealized appreciation...................................................................            3,430,732
                                                                                                     ----------------
  Net assets applicable to capital stock outstanding............................................     $    146,179,845
                                                                                                     ================







----------------------------------------------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
======================================================================================================================
Statement of Operations
For the Year Ended November 30, 2003
------------------------------------------------------------ --------------- ---------- -------------- ---------------

See notes to financial statements.






Investment Income (Note 2):
  Interest.......................................................................................     $   14,994,172
                                                                                                      --------------

Expenses:
  Investment advisory fee (Note 3)...............................................................            943,303
  Administration fee (Note 3)....................................................................            290,247
  Insurance......................................................................................            146,944
  Accounting and tax services....................................................................            119,000
  Reports to shareholders........................................................................             85,469
  Custodian......................................................................................             73,173
  Directors' fees................................................................................             59,758
  Legal..........................................................................................             43,946
  Registration fees..............................................................................             41,185
  Transfer agency................................................................................             26,222
  Miscellaneous..................................................................................             24,336
                                                                                                      --------------
      Total operating expenses...................................................................          1,853,583
         Interest expense on reverse repurchase agreements (Note 5)..............................            747,039
         Interest expense on swaps (Note 2)......................................................            522,260
                                                                                                      --------------
      Total expenses.............................................................................          3,122,882
                                                                                                      --------------
  Net investment income..........................................................................         11,871,290
                                                                                                      --------------

Realized and Unrealized Gain (Loss) on Investments
  (Notes 2 and 7):
Net realized gain (loss) on:
  Investment transactions........................................................................           (424,037)
  Futures transactions...........................................................................          1,177,406
  Swap contracts.................................................................................           (505,091)
                                                                                                      --------------
Net realized gain on investment transactions, futures transactions and swap contracts............            248,278
                                                                                                      --------------
Net change in unrealized appreciation/depreciation on:
  Investments....................................................................................          4,459,603
  Futures........................................................................................             43,728
  Swap contracts.................................................................................           (266,095)
                                                                                                      --------------

Net change in unrealized appreciation/depreciation on investments, futures and swap contracts....          4,237,236
                                                                                                      --------------
Net realized and unrealized gain on investments, futures and swap contracts......................          4,485,514
                                                                                                      --------------
Net increase in net assets resulting from operations.............................................     $   16,356,804
                                                                                                      ==============








-------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
==============================================================================
Statements of Changes in Net Assets

============================================================

See notes to financial statements.






                                                                                                   

                                                                               For the Year        For the Period
                                                                                   Ended                Ended
                                                                             November 30, 2003   November 30, 2002*
--------------------------------------------------------------------------- ------------------- ----------------------
--------------------------------------------------------------------------- ------------------- ----------------------
Increase (Decrease) in Net Assets Resulting from Operations:
  Net investment income.................................................      $    11,871,290     $     3,692,691
  Net realized gain (loss) on investment transactions,
    futures transactions, swap contracts and short sales................              248,278            (847,122)
  Net change in unrealized appreciation/depreciation on
    investments, futures, swap contracts and short sales................            4,237,236            (806,504)
                                                                              ---------------     ---------------
  Net increase in net assets resulting from operations..................           16,356,804           2,039,065
                                                                              ---------------     ---------------

Dividends to Shareholders (Note 2):
  Net investment income.................................................          (13,140,962)         (3,284,670)
                                                                              ---------------     ---------------

Capital Stock Transactions (Note 6):
  Net proceeds from sale of shares (10,130,000 shares; net
    of offering costs of $304,111)......................................                   --         144,048,389
  Net asset value of shares issued through dividend
    reinvestment (2,924 and 1,278 shares, respectively).................               42,722              18,497
                                                                              ---------------     ---------------
  Net increase from capital stock transactions..........................               42,722         144,066,886
                                                                              ---------------     ---------------
      Total increase in net assets......................................            3,258,564         142,821,281

Net Assets:
  Beginning of period...................................................          142,921,281             100,000
                                                                              ---------------     ---------------
  End of period (including undistributed net investment

    income of $1,159,112 and $540,088, respectively)....................      $   146,179,845     $   142,921,281
                                                                              ===============     ===============

----------

*   Commenced operations on July 26, 2002








-------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.

Statement of Cash Flows
For the Year Ended November 30, 2003
------------------------------------------------------------ --------------- --

See notes to financial statements.





                                                                                                


Increase (Decrease) in Cash:
  Cash flows provided by (used for) operating activities:
    Interest received (including net accretion of $1,855,456)..................................     $      13,922,102
    Interest expense paid......................................................................            (1,005,951)
    Operating expenses paid....................................................................            (1,767,634)
    Purchases of short-term portfolio investments, net.........................................            (1,300,000)
    Purchases of long-term portfolio investments...............................................          (115,440,624)
    Proceeds from disposition of long-term portfolio investments and principal paydowns........           171,980,156
    Net cash provided by futures transactions..................................................             1,295,040
                                                                                                    -----------------
    Net cash provided by operating activities..................................................            67,683,089
                                                                                                    -----------------
  Cash flows used for financing activities:
    Net cash used for reverse repurchase agreements............................................           (54,776,000)
    Cash dividends paid........................................................................           (13,098,353)
                                                                                                    -----------------
    Net cash used for financing activities.....................................................           (67,874,353)
                                                                                                    -----------------

  Net decrease in cash.........................................................................              (191,264)
  Cash at beginning of year....................................................................               337,454
                                                                                                    -----------------
  Cash at end of year..........................................................................     $         146,190
                                                                                                    =================


Reconciliation of Net Increase in Net Assets Resulting from Operations to
  Net Cash Provided by Operating Activities:
  Net increase in net assets resulting from operations.........................................     $      16,356,804
                                                                                                    -----------------
    Decrease in investments, at cost...........................................................             6,354,976
    Increase in net unrealized appreciation/depreciation on investments and swaps..............            (4,193,508)
    Decrease in interest receivable............................................................               486,418
    Decrease in variation margin receivable....................................................                73,906
    Increase in other assets...................................................................              (199,204)
    Increase in payables and other liabilities.................................................            48,803,697
                                                                                                    -----------------

      Total adjustments........................................................................            51,326,285
                                                                                                    -----------------
  Net cash provided by operating activities....................................................     $      67,683,089
                                                                                                    =================


Noncash financing activities not included herein consist of reinvestment of dividends and distributions of $42,722.








--------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
================================================================================
Financial Highlights

============================================================

See notes to financial statements.





                                                                                                  

                                                                             For the Year Ended  For the Period Ended
                                                                              November 30, 2003   November 30, 2002*
--------------------------------------------------------------------------- -------------------- ---------------------
--------------------------------------------------------------------------- -------------------- ---------------------
Per Share Operating Performance:
Net asset value, beginning of period....................................        $     14.10         $  14.25**
                                                                                -----------         ----------
Net investment income...................................................               1.17                0.36
Net realized and unrealized gain (loss) on investments,

  futures transactions, swap contracts and short sales..................               0.44               (0.16)
                                                                                -----------         -----------
Net increase in net asset value resulting from operations...............               1.61                0.20
                                                                                -----------         -----------
Dividends from net investment income....................................              (1.30)              (0.32)
Offering costs charged to additional paid-in-capital....................                 --               (0.03)
                                                                                -----------         -----------
Net asset value, end of period..........................................        $     14.41         $     14.10
                                                                                ===========         ===========
Market price, end of period.............................................        $  14.6700          $  13.6800
                                                                                ==========          ==========
Total Investment Return+................................................              17.55%              (6.66%)(1)


Ratios to Average Net Assets/Supplementary Data:
Net assets, end of period (000's).......................................        $   146,180         $   142,921
Operating expenses......................................................               1.28%               1.23%(2)
Interest expense........................................................               0.87%               1.09%(2)
  Total expenses........................................................               2.15%               2.32%(2)
Net expenses............................................................               2.15%               2.29%(2)
Net investment income...................................................               8.18%               7.38%(2)
Portfolio turnover rate.................................................                 78%                 70%(1)
----------



+ Total investment  return is calculated  assuming a purchase of common stock at
the current market price on the first day and a sale at the current market price
on the last day of the period reported.  For the period ended November 30, 2002,
total investment  return is based on a beginning period price of $15.00 (initial
offering  price).  Total  investment  return for subsequent  periods is computed
based  upon the New York  Stock  Exchange  market  price of the  Fund's  shares.
Dividends  and  distributions,   if  any,  are  assumed  for  purposes  of  this
calculation,  to be reinvested at the prices  obtained under the Fund's dividend
reinvestment   plan.  Total  investment   return  does  not  reflect   brokerage
commissions and is not annualized.

(1) Not Annualized

(2) Annualized

*   Commenced operations on July 26, 2002

** Initial public offering price of $15.00 per share less underwriting  discount
of $0.75 per share.






------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
==============================================================================
Notes to Financial Statements
November 30, 2003
----------------------------------------------------------- -------------- ---




1.  The Fund

The Hyperion  Strategic  Mortgage  Income Fund,  Inc.  (the  "Fund"),  which was
incorporated  under  the  laws of the  State of  Maryland  on May 17,  2002,  is
registered  under  the  Investment  Company  Act of 1940 (the  "1940  Act") as a
diversified,  closed-end  management  investment  company.  The  Fund  commenced
operations on July 26, 2002.  Prior to July 26, 2002, the Fund had no operations
other than the sale of 7,018 shares for $100,000 to Hyperion Capital Management,
Inc. (the "Advisor").

The Fund's investment  objective is to provide a high level of current income by
investing  primarily in  mortgage-backed  securities.  No assurance can be given
that the Fund's investment objective will be achieved.

2.  Significant Accounting Policies

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

Valuation  of  Investments:  Where  market  quotations  are  readily  available,
securities held by the Fund are valued based upon the current bid price,  except
preferred stocks, which are valued based upon the closing price.  Securities may
be valued by independent  pricing  services that have been approved by the Board
of Directors.  The prices provided by a pricing service take into account broker
dealer market price quotations for institutional  size trading in similar groups
of  securities,   security   quality,   maturity,   coupon  and  other  security
characteristics as well as any developments  related to the specific securities.
The Fund values mortgage-backed securities ("MBS") and other debt securities for
which market  quotations  are not readily  available  (approximately  30% of the
investments  in securities  held by the Fund at November 30, 2003) at their fair
value as determined in good faith, utilizing procedures approved by the Board of
Directors of the Fund, on the basis of  information  provided by dealers in such
securities.  Some of the general  factors which may be considered in determining
fair value include the fundamental  analytic data relating to the investment and
an evaluation of the forces which influence the market in which these securities
are  purchased  and  sold.  Determination  of  fair  value  involves  subjective
judgment, as the actual market value of a particular security can be established
only by negotiations between the parties in a sales transaction. Debt securities
having a  remaining  maturity  of sixty  days or less  when  purchased  and debt
securities  originally  purchased  with  maturities  in excess of sixty days but
which  currently  have  maturities of sixty days or less are valued at amortized
cost.

The  ability  of  issuers  of debt  securities  held by the  Fund to meet  their
obligations may be affected by economic  developments in a specific  industry or
region.  The values of MBS can be significantly  affected by changes in interest
rates or in the financial condition of an issuer or market.

Options Written or Purchased: The Fund may write or purchase options as a method
of hedging potential  declines in similar underlying  securities.  When the Fund
writes or purchases an option,  an amount equal to the premium  received or paid
by the Fund is recorded as a liability or an asset and is subsequently  adjusted
to the  current  market  value of the  option  written  or  purchased.  Premiums
received or paid from writing or purchasing options which expire unexercised are
treated by the Fund on the  expiration  date as  realized  gains or losses.  The
difference  between the  premium and the amount paid or received on  effecting a
closing purchase or sale transaction,  including brokerage commissions,  also is
treated as a realized gain or loss. If an option is exercised,  the premium paid
or received is added to the  proceeds  from the sale or cost of the  purchase in
determining  whether  the Fund has  realized a gain or a loss on the  investment
transaction.

The  Fund,  as  writer  of an  option,  may have no  control  over  whether  the
underlying  securities  may be sold  (call) or  purchased  (put) and as a result
bears the  market  risk of an  unfavorable  change in the price of the  security
underlying the written option.

The Fund purchases or writes options to hedge against  adverse market  movements
or fluctuations in value caused by changes in interest rates. The Fund bears the
risk in  purchasing an option,  to the extent of the premium paid,  that it will
expire without being exercised. If this occurs, the option expires worthless and
the  premium  paid for the option is  recognized  as a realized  loss.  The risk
associated with writing call options is that the Fund may forego the opportunity
for a profit if the market value of the  underlying  position  increases and the
option is exercised.  The Fund will only write call options on positions held in
its  portfolio.  The risk in  writing a put  option is that the Fund may incur a
loss if the market value of the underlying  position decreases and the option is
exercised.  In addition, the Fund bears the risk of not being able to enter into
a closing transaction for written options as a result of an illiquid market.

Short Sales:  The Fund may make short sales of securities as a method of hedging
potential  declines in similar  securities owned. The Fund may have to pay a fee
to borrow the particular securities and may be obligated to pay to the lender an
amount  equal to any  payments  received on such  borrowed  securities.  A gain,
limited  to the  amount at which the Fund sold the  security  short,  or a loss,
unlimited as to dollar amount,  will be realized upon the termination of a short
sale if the  market  price  is less or  greater  than  the  proceeds  originally
received.

Financial  Futures  Contracts:  A futures  contract is an agreement  between two
parties to buy and sell a financial instrument for a set price on a future date.
Initial margin deposits are made upon entering into futures contracts and can be
either  cash or  securities.  During the period the  futures  contract  is open,
changes in the value of the  contract  are  recognized  as  unrealized  gains or
losses by  "marking-to-market"  on a daily basis to reflect the market  value of
the contract at the end of each day's  trading.  Variation  margin  payments are
made or  received,  depending  upon  whether  unrealized  gains  or  losses  are
incurred.  When the contract is closed, the Fund records a realized gain or loss
equal to the  difference  between  the  proceeds  from (or cost of) the  closing
transaction and the Fund's basis in the contract.

The Fund invests in financial futures contracts to hedge against fluctuations in
the  value of  portfolio  securities  caused by  changes  in  prevailing  market
interest  rates.  Should  interest  rates  move  unexpectedly,  the Fund may not
achieve the  anticipated  benefits of the  financial  futures  contracts and may
realize a loss. The use of futures  transactions  involves the risk of imperfect
correlation in movements in the price of futures  contracts,  interest rates and
the  underlying  hedged  assets.  The Fund is at risk that it may not be able to
close out a transaction because of an illiquid market.

Swap agreements: The Fund may enter into interest rate swap agreements to manage
its  exposure to  interest  rates.  Interest  rate swap  agreements  involve the
exchange by the Fund with another party of their  respective  commitments to pay
or receive interest,  e.g., an exchange of floating rate payments for fixed rate
payments with respect to a notional  amount of principal.  The Fund will usually
enter into interest rate swaps on a net basis, i.e., the two payment streams are
netted out, with the Fund receiving or paying,  as the case may be, only the net
amount of the two  payments.  Swaps are marked to market  based upon  quotations
from market  makers and the change,  if any, is recorded as  unrealized  gain or
loss in the Statement of  Operations.  Net payments of interest on interest rate
swap  agreements  are included as part of interest  expense.  For the year ended
November 30,  2003,  such net  payments  made by the Fund  amounted to $522,260.
Entering into these agreements involves, to varying degrees,  elements of credit
and market risk in excess of the amounts  recognized  on the Statement of Assets
and Liabilities. Such risks involve the possibility that there will be no liquid
market for these agreements, that the counterparty to the agreements may default
on its  obligation  to perform or that there may be  unfavorable  changes in the
fluctuation  of  interest  rates.  See Note 7 for a  summary  of all  open  swap
agreements as of November 30, 2003.

When-Issued Purchases and Forward Commitments:  The Fund may purchase securities
on a  "when-issued"  basis and may  purchase  or sell  securities  on a "forward
commitment"  basis in order to hedge  against  anticipated  changes in  interest
rates and prices and secure a favorable rate of return.  When such  transactions
are negotiated, the price, which is generally expressed in yield terms, is fixed
at the time the  commitment is made, but delivery and payment for the securities
take place at a later  date,  which can be a month or more after the date of the
transaction. At the time the Fund makes the commitment to purchase securities on
a when-issued or forward  commitment  basis,  it will record the transaction and
thereafter  reflect the value of such  securities in  determining  its net asset
value.  At the time the Fund  enters  into a  transaction  on a  when-issued  or
forward  commitment  basis, the Advisor will identify  collateral  consisting of
cash or liquid  securities  equal to the  value of the  when-issued  or  forward
commitment  securities  and will  monitor the adequacy of such  collateral  on a
daily  basis.  On the delivery  date,  the Fund will meet its  obligations  from
securities  that are then  maturing  or sales of the  securities  identified  as
collateral  by the Advisor  and/or from then  available  cash flow.  When-issued
securities and forward  commitments may be sold prior to the settlement date. If
the Fund  disposes of the right to acquire a when-issued  security  prior to its
acquisition  or  disposes  of its right to deliver or receive  against a forward
commitment,  it can  incur a gain or loss due to  market  fluctuation.  There is
always a risk that the  securities  may not be  delivered  and that the Fund may
incur a loss.  Settlements in the ordinary course are not treated by the Fund as
when-issued or forward commitment transactions and, accordingly, are not subject
to the foregoing  limitations  even though some of the risks described above may
be present in such transactions.

Securities  Transactions  and Investment  Income:  Securities  transactions  are
recorded  on  the  trade  date.   Realized  gains  and  losses  from  securities
transactions  are calculated on the identified  cost basis.  Interest  income is
recorded on the accrual basis. Discounts and premiums on securities are accreted
and amortized, respectively, using the effective yield to maturity method.

Taxes:  It is the Fund's  intention to continue to meet the  requirements of the
Internal  Revenue Code  applicable  to  regulated  investment  companies  and to
distribute  substantially  all  of  its  taxable  income  to  its  shareholders.
Therefore, no federal income or excise tax provision is required.

Dividends and  Distributions:  The Fund declares and pays dividends monthly from
net  investment  income.  Distributions  of realized  capital gains in excess of
capital loss  carryforwards  are  distributed at least  annually.  Dividends and
distributions  are  recorded  on  the  ex-dividend  date.   Dividends  from  net
investment  income  and  distributions   from  realized  gains  from  investment
transactions  have  been  determined  in  accordance  with  Federal  income  tax
regulations  and may  differ  from net  investment  income  and  realized  gains
recorded by the Fund for financial reporting purposes. These differences,  which
could be temporary or permanent  in nature,  may result in  reclassification  of
distributions; however, net investment income, net realized gains and net assets
are not affected.

Cash Flow Information:  The Fund invests in securities and distributes dividends
and distributions  which are paid in cash or are reinvested at the discretion of
shareholders.  These  activities are reported in the Statement of Changes in Net
Assets.  Additional  information on cash receipts and cash payments is presented
in the Statement of Cash Flows. Cash, as used in the Statement of Cash Flows, is
the amount  reported as "Cash" in the Statement of Assets and  Liabilities,  and
does not include short-term investments.

Accounting  practices  that do not affect  reporting  activities on a cash basis
include  carrying  investments  at value and accreting  discounts and amortizing
premiums on debt obligations.

Repurchase Agreements: The Fund, through its custodian, receives delivery of the
underlying  collateral,  the market  value of which at the time of  purchase  is
required  to be in an  amount  at least  equal to the  resale  price,  including
accrued  interest.  The Advisor is responsible for determining that the value of
these  underlying  securities is sufficient at all times. If the seller defaults
and the value of the collateral declines or if bankruptcy  proceedings  commence
with respect to the seller of the security, realization of the collateral by the
Fund may be delayed or limited.

3.  Investment Advisory Agreements and Affiliated Transactions

The Fund has entered into an Investment Advisory Agreement with the Advisor. The
Advisor is responsible  for the management of the Fund's  portfolio and provides
the  necessary  personnel,  facilities,  equipment  and certain  other  services
necessary to the  operations  of the Fund.  For such  services,  the Fund pays a
monthly fee at an annual rate of 0.65% of the Fund's  average weekly net assets.
During  the year ended  November  30,  2003,  the  Advisor  earned  $943,303  in
investment advisory fees.

The Advisor had entered into a  Sub-Advisory  Agreement with Lend Lease Hyperion
Capital  Advisors,  LLC ("Lend Lease  Hyperion").  Lend Lease Hyperion was owned
equally by Lend Lease Real Estate  Investments,  Inc.  ("LLREI") and the Advisor
and  was  formed  for  the  purpose  of  managing   portfolios   of   commercial
mortgage-backed  securities  ("CMBS").  On  August  12,  2003,  GMAC  Commercial
Mortgage   Corporation   purchased  the  assets  of  LLREI.  As  a  result,  the
Sub-Advisory Agreement terminated  automatically by its terms due to a change of
control of Lend Lease  Hyperion.  In addition,  Lend Lease Hyperion  changed its
name to Hyperion  GMAC Capital  Advisors,  LLC  ("Hyperion/GMAC").  At a special
meeting held on April 15, 2003, the Board of Directors,  in anticipation of Lend
Lease Hyperion's  change of control and the resulting  automatic  termination of
the Sub-Advisory Agreement,  approved (1) an Interim Sub-Advisory Agreement (the
"Interim  Agreement") with Hyperion/GMAC  effective when the Lend Lease Hyperion
change of control was completed,  and (2) a new Sub-Advisory Agreement (the "New
Sub-Advisory Agreement") with Hyperion/GMAC. The Interim Agreement terminated on
December 9, 2003,  the date on which the Fund's  stockholders  approved  the New
Sub-Advisory  Agreement.  Under  the  terms of the New  Sub-Advisory  Agreement,
Hyperion/GMAC  is to assist in managing  the Fund's  investments  in CMBS and to
provide such investment  research and advice  regarding CMBS as may be necessary
for the  operation  of the  Fund.  The  same  fee paid  under  the  Sub-Advisory
Agreement was paid by the Advisor,  out of its advisory  fee, to Hyperion/  GMAC
under the Interim  Agreement  and will  continue to be paid by the Advisor under
the new Sub-Advisory Agreement.  The monthly fee is equal to a percentage of the
portion of the Fund's  average  weekly net assets that are invested in CMBS. The
fee is determined by the credit rating of the CMBS at the time of purchase,  and
ranges from 1.00% for unrated CMBS to 0.13% for AAA/Aaa rated CMBS.

The Fund has entered into an  Administration  Agreement  with  Hyperion  Capital
Management,  Inc.  (the  "Administrator").  The  Administrator  entered  into  a
sub-administration agreement with State Street Bank and Trust Company (the "Sub-
Administrator").  The Administrator and Sub-Administrator perform administrative
services necessary for the operation of the Fund, including  maintaining certain
books and records of the Fund and preparing reports and other documents required
by federal, state, and other applicable laws and regulations,  and providing the
Fund with administrative office facilities. For these services, the Fund pays to
the Administrator a monthly fee at an annual rate of 0.20% of the Fund's average
weekly net assets.  During the year ended November 30, 2003,  the  Administrator
earned $290,247 in administration fees. The Administrator is responsible for any
fees due the Sub-Administrator.

Certain  officers and/or  directors of the Fund are officers and/or directors of
the Advisor and/or Administrator.

4.  Purchases and Sales of Investments

Purchases  and  sales of  investments,  excluding  short-term  securities,  U.S.
Government  securities  and reverse  repurchase  agreements,  for the year ended
November 30, 2003, were $28,988,752 and $18,372,494, respectively. Purchases and
sales of U.S. Government securities,  for the year ended November 30, 2003, were
$134,894,566 and $155,041,494, respectively. For purposes of this footnote, U.S.
Government  securities  may  include  securities  issued  by the U.S.  Treasury,
Federal  Home Loan  Mortgage  Corporation,  and the  Federal  National  Mortgage
Association.

5.  Borrowings

The Fund may enter into reverse repurchase agreements with the same parties with
whom  it may  enter  into  repurchase  agreements.  Under a  reverse  repurchase
agreement, the Fund sells securities and agrees to repurchase them at a mutually
agreed upon date and price.  Under the 1940 Act, reverse  repurchase  agreements
will be  regarded  as a form of  borrowing  by the Fund  unless,  at the time it
enters into a reverse  repurchase  agreement,  it  establishes  and  maintains a
segregated account with its custodian  containing  securities from its portfolio
having a value not less than the repurchase price (including  accrued interest).
The Fund has  established and maintained such an account for each of its reverse
repurchase agreements.

Reverse  repurchase  agreements  involve  the risk that the market  value of the
securities  retained in lieu of sale by the Fund may decline  below the price of
the securities  the Fund has sold but is obligated to  repurchase.  In the event
the  buyer  of  securities  under  a  reverse  repurchase  agreement  files  for
bankruptcy  or becomes  insolvent,  such buyer or its  trustee or  receiver  may
receive  an  extension  of time to  determine  whether  to  enforce  the  Fund's
obligation to repurchase the  securities,  and the Fund's use of the proceeds of
the reverse  repurchase  agreement may  effectively  be restricted  pending such
decision.

At November 30, 2003 the Fund had the following  reverse  repurchase  agreements
outstanding:



                                                                                            

                                                                                                        Maturity
   Face Value                                        Description                                         Amount
----------------    ----------------------------------------------------------------------------   ------------
$    4,540,000      UBS Warburg, 1.08%, dated 11/26/03, maturity date 12/10/03.................    $    4,541,907
     8,948,000      Lehman Brothers, 1.12%, dated 11/26/03, maturity date 12/17/03.............         8,953,846
--------------                                                                                     --------------

$   13,488,000
    ==========

                        Maturity Amount, Including Interest Payable............................    $   13,495,753
                                                                                                   --------------
                        Market Value of Assets Sold Under Agreements...........................    $   13,954,834
                                                                                                   --------------
                        Weighted Average Interest Rate.........................................              1.11%
                                                                                                   --------------



The average daily balance of reverse  repurchase  agreements  outstanding during
the year ended  November 30, 2003, was  approximately  $62,803,448 at a weighted
average  interest  rate of  1.20%.  The  maximum  amount of  reverse  repurchase
agreements outstanding at any time during the period was $75,802,346 as of April
15, 2003, which was 34.39% of total assets.

6.  Capital Stock

There are 50 million shares of $0.01 par value common stock  authorized.  Of the
10,141,220  shares  outstanding  at November 30, 2003,  the Advisor  owned 7,018
shares.

In connection with the initial public offering of the Fund's Shares, the Advisor
made an  undertaking  to pay any  offering  costs in excess of $0.03 per  common
share. The Advisor has advised the Fund that such excess amounted to $482,964.

7.  Financial Instruments

The Fund regularly trades in financial  instruments with off-balance  sheet risk
in the normal course of its investing  activities to assist in managing exposure
to various market risks.  These financial  instruments  include written options,
futures  contracts and swap  agreements  and may involve,  to a varying  degree,
elements of risk in excess of the amounts  recognized  for  financial  statement
purposes. The notional or contractual amounts of these instruments represent the
investment the Fund has in particular classes of financial  instruments and does
not  necessarily   represent  the  amounts  potentially  subject  to  risk.  The
measurement of the risks  associated  with these  instruments is meaningful only
when all related and offsetting transactions are considered.  During the period,
the  Fund  had  segregated  sufficient  cash  and/or  securities  to  cover  any
commitments under these contracts.

There was no written option activity for the year ended November 30, 2003.

As of November 30, 2003, the following swap agreements were outstanding:



                                                                                            


                                                                                                      Net Unrealized
                    Expiration                                                                         Appreciation/
 Notional Amount       Date                                   Description                             (Depreciation)
------------------  ----------  --------------------------------------------------------------------  --------------
  $   18,800,000      01/02/06  Agreement with Goldman Sachs Capital Markets,  LP, dated 12/30/02 to   $    (46,797)
                                pay  semi-annually  the notional amount  multiplied by 2.458% and to
                                receive   quarterly  the  notional  amount  multiplied  by  3  month
                                USD-LIBOR-BBA.




  $   25,800,000      01/02/06  Agreement with Morgan Stanley Capital  Services Inc., dated 12/30/02        (63,695)
                                to pay  semi-annually  the notional amount  multiplied by 2.457% and
                                to receive  quarterly  the  notional  amount  multiplied  by 3 month
                                USD-LIBOR-BBA.






                                                                                                       $   (110,492)
                                                                                                       ==============



As of November 30, 2003, the following futures contract was outstanding:

Long:




                                                                                        
                                                                                                    Unrealized
      Notional                                                         Cost at           Value at       Appreciation/
       Amount                     Type              Expiration Date  Trade Date      November 30, 2003 (Depreciation)
------------------    --------------------------   -----------------------------    ---------------------------------
$ 11,000,000          5 Yr. U.S. Treasury Note     March 2004       $ 12,219,419       $ 12,141,250      $ (78,169)



8.  Federal Income Tax Information

Income and capital gain  distributions are determined in accordance with federal
income tax  regulations,  which may differ from  generally  accepted  accounting
principles.

During the year ended November 30, 2003 the tax character of the  $13,140,962 of
distributions paid was from ordinary income.  During the year ended November 30,
2002 the tax character of the $3,284,670 of distributions paid was from ordinary
income.

At November 30, 2003 the components of net assets (excluding paid-in-capital) on
a tax basis were as follows:



                                                                                      



         Undistributed Tax ordinary income..........................................      $    1,159,112
                                                                                          --------------
         Accumulated capital loss...................................................      $   (2,697,776)
                                                                                          ==============
         Book basis unrealized appreciation/(depreciation)..........................      $    3,430,732
         Plus: Cumulative timing differences........................................      $       78,169
                                                                                          --------------
           Unrealized appreciation/(depreciation)...................................      $    3,508,901
                                                                                          ==============




The cumulative timing differences under tax basis capital loss carryover are due
to post-October  losses.  The differences  between book and tax basis unrealized
appreciation/(depreciation)  is primarily  attributable to the mark-to-market of
futures.

Federal Income Tax Basis: The federal income tax basis of the Fund's investments
at  November  30,  2003  was  $203,981,022.   Net  unrealized  appreciation  was
$3,619,393  (gross  unrealized  appreciation  --  $4,409,073;  gross  unrealized
depreciation  --  $789,680).  At November 30, 2003,  the Fund had a capital loss
carryforward  of $2,697,776,  of which  $914,308  expires in 2010 and $1,783,468
expires in 2011, available to offset any future gains, to the extent provided by
regulations.

Capital  Account  Reclassification:  For the year ended  November 30, 2003,  the
Fund's  undistributed  net investment income was increased by $1,888,696 with an
offsetting  decrease in accumulated net realized loss.  These  adjustments  were
primarily the result of current year paydown reclassifications.

9.  Subsequent Events

Dividend:  The Fund's Board of Directors  declared the following regular monthly
dividends:

     Dividend            Record          Payable
     Per Share            Date            Date
     ---------       -------------   ---------
      $0.1080           12/16/03        12/26/03
      $0.1080           12/30/03        01/29/04






--------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
================================================================================
Report of Independent Auditors
================================================================================

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

To the Board of Directors and Shareholders of
The Hyperion Strategic Mortgage Income Fund, Inc.:

In our opinion, the accompanying statement of assets and liabilities,  including
the portfolio of investments,  and the related statements of operations, of cash
flows and of changes in net assets and the financial  highlights present fairly,
in all material  respects,  the  financial  position of The  Hyperion  Strategic
Mortgage Income Fund, Inc. (the "Fund") at November 30, 2003, the results of its
operations  and its cash flows for the year then  ended,  and the changes in its
net  assets  and the  financial  highlights  for the year then ended and for the
period July 26, 2002 (date of commencement of operations)  through  November 30,
2002, in conformity with accounting  principles generally accepted in the United
States  of  America.   These  financial   statements  and  financial  highlights
(hereafter referred to as "financial  statements") are the responsibility of the
Fund's  management;  our  responsibility  is to  express  an  opinion  on  these
financial  statements  based on our  audits.  We  conducted  our audits of these
financial statements in accordance with auditing standards generally accepted in
the United  States of America,  which require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and  disclosures in the financial  statements,  assessing
the accounting principles used and significant estimates made by management, and
evaluating the overall  financial  statement  presentation.  We believe that our
audits,  which  included  confirmation  of  securities  at November  30, 2003 by
correspondence  with the custodian and brokers,  provide a reasonable  basis for
our opinion.

PricewaterhouseCoopers LLP

New York, NY
January 23, 2004






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

================================================================================
                                             TAX INFORMATION (Unaudited)
================================================================================

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


The Fund is required by  subchapter M of the Internal  Revenue Code of 1986,  as
amended,  to advise you within 60 days of the Fund's  fiscal year end  (November
30, 2003) as to the federal tax status of distributions received by shareholders
during such fiscal year. Accordingly, we are advising you that all distributions
paid  during the fiscal year were  derived  from net  investment  income and are
taxable as  ordinary  income.  In  addition,  2.60% of the Fund's  distributions
during the fiscal year ended  November  30, 2003 were earned from U.S.  Treasury
obligations. None of the Fund's distributions qualify for the dividends received
deduction available to corporate shareholders.

Because the Fund's fiscal year is not the calendar  year,  another  notification
will be sent with respect to calendar 2003. The second notification,  which will
reflect the amount to be used by calendar year taxpayers on their federal, state
and local income tax returns, will be made in conjunction with Form 1099-DIV and
will be mailed in January  2004.  Shareholders  are advised to consult their own
tax advisors  with respect to the tax  consequences  of their  investment in the
Fund.






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

================================================================================
                                              PROXY RESULTS (Unaudited)
================================================================================

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


     During the year ended  November 30, 2003, The Hyperion  Strategic  Mortgage
     Income  Fund,  Inc.  shareholders  voted on the  following  proposals  at a
     shareholders'  meeting on April 15, 2003. The  description of each proposal
     and number of shares voted are as follows:




                                                                                            

------------------------------------------------------------------------ ------------- -------------- -------------
                                                                         Shares Voted  Shares Voted   Shares Voted
                                                                              for         Against        Abstain
------------------------------------------------------------------------ ------------- -------------- -------------
------------------------------------------------------------------------ ------------- -------------- -------------
1. To elect to the Fund's Board of Directors                               9,924,202         0            80,515
    Robert F. Birch:

------------------------------------------------------------------------ ------------- -------------- -------------
                                                                         Shares Voted  Shares Voted   Shares Voted
                                                                              for         Against        Abstain
------------------------------------------------------------------------ ------------- -------------- -------------
------------------------------------------------------------------------ ------------- -------------- -------------
2. To select PricewaterhouseCoopers LLP as the                             9,896,051       39,179         69,487
    independent auditors:

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

Subsequent to November 30, 2003, The Hyperion  Strategic  Mortgage  Income Fund,
Inc.  shareholders voted on the following proposal at the shareholders'  meeting
on December 9, 2003. The  description of the proposal and number of shares voted
are as follows:

------------------------------------------------------------------------ ------------- -------------- -------------
                                                                         Shares Voted  Shares Voted   Shares Voted
                                                                              for         Against        Abstain
------------------------------------------------------------------------ ------------- -------------- -------------
------------------------------------------------------------------------ ------------- -------------- -------------
1. Approval of New Investment Sub-Advisory                                 9,528,731      108,960        115,752
    Agreement:

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








-------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
===============================================================================
Information Concerning Directors and Officers (Unaudited)

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


The following tables provide  information  concerning the directors and officers
of The Hyperion Strategic Mortgage Income Fund, Inc. (the "Fund").



                                                                                          

                             Position(s) Held                                                       Number of
                             with                                                                   Portfolios in
Name, Address                Fund and Term of      Principal Occupation(s) During Past 5 Years and  Fund
and Age                      Office and Length of  Other Directorships Held by Director             Complex Overseen
                             Time Served                                                            by Director
---------------------------- --------------------- ------------------------------------------------ ------------------
--------------------------------------------------------------------------------------------------- ------------------
Disinterested Directors
Class II Directors to serve until 2004 Annual Meeting of Stockholders:

Rodman L. Drake              Chairman              Chairman   (since  2003)  and  Director  and/or          3
  c/o One Liberty Plaza,                           Trustee   of   several   investment   companies
  36th floor, New York,      Elected 12/9/03       advised by Hyperion  Capital  Management,  Inc.
  New York 10006-1404                              (the "Advisor")  (1989-  Present);  Co-founder,
                             Director, Member of   Baringo Capital LLC (2002- Present);  Director,
  Age 60                     the Audit             Animal   Medical   Center   (2002-    Present);
                             Committee, Chairman   Director,   Hotelevision,   Inc.   (1999-2003);
                             of Nominating and     Director   and/or   Lead   Director,    Parsons
                             Compensation          Brinckerhoff,  Inc.  (1995-Present);  Director,
                             Committee             Absolute Quality Inc. (2000- Present);  Trustee
                                                   of  Excelsior   Funds  (33)  (1994-   Present);
                             Elected for Two       President,  Continuation Investments Group Inc.
                             Year Term/Director    (1997-2001).
                             since June 2002

Harry E. Petersen, Jr.       Director, Member of   Director  and/or Trustee of several  investment          3
  c/o One Liberty Plaza,     the Audit             companies  advised  by  the  Advisor  or by its
  36th floor, New York,      Committee, Member     affiliates  (1992-Present);  Senior  Consultant
  New York 10006-1404        of Compensation and   to   Cornerstone    Equity    Advisors,    Inc.
                             Nominating            (1998-2001).
  Age 78                     Committee, Member
                             of Executive
                             Committee

                             Elected for Two
                             Year Term/Director
                             since June 2002

Class I Director to serve until 2006 Annual Meeting of Stockholders:

Robert F. Birch              Director, Member of   Director  and/or Trustee of several  investment          4
  c/o One Liberty Plaza,     the                   companies  advised  by  the  Advisor  or by its
  36th floor, New York,      Audit Committee,      affiliates (1998-Present);  Director,  Hyperion
  New York 10006-1404        Member of             Strategic Bond Fund, Inc.  (formerly Lend Lease
                             Nominating and        Hyperion   High   Yield   CMBS   Fund,    Inc.)
  Age 67                     Compensation          (2002-Present);  Chairman  and  President,  New
                             Committee, Member     America   High  Income   Fund   (1992-Present);
                             of Executive          Chairman  of  the  Board  and  Co-Founder,  The
                             Committee             China  Business  Group,  Inc.   (1996-Present);
                                                   Director,   Brandywine   Funds   (3)  (2001  to
                             Elected for Three     Present).
                             Year
                             Term/Director since
                             June 2002







-----------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
==============================================================================
Information Concerning Directors and Officers (Unaudited)

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



                                                                                          


                             Position(s) Held                                                       Number of
                             with                                                                   Portfolios in
Name, Address                Fund and Term of      Principal Occupation(s) During Past 5 Years and  Fund
and Age                      Office and Length of  Other Directorships Held by Director             Complex Overseen
                             Time Served                                                            by Director
---------------------------- --------------------- ------------------------------------------------ ------------------
----------------------------------------------------------------------------------------------------------------------
Class III Director to serve until 2005 Annual Meeting of Stockholders:

Leo M. Walsh, Jr.            Director, Chairman    Director  and/or Trustee of several  investment          5
  c/o One Liberty Plaza,     of                    companies  advised  by  the  Advisor  or by its
  36th floor, New York,      the Audit Committee,  affiliates      (1989-Present);       Financial
  New York 10006-1404        Member of Nominating  Consultant  for  Medco  Health  Solutions  Inc.
                             and Compensation      (1994-2003);  Director, Hyperion Strategic Bond
  Age 71                     Committee             Fund,  Inc.  (formerly Lend Lease Hyperion High
                                                   Yield CMBS Fund, Inc.) (1999-Present).
                             Elected for Three
                             Year
                             Term/Director since
                             June 2002

Interested Directors

Clifford E. Lai*             Director              President  (1998-Present)  and Chief Investment          5
  c/o One Liberty Plaza,                           Officer    (1993-2002)    of    the    Advisor;
  36th floor, New York,      Elected December 9,   Co-Chairman   (2003-   Present)  and  Board  of
  New York 10006-1404        2003                  Managers  (1995-Present)  Hyperion GMAC Capital
                                                   Advisors,  LLC  (formerly  Lend Lease  Hyperion
  Age 50                     President             Capital,  LLC); President of several investment
                                                   companies   advised  by  the   Advisor   (1995-
                             Elected Annually      Present).
                             Since June 2002

Lewis S. Ranieri**           Director, Member of   Director  (1989-Present)  and  Chairman  of the          3
  c/o One Liberty Plaza,     the Executive         Board  (1989-1998  and   2002-Present)  of  the
  36th floor, New York,      Committee             Advisor;  Formerly,  Vice Chairman of the Board
  New York 10006-1404                              of the Advisor (1998-2002);  Chairman and Chief
                             Resigned December     Executive   Officer  of  Ranieri  &  Co.,  Inc.
  Age 57                     9, 2003               (1988-Present);   President   of  LSR  Hyperion
                                                   Corp.,   a  general   partner  of  the  limited
                             Elected for Three     partnership  that  is the  general  partner  of
                             Year Term             Hyperion  Partners L.P.  ("Hyperion  Partners")
                             Director since June   (1988-Present);   Director  and   President  of
                             1989                  Hyperion  Funding II Corp., the general partner
                                                   of the limited  partnership that is the general
                             Chairman              partner   of   Hyperion    Partners   II   L.P.
                             Elected annually      ("Hyperion   Partners   II")    (1996-Present);
                             since                 Chairman and  President of various other direct
                             June 2002             and indirect  subsidiaries of Hyperion Partners
                                                   (1988-2002)    and    Hyperion    Partners   II
                             Resigned December     (1995-Present);    Chairman    of   the   Board
                             9, 2003               (1989-1998  and  2002-2003)   and/or   Director
                                                   (1989-2003)  of  several  investment  companies
                                                   advised by the  Advisor  or by its  affiliates;
                                                   Director  and  Chairman of Bank  United  Corp.,
                                                   and Director of Bank United (1988-2001).
----------

*    Interested  person as defined in the 1940 Act, because of affiliations with
     Hyperion Capital Management, Inc., the Fund's Advisor.

**   Mr. Ranieri is an "interested  person" as defined in the Investment Company
     Act of 1940,  as amended,  (the "1940 Act")  because of  affiliations  with
     Hyperion Capital Management,  Inc., the Fund's advisor.  Mr. Ranieri serves
     as a Director and Chairman of the Advisor.  As a result of his service with
     the Advisor and certain  affiliations  with the Advisor as  described,  the
     Fund considers Mr. Ranieri to be an "interested  person" of the Fund within
     the meaning of Section 2(a)(19) of the 1940 Act.









------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.

Information Concerning Directors and Officers (Unaudited)

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



                                                           



Officers of the Fund
                             Position(s)       Term of Office and    Principal Occupation(s)
Name, Address and Age        Held with Fund    Length of Time        During Past 5 Years
                                               Served
---------------------------- ----------------- --------------------- -------------------------------------------------
---------------------------- ----------------- --------------------- -------------------------------------------------
Lewis S. Ranieri             Chairman          Elected Annually      Please see "Information Concerning Directors
  c/o One Liberty Plaza,                       Since June 2002       and Officers" page 23.
  36th floor, New York,      Resigned
  New York 10006-1404        December 9, 2003

  Age 57

Rodman L. Drake              Chairman          Elected 12/9/03       Please see "Information Concerning Directors
  c/o One Liberty Plaza,                                             and Officers" page 22.
  36th floor, New York,      Director,         Elected for Two
  New York 10006-1404        Member of the     Year Term/Director
                             Audit             since June 2002
  Age 60                     Committee,
                             Chairman of
                             Nominating and
                             Compensation
                             Committee

Clifford E. Lai              Director          Elected December 9,   Please see "Information Concerning Directors
  c/o One Liberty Plaza,                       2003                  and Officers" page 23.
  36th floor, New York,
  New York 10006-1404        President         Elected Annually
                                               Since June 2002
  Age 50

John Dolan                   Vice President    Elected Annually      Chief Investment Strategist (1998-Present) and
  c/o One Liberty Plaza,                       Since June 2002       Chief Investment Officer (2002-Present) of the
  36th floor, New York,                                              Advisor.
  New York 10006-1404

  Age 50

Patricia A. Sloan            Vice President    Elected Annually      Consultant of Ranieri & Co., Inc.
  c/o One Liberty Plaza,                       Since June 2002       (2000-Present); Secretary, Director and/or
  36th floor, New York,                                              Trustee of several investment companies advised
  New York 10006-1404                                                by the Advisor or by its affiliates (1989-
                                                                     2002).
  Age 60

Joseph Tropeano              Secretary         Elected Annually      Director and Compliance Officer of the Advisor
  c/o One Liberty Plaza,                       Since June 2002       (1993- Present); Secretary and Compliance
  36th floor, New York,                                              Officer of several investment companies advised
  New York 10006-1404                                                by the Advisor (1994- Present); Secretary and
                                                                     Compliance Officer, Hyperion GMAC Capital
  Age 42                                                             Advisors (formerly Lend Lease Hyperion Capital
                                                                     Advisors, LLC) (1995-Present); Secretary and
                                                                     Compliance Officer of Hyperion Strategic Bond
                                                                     Fund, Inc. (formerly Lend Lease Hyperion
                                                                     High-Yield CMBS Fund, Inc.) (1998-Present);
                                                                     Assistant Secretary and Compliance Officer, AIG
                                                                     Hyperion Inc. (1994-2002); Vice President and
                                                                     Compliance Officer, Hyperion Distributors, Inc.
                                                                     (1994-1998).

Thomas F. Doodian            Treasurer         Elected Annually      Managing Director, Chief Operating Officer
  c/o One Liberty Plaza,                       Since June 2002       (1998-Present) and Director of Finance and
  36th floor, New York,                                              Operations of the Advisor (July 1995-Present);
  New York 10006-1404                                                Treasurer of several investment companies
  Age 44                                                             advised by the Advisor (February 1998-Present).




The Fund's Statement of Additional  Information includes additional  information
about the directors and is available,  without  charge,  upon request by calling
1-800-497-3746.









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


                         DIVIDEND REINVESTMENT PLAN
================================================================================

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



A Dividend  Reinvestment  Plan (the "Plan") is available to  shareholders of the
Fund pursuant to which they may elect to have all distributions of dividends and
capital  gains  automatically  reinvested  by  American  Stock  Transfer & Trust
Company (the "Plan Agent") in additional  Fund shares.  Shareholders  who do not
participate  in the Plan will  receive all  distributions  in cash paid by check
mailed  directly  to the  shareholder  of record  (or if the  shares are held in
street or other nominee name, then to the nominee) by the Fund's  Custodian,  as
Dividend Disbursing Agent.

The Plan Agent serves as agent for the shareholders in  administering  the Plan.
After  the Fund  declares  a  dividend  or  determines  to make a  capital  gain
distribution,  payable in cash,  if (1) the market price is lower than net asset
value,  the  participants in the Plan will receive the equivalent in Fund shares
valued at the market price determined as of the time of purchase (generally, the
payment date of the dividend or distribution); or if (2) the market price of the
shares  on the  payment  date of the  dividend  or  distribution  is equal to or
exceeds  their net asset value,  participants  will be issued Fund shares at the
higher of net asset value or 95% of the market  price.  This  discount  reflects
savings in underwriting and other costs that the Fund otherwise will be required
to incur to raise  additional  capital.  If net asset  value  exceeds the market
price of the Fund shares on the payment date or the Fund  declares a dividend or
other  distribution  payable  only in cash  (i.e.,  if the  Board  of  Directors
precludes reinvestment in Fund shares for that purpose), the Plan Agent will, as
agent for the  participants,  receive  the cash  payment  and use it to buy Fund
shares in the open market, on the New York Stock Exchange or elsewhere,  for the
participants'  accounts.  If, before the Plan Agent has completed its purchases,
the market price exceeds the net asset value of the Fund's  shares,  the average
per share  purchase  price paid by the Plan Agent may exceed the net asset value
of the Fund's shares,  resulting in the  acquisition of fewer shares than if the
dividend or  distribution  had been paid in shares issued by the Fund.  The Fund
will not issue shares under the Plan below net asset value.

Participants  in the Plan may withdraw from the Plan upon written  notice to the
Plan Agent.  When a participant  withdraws from the Plan or upon  termination of
the Plan by the Fund,  certificates  for  whole  shares  credited  to his or her
account  under the Plan will be issued and a cash  payment  will be made for any
fraction of a share credited to such account.

There is no charge to  participants  for  reinvesting  dividends or capital gain
distributions, except for certain brokerage commissions, as described below. The
Plan Agent's fees for handling the  reinvestment of dividends and  distributions
are paid by the Fund. There are no brokerage commissions charged with respect to
shares issued directly by the Fund.  However,  each  participant  will pay a pro
rata share of brokerage  commissions  incurred  with respect to the Plan Agent's
open market  purchases in  connection  with the  reinvestment  of dividends  and
distributions.

The  automatic  reinvestment  of dividends  and  distributions  will not relieve
participants  of any federal income tax that may be payable on such dividends or
distributions.

A brochure  describing  the Plan is  available  from the Plan Agent,  by calling
1-212-936-5100.

If you wish to  participate  in the Plan and your  shares are held in your name,
you may simply  complete and mail the enrollment  form in the brochure.  If your
shares are held in the name of your brokerage firm,  bank or other nominee,  you
should ask them  whether or how you can  participate  in the Plan.  Shareholders
whose shares are held in the name of a brokerage firm, bank or other nominee and
are  participating in the Plan may not be able to continue  participating in the
Plan if they transfer their shares to a different  brokerage firm, bank or other
nominee,  since such  shareholders  may  participate  only if  permitted  by the
brokerage firm, bank or other nominee to which their shares are transferred.












                       (This page intentionally left blank)








INVESTMENT ADVISOR AND ADMINISTRATOR        TRANSFER AGENT

HYPERION CAPITAL MANAGEMENT, INC.           AMERICAN STOCK TRANSFER & TRUST
One Liberty Plaza                           COMPANY
165 Broadway, 36th Floor                    Investor Relations Department
New York, New York 10006-1404               59 Maiden Lane
For General Information about the Trust:    New York, NY 10038
(800) HYPERION                              For Shareholder Services:
                                            (800) 937-5449
SUB-ADVISOR
                                            INDEPENDENT AUDITORS
HYPERION GMAC CAPITAL ADVISORS, LLC
One Liberty Plaza                           PRICEWATERHOUSECOOPERS LLP
165 Broadway, 36th Floor                    1177 Avenue of the Americas
New York, New York 10006-1404               New York, New York 10036

SUB-ADMINISTRATOR                           LEGAL COUNSEL

STATE STREET BANK and TRUST COMPANY         SULLIVAN & WORCESTER LLP
225 Franklin Street                         1666 K Street, Northwest
Boston, Massachusetts 02116                 Washington, D.C. 20006

CUSTODIAN AND FUND ACCOUNTING AGENT

STATE STREET BANK and TRUST COMPANY
225 Franklin Street
Boston, Massachusetts 02116


Notice  is hereby  given in  accordance  with  Section  23(c) of the  Investment
Company Act of 1940 that  periodically  the Fund may  purchase its shares in the
open market at prevailing market prices.






--------------------------------------------------------------------------------
Officers & Directors
================================================================================

================================================================================

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





         Rodman L. Drake*
         Chairman

         Robert F. Birch*
         Director

         Leo M. Walsh, Jr.*
         Director

         Harry E. Petersen, Jr.*
         Director

         Clifford E. Lai
         Director and President

         Patricia A. Sloan
         Vice President

         John Dolan
         Vice President

         Thomas F. Doodian
         Treasurer

         Joseph Tropeano
         Secretary
         ----------

         *   Audit Committee Members







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

                    [GRAPHIC OMITTED][GRAPHIC OMITTED]

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

   This  report  is  for  shareholder   information.   This  is  not  a
   prospectus intended for use in the purchase or sale of Fund shares.

                     The Hyperion Strategic Mortgage
                            Income Fund, Inc.
                            One Liberty Plaza
                         165 Broadway, 36th Floor
                         New York, NY 10006-1404












Item 2. Code of Ethics.

     As of the end of the period  covered by this  report,  the  Registrant  had
adopted  a Code of  Ethics  for  Principal  Executive  and  Principal  Financial
Officers  (the  "Code").  There were no  amendments  to or waivers from the Code
during the period covered by this report. A copy of the  Registrant's  Code will
be provided  upon  request to any person  without  charge by  contacting  Joseph
Tropeano at  1-800-HYPERION  or by writing to Mr. Tropeano at One Liberty Plaza,
165 Broadway, 36th Floor, New York, NY 10006-1404.

Item 3. Audit Committee Financial Expert.

     The Registrant's  Board of Directors has determined that the Registrant has
at least one audit committee  financial  expert serving on its audit  committee,
and his name is Rodman L. Drake. Mr. Drake is independent.

Item 4. Principal Accountant Fees and Services.

     Audit Fees

     For the fiscal year ended  November  30, 2003,  PriceWaterhouseCoopers  LLP
("PwC")  billed  the  Registrant  aggregate  fees of  $59,000  for  professional
services rendered for the audit of the Registrant's annual financial  statements
and review of financial statements included in the Registrant's annual report to
shareholders.

     For the fiscal year ended  November  30,  2002,  PwC billed the  Registrant
aggregate fees of $53,500 for  professional  services  rendered for the audit of
the Registrant's annual financial  statements and review of financial statements
included in the Registrant's annual report to shareholders.

     Tax Fees

     For the fiscal year ended  November  30,  2003,  PwC billed the  Registrant
aggregate fees of $7,000 for professional  services rendered for tax compliance,
tax advice and tax planning.  The nature of the services comprising the Tax Fees
was the review of the  Registrant's  income  tax  returns  and tax  distribution
requirements.

     For the fiscal year ended  November  30,  2002,  PwC billed the  Registrant
aggregate fees of $8,160 for professional  services rendered for tax compliance,
tax advice and tax planning.  The nature of the services comprising the Tax Fees
was the review of the  Registrant's  income  tax  returns  and tax  distribution
requirements.

     All Other Fees

     For the fiscal year ended  November  30,  2003,  PwC billed the  Registrant
aggregate fees of $39,500 for professional  services  rendered for the review of
financial  statements  included  in  the  Registrant's   semi-annual  report  to
shareholders.

     For the fiscal year ended  November  30,  2002,  PwC billed the  Registrant
aggregate fees of $8,000 for comfort letters provided to the Registrant.

Item 5. Audit Committee of Listed Registrants.

     The  Registrant  has  a  separately-designated   standing  Audit  Committee
established in accordance  with Section  3(a)(58)(A) of the Securities  Exchange
Act of 1934. The Registrant's Audit Committee members include Leo M. Walsh, Jr.,
Rodman L. Drake, Robert F. Birch and Harry E. Petersen, Jr.

Item 6. [Reserved]

Item 7. Disclosure of Proxy Voting Policies and Procedures for Closed-End
          Management Investment Companies.

     This Item is not  applicable  as the  Registrant  invested  exclusively  in
non-voting securities during the period covered by this report.

Item 8.

         Not applicable.

Item 9. Submission of Matters to a Vote of Security Holders.

         Not applicable.

Item 10. Controls and Procedures.

     (a) The Registrant's  principal  executive officer and principal  financial
officer have concluded that the Registrant's  Disclosure Controls and Procedures
are  effective,  based on  their  evaluation  of such  Disclosure  Controls  and
Procedures  as of a date  within 90 days of the  filing  of this  report on Form
N-CSR.

     (b) As of the date of filing this Form N-CSR,  the  Registrant's  principal
executive officer and principal financial officer are aware of no changes in the
Registrant's  internal control over financial reporting that occurred during the
Registrant's  second  fiscal  half-year  that  has  materially  affected  or  is
reasonably  likely to materially  affect the Registrant's  internal control over
financial reporting.

Item 11.  Exhibits.

(a)      None.

     (b) A separate  certification  for each  principal  executive  officer  and
principal  financial  officer of the  Registrant as required by Rule 30a-2 under
the Investment Company Act of 1940 is attached as an exhibit to this Form N-CSR.

(c)      None.






                                SIGNATURES


     Pursuant to the requirements of the Securities Exchange Act of 1934 and the
Investment Company Act of 1940, the Registrant has duly caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.

THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.


By: /s/ Clifford E. Lai
        __________________
        Clifford E. Lai
        Principal Executive Officer

Date:  February 6, 2004

     Pursuant to the requirements of the Securities Exchange Act of 1934 and the
Investment  Company  Act of  1940,  this  report  has been  signed  below by the
following  persons on behalf of the  Registrant and in the capacities and on the
dates indicated.

By: /s/ Clifford E. Lai
        ___________________
        Clifford E. Lai
        Principal Executive Officer

Date:  February 6, 2004

By: /s/ Thomas F. Doodian
        _____________________
        Thomas F. Doodian
        Treasurer and Principal Financial Officer

Date:  February 6, 2004