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

                                    FORM N-Q

             QUARTERLY SCHEDULE OF PORTFOLIO HOLDINGS OF REGISTERED
                          MANAGEMENT INVESTMENT COMPANY

                  Investment Company Act file number 811-21727
                                                    ----------------------------

                     FIRST TRUST/FIDAC MORTGAGE INCOME FUND
--------------------------------------------------------------------------------
               (Exact name of registrant as specified in charter)

                        1001 Warrenville Road, Suite 300
                                 LISLE, IL 60532
--------------------------------------------------------------------------------
               (Address of principal executive offices) (Zip code)

                             W. Scott Jardine, Esq.
                           First Trust Portfolios L.P.
                        1001 Warrenville Road, Suite 300
                                 LISLE, IL 60532
--------------------------------------------------------------------------------
                     (Name and address of agent for service)

       Registrant's telephone number, including area code: (630) 241-4141
                                                          ---------------

                      Date of fiscal year end: OCTOBER 31
                                              -----------

                   Date of reporting period: JANUARY 31, 2006
                                            -----------------

Form N-Q is to be used by  management  investment  companies,  other  than small
business investment companies registered on Form N-5 (ss.ss. 239.24 and 274.5 of
this chapter), to file reports with the Commission, not later than 60 days after
the close of the first and third fiscal quarters,  pursuant to rule 30b1-5 under
the Investment  Company Act of 1940 (17 CFR 270.30b1-5).  The Commission may use
the  information  provided  on Form N-Q in its  regulatory,  disclosure  review,
inspection, and policymaking roles.

A registrant is required to disclose the information  specified by Form N-Q, and
the Commission will make this  information  public. A registrant is not required
to respond to the  collection  of  information  contained in Form N-Q unless the
Form displays a currently  valid Office of Management and Budget ("OMB") control
number.  Please  direct  comments  concerning  the  accuracy of the  information
collection  burden  estimate and any  suggestions for reducing the burden to the
Secretary, Securities and Exchange  Commission, 100 F Street, NE, Washington, DC
20549.  The  OMB  has  reviewed   this  collection  of  information  under   the
clearance requirements of 44 U.S.C. ss. 3507.



ITEM 1. SCHEDULE OF INVESTMENTS.
The Schedule(s) of Investments is attached herewith.

FIRST TRUST/FIDAC MORTGAGE INCOME FUND
PORTFOLIO OF INVESTMENTS
JANUARY 31, 2006 (UNAUDITED)



  PRINCIPAL                                                              MARKET
    VALUE                              DESCRIPTION                        VALUE
-------------   ----------------------------------------------------   -----------
                                                                 
U.S. GOVERNMENT AGENCY MORTGAGE-BACKED
            SECURITIES - 86.3%

                FEDERAL HOME LOAN MORTGAGE CORPORATION
                   (FHLMC) - 41.1%
$   5,645,186   Gold, Pool A35567, 5.50%, 6/01/35 ..................   $ 5,591,883
    7,317,068   Gold, Pool A38042, 6.00%, 10/01/35 .................     7,394,586
    7,570,201   Gold, Pool A45294, 5.50%, 6/01/35 ..................     7,498,722
    5,903,791   Gold, Pool A45498, 5.50%, 6/01/35 ..................     5,848,046
    4,848,485   Gold, Pool G08062, 5.00%, 6/01/35 ..................     4,684,471
                                                                       -----------
                                                                        31,017,708
                                                                       -----------
                FEDERAL NATIONAL MORTGAGE ASSOCIATION
                    (FNMA) - 45.2%
    5,863,949   Pool 256007, 6.00%, 10/01/35 .......................     5,889,604
    7,601,049   Pool 825966, 5.00%, 7/01/35 ........................     7,348,647
   10,729,332   Pool 831145, 6.00%, 12/01/35 .......................    10,841,884
    9,932,792   Pool 843971, 6.00%, 11/01/35 .......................    10,036,988
                                                                       -----------
                                                                        34,117,123
                                                                       -----------
                TOTAL U.S. GOVERNMENT AGENCY
                   MORTGAGE-BACKED SECURITIES ......................    65,134,831
                (Cost $65,894,428)                                     -----------

COLLATERALIZED MORTGAGE OBLIGATIONS - 38.5%
    3,000,000   Banc of America Mortgage Securities, Series 2005-1,
                   Class 1A16, 5.50%, 2/25/35 ......................     2,928,357
    3,000,000   Citicorp Mortgage Securities, Inc., Series 2005-3,
                   Class 1A3, 5.50%, 4/25/35 .......................     2,853,979
   16,113,639   Federal Home Loan Mortgage Corp., Series 2807,
                   Class SB, IO, 2.98%, 11/15/33+ ..................     1,584,238
    8,483,748   Federal Home Loan Mortgage Corp., Series 2869,
                   Class ST, IO, 2.78%, 3/15/23+ ...................       639,228
    4,739,600   Federal Home Loan Mortgage Corp., Series 2870,
                   Class JI, IO, 5.00%, 10/15/27 ...................       944,017
      792,000   Federal Home Loan Mortgage Corp., Series 2888,
                   Class OI, IO, 5.00%, 1/15/27 ....................       161,803
    2,884,769   Federal Home Loan Mortgage Corp., Series 2906,
                   Class XW, 5.12%, 7/15/34+ .......................     2,723,132
    1,774,808   Federal Home Loan Mortgage Corp., Series 2921,
                   Class IQ, IO, 5.00%, 1/15/29 ....................       396,005
    2,424,011   Federal Home Loan Mortgage Corp., Series 2938,
                   Class PI, IO, 5.00%, 11/15/28  ..................       325,600
    1,933,440   Federal Home Loan Mortgage Corp., Series 2943,
                   Class JI, IO, 5.00%, 1/15/24 ....................       270,970
   33,520,725   Federal Home Loan Mortgage Corp., STRIP, Series 227,
                   Class IO, IO, 5.00%, 12/01/34 ...................     8,112,287
    6,959,717   Federal Home Loan Mortgage Corp., STRIP, Series 231,
                   Class IO, IO, 5.50%, 8/01/35 ....................     1,675,619
   12,574,306   Federal Home Loan Mortgage Corp., STRIP, Series 232,
                   Class IO, IO, 5.00%, 8/01/35 ....................     3,071,208


                See Notes to Quarterly Portfolio of Investments.


                                                                          Page 1


FIRST TRUST/FIDAC MORTGAGE INCOME FUND
PORTFOLIO OF INVESTMENTS - (CONTINUED)
JANUARY 31,  2006 (UNAUDITED)



   PRINCIPAL                                                                        MARKET
     VALUE                               DESCRIPTION                                VALUE
-------------   --------------------------------------------------------------   ------------
                                                                              
  COLLATERALIZED MORTGAGE OBLIGATIONS - (CONTINUED)
$   2,627,730   Federal National Mortgage Association, Series 2005-39,
                   Class BI, IO, 5.00%, 6/25/28 ..............................   $    330,929
   12,589,961   Federal National Mortgage Association, STRIP, Series 360,
                   Class 2, IO, 5.00%, 8/01/35 ...............................      3,063,426
                                                                                 ------------
                TOTAL COLLATERALIZED MORTGAGE OBLIGATIONS ....................     29,080,798
                (Cost $28,781,149)                                               ------------

                TOTAL INVESTMENTS - 124.8% ...................................     94,215,629
                (Cost $94,675,577)*

                REVERSE REPURCHASE AGREEMENT - (25.5)%
  (19,235,000)  (With UBS Securities 4.50% dated 1/31/06, to be repurchased
                at $19,237,404 on 2/01/06, collateralized by $20,022,767 FHLMC
                Gold 5.50%, FHLML Gold 5.50%, FNMA 6.00%, due 6/01/35, 6/01/35
                and 11/01/35, respectively) ..................................    (19,235,000)
                                                                                 ------------
                NET OTHER ASSETS AND LIABILITIES - 0.7% ......................        548,186
                                                                                 ------------
                NET ASSETS - 100.0% ..........................................   $ 75,528,815
                                                                                 ============


----------------------------------------------------------
      *  Aggregate cost for federal income tax and financial reporting
         purposes.
      +  Variable rate securitiy. The interest rate shown reflects the rate
         in effect at January 31, 2006.
  STRIP  Separate trading of registered interest and principal of securities
     IO  Interest Only


Page 2          See Notes to Quarterly Portfolio of Investments.



--------------------------------------------------------------------------------
NOTES TO QUARTERLY PORTFOLIO OF INVESTMENTS - (UNAUDITED)
--------------------------------------------------------------------------------

                     FIRST TRUST/FIDAC MORTGAGE INCOME FUND
                                JANUARY 31, 2006

                      1. VALUATION AND INVESTMENT PRACTICES

A. PORTFOLIO VALUATION:

The net asset value ("NAV") of the Common Shares of the First Trust/FIDAC
Mortgage Income Fund (the "Fund") is computed based upon the value of the Fund's
portfolio and other assets less any accrued liabilities. The NAV is determined
as of the close of regular session trading on the New York Stock Exchange
("NYSE"), normally 4:00 p.m. Eastern time, on each day the NYSE is open for
trading. Domestic debt securities and foreign securities are priced using data
reflecting the earlier closing of the principal markets for those securities.
The Fund calculates NAV per Common Share by subtracting the Fund's liabilities
(including accrued expenses, dividends payable and all borrowings of the Fund)
from the Fund's Managed Assets (the value of the securities and other
investments the Fund holds plus cash or other assets, including interest accrued
but not yet received minus accrued liabilities other than the principal amount
of borrowings) and dividing the result by the total number of Common Shares
outstanding.

The Fund's investments are valued daily at market value or, in the absence of
market value with respect to any portfolio securities, at fair value according
to procedures adopted by the Fund's Board of Trustees. Securities for which
market quotations are readily available are valued at market value, which is
currently determined using the last reported sale price or, if no sales are
reported (as in the case of some securities traded over-the-counter), the last
reported bid price, except that certain U.S. government securities are valued at
the mean between the last reported bid and asked prices. The Fund will value
mortgage-backed securities ("MBS") and other debt securities not traded in an
organized market on the basis of valuations provided by dealers or by an
independent pricing service, approved by the Board of Trustees, which uses
information with respect to transactions in such securities, quotations from
dealers, market transactions for comparable securities, various relationships
between securities and yield to maturity in determining value. Debt securities
having a remaining maturity of less than sixty days when purchased and debt
securities originally purchased with maturities of sixty days or more but which
currently have maturities of less than sixty days are valued at cost adjusted
for amortization of premiums and accretion of discounts. In the event that
market quotations are not readily available, the pricing service does not
provide a valuation for a particular security, or the valuations are deemed
unreliable, or if events occurring after the close of the principal markets for
particular securities (e.g., domestic debt and foreign securities), but before
the Fund values its assets, would materially affect NAV, First Trust Advisors
L.P. ("First Trust") may use a fair value method to value the Fund's securities
and investments. The use of fair value pricing by the Fund is governed by
valuation procedures adopted by the Fund's Board of Trustees, and in accordance
with the provisions of the Investment Company Act of 1940, as amended (the "1940
Act").

The Fund values exchange-traded options and other derivative contracts at the
closing price on the exchange on which they are principally traded, or if not
traded, or no closing price is available, at the mean between the last bid and
asked prices.

B. SECURITIES TRANSACTIONS:

Securities transactions are recorded as of the trade date. Realized gains and
losses from securities transactions are recorded on the identified cost basis.

Securities purchased or sold on a when-issued or delayed-delivery basis may be
settled a month or more after the trade date; interest income is not accrued
until settlement date. The Fund instructs the custodian to segregate assets of
the Fund with a current value at least equal to the amount of its when-issued
purchase commitments.

C. REVERSE REPURCHASE AGREEMENTS:

A reverse repurchase agreement, although structured as a sale and repurchase
obligation, acts as a financing under which the Fund will effectively pledge its
assets as collateral to secure a short-term loan. Generally, the other party to
the agreement makes the loan in an amount equal to a percentage of the market
value of the pledged collateral. At the maturity of the reverse repurchase
agreement, the Fund will be required to repay the loan and correspondingly
receive back its collateral. While used as collateral, the assets continue to
pay principal and interest which are for the benefit of the Fund.

Information for the period October 31, 2005 through January 31, 2006:

     Maximum amount outstanding during the period ..........   $21,325,000
     Average amount outstanding during the period* .........   $20,526,261
     Average monthly shares outstanding during the period ..     4,045,236
     Average debt per share outstanding during the period ..   $      5.07

* The average amount outstanding during the period was calculated by adding the
borrowings at the end of each day and dividing the sum by the number of days in
the period ended January 31, 2006.

Interest rates ranged from 4.00% to 4.54% during the period ended January 31,
2006, on borrowings by the Fund under reverse repurchase agreements.

                                                                          Page 3



--------------------------------------------------------------------------------
NOTES TO QUARTERLY PORTFOLIO OF INVESTMENTS - (UNAUDITED) (CONTINUED)
--------------------------------------------------------------------------------

                     FIRST TRUST/FIDAC MORTGAGE INCOME FUND
                                JANUARY 31, 2006

                   2. UNREALIZED APPRECIATION/(DEPRECIATION):

As of January 31, 2006, the aggregate gross unrealized appreciation for all
securities in which there was an excess of value over tax cost was $1,288,867
and the aggregate gross unrealized depreciation for all securities in which
there was an excess of tax cost over value was $1,748,815.


Page 4



ITEM 2. CONTROLS AND PROCEDURES.

     (a) The registrant's  principal executive and principal financial officers,
         or  persons  performing  similar  functions,  have  concluded  that the
         registrant's  disclosure  controls and  procedures  (as defined in Rule
         30a-3(c)  under the  Investment  Company Act of 1940,  as amended  (the
         "1940 Act") (17 CFR 270.30a-3(c)))  are effective,  as of a date within
         90 days of the filing date of the report that  includes the  disclosure
         required by this paragraph, based on their evaluation of these controls
         and  procedures  required by Rule  30a-3(b)  under the 1940 Act (17 CFR
         270.30a-3(b))  and Rules  13a-15(b) or 15d-15(b)  under the  Securities
         Exchange   Act  of  1934,   as  amended   (17  CFR   240.13a-15(b)   or
         240.15d-15(b)).

     (b) There  were  no  changes  in the  registrant's  internal  control  over
         financial reporting (as defined in Rule 30a-3(d) under the 1940 Act (17
         CFR  270.30a-3(d))  that occurred during the  registrant's  last fiscal
         quarter that have  materially  affected,  or are  reasonably  likely to
         materially  affect,  the  registrant's  internal control over financial
         reporting.

ITEM 3. EXHIBITS.

Certifications  pursuant to Rule 30a-2(a)  under the 1940 Act and Section 302 of
the Sarbanes-Oxley Act of 2002 are attached hereto.



                                   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.

(Registrant) FIRST TRUST/FIDAC MORTGAGE INCOME FUND
            --------------------------------------------------------------------

By (Signature and Title)*  /S/ JAMES A. BOWEN
                         -------------------------------------------------------
                           James A. Bowen, Chairman of the Board, President and
                           Chief Executive Officer
                           (principal executive officer)

Date              MARCH 24, 2006
    ----------------------------------------------------------------------------


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 (Signature and Title)*  /S/ JAMES A. BOWEN
                         -------------------------------------------------------
                           James A. Bowen, Chairman of the Board, President and
                           Chief Executive Officer
                           (principal executive officer)

Date              MARCH 24, 2006
    ----------------------------------------------------------------------------


By (Signature and Title)*  /S/ MARK R. BRADLEY
                         -------------------------------------------------------
                           Mark R. Bradley, Treasurer, Controller, Chief
                           Financial Officer and Chief Accounting Officer
                           (principal financial officer)

Date              MARCH 24, 2006
    ----------------------------------------------------------------------------



* Print the name and title of each signing officer under his or her signature.