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

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

                                    FORM 8-K

                                 CURRENT REPORT
     PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

       Date of report (Date of earliest event reported): January 27, 2005

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

                              CARVER BANCORP, INC.
             (Exact name of registrant as specified in its charter)

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




                DELAWARE                                  0-21487                              13-3904147
                                                                                
     (STATE OR OTHER JURISDICTION OF              (COMMISSION FILE NUMBER)            (IRS EMPLOYER IDENTIFICATION
             INCORPORATION )                                                                      NO.)


                  75 WEST 125TH STREET, NEW YORK, NY 10027-4512
                    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

       Registrant's telephone number, including area code: (212) 876-4747

                                 NOT APPLICABLE
          (FORMER NAME OR FORMER ADDRESS, IF CHANGED SINCE LAST REPORT)

Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of the
following provisions (see General Instructions A.2. below):

[ ] Written communications pursuant to Rule 425 under the Securities Act (17 
CFR 230.425)

[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)

[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange
Act (17 CFR 240.14d-2(b))

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange
Act (17 CFR 240.13e-4(c))

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



ITEMS 1, 2.01 AND 2.03 THROUGH 8.  NOT APPLICABLE.


ITEM 2.02.        RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

         On January 27, 2005, Carver Bancorp, Inc. issued a press release
reporting financial results for the third quarter of the fiscal year ending
March 31, 2005. The full text of the press release is included in this Form 8-K
as Exhibit 99.1.

         The information provided pursuant to this Form 8-K shall not be deemed
incorporated by reference by any general statement incorporating by reference
this Form 8-K into any filing under the Securities Act of 1933, as amended, or
the Securities Exchange Act of 1934, as amended, and shall not otherwise be
deemed filed under such Acts.

ITEM 9.01.        FINANCIAL STATEMENTS AND EXHIBITS.

(a) - (b) Not applicable.

(c)      Exhibits

         The following Exhibits are filed as part of this report.

         Exhibit 99.1 Press release dated January 27, 2005, which, among other
things, highlights the Company's financial results for the quarter ended
December 31, 2004.






                                      -2-




                                    SIGNATURE

         Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.



                                              CARVER BANCORP, INC.


                                              By: /s/ Deborah C. Wright
                                                  ---------------------
                                                  Deborah C. Wright
                                                  President & CEO


Dated:  January 28, 2005





                                  EXHIBIT INDEX


 EXHIBIT NUMBER   DESCRIPTION
 --------------   -----------
      99.1        Press release dated January 27, 2005, which, among other
                  things, highlights the Company's financial results for the
                  quarter ended December 31, 2004.






                                                                    Exhibit 99.1