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, 2004






Item 1. Reports to Shareholders.



                                [GRAPHIC OMITTED]

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

                                November 30, 2004






                                                    [GRAPHIC OMITTED]








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

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

The chart that follows shows the allocation of the Fund's holdings by asset
category as of November 30, 2004.


-------------------------------------------------------------------------------
                THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
                Portfolio of Investments As of November 30, 2004*




                                [GRAPHIC OMITTED]
-------------------------------------------------------------------------------


* As a percentage of total investments.








-------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
Report of the Investment Advisor
For the Year Ended November 30, 2004

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

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, 2004. The Fund is a closed-end bond fund whose 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.

Portfolio Performance

For the fiscal year ending  November  30,  2004,  shareholders  realized a total
investment  return of 9.10%,  which assumes the reinvestment of dividends and is
exclusive of brokerage commissions. Based on the NYSE closing price of $14.61 on
November 30, 2004, the Fund's shares had a current yield of 8.87%.

As of November 30,  2004,  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 2.6 years, as measured on a net asset basis.

Market Environment

The  economy  picked  up in the  fourth  quarter.  Employment  growth  surged as
measured by a sharp rise in the October  Non-Farm  Payroll report.  The improved
employment picture led to a rise in consumer confidence,  strong Christmas sales
and higher corporate  profits.  Continued low,  longer-term fixed mortgage rates
kept home sales strong, but car sales tapered. The spike in oil prices peaked in
late  October  and is now no longer  viewed as a restraint  on further  economic
expansion.  The rise in consumer  spending  continued  to  exacerbate  the trade
deficit.  Fiscal  policies,  including  funding  the Iraq war  effort  drove the
capital budget further into deficit. While the latter resulted in an increase in
Treasury  issuance,  the primary impact on the markets was a continuation of the
four-year decline in the US dollar.

The more robust economic outlook,  the decline in the US dollar,  and the relief
from lower oil prices,  all allowed the Fed to continue to raise Federal Reserve
Funds at the  "moderate"  pace that they first outlined  during the summer.  The
Federal Reserve raised interest rates by 25 basis points at both the November 10
and December 14 meetings, and they have made clear their intention to raise them
another 25 basis points in February.

Our long-term  concern about the markets is the twin budget and trade  deficits,
which are both  growing to record  levels.  While this may lead to  longer-term,
higher interest rates as the government  finances the deficit, it is immediately
resulting in a weaker US dollar, as non-US investors,  who generally buy a large
portion of Treasury  Securities,  demand higher interest rates. Our view is that
the US dollar will weaken further  through the middle of 2005. This will have at
least two immediate impacts on sectors to which the Fund has exposure.  First, a
weaker US dollar  will lead to a rise in the cost of  imported  goods.  This may
decrease consumer  spending (with corporate profit  implications) and may impact
the level of retail sales,  which is of issue to our CMBS positions.  Second,  a
further  weakening of the US dollar will result in commercial office space being
even more  attractive  to the  European  investors  that  invest so much in that
sector.

Generally,  we believe that short term interest rates will continue to rise with
Federal  Reserve Funds  reaching 3% during 2005,  however,  longer term interest
rates may very well stabilize around current levels.

Portfolio Strategy

The  performance of the  investment-grade  commercial and  residential  MBS were
relatively stable.  Sectors such as manufactured housing (MH) and sub-prime RMBS
outperformed the market which benefited the Fund's performance. Yield spreads on
BB rated issues tightened  dramatically  across the board, which was the primary
driver of excess return during the review period.



                                                                                              


                                FN     Commercial MBS    Residential Subs     HY-BB - Sal       MH          Home Equity 
                                      ----------------- ------------------    -----------  ------------    -------------
Month             10-yr  Swaps  6.5  AA    A   BBB   BB   AA     A  BBB   BB      BB     AA      A  BBB   AA    A   BBB
-----            ------  ----- ----  --  ----  ---  ---- ----  ---- ---  ---- --------- ----- ----- ---  ---- ----  ---
10/31/2003...     4.30    43   42    81   90  136   441  145   165  245   420    275     292   417  542   188  233   392
8/31/2004....     4.13    45   45    81   90  130   374  135   155  210   375    235     215   295  420   170  211   232
10/31/2004...     4.03    43   44    81   88  129   350  136   156  210   365    225     185   250  375   158  186   227
Oct '04-Oct'03.. (0.27)   (1)   2     0   (2)  (7)  (91)  (9)   (9) (35)  (55)   (50)   (107) (167)(167)  (31) (47) (165)
Oct '04-Aug'04.. (0.10)   (3)  (2)    0   (2)  (1)  (24)   1     1    0   (10)   (10)    (30)  (45) (45)  (13) (25)   (5)




Low interest rates resulted in prepayments to the RMBS sector to the point where
several  issues  were  called.  This  resulted  in a  reduction  of  the  Fund's
allocation  to RMBS  securities.  To offset this  reduction,  we  increased  our
exposure to the pass-through sector, primarily in 6.5% Federal National Mortgage
Association Securities ("FNMA"). With the addition of the pass-throughs, the AAA
rated allocation increased for the fiscal year.

While we added to the BB rated allocation, the exposure to allocations under BBB
rated  actually  decreased  from 18% to 17.5%,  as issues either prepaid or were
upgraded to investment-grade.  Within the BB rated allocation, we remain heavily
skewed  toward  RMBS.  Over  time,  we hope  to add to the  CMBS  sector  via an
allocation to rated B- Notes.

The only sale during the quarter was a sale of a BBB rated  sub-prime RMBS issue
that had tightened dramatically.

We remain nearly fully leveraged to take advantage of the steepness in the yield
curve, but we are maintaining  greater than 75% of the leveraged  portion of the
Fund in  floating-rate  securities or  securities  hedged to a 2.5 year duration
using interest rate swaps.

The  duration of the Fund has been  running  between  3.5 and 4.0 years.  Should
interest rates increase and mortgage prepayments slow, we expect the duration to
extend slightly  However,  we are comfortable  that the duration will not extend
dramatically.




-------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
Report of the Investment Advisor
For the Year Ended November 30, 2004

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


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,



/s/ Clifford E. Lai



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



/s/ John H. Dolan



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
November 30, 2004
                                                                                         Principal
                                                                  Interest                 Amount           Value
                                                                    Rate      Maturity     (000s)         (Note 2)
---------------------------------------------------------------------------------------------------------------------

U.S. GOVERNMENT & AGENCY OBLIGATIONS - 66.8% U.S. Government Agency Pass-Through
Certificates - 58.2%
  Federal Home Loan Mortgage Corporation
    Pool C68878............................................          7.00%    06/01/32  $     618#   $      656,029
    Pool C69047............................................          7.00     06/01/32      1,432         1,518,330
    Pool G01466............................................          9.50     12/01/22      1,897         2,136,855
    Pool 555559............................................         10.00     03/01/21      2,007         2,250,206
                                                                                                     --------------
                                                                                                          6,561,420
                                                                                                     --------------
  Federal National Mortgage Association
    Pool 694391............................................          5.50     03/01/33      4,868@        4,931,945
    Pool 753914............................................          5.50     12/01/33     12,052@       12,210,996
    Pool 754355............................................          6.00     12/01/33      8,818@        9,112,593
    Pool 761836............................................          6.00     06/01/33      6,857@        7,081,594
    Pool 763643............................................          6.00     01/01/34      9,147@        9,450,754
    Pool 255413............................................          6.50     10/01/34     14,683@       15,417,867
    Pool 323982............................................          6.50     10/01/06        552           563,817
    Pool 626299............................................          7.00     06/01/32      1,054         1,118,161
    Pool 635095............................................          7.00     06/01/32      1,464         1,552,265
    Pool 641575............................................          7.00     04/01/32        719           763,037
    Pool 645399............................................          7.00     05/01/32      3,254         3,450,952
    Pool 645466............................................          7.00     05/01/32      3,281@        3,479,626
    Pool 650131............................................          7.00     07/01/32      1,767         1,875,167
    Pool 398800............................................          8.00     06/01/12        943         1,004,985
    Pool 636449............................................          8.50     04/01/32      4,055         4,398,777
    Pool 458132............................................          9.41     03/15/31      2,639@        2,971,456
                                                                                                     --------------
                                                                                                         79,383,992
Total U.S. Government Agency Pass-Through Certificates                                               --------------
         (Cost - $85,488,212)..............................                                              85,945,412
                                                                                                     --------------
U.S. Treasury Obligations - 8.6%
  United States Treasury Notes
............................................................         3.50     08/15/09      3,300@        3,275,894
............................................................         4.25     11/15/14      9,500@        9,418,357
                                                                                                     --------------
Total U.S. Treasury Obligations
         (Cost - $12,845,575)...............................                                             12,694,251
                                                                                                     --------------
Total U.S. Government & Agency Obligations
         (Cost - $98,333,787)...............................                                             98,639,663
                                                                                                     --------------

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

ASSET-BACKED SECURITIES - 28.0%
Housing Related Asset-Backed Securities - 26.6%
  Argent Securities, Inc.
    Series 2004-W3, Class M5*(a).............................         4.48+    02/25/34      1,200           930,592
  Asset Backed Funding Corp.
    Series 2003-OPT1, Class M4(a)............................         4.98+    07/25/33      3,000         3,066,723
  Equity One ABS, Inc.
    Series 2003-4, Class B2..................................         6.93+    11/25/33      1,000         1,006,542
  First Franklin Mortgage Loan Asset Backed Certificates
    Series 2004-FF4, Class M2(a).............................         3.43+    06/25/34      2,000         1,999,842
    Series 2003-FF4, Class M4(a).............................         5.08+    10/25/33      3,000         3,098,649
    Series 2003-FF1, Class M4(a).............................         5.18+    03/25/33      2,000         2,032,642
    Series 2003-FFH1, Class M4(a)............................         5.68+    09/25/33      4,740         4,889,225
    Series 2004-FFH1, Class B*(a)............................         5.68+    03/25/34      1,550         1,349,673



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



---------------------------------------------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
Portfolio of Investments
November 30, 2004
                                                                                         Principal
                                                                  Interest                 Amount           Value
                                                                    Rate      Maturity     (000s)         (Note 2)
---------------------------------------------------------------------------------------------------------------------

ASSET-BACKED SECURITIES (continued)
    Series 2004-FF2, Class B*(a).............................         5.68%+   03/25/34  $     900    $      784,641
    Series 2004-FFH2C, Class B1*(a)..........................         5.68+    06/25/34      1,250         1,054,774
                                                                                                      --------------
                                                                                                          15,209,446
  Green Tree Financial Corp.                                                                          --------------
    Series 1997-6, Class B1..................................         7.17     01/15/29      5,000         1,006,250
    Series 1997-3, Class M1..................................         7.53     03/15/28      2,000         1,280,000
                                                                                                      --------------
                                                                                                           2,286,250
  Long Beach Mortgage Loan Trust                                                                     ---------------
    Series 2004-3, Class M9(a)...............................        5.18+     07/25/34      2,500         2,491,168
    Series 2002-5, Class M3(a)...............................        5.43+     11/25/32      2,500         2,547,495
                                                                                                      --------------
                                                                                                           5,038,663
  Mid-State Trust                                                                                    ---------------
    Series 2004-1, Class M2..................................        8.11      08/15/37      1,872         1,893,880
  Structured Asset Investment Loan Trust
    Series 2003-BC8, Class M2(a).............................        3.93+     08/25/33      3,000         3,038,541
    Series 2004-10, Class M7(a)..............................        4.68+     11/25/34      2,000         1,800,518
    Series 2004-7, Class B(a)................................        4.68+     08/25/34      2,161         1,852,714
    Series 2004-8, Class B1(a)...............................        4.68+     09/25/34      1,000           951,836
    Series 2004-4, Class B*(b)...............................   5.00/5.50      04/25/34      1,500         1,296,498
    Series 2004-2, Class B*(a)...............................        5.18+     03/25/34      1,074           972,643
                                                                                                      --------------
                                                                                                           9,912,750
Total Housing Related Asset-Backed Securities                                                         --------------
         (Cost - $39,523,784)................................                                             39,344,846
                                                                                                      --------------
Non-Housing Related Asset-Backed Securities - 1.4%
  Airplanes Pass Through Trust
    Series 1R, Class A8
         (Cost - $2,011,459).................................        2.47+     03/15/19      2,375         2,066,567
                                                                                                      --------------
Total Asset-Backed Securities
         (Cost - $41,535,243)................................                                             41,411,413
                                                                                                      --------------
---------------------------------------------------------------------------------------------------------------------

COMMERCIAL MORTGAGE BACKED SECURITIES - 28.6%
  Bear Stearns Commercial Mortgage Securities
    Series 1999-C1, Class G*.................................        5.64     02/14/31      2,390         1,760,250
    Series 1999-C1, Class D..................................        6.53     02/14/31      2,500         2,720,750
    Series 2000-WF1, Class E.................................        8.16+    02/15/32      2,000         2,284,880
                                                                                                     --------------
                                                                                                          6,765,880
  Chase Commercial Mortgage Securities Corp.
    Series 2000-2, Class I*..................................        6.65     07/15/32      1,000           712,000
  GE Capital Commercial Mortgage Corp.
    Series 2002-2A, Class G*.................................        6.04     08/11/36      3,000         3,154,296
    Series 2000-1, Class G*..................................        6.13     01/15/33      1,000           645,200
    Series 2002-2A, Class H*.................................        6.31     08/11/36      2,000         2,103,066
    Series 2000-1, Class E...................................        7.43+    01/15/33      1,000         1,076,510
                                                                                                     --------------
                                                                                                          6,979,072
  Government Lease Trust
    Series 1999-C1A, Class B3*...............................        4.00     05/18/11      2,500         2,287,685
  JP Morgan Chase Commercial Mortgage Securities
    Series 2003-LN1, Class G*................................        5.65+    10/15/37      1,600         1,613,606



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




---------------------------------------------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
Portfolio of Investments
November 30, 2004
                                                                                         Principal
                                                                  Interest                 Amount           Value
                                                                    Rate      Maturity     (000s)         (Note 2)
---------------------------------------------------------------------------------------------------------------------

COMMERCIAL MORTGAGE BACKED SECURITIES (continued) 
JP Morgan Commercial Mortgage Finance Corp.
    Series 1999-C7, Class F*................................         6.00%    10/15/35  $   2,000    $    2,079,340
  LB-UBS Commercial Mortgage Trust
    Series 2004-C8, Class G*................................         5.09%    12/15/39  $   1,173    $    1,178,827
  Morgan Stanley Capital I                                           6.66     02/15/33      4,500         5,000,810
    Series 2001-TOP1, Class A4..............................
    Series 1999-WF1, Class E................................         7.18+    11/15/31      5,500         6,034,149
    Series 1999-FNV1, Class E...............................         7.71+    03/15/31      2,000         2,218,440
                                                                                                     --------------
                                                                                                         13,253,399
  Nationslink Funding Corp.
    Series 1998-2, Class E..................................         7.11     08/20/30      4,000         4,376,396
  UBS 400 Atlantic Street Mortgage Trust
    Series 2002-C1A, Class B3*..............................         7.19     01/11/22      2,000         2,209,020
  Wachovia Bank Commercial Mortgage Trust
    Series 2004-WL4A, Class H*..............................         2.95+    10/15/15        700           699,395
                                                                                                     --------------
Total Commercial Mortgage Backed Securities
         (Cost - $41,156,700)...............................                                             42,154,620
                                                                                                     --------------

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

NON-AGENCY RESIDENTIAL MORTGAGE BACKED SECURITIES - 24.2%
Subordinated Collateralized Mortgage Obligations - 24.2%
  ABN AMRO Mortgage Corp.
    Series 2002-7, Class B2.................................         6.20+    09/25/32      1,049         1,046,589
  Bank of America Alternative Loan Trust
    Series 2004-3, Class 30B4...............................         5.50     04/25/34      1,009           795,262
    Series 2004-3, Class 30B5...............................         5.50     04/25/34       706            393,324
                                                                                                     --------------
                                                                                                          1,188,586
  Bank of America Mortgage Securities, Inc.                                                          --------------
    Series 2004-A, Class B4.................................         3.94+    02/25/34      2,062         1,771,930
    Series 2002-H, Class B4.................................         4.71+    08/25/32        262           253,783
    Series 2002-H, Class B5.................................         4.71+    08/25/32        175           167,334
    Series 2002-H, Class B6.................................         4.71+    08/25/32        437           367,339
    Series 2003-10, Class 1B4...............................         5.50     01/25/34        565           486,596
    Series 2002-10, Class 1B3...............................         6.00     11/25/32      1,463         1,473,307
    Series 2002-9, Class 1B3................................         6.25     10/25/32      1,755         1,756,736
    Series 2002-9, Class 1B4................................         6.25     10/25/32      1,170         1,170,858
                                                                                                     --------------
                                                                                                          7,447,883
  Cendant Mortgage Corp.                                                                             --------------
    Series 2002-4, Class B1..................................        6.50     07/25/32      2,623         2,657,397
    Series 2002-4, Class B2..................................        6.50     07/25/32      1,049         1,062,434
    Series 2002-4, Class B3..................................        6.50     07/25/32        612           617,173
    Series 2002-4, Class B4..................................        6.50     07/25/32        350           336,481
    Series 2002-4, Class B5..................................        6.50.    07/25/32        262           233,209
    Series 2002-4, Class B6*.................................        6.50     07/25/32        350           244,839
                                                                                                     --------------
                                                                                                          5,151,533
  G3 Mortgage Reinsurance Ltd.
    Series 1, Class E*.......................................       22.18+    05/25/08      4,158         4,470,385
  JP Morgan Mortgage Trust
    Series 2003-A1, Class B4.................................        4.50+    10/25/33        537           399,998



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





---------------------------------------------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
Portfolio of Investments
November 30, 2004
                                                                                         Principal
                                                                  Interest                 Amount           Value
                                                                    Rate      Maturity     (000s)         (Note 2)
---------------------------------------------------------------------------------------------------------------------

NON-AGENCY RESIDENTIAL MORTGAGE BACKED SECURITIES (continued)
  Residential Finance Limited Partnership
    Series 2002-A, Class B7...................................       7.79%+   10/10/34. $   1,959    $    1,995,803
  Residential Funding Mortgage Securities I, Inc.
    Series 2004-S1, Class B2..................................       5.25     02/25/34        457           292,078
    Series 2003-S7, Class B3..................................       5.50     05/25/33        324           219,336
    Series 2003-S7, Class B2..................................       5.50     05/25/33        534           192,401
                                                                                                     --------------
                                                                                                            703,815
  Resix Finance Limited Credit-Linked Note                                                           --------------
    Series 2004-C, Class B7*..................................       5.59+    09/10/36        998           997,794
    Series 2004-B, Class B8*..................................       6.84+    02/10/36        810           812,891
    Series 2004-B, Class B9*..................................      10.30+    02/10/36      1,241         1,250,302
    Series 2004-A, Class B10*.................................      13.80+    02/10/36        495           507,106
                                                                                                     --------------
                                                                                                          3,568,093
  Structured Asset Mortgage Investments, Inc.                                                        --------------
    Series 2002-AR1, Class B4.................................       4.44+    03/25/32.       939           901,120
  Washington Mutual Mortgage Securities Corp.
    Series 2002-AR12, Class B4................................       4.71+    10/25/32      1,209         1,173,997
    Series 2002-AR12, Class B5................................       4.71+    10/25/32        907           853,532
    Series 2002-AR12, Class B6................................       4.71+    10/25/32      1,513         1,119,808
    Series 2002-AR10, Class B4*...............................       4.98+    10/25/32      1,381         1,347,520
    Series 2002-AR10, Class B5*...............................       4.98+    10/25/32      1,035           979,655
    Series 2002-AR10, Class B6*...............................       4.98+    10/25/32      1,728         1,278,621
    Series 2002-AR11, Class B5................................       5.14+    10/25/32        816           783,648
    Series 2002-AR11, Class B6................................       5.14+    10/25/32      1,361           962,255
                                                                                                     --------------
                                                                                                          8,499,036
  Wells Fargo Mortgage Backed Securities Trust                                                       --------------
    Series 2002, Class B5.....................................       6.00     06/25/32        365           328,672
                                                                                                     --------------
Total Subordinated Collateralized Mortgage Obligations
         (Cost - $33,468,105).................................                                           35,701,513
                                                                                                     --------------
Total Non-Agency Residential Mortgage Backed Securities
         (Cost - $33,468,105).................................
                                                                                                         35,701,513
                                                                                                     --------------
-------------------------------------------------------------------------------------------------------------------
SHORT TERM INVESTMENTS - 1.0%
Short Term Investments - 1.0%
  Federal Home Loan Bank Consolidated Dsc Note(c)
         (Cost - $1,500,000)..................................       1.88      12/01/04      1,500         1,500,000

---------------------------------------------------------------------------------------------------------------------
Total Investments - 148.6%
         (Cost - $215,993,835)................................                                            219,407,209
Liabilities in Excess of Other
  Assets - (48.6)%............................................                                           (71,761,993)
                                                                                                       --------------
NET ASSETS - 100.0%...........................................                                         $  147,645,216
                                                                                                       ==============
---------------------------------------------------------------------------------------------------------------------




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





 +    --   Variable Rate Security -- Interest rate is the rate in effect November 30, 2004.
 *    --   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.
(a)   --   Security is a "step up" bond where coupon increases or steps up at a predetermined date. 
           At that date these coupons increase to LIBOR plus a predetermined margin
(b)   --   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.
(c)   --   Zero Coupon Note -- Interest rate represents current yield to maturity.
 @    --   Portion or entire principal amount delivered as collateral for reverse repurchase agreements (Note 5). 
 #    --   Portion or entire principal amount is held as collateral for open futures contracts (Note 7).






--------------------------------------------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
Statement of Assets and Liabilities
November 30, 2004

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

Assets:
  Investments in securities, at market (cost $215,993,835) (Note 2).............................    $    219,407,209
  Cash..........................................................................................             373,678
  Interest receivable...........................................................................           1,000,314
  Receivable for investments sold...............................................................           2,201,410
  Receivable due from transfer agent............................................................                 234
  Principal paydowns receivable.................................................................             152,796
  Unrealized appreciation on swap contracts (Note 7)............................................              64,453
  Prepaid expenses and other assets.............................................................              13,917
                                                                                                    ----------------
      Total assets..............................................................................         223,214,011
                                                                                                    ----------------
Liabilities:
  Reverse repurchase agreements (Note 5)........................................................          72,501,750
  Interest payable for reverse repurchase agreements (Note 5)...................................              41,955
  Payable for investments purchased.............................................................           2,674,174
  Investment advisory fee payable (Note 3)......................................................              78,011
  Payable for variation margin..................................................................             100,972
  Administration fee payable (Note 3)...........................................................              28,664
  Directors' fees payable.......................................................................              19,000
  Accrued expenses and other liabilities........................................................             124,269
                                                                                                    ----------------
      Total liabilities.........................................................................          75,568,795
                                                                                                    ----------------
Net Assets (equivalent to $14.56 per share based on 10,142,636 shares issued and outstanding)...    $    147,645,216
                                                                                                    ================
Composition of Net Assets:
  Capital stock, at par value ($.01) (Note 6)...................................................    $        101,426
  Additional paid-in capital (Note 6)...........................................................         144,128,943
  Accumulated undistributed net investment income...............................................           1,107,938
  Accumulated net realized loss.................................................................          (1,170,595)
  Net unrealized appreciation...................................................................           3,477,504
                                                                                                    ----------------
  Net assets applicable to capital stock outstanding............................................    $    147,645,216
                                                                                                    ================



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




-------------------------------------------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
Statement of Operations
November 30, 2004

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

Investment Income (Note 2):
  Interest........................................................................................   $   14,841,470
                                                                                                     --------------
Expenses:
  Investment advisory fee (Note 3)................................................................          958,946
  Administration fee (Note 3).....................................................................          299,721
  Insurance.......................................................................................          146,646
  Custodian.......................................................................................           78,689
  Reports to shareholders.........................................................................           91,704
  Accounting and tax services.....................................................................           95,317
  Transfer agency.................................................................................           28,083
  Directors' fees.................................................................................           65,438
  Legal...........................................................................................           31,008
  Registration fees...............................................................................           25,123
  Miscellaneous...................................................................................           24,163
                                                                                                     --------------
      Total operating expenses....................................................................        1,844,838
                                                                                                     --------------
         Interest expense on reverse repurchase agreements (Note 5)...............................          851,827
                                                                                                     --------------
      Total expenses..............................................................................        2,696,665
                                                                                                     --------------
  Net investment income...........................................................................       12,144,805
                                                                                                     --------------
Realized and Unrealized Gain (Loss) on Investments (Notes 2 and 7):
Net realized gain (loss) on:
  Investment transactions.........................................................................        2,727,280
  Short sales.....................................................................................          (38,016)
  Futures transactions............................................................................          207,539
  Swap contracts..................................................................................         (499,401)
                                                                                                     --------------
Net realized gain on investment transactions, short sales, futures transactions
and swap contracts 2,397,402 Net change in unrealized appreciation/depreciation
on:
  Investments.....................................................................................         (206,019)
  Futures.........................................................................................           77,846
  Swap contracts..................................................................................          174,945
                                                                                                     --------------
Net change in unrealized appreciation/depreciation on investments, futures and swap contracts.....           46,772
                                                                                                     --------------
Net realized and unrealized gain on investments, short sales, futures and swap contracts..........        2,444,174
                                                                                                     --------------
Net increase in net assets resulting from operations..............................................   $   14,588,979
                                                                                                     ==============



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



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

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

                                                                                  For the Year       For the Year
                                                                                      Ended              Ended
                                                                                November 30, 2004 November 30, 2003*
---------------------------------------------------------------------------------------------------------------------
Increase (Decrease) in Net Assets Resulting from Operations:
  Net investment income....................................................      $    12,144,805   $    12,393,550
  Net realized gain on investment transactions, short sales, futures
   transactions and swap contracts.........................................            2,397,402            93,417
  Net change in unrealized appreciation/depreciation on investments,
   futures and swap contracts..............................................               46,772         3,869,837
                                                                                 ---------------   ---------------
  Net increase in net assets resulting from operations.....................           14,588,979        16,356,804
                                                                                 ---------------   ---------------
Dividends to Shareholders (Note 2):
  Net investment income....................................................          (13,144,369)      (13,140,962)
                                                                                 ---------------   ---------------
Capital Stock Transactions (Note 6):
  Net asset value of shares issued through dividend reinvestment (1,416 and
   2,924 shares, respectively).............................................               20,761            42,722
                                                                                 ---------------   ---------------
  Net increase from capital stock transactions.............................               20,761            42,722
                                                                                 ---------------   ---------------
      Total increase in net assets.........................................            1,465,371         3,258,564
Net Assets:
  Beginning of period......................................................          146,179,845       142,921,281
                                                                                 ---------------   ---------------
  End of period (including undistributed net investment income of
   $1,107,938 and $1,159,112, respectively)................................      $   147,645,216   $   146,179,845
                                                                                 ===============   ===============

----------

*   Certain amounts have been reclassified to conform to current year presentation. See Note 2 -- Swap Agreements.


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




-------------------------------------------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
Statement of Cash Flows
For the Year Ended November 30, 2004

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

Increase (Decrease) in Cash:
Cash flows provided by (used for) operating activities:
  Net increase in net assets resulting from operations.........................................    $      14,588,979
  Adjustments to reconcile net increase in net assets from operations to net cash used for
   operating activities:

    Purchases of long-term portfolio investments and to cover securities sold short............         (160,474,741)
    Proceeds from disposition of long-term portfolio investments, principal paydowns, and
     securities sold short.....................................................................          152,164,946
      Purchases of short-term portfolio investments, net.......................................             (200,000)
      Increase in interest receivable..........................................................              (88,349)
      Increase in receivable for investments sold..............................................           (2,144,478)
      Decrease in prepaid expenses and other assets............................................                3,414
      Increase in variation margin payable.....................................................               45,972
    Increase in interest payable for reverse repurchase agreements.............................               39,882
      Decrease in payable for investments purchased............................................          (45,768,520)
      Decrease in investment advisory fee payable..............................................                 (267)
      Increase in administration fee payable...................................................                4,579
      Increase in accrued expenses and other liabilities.......................................                5,506
      Net accretion on investments.............................................................           (1,103,307)
      Unrealized appreciation on investments...................................................              (46,772)
      Net realized gain on investment transactions.............................................           (2,727,280)
      Net realized loss on short sales.........................................................               38,016
                                                                                                   -----------------
  Net cash used for operating activities.......................................................          (45,662,420)
                                                                                                   -----------------
Cash flows provided by (used for) financing activities:
  Net cash provided by reverse repurchase agreements...........................................           59,013,750
  Dividends paid to shareholders, net of reinvestments.........................................          (13,123,842)
                                                                                                   -----------------
  Net cash provided by financing activities....................................................           45,889,908
                                                                                                   -----------------
Net increase in cash...........................................................................              227,488
Cash at beginning of year......................................................................              146,190
                                                                                                   -----------------
Cash at end of year............................................................................    $         373,678
                                                                                                   =================

Noncash financing activities not included herein consist of reinvestment of
dividends of $20,761.

Interest payments for the year ended November 30, 2004, totaled $851,827.

* The format of the statement of cash flows has changed from the direct method
to the indirect method.




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





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

THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
Financial Highlights


                                                            For the Year        For the Year       For the Period
                                                                Ended               Ended               Ended
                                                         November 30, 2004*  November 30, 2003*  November 30, 2002*@
--------------------------------------------------------------------------------------------------------------------
Per Share Operating Performance:
Net asset value, beginning of period.................       $     14.41         $     14.10        $    14.25**
                                                            -----------         -----------        ------------
Net investment income................................              1.20                1.22               0.37
Net realized and unrealized gain (loss) on
  investments, short sales, futures transactions and
  swap contracts.....................................              0.25                0.39              (0.17)
                                                            -----------         -----------        -----------
Net increase in net asset value resulting from
  operations.........................................              1.45                1.61               0.20
                                                            -----------         -----------        -----------
Dividends from net investment income.................             (1.30)              (1.30)             (0.32)
Offering costs charged to additional
  paid-in-capital....................................                 --                   --              (0.03)
                                                            ------------         ------------        -----------
Net asset value, end of period.......................       $     14.56         $     14.41        $     14.10
                                                            ============         ============        ===========
Market price, end of period..........................       $  14.6100          $  14.6700         $  13.6800
                                                            ===========          ===========         ===========
Total Investment Return+.............................            9.10%              17.55%             (6.66%)(1)
Ratios to Average Net Assets/Supplementary Data:

Net assets, end of period (000's)....................       $   147,645         $   146,180        $   142,921
Operating expenses...................................            1.25%               1.28%              1.23%(2)
Interest expense.....................................            0.58%               0.51%              0.99%(2)
      Total expenses.................................            1.83%               1.79%              2.22%(2)
Net expenses.........................................            1.83%               1.79%              2.19%(2)
Net investment income................................            8.23%               8.54%              7.48%(2)
Portfolio turnover rate..............................              65%                 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

*   As a result of recent changes in generally accepted accounting principles, the Fund has reclassified periodic
    payments made under interest rate swap agreements, previously included within net investment income, to
    components of realized and unrealized gain (loss) in the statement of operations. The effect of this
    reclassification was to reduce the interest expense and total expense ratios and increase the net investment
    income ratio by 0.09% and increase net investment income per share by $0.01 and decrease net realized and
    unrealized gains (losses) on investments, short sales, futures transactions and swap contracts per share by
    $0.01 for the fiscal year ended November 30, 2004. For consistency, similar reclassifications have been made
    to prior year amounts, resulting in a reduction to the interest expense and total expense ratios and an
    increase to the net investment income ratio of 0.36% and an increase to net investment income per share and a
    decrease to net realized and unrealized gains (losses) on investments, short sales, futures transactions and
    swap contracts per share by $0.05 for the fiscal year ended November 30, 2003 and a reduction to the interest
    expense, total and net expense ratios and an increase to the net investment income ratio of 0.10% and an
    increase to net investment income per share of $0.01 and a decrease to net realized and unrealized gains
    (losses) on investments, short sales, futures transactions and swap contracts per share by $0.01 for the
    period ended November 30, 2002.

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




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








-------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
Notes to Financial Statements
November 30, 2004

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

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,  liabilities,  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 these 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  24% of the
investments  in securities  held by the Fund at November 30, 2004) 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.  General  factors that 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  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.  Also,  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.  See Note 7 for a summary of
all open futures contracts as of November 30, 2004.

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 a quotation
from  the  market  maker  (which  is  typically  the  counterparty  to the  swap
agreement) and the change,  if any, along with an accrual for periodic  payments
due or  owed 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 realized gain/loss in the Statement of Operations.  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, 2004.






As a result of a recent FASB Emerging Issues Task Force consensus and subsequent
related SEC staff guidance,  the Fund has  reclassified  periodic  payments made
under interest rate swap agreements,  previously  included within net investment
income, to components of realized and unrealized gain (loss) in the Statement of
Operations. For consistency, similar reclassifications have been made to amounts
appearing in the previous year's  Statement of Changes in Net Assets and the per
share  amounts in prior year  financial  highlights.  Prior year expense and net
investment  income  ratios in the financial  highlights  have also been modified
accordingly.  This reclassification increased net investment income by $131,293,
increased net realized loss on swap  contracts by $81,588 and reduced net change
in unrealized  gain on swap contracts by $49,705 for the year ended November 30,
2004,  and increased net investment  income by $522,260,  increased net realized
loss on swap contracts by $154,861 and increased  change in net unrealized  loss
on swap  contracts  by  $367,399  for the year ended  November  30,  2003.  Such
reclassifications  had no effect on the Fund's net asset value,  either in total
or per share,  or its total  increase in net assets from  operations  during any
period.

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.
For the year ended November 30, 2004, the Advisor earned  $958,946 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.  For the
fiscal year ended 11/30/04, Hyperion GMAC was paid $106,915 for its services.

The Fund has entered into an  administration  agreement  with  Hyperion  Capital
Management,  Inc. (the  "Administrator").  The  Administrator has 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.
For the year ended  November  30,  2004 the  Administrator  earned  $299,721  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, 2004, were $45,325,682 and $49,429,620, respectively. Purchases and
sales of U.S. Government securities,  for the year ended November 30, 2004, were
$100,588,826 and $89,280,824,  respectively. For purposes of this footnote, U.S.
Government  securities 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.

November 30, 2004 the Fund had the following reverse repurchase agreements
outstanding:



                                                                                                   

                                                                                                       Maturity
   Face Value                                        Description                                        Amount
----------------     --------------------------------------------------------------------------- -------------
$     3,324,750      Goldman Sachs, 1.95%, dated 11/22/04, maturity date 12/06/04............... $    3,327,270
      8,850,000      Goldman Sachs, 2.14%, dated 11/23/04, maturity date 12/23/04...............      8,865,783
      6,878,000      Goldman Sachs 2.14%, dated 11/23/04, maturity date 12/23/04................      6,890,266
     14,976,000      Goldman Sachs 2.14%, dated 11/23/04, maturity date 12/23/04................     15,002,707
      3,375,000      Lehman Brothers 2.08%, dated 11/08/04, maturity date 12/08/04..............      3,380,850
      2,900,000      Lehman Brothers 2.08%, dated 11/08/04, maturity date 12/08/04..............      2,905,027
      9,158,000      Merrill Lynch 2.17%, dated 11/30/04, maturity date 12/16/04................      9,166,832
     10,300,000      Morgan Stanley 2.11%, dated 11/22/04, maturity date 12/06/04...............     10,308,452
      7,940,000      Morgan Stanley 1.45%, dated 11/29/04, maturity date 12/06/04...............      7,942,239
      4,800,000      Morgan Stanley 1.97%, dated 10/21/04, maturity date 12/08/04...............      4,812,608
---------------                                                                                  --------------
$    72,501,750
===============         Maturity Amount, Including Interest Payable............................. $   72,602,034
                                                                                                 --------------
                        Market Value of Assets Sold Under Agreements............................ $   74,269,440
                                                                                                 --------------
                        Weighted Average Interest Rate..........................................           2.04%
                                                                                                 --------------








The average daily balance of reverse repurchase  agreements  outstanding for the
year ended  November  30,  2004,  was  approximately  $62,169,092  at a weighted
average  interest  rate of  1.37%.  The  maximum  amount of  reverse  repurchase
agreements  outstanding  at any time  during the period  was  $75,036,958  as of
February 11, 2004, which was 33.62% of total assets.

6.  Capital Stock

There are 50 million shares of $0.01 par value common stock  authorized.  Of the
10,142,636  shares  outstanding  at November 30, 2004,  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 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, 2004.

As of November 30, 2004, the following swap agreements were outstanding:



                                                                                                   

                                                                                                       Net Unrealized
                    Expiration                                                                          Appreciation/
  Notional Amount      Date                                     Description                            (Depreciation)
------------------  ----------  -------------------------------------------------------------------------------------
  $   10,000,000       01/23/06 Agreement with Goldman Sachs Capital Markets LP,dated 01/21/04 to pay    $   64,453
                                semi-annually the notional amount multiplied by 2.005% and to receive
                                quarterly the notional amount multiplied by 3 month


                                USD-LIBOR-BBA.                                                           ----------
                                                                                                         $   64,453
                                                                                                         ==========
As of November 30, 2004, the following futures contracts were outstanding:

Short:

                                                                                                       Unrealized
                                                                       Cost at         Value at       Appreciation/
Notional Amount                   Type              Expiration Date  Trade Date    November 30, 2004 (Depreciation)
---------------       --------------------------   -----------------------------  ---------------------------------
$ 11,400,000          10 Yr. U.S. Treasury Note    December 2004    $ 12,792,083     $ 12,705,656       $ 86,427
    1,400,000         5 Yr. U.S. Treasury Note     December 2004       1,548,973        1,536,063         12,910
    1,800,000         10 Yr. U.S. Treasury Note    March 2005          1,994,490        1,993,500            990








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, 2004 the tax character of the  $13,144,369 of
distributions paid was from ordinary income.

At November 30, 2004 the components of net assets (excluding paid-in-capital) on
a tax basis were as follows:

Undistributed Tax ordinary income.................................$   1,058,233
                                                                      ---------
  Accumulated capital loss.......................................$  (1,070,268)
                                                                     ==========
Book basis unrealized appreciation/(depreciation)................$    3,477,504
Minus: Cumulative timing differences.............................$       50,622
                                                                      ---------
  Unrealized appreciation/(depreciation).........................$    3,426,882
                                                                      =========

The     differences     between     book     and    tax     basis     unrealized
appreciation/(depreciation)  is primarily  attributable to the mark-to-market of
futures and swap interest income (expense).

Federal Income Tax Basis: The federal income tax basis of the Fund's investments
at  November  30,  2004  was  $215,993,835.   Net  unrealized  appreciation  was
$3,413,374,  (gross  unrealized  appreciation  -- $5,111,961;  gross  unrealized
depreciation --  $1,698,587).  At November 30, 2004, the Fund had a capital loss
carryforward  of  $1,070,268,  which  $1,070,268  expires in 2011,  available to
offset any future gains, to the extent provided by regulations.

Capital  Account  Reclassification:  For the year ended  November 30, 2004,  the
Fund's  undistributed  net  investment  income was increased by $948,390 with an
offsetting  decrease in accumulated net realized loss.  These  adjustments  were
primarily the result of current year paydown reclassifications and swap interest
income (expense).

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                 12/21/04               12/31/04
        $0.1080                 12/31/04               01/28/05

10.  Contractual Obligations

The Fund enters into contracts that contain a variety of  indemnifications.  The
Fund's maximum exposure under these arrangements is unknown.  However,  the Fund
has not had prior claims or losses  pursuant to these  contracts and expects the
risk of loss to be remote.








-------------------------------------------------------------------------------
THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
Report of Independent Registered Public Accounting Firm

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

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, 2004, the results of its
operations  and its cash flows for the year then  ended,  the changes in its net
assets  for each of the two years in the  period  then  ended and the  financial
highlights  for the two years 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 the  standards of the Public  Company  Accounting  Oversight  Board (United
States).  Those  standards  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, 2004 by
correspondence  with the custodian and brokers,  provide a reasonable  basis for
our opinion.

PricewaterhouseCoopers LLP

New York, N.Y.
January 26, 2005



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

                           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, 2004) 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,  0.26% of the Fund's  distributions
during the fiscal year ended  November  30, 2004 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 2004. 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  2005.  Shareholders  are advised to consult their own
tax advisors  with respect to the tax  consequences  of their  investment in the
Fund.






                                                                                                        

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

-------------------------------------------------------------------------------------------------------------------
                                                                                                        Number of
                                                                                                        Portfolios
                               Position(s) Held with                                                    in Fund
                               Fund and Term of              Principal Occupation(s) During Past 5      Complex
Name, Address                  Office and Length of          Years                                      Overseen
and Age                        Time Served                   and Other Directorships Held by Director   by Director
---------------------------------------------------------------------------------------------------------------------

Disinterested Director Nominee
Class III Director to serve until 2005 Annual Meeting of Stockholders:

Leo M. Walsh, Jr.              Director since June 1989,     Director of several investment companies        6
 c/o One Liberty Plaza,        Chairman of the Audit         advised by the Advisor or by its
 36th floor, New York,         Committee, Member of          affiliates (1989-Present); Financial
 New York 10006-1404           Nominating and Compensation   Consultant for Medco Health Solutions
                               Committee                     Inc. (1994-2003).

  Age 72                       Elected for Three Year Term
  [09-05-32]

Interested Director Nominee
Class III Interested Nominee to serve until 2005 Annual Meeting of Stockholders:

Clifford E. Lai*               Director since December 2003  President (1998-Present) and Chief              5
 c/o One Liberty Plaza,                                      Investment Officer (1993-2002) of the
 36th floor, New York,         Elected until 2005            Advisor; Co-Chairman (2003-Present) and
 New York 10006-1404                                         Board of Managers (1995-Present) Hyperion
                                                             GMAC Capital Advisors, LLC (formerly,
                               Member of Executive           Lend Lease Hyperion Capital, LLC);
                               Committee                     President and Director of several
                                                             investment companies advised by the
                                                             Advisor (1995-Present).
  Age 51
  [05-16-53]

Disinterested Directors
Class II Directors to serve until 2007 Annual Meeting of Stockholders:

Rodman L. Drake                Chairman Elected              Chairman  (since  December  2003) and 
  c/o One Liberty Plaza,       December 9, 2003              Director of several investment companies
  36th floor, New York,                                      advised by Hyperion  Capital  Management,  
  New York 10006-1404          Director since July 1989,     Inc. (the "Advisor") (1989-Present); Co-founder,
                               Member of the Audit           Baringo Capital LLC  (2002-Present); Director, 
                               Committee, Chairman of        Jackson Hewitt Tax Service  Inc. ("JTX")  
                               Nominating and Compensation   (2004-Present); Director   Animal   Medical   Center
                               Committee                     (2002-Present);  Director, Hotelevision, Inc.
                                                             (1999-2003);  Director and/or Lead Director, 
                               Elected for Two Year Term     Parsons Brinckerhoff, Inc. (1995-Present); 
                                                             Director, Absolute Quality Inc. (2000-Present); 
  Age 61                                                     Trustee of Excelsior Funds (33) (1994-Present);
  [02-2-43]                                                  President, Continuation Investments Group Inc. 
                                                             (1997-2001).

Harry E. Petersen, Jr.         Director since October 1993,  Director of several investment companies        3
 c/o One Liberty Plaza,        Member of the Audit           advised by the Advisor or by its
 36th floor, New York,         Committee, Member of          affiliates (1992-Present); Senior
 New York 10006-1404           Nominating and Compensation   Consultant to Cornerstone Equity
                               Committee, Member of          Advisors, Inc. (1998- 2001).
                               Executive Committee

                               Elected for Two Year Term
  Age 79
  [02-03-25]

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

Robert F. Birch                Director since December       Director of several investment companies        5
 c/o One Liberty Plaza,        1998, Member of the Audit     advised by the Advisor or by its
 36th floor, New York,         Committee, Member of          affiliates (1998-Present); Chairman and
 New York 10006-1404           Nominating and Compensation   President, New America High Income Fund
                               Committee, Member of          (1992-Present); Director, Brandywine
                               Executive Committee           Funds (3) (2001 to Present).

                               Elected for Three Year Term
  Age 68
  [03-12-36]

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

*  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.

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

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

Officers of the Trust

                               Position(s)      Term of Office and       Principal Occupation(s)
Name, Address and Age          Held with Fund   Length of Time Served    During Past 5 Years
---------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------

Clifford E. Lai*               President        Elected Annually Since   Please see "Information Concerning
 c/o One Liberty Plaza,                         June 2002                Nominees/Directors."
 36th floor, New York,                                               
 New York 10006-1404

  Age 51
  [05-16-53]

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

  Age 51
  [08-19-53]

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

  Age 61
  [10-02-43]

Daniel S. Kim*)           CCO & Secretary       Elected Chief            Director and Chief Compliance Officer
 c/o One Liberty Plaza,                         Compliance Officer       ("CCO") (September 2004-Present), and
 36th floor, New York,                          Since September 2004     Secretary (since January 2005) of the
 New York 10006-1404                            and Secretary Since      Advisor; Secretary (since January 2005)
                                                January 2005             and CCO (September 2004-Present) of
 Age 36                                                                  several investment companies advised
 [3-13-68]                                                               by the Advisor; Secretary (since January
                                                                         2005) and CCO (September 2004-Present)
                                                                         Hyperion GMAC Capital Advisors, LLC.
                                                                         Assistant General Counsel and CCO (May 2001 
                                                                         --  August 2004) Oak Hill Capital Management;
                                                                         Assistant General Counsel (May 2001 -- 
                                                                         August 2004) Oak Hill Advisors, LP, Lawyer
                                                                         (January 2001 -- April 2001) Arkin, Kaplan
                                                                         & Cohen. Law student preparing for the New
                                                                         York State Bar (January 2000 to January
                                                                         2001).

Thomas F. Doodian*             Treasurer        Elected Annually Since   Managing Director, Chief Operating Officer
  c/o One Liberty Plaza,                        June 2002                (1998- Present) and Director of Finance
  36th floor, New York,                                                  and Operations of the Advisor
  New York 10006-1404                                                    (1995-Present); Treasurer of several
                                                                         investment companies advised by the
 Age 45                                                                  Advisor (1996-Present); Treasurer of
 [05-22-59]                                                              Hyperion GMAC Capital Advisors, LLC
                                                                         (formerly, Lend Lease Hyperion Capital
                                                                         Advisors, LLC) (1996-Present).

----------

* 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.

) Joseph Tropeano served as the Fund's secretary until January 2005.









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.




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

                           CHANGE TO INVESTMENT POLICY

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

On December 14, 2004 the Fund's Board of Directors  voted to approve a change to
the Fund's  investment  policy to allow the Fund to purchase  shares of open-end
registered investment companies.




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

                           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,
State Street Bank and Trust Company, 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.










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 REGISTERED PUBLIC
HYPERION GMAC CAPITAL ADVISORS, LLC         ACCOUNTING FIRM
One Liberty Plaza                           
165 Broadway, 36th Floor                    PRICEWATERHOUSECOOPERS LLP
New York, New York 10006-1404               300 Madison Avenue
                                            New York, New York 10017
SUB-ADMINISTRATOR                           
                                            LEGAL COUNSEL
STATE STREET BANK and TRUST COMPANY
225 Franklin Street                         SULLIVAN & WORCESTER LLP
Boston, Massachusetts 02116                 1666 K Street, Northwest
                                            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.

Quarterly  Portfolio  Schedule:  The Fund will file Form N-Q with the Securities
and Exchange  Commission  for the first and third  quarters of each fiscal year.
The  Fund's  Forms  N-Q  will  be  available  on  the  Securities  and  Exchange
Commission's website at http://www.sec.gov. The Fund's Forms N-Q may be reviewed
and copied at the Securities and Exchange  Commission's Public Reference Room in
Washington,  D.C. and information on the operation of the Public  Reference Room
may be obtained by calling 1-800-SEC-0330.  Once filed, the most recent Form N-Q
will be available without charge, upon request, by calling  1-800-HYPERION or on
the Fund's website at http://www.hyperioncapital.com.

Proxy Voting Policies and Procedures

A description of the policies and procedures that the Fund uses to determine how
to vote proxies  relating to portfolio  securities is available  without charge,
upon  request,  by calling  1-800-497-3746  and on the  Securities  and Exchange
Commission's website at http://www.sec.gov.

Proxy Voting Record

The Fund has filed with the Securities and Exchange  Commission its proxy voting
record for the 12-month period ending June 30 on Form N-PX. Once filed, the most
recent Form N-PX will be available  without  charge,  upon  request,  by calling
1-800-497-3746  or on  the  Securities  and  Exchange  Commission's  website  at
http://www.sec.gov.







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

     Daniel Kim**
     Secretary

     ----------

      * Audit Committee Members

     ** Elected January 2005





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

              [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  Daniel Kim
at  1-800-HYPERION  or by writing to Mr. Kim 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, 2004,  PriceWaterhouseCoopers  LLP
("PwC")  billed  the  Registrant  aggregate  fees of  $65,000  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,  2003,  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.

         Tax Fees

     For the fiscal year ended  November  30,  2004,  PwC billed the  Registrant
aggregate fees of $8,500 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,  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.

         All Other Fees

     For the fiscal year ended  November  30,  2004,  PwC billed the  Registrant
aggregate fees of $32,500 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,  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.

         Audit-Related and Non-Audit Fees for 2004 and 2003

         None.

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. Schedule of Investments.

     Please refer to Item 1. Reports to Shareholders.

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

                      THE HYPERION TOTAL RETURN FUND, INC.
                THE HYPERION STRATEGIC MORTGAGE INCOME FUND, INC.
           HYPERION 2005 INVESTMENT GRADE OPPORTUNITY TERM TRUST, INC.

                   Policies and procedures for voting proxies

     1.  Purpose.  The purpose of this  document is to describe the policies and
procedures for voting proxies received from issuers whose securities are held by
the Funds. These policies and procedures are to be implemented by the investment
adviser or sub-adviser, if any, (the "Adviser") to the Funds.

     2. Definition of Proxy. A proxy permits a shareholder to vote without being
present at annual or special meetings.  A proxy is the form whereby a person who
is eligible to vote on corporate  matters  transmits  written  instructions  for
voting or transfers the right to vote to another person in place of the eligible
voter.

     3. Policy for Voting Proxies.

          (a)  Fiduciary  Considerations.   Proxies  are  voted  solely  in  the
     interests of the  shareholders of the Funds.  Any conflict of interest must
     be resolved in the way that will most benefit the shareholders.

          (b)  Management  Recommendations.  Because  the  quality  and depth of
     management is a primary factor considered when investing in a company,  the
     recommendation  of  management  on  any  issue  should  normally  be  given
     substantial weight.

     The vote with respect to most routine issues  presented in proxy statements
should be cast in  accordance  with the  position of the  company's  management,
unless it is determined  that supporting  management's  position would adversely
affect the investment merits of owning the stock.  However, each issue should be
considered  on its own  merits,  and the  position of the  company's  management
should not be supported in any situation where it is found not to be in the best
interests of the Funds' shareholders.

     4.  Conflicts  of  Interest.   The  Funds   recognize  that  under  certain
circumstances their Adviser may have a conflict of interest in voting proxies on
behalf of the Funds.  Such  circumstances  may include,  but are not limited to,
situations  where  the  Adviser  or one or  more  of its  affiliates,  including
officers,  directors and employees, has or is seeking a client relationship with
the issuer of the  security  that is the subject of the proxy vote.  The Adviser
shall periodically  inform its employees that they are under an obligation to be
aware of the potential for conflicts of interest on the part of the Adviser with
respect to voting proxies on behalf of Funds, both as a result of the employee's
personal  relationships  and due to  circumstances  that may  arise  during  the
conduct of the Adviser's  business,  and to bring conflicts of interest of which
they become aware to the attention of the proxy manager (see below). The Adviser
shall not vote proxies relating to such issuers on behalf of its client accounts
until it has  determined  that the  conflict of  interest  is not  material or a
method of resolving  such conflict of interest has been agreed upon by the Board
of Directors for the Fund. A conflict of interest will be considered material to
the  extent  that it is  determined  that such  conflict  has the  potential  to
influence  the  Adviser's   decision-making  in  voting  a  proxy.   Materiality
determinations  will be based upon an  assessment  of the  particular  facts and
circumstances.  If the proxy manager  determines  that a conflict of interest is
not material,  the Adviser may vote proxies  notwithstanding  the existence of a
conflict. If the conflict of interest is determined to be material, the conflict
shall be disclosed to the Board of  Directors  and the Adviser  shall follow the
instructions of the Board of Directors. The proxy manager shall keep a record of
all  materiality  decisions  and  report  them to the  Board of  Directors  on a
quarterly basis.

     5. Routine  Proposals.  Proxies for routine  proposals (such as election of
directors,  selection  of  independent  public  accountants,  stock  splits  and
increases in capital stock) should generally be voted in favor of management.

     6. Non-routine Proposals.

          (a)  Guidelines  on  Anti-takeover   Issues.   Because   anti-takeover
     proposals generally reduce  shareholders'  rights, the vote with respect to
     these  proposals  should  generally  be  "against."  During  review  of the
     proposal,   if  it  is  concluded   that  the  proposal  is  beneficial  to
     shareholders, a vote for the proposal should be cast.

          (b)  Guidelines on Social and Political  Issues.  Social and political
     issues should be reviewed on a case by case basis.  Votes should  generally
     be cast with management on social or political issues, subject to review by
     the proxy manager.

     7. Proxy Manager  Approval.  Votes on  non-routine  matters  (including the
matters in paragraph 6 and mergers,  stock option and other compensation  plans)
and votes against a management's  recommendations are subject to approval by the
proxy manager.  The chief investment officer or his delegatee shall be the proxy
manager.

     8. Proxy Voting  Procedures.  Proxy voting will be conducted in  compliance
with the policies and practices  described in this  memorandum and is subject to
the proxy manager's  supervision.  A reasonable  effort should be made to obtain
proxy  material and to vote in a timely  fashion.  Records  should be maintained
regarding the voting of proxies under these policies and procedures.

     9. Report to the Board.  On a  quarterly  basis,  the proxy  manager or his
designee will report in writing to the Boards of Directors on the general manner
in which proxy proposals relating to anti-takeover,  social and political issues
were voted,  as well as proposals that were voted in opposition to  management's
recommendations.

Item 8. Portfolio Managers of Closed-End Management Investment Companies.

         Not applicable.

Item 9.  Purchases of Equity Securities by Closed-End Management Investment 
         Company and Affiliated Purchasers

         None.

Item 10. Submission of Matters to a Vote of Security Holders.

         None.

Item 11. Controls and Procedures.

     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.

Item 12.  Exhibits.

 (a)(1) None.

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

    (3)  None.

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






                                   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 9, 2005

     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 9, 2005

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

Date:  February 9, 2005