﻿<?xml version="1.0" encoding="utf-8"?>
<Return xmlns="http://www.irs.gov/efile" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance" xsi:schemaLocation="http://www.irs.gov/efile" returnVersion="2011v1.2">
  <ReturnHeader binaryAttachmentCount="0">
    <Timestamp>2012-05-11T15:54:56-05:00</Timestamp>
    <TaxPeriodEndDate>2011-12-31</TaxPeriodEndDate>
    <PreparerFirm>
      <EIN>742073801</EIN>
      <PreparerFirmBusinessName>
        <BusinessNameLine1>Ingram Wallis &amp; Company PC</BusinessNameLine1>
      </PreparerFirmBusinessName>
      <PreparerFirmUSAddress>
        <AddressLine1>2100 East Villa Maria Rd Ste 100</AddressLine1>
        <City>Bryan</City>
        <State>TX</State>
        <ZIPCode>77802</ZIPCode>
      </PreparerFirmUSAddress>
    </PreparerFirm>
    <ReturnType>990</ReturnType>
    <TaxPeriodBeginDate>2011-01-01</TaxPeriodBeginDate>
    <Filer>
      <EIN>742930349</EIN>
      <Name>
        <BusinessNameLine1>ETA ALPHA HOUSE CORPORATION OF</BusinessNameLine1>
        <BusinessNameLine2>KAPPA DELTA SORORITY</BusinessNameLine2>
      </Name>
      <NameControl>ETAA</NameControl>
      <Phone>9797642100</Phone>
      <USAddress>
        <AddressLine1>404 UNIVERSITY DR E STE D</AddressLine1>
        <City>COLLEGE STATION</City>
        <State>TX</State>
        <ZIPCode>778401743</ZIPCode>
      </USAddress>
    </Filer>
    <Officer>
      <Name>LYNDA S O'NEAL</Name>
      <Title>SECRETARY</Title>
      <Phone>2146917443</Phone>
      <DateSigned>2012-05-10</DateSigned>
      <AuthorizeThirdParty>1</AuthorizeThirdParty>
    </Officer>
    <Preparer>
      <Name>JAMES D INGRAM IV</Name>
      <PTIN>P00163299</PTIN>
      <Phone>9797762600</Phone>
    </Preparer>
    <TaxYear>2011</TaxYear>
    <BuildTS>2016-02-24 21:20:13Z</BuildTS>
  </ReturnHeader>
  <ReturnData documentCount="3">
    <IRS990 documentId="RetDoc1038000001" referenceDocumentId="RetDoc1044400001">
      <NameOfPrincipalOfficerPerson>LYNDA S O'NEAL</NameOfPrincipalOfficerPerson>
      <AddressPrincipalOfficerUS>
        <AddressLine1>10723 VILLAGER RD UNIT D</AddressLine1>
        <City>DALLAS</City>
        <State>TX</State>
        <ZIPCode>75230</ZIPCode>
      </AddressPrincipalOfficerUS>
      <GrossReceipts>477204</GrossReceipts>
      <GroupReturnForAffiliates>0</GroupReturnForAffiliates>
      <Organization501c typeOf501cOrganization="2">X</Organization501c>
      <WebSite>N/A</WebSite>
      <TypeOfOrganizationCorporation>X</TypeOfOrganizationCorporation>
      <YearFormation>1999</YearFormation>
      <StateLegalDomicile>TX</StateLegalDomicile>
      <ActivityOrMissionDescription>PROVIDE LODGING FOR THE MEMBERS OF KAPPA DELTA</ActivityOrMissionDescription>
      <NbrVotingMembersGoverningBody>4</NbrVotingMembersGoverningBody>
      <NbrIndependentVotingMembers>4</NbrIndependentVotingMembers>
      <TotalNbrEmployees>0</TotalNbrEmployees>
      <TotalNbrVolunteers>0</TotalNbrVolunteers>
      <TotalGrossUBI>223</TotalGrossUBI>
      <NetUnrelatedBusinessTxblIncome>0</NetUnrelatedBusinessTxblIncome>
      <ContributionsGrantsPriorYear>0</ContributionsGrantsPriorYear>
      <ContributionsGrantsCurrentYear>0</ContributionsGrantsCurrentYear>
      <ProgramServiceRevenuePriorYear>479193</ProgramServiceRevenuePriorYear>
      <ProgramServiceRevenueCY>476981</ProgramServiceRevenueCY>
      <InvestmentIncomePriorYear>196</InvestmentIncomePriorYear>
      <InvestmentIncomeCurrentYear>223</InvestmentIncomeCurrentYear>
      <OtherRevenuePriorYear>304</OtherRevenuePriorYear>
      <OtherRevenueCurrentYear>0</OtherRevenueCurrentYear>
      <TotalRevenuePriorYear>479693</TotalRevenuePriorYear>
      <TotalRevenueCurrentYear>477204</TotalRevenueCurrentYear>
      <GrantsAndSimilarAmntsPriorYear>0</GrantsAndSimilarAmntsPriorYear>
      <GrantsAndSimilarAmntsCY>0</GrantsAndSimilarAmntsCY>
      <BenefitsPaidToMembersPriorYear>0</BenefitsPaidToMembersPriorYear>
      <BenefitsPaidToMembersCY>0</BenefitsPaidToMembersCY>
      <SalariesEtcPriorYear>116619</SalariesEtcPriorYear>
      <SalariesEtcCurrentYear>126009</SalariesEtcCurrentYear>
      <TotalProfFundrsngExpPriorYear>0</TotalProfFundrsngExpPriorYear>
      <TotalProfFundrsngExpCY>0</TotalProfFundrsngExpCY>
      <TotalFundrsngExpCurrentYear>0</TotalFundrsngExpCurrentYear>
      <OtherExpensePriorYear>365890</OtherExpensePriorYear>
      <OtherExpensesCurrentYear>392651</OtherExpensesCurrentYear>
      <TotalExpensesPriorYear>482509</TotalExpensesPriorYear>
      <TotalExpensesCurrentYear>518660</TotalExpensesCurrentYear>
      <RevenuesLessExpensesPriorYear>-2816</RevenuesLessExpensesPriorYear>
      <RevenuesLessExpensesCY>-41456</RevenuesLessExpensesCY>
      <TotalAssetsBOY>1360002</TotalAssetsBOY>
      <TotalAssetsEOY>1296053</TotalAssetsEOY>
      <TotalLiabilitiesBOY>1623587</TotalLiabilitiesBOY>
      <TotalLiabilitiesEOY>1601094</TotalLiabilitiesEOY>
      <NetAssetsOrFundBalancesBOY>-263585</NetAssetsOrFundBalancesBOY>
      <NetAssetsOrFundBalancesEOY>-305041</NetAssetsOrFundBalancesEOY>
      <MissionDescription>None</MissionDescription>
      <SignificantNewProgramServices>0</SignificantNewProgramServices>
      <SignificantChange>0</SignificantChange>
      <Expense>491981</Expense>
      <Revenue>476981</Revenue>
      <Description>FURNISHING, MAINTAINING AND RENTING RESIDENT LODGING FOR THE MEMBERSHIP OF THE ETA ALPHA CHAPTER OF THE KAPPA DELTA SORORITY</Description>
      <TotalProgramServiceExpense>491981</TotalProgramServiceExpense>
      <DescribedIn501C3>0</DescribedIn501C3>
      <ScheduleBRequired>0</ScheduleBRequired>
      <PoliticalActivities>0</PoliticalActivities>
      <DonorAdvisedFunds referenceDocumentId="RetDoc1040000001">0</DonorAdvisedFunds>
      <ConservationEasements referenceDocumentId="RetDoc1040000001">0</ConservationEasements>
      <CollectionsOfArt referenceDocumentId="RetDoc1040000001">0</CollectionsOfArt>
      <CreditCounseling referenceDocumentId="RetDoc1040000001">0</CreditCounseling>
      <TermOrPermanentEndowments referenceDocumentId="RetDoc1040000001">0</TermOrPermanentEndowments>
      <ReportLandBldgEquip referenceDocumentId="RetDoc1040000001">1</ReportLandBldgEquip>
      <ReportInvestOthSecurities referenceDocumentId="RetDoc1040000001">0</ReportInvestOthSecurities>
      <ReportProgRelInvest referenceDocumentId="RetDoc1040000001">0</ReportProgRelInvest>
      <ReportOtherAssets referenceDocumentId="RetDoc1040000001">0</ReportOtherAssets>
      <ReportOtherLiabilities referenceDocumentId="RetDoc1040000001">1</ReportOtherLiabilities>
      <ReportFin48Footnote referenceDocumentId="RetDoc1040000001">0</ReportFin48Footnote>
      <IndependentAuditFinancialStmt referenceDocumentId="RetDoc1040000001">0</IndependentAuditFinancialStmt>
      <ConsolidatedAuditFinancialStmt referenceDocumentId="RetDoc1040000001">0</ConsolidatedAuditFinancialStmt>
      <School>0</School>
      <ForeignOffice>0</ForeignOffice>
      <ForeignActivities>0</ForeignActivities>
      <MoreThan5000KToOrganizations>0</MoreThan5000KToOrganizations>
      <MoreThan5000KToIndividuals>0</MoreThan5000KToIndividuals>
      <ProfessionalFundraising>0</ProfessionalFundraising>
      <FundraisingActivities>0</FundraisingActivities>
      <Gaming>0</Gaming>
      <Hospital>0</Hospital>
      <GrantsToOrganizations>0</GrantsToOrganizations>
      <GrantsToIndividuals>0</GrantsToIndividuals>
      <ScheduleJRequired>0</ScheduleJRequired>
      <TaxExemptBonds>0</TaxExemptBonds>
      <LoanToOfficerOrDQP>0</LoanToOfficerOrDQP>
      <GrantToRelatedPerson>0</GrantToRelatedPerson>
      <BsnssRltnshpWithOrganization>0</BsnssRltnshpWithOrganization>
      <BsnssRltnshpThruFamilyMember>0</BsnssRltnshpThruFamilyMember>
      <OfficerEntityWithBsnssRltnshp>0</OfficerEntityWithBsnssRltnshp>
      <DeductibleNonCashContributions>0</DeductibleNonCashContributions>
      <DeductibleContributionsOfArt>0</DeductibleContributionsOfArt>
      <Terminated>0</Terminated>
      <PartialLiquidation>0</PartialLiquidation>
      <DisregardedEntity>0</DisregardedEntity>
      <RelatedEntity>0</RelatedEntity>
      <RelatedOrgControlledEntity>0</RelatedOrgControlledEntity>
      <TransactionRelatedEntity>0</TransactionRelatedEntity>
      <ActivitiesConductedPartnership>0</ActivitiesConductedPartnership>
      <ScheduleORequired>1</ScheduleORequired>
      <NumberFormsTransmittedWith1096>0</NumberFormsTransmittedWith1096>
      <NumberW2GIncluded>0</NumberW2GIncluded>
      <NumberOfEmployees>0</NumberOfEmployees>
      <UnrelatedBusinessIncome>0</UnrelatedBusinessIncome>
      <ForeignFinancialAccount>0</ForeignFinancialAccount>
      <ProhibitedTaxShelterTrans>0</ProhibitedTaxShelterTrans>
      <TaxablePartyNotification>0</TaxablePartyNotification>
      <NonDeductibleContributions>0</NonDeductibleContributions>
      <QuidProQuoContributions>0</QuidProQuoContributions>
      <Form8282PropertyDisposedOf>0</Form8282PropertyDisposedOf>
      <IndoorTanningServices>0</IndoorTanningServices>
      <InfoInScheduleOPartVI>X</InfoInScheduleOPartVI>
      <NbrVotingGoverningBodyMembers>4</NbrVotingGoverningBodyMembers>
      <NumberIndependentVotingMembers>4</NumberIndependentVotingMembers>
      <FamilyOrBusinessRelationship>0</FamilyOrBusinessRelationship>
      <DelegationOfManagementDuties>0</DelegationOfManagementDuties>
      <ChangesToOrganizingDocs>0</ChangesToOrganizingDocs>
      <MaterialDiversionOrMisuse>0</MaterialDiversionOrMisuse>
      <MembersOrStockholders>0</MembersOrStockholders>
      <ElectionOfBoardMembers>0</ElectionOfBoardMembers>
      <DecisionsSubjectToApproval>0</DecisionsSubjectToApproval>
      <MinutesOfGoverningBody>1</MinutesOfGoverningBody>
      <MinutesOfCommittees>0</MinutesOfCommittees>
      <OfficerMailingAddress>0</OfficerMailingAddress>
      <LocalChapters>0</LocalChapters>
      <Form990ProvidedToGoverningBody>0</Form990ProvidedToGoverningBody>
      <ConflictOfInterestPolicy>0</ConflictOfInterestPolicy>
      <WhistleblowerPolicy>0</WhistleblowerPolicy>
      <DocumentRetentionPolicy>0</DocumentRetentionPolicy>
      <CompensationProcessCEO>0</CompensationProcessCEO>
      <CompensationProcessOther>0</CompensationProcessOther>
      <InvestmentInJointVenture>0</InvestmentInJointVenture>
      <UponRequest>X</UponRequest>
      <TheBooksAreInCareOf>
        <NameBusiness>
          <BusinessNameLine1>TERRY THIGPIN</BusinessNameLine1>
        </NameBusiness>
        <TelephoneNumber>9797642100</TelephoneNumber>
        <AddressUS>
          <AddressLine1>404 UNIVERSITY DR E STE D</AddressLine1>
          <City>COLLEGE STATION</City>
          <State>TX</State>
          <ZIPCode>77840</ZIPCode>
        </AddressUS>
      </TheBooksAreInCareOf>
      <NoListedPersonsCompensated>X</NoListedPersonsCompensated>
      <Form990PartVIISectionA>
        <NamePerson>VERNA H ROBERTSON</NamePerson>
        <Title>PRESIDENT</Title>
        <AverageHoursPerWeek>1.00</AverageHoursPerWeek>
        <IndividualTrusteeOrDirector>X</IndividualTrusteeOrDirector>
        <Officer>X</Officer>
        <ReportableCompFromOrganization>0</ReportableCompFromOrganization>
        <ReportableCompFromRelatedOrgs>0</ReportableCompFromRelatedOrgs>
        <OtherCompensation>0</OtherCompensation>
      </Form990PartVIISectionA>
      <Form990PartVIISectionA>
        <NamePerson>LYNDA S O'NEAL</NamePerson>
        <Title>SECRETARY</Title>
        <AverageHoursPerWeek>10.00</AverageHoursPerWeek>
        <IndividualTrusteeOrDirector>X</IndividualTrusteeOrDirector>
        <Officer>X</Officer>
        <ReportableCompFromOrganization>0</ReportableCompFromOrganization>
        <ReportableCompFromRelatedOrgs>0</ReportableCompFromRelatedOrgs>
        <OtherCompensation>0</OtherCompensation>
      </Form990PartVIISectionA>
      <Form990PartVIISectionA>
        <NamePerson>VIRGINIA HODGE</NamePerson>
        <Title>DIRECTOR</Title>
        <AverageHoursPerWeek>5.00</AverageHoursPerWeek>
        <IndividualTrusteeOrDirector>X</IndividualTrusteeOrDirector>
        <ReportableCompFromOrganization>0</ReportableCompFromOrganization>
        <ReportableCompFromRelatedOrgs>0</ReportableCompFromRelatedOrgs>
        <OtherCompensation>0</OtherCompensation>
      </Form990PartVIISectionA>
      <Form990PartVIISectionA>
        <NamePerson>AMANDA DEWITT SELF</NamePerson>
        <Title>DIRECTOR</Title>
        <AverageHoursPerWeek>1.00</AverageHoursPerWeek>
        <IndividualTrusteeOrDirector>X</IndividualTrusteeOrDirector>
        <ReportableCompFromOrganization>0</ReportableCompFromOrganization>
        <ReportableCompFromRelatedOrgs>0</ReportableCompFromRelatedOrgs>
        <OtherCompensation>0</OtherCompensation>
      </Form990PartVIISectionA>
      <TotalReportableCompFromOrg>0</TotalReportableCompFromOrg>
      <TotalReportableCompFrmRltdOrgs>0</TotalReportableCompFrmRltdOrgs>
      <TotalOtherCompensation>0</TotalOtherCompensation>
      <NumberIndividualsGT100K>0</NumberIndividualsGT100K>
      <FormersListed>0</FormersListed>
      <TotalCompGT150K>0</TotalCompGT150K>
      <CompensationFromOtherSources>0</CompensationFromOtherSources>
      <NumberOfContractorsGT100K>0</NumberOfContractorsGT100K>
      <ProgramServiceRevenue>
        <Description>RENTAL INCOME</Description>
        <BusinessCode>531110</BusinessCode>
        <TotalRevenueColumn>476981</TotalRevenueColumn>
        <RelatedOrExemptFunctionIncome>476981</RelatedOrExemptFunctionIncome>
      </ProgramServiceRevenue>
      <TotalProgramServiceRevenue>476981</TotalProgramServiceRevenue>
      <InvestmentIncome>
        <TotalRevenueColumn>223</TotalRevenueColumn>
        <UnrelatedBusinessRevenue>223</UnrelatedBusinessRevenue>
      </InvestmentIncome>
      <TotalRevenue>
        <TotalRevenueColumn>477204</TotalRevenueColumn>
        <RelatedOrExemptFunctionIncome>476981</RelatedOrExemptFunctionIncome>
        <UnrelatedBusinessRevenue>223</UnrelatedBusinessRevenue>
        <ExclusionAmount>0</ExclusionAmount>
      </TotalRevenue>
      <OtherSalariesAndWages>
        <Total>115084</Total>
        <ProgramServices>115084</ProgramServices>
      </OtherSalariesAndWages>
      <PayrollTaxes>
        <Total>10925</Total>
        <ProgramServices>10925</ProgramServices>
      </PayrollTaxes>
      <FeesForServicesAccounting>
        <Total>4337</Total>
        <ManagementAndGeneral>4337</ManagementAndGeneral>
      </FeesForServicesAccounting>
      <Advertising>
        <Total>247</Total>
        <ManagementAndGeneral>247</ManagementAndGeneral>
      </Advertising>
      <Travel>
        <Total>1478</Total>
        <ManagementAndGeneral>1478</ManagementAndGeneral>
      </Travel>
      <Interest>
        <Total>66338</Total>
        <ProgramServices>66338</ProgramServices>
      </Interest>
      <DepreciationDepletion>
        <Total>72641</Total>
        <ProgramServices>72641</ProgramServices>
      </DepreciationDepletion>
      <Insurance>
        <Total>9885</Total>
        <ProgramServices>9885</ProgramServices>
      </Insurance>
      <OtherExpenses>
        <Description>FOOD</Description>
        <Total>66064</Total>
        <ProgramServices>66064</ProgramServices>
      </OtherExpenses>
      <OtherExpenses>
        <Description>UTILITIES</Description>
        <Total>53511</Total>
        <ProgramServices>53511</ProgramServices>
      </OtherExpenses>
      <OtherExpenses>
        <Description>REPAIRS &amp; MAINTENANCE</Description>
        <Total>41802</Total>
        <ProgramServices>41802</ProgramServices>
      </OtherExpenses>
      <OtherExpenses>
        <Description>PROPERTY TAXES</Description>
        <Total>39119</Total>
        <ProgramServices>39119</ProgramServices>
      </OtherExpenses>
      <AllOtherExpenses>
        <Total>37229</Total>
        <ProgramServices>16612</ProgramServices>
        <ManagementAndGeneral>20617</ManagementAndGeneral>
      </AllOtherExpenses>
      <TotalFunctionalExpenses>
        <Total>518660</Total>
        <ProgramServices>491981</ProgramServices>
        <ManagementAndGeneral>26679</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </TotalFunctionalExpenses>
      <CashNonInterestBearing>
        <BOY>113019</BOY>
        <EOY>122519</EOY>
      </CashNonInterestBearing>
      <LandBuildingsEquipmentBasis>2020545</LandBuildingsEquipmentBasis>
      <LandBldgEquipmentAccumDeprec>861737</LandBldgEquipmentAccumDeprec>
      <LandBuildingsEquipmentBasisNet>
        <BOY>1225767</BOY>
        <EOY>1158808</EOY>
      </LandBuildingsEquipmentBasisNet>
      <OtherAssetsTotal>
        <BOY>21216</BOY>
        <EOY>14726</EOY>
      </OtherAssetsTotal>
      <TotalAssets>
        <BOY>1360002</BOY>
        <EOY>1296053</EOY>
      </TotalAssets>
      <MortNotesPyblSecuredInvestProp>
        <BOY>1592797</BOY>
        <EOY>1577506</EOY>
      </MortNotesPyblSecuredInvestProp>
      <OtherLiabilities>
        <BOY>30790</BOY>
        <EOY>23588</EOY>
      </OtherLiabilities>
      <TotalLiabilities>
        <BOY>1623587</BOY>
        <EOY>1601094</EOY>
      </TotalLiabilities>
      <FollowSFAS117>X</FollowSFAS117>
      <UnrestrictedNetAssets>
        <BOY>-263585</BOY>
        <EOY>-305041</EOY>
      </UnrestrictedNetAssets>
      <TotalNetAssetsFundBalances>
        <BOY>-263585</BOY>
        <EOY>-305041</EOY>
      </TotalNetAssetsFundBalances>
      <TotalLiabNetAssetsFundBalances>
        <BOY>1360002</BOY>
        <EOY>1296053</EOY>
      </TotalLiabNetAssetsFundBalances>
      <ReconcilationRevenueExpenses>-41456</ReconcilationRevenueExpenses>
      <ReconcilationOtherChanges>0</ReconcilationOtherChanges>
      <MethodOfAccountingAccrual>X</MethodOfAccountingAccrual>
      <AccountantCompileOrReview>0</AccountantCompileOrReview>
      <FSAudited>0</FSAudited>
      <FederalGrantAuditRequired>0</FederalGrantAuditRequired>
    </IRS990>
    <IRS990ScheduleD documentId="RetDoc1040000001">
      <Land>
        <OtherCostOrOtherBasis>134160</OtherCostOrOtherBasis>
        <BookValue>134160</BookValue>
      </Land>
      <Buildings>
        <OtherCostOrOtherBasis>1736879</OtherCostOrOtherBasis>
        <Depreciation>718434</Depreciation>
        <BookValue>1018445</BookValue>
      </Buildings>
      <OtherLandBuildings>
        <OtherCostOrOtherBasis>149506</OtherCostOrOtherBasis>
        <Depreciation>143303</Depreciation>
        <BookValue>6203</BookValue>
      </OtherLandBuildings>
      <TotalOfBookValueLandBuildings>1158808</TotalOfBookValueLandBuildings>
      <OtherLiabilities>
        <Description>PAYROLL TAXES PAYABLE</Description>
        <Amount>3454</Amount>
      </OtherLiabilities>
      <OtherLiabilities>
        <Description>SECURITY DEPOSITS</Description>
        <Amount>20134</Amount>
      </OtherLiabilities>
      <TotalOfAmounts>23588</TotalOfAmounts>
      <TotalRevenue>477204</TotalRevenue>
      <TotalExpenses>518660</TotalExpenses>
      <ExcessOrDeficitForYear>-41456</ExcessOrDeficitForYear>
      <ExcessOrDeficitPerFS>-41456</ExcessOrDeficitPerFS>
    </IRS990ScheduleD>
    <IRS990ScheduleO documentId="RetDoc1044400001">
      <GeneralExplanation>
        <ReturnReference>Form 990, Part VI, Section A, line 8b</ReturnReference>
        <Explanation>THERE ARE NO COMMITTEES.</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <ReturnReference>Form 990, Part VI, Section B, line 11</ReturnReference>
        <Explanation>THE ORGANIZATION DOES NOT HAVE A PROCESS TO REVIEW FORM 990.</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <ReturnReference>Form 990, Part VI, Section C, line 19</ReturnReference>
        <Explanation>THE ORGANIZATION MAKES ITS GOVERNING DOCUMENTS, CONFLICT OF INTEREST POLICY, AND FINANCIAL STATEMENTS AVAILABLE TO THE PUBLIC BY REQUEST.</Explanation>
      </GeneralExplanation>
    </IRS990ScheduleO>
  </ReturnData>
</Return>