DYNEX CAPITAL INC
10-K, 1998-03-25
REAL ESTATE INVESTMENT TRUSTS
Previous: SOUTHWEST ROYALTIES INSTITUTIONAL INCOME FUND VIII B L P, 10-K, 1998-03-25
Next: AMERICAN SKANDIA LIFE ASSUR CORP VAR ACCT B CL 1 SUB ACCTS, 24F-2NT, 1998-03-25





                                                             






      
                                                        UNITED STATES
                                             SECURITIES AND EXCHANGE COMMISSION
                                                   Washington, D. C. 20549
                                                          FORM 10-K
(Mark One)
|X|  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE 
     ACT OF 1934
                    For the fiscal year ended December 31, 1997
                                      OR
|_|  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
     EXCHANGE ACT OF 1934
                         Commission file number 1-9819

                              DYNEX CAPITAL, INC.
              (Exact name of registrant as specified in its charter)
           Virginia                                                52-1549373
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer I.D. No.)
10900 Nuckols Road, 3rd Floor, Glen Allen, Virginia 23060
(Address of principal executive offices)     (Zip Code)
Registrant's telephone number, including area code: (804) 217-5800

Securities registered pursuant to Section 12(b) of the Act:
Title of each class                  Name of each exchange on which registered
Common Stock, $.01 par value               New York Stock Exchange

Securities registered pursuant to Section 12(g) of the Act:
<TABLE>
<S><C>                                                          <C>    


Title of each class                                             Name of each exchange on which registered
Series A 9.75%  Cumulative Convertible Preferred Stock,          Nasdaq National Market
$.01 par value
Series B 9.55% Cumulative Convertible Preferred Stock, $.01      Nasdaq National Market
par value
Series C 9.73% Cumulative Convertible Preferred Stock, $.01      Nasdaq National Market
par value
</TABLE>

Indicate by check mark whether the  registrant(1) has filed all reports 
required to be filed by Section 13 or 15(d) of theSecurities  Exchange Act of 
1934 during the preceding 12 months (or for such shorter  period that the
registrant was required to file such reports), and (2) has been subject to 
such filing requirements for the past 90 days.
Yes XX   No___

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 
405 of Regulation  S-K is not contained  herein, and  will  not be  contained,  
to the  best  of  registrant's  knowledge,  in  definitive  proxy  or  
information  statements incorporated by reference in Part III of this Form 
10-K or any amendment to this Form 10-K. |X|

As of February  28,  1998,  the  aggregate  market value of the voting stock 
held by  non-affiliates  of the  registrant  was approximately  $542,631,239  
(43,848,989) shares at a closing price on The New York Stock Exchange of 
$12.375).  Common stock outstanding as of February 28, 1998 was 45,543,182 
shares.

                        DOCUMENTS INCORPORATED BY REFERENCE
Portions of the  Definitive  Proxy  Statement to be filed  pursuant to 
Regulation 14A within 120 days from December 31, 1997, are incorporated by
reference into Part III.
<PAGE>
   
<TABLE>
<CAPTION>

                             DYNEX CAPITAL, INC.
                        1997 FORM 10-K ANNUAL REPORT
                             TABLE OF CONTENTS
                                                                                
                                PART I                                   PAGE
<S>       <C>                                                             <C>

Item 1.   BUSINESS..................................................       3

Item 2.   PROPERTIES................................................      15

Item 3.   LEGAL PROCEEDINGS.........................................      15

Item 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.......      15

                                PART II

Item 5.   MARKET FOR REGISTRANT'S COMMON EQUITY
          AND RELATED STOCKHOLDER MATTERS...........................      16

Item 6.   SELECTED FINANCIAL DATA...................................      17

Item 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS.............      18


Item 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA...............      35

Item 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
          ON ACCOUNTING AND FINANCIAL DISCLOSURE.....................     35

                                PART III

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.........     35

Item 11.  EXECUTIVE COMPENSATION.....................................     35

Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
          OWNERS AND MANAGEMENT......................................     35

Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.............     35

                                PART IV

Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES
          AND REPORTS ON FORM 8-K.....................................    35

SIGNATURES ...........................................................    38
</TABLE>

<PAGE>

Item 1.    BUSINESS

GENERAL

     Dynex  Capital,  Inc. (the  "Company")  was  incorporated  in the  
Commonwealth  of Virginia in 1987.  References to the "Company" mean the parent
company,  its  wholly-owned  subsidiaries and certain other  affiliated  
entities  consolidated for financial  reporting  purposes.  The Company has 
elected to be treated as a real estate investment trust ("REIT") for federal
income tax  purposes  and,  as such,  must  distribute  substantially  all of 
its  taxable  income to  shareholders  and will generally not be subject to 
federal income tax.

     The Company is a mortgage and consumer finance company which uses its loan
production  operations to create  investments for its portfolio.  The Company's
primary loan  production  operations  include the origination of mortgage loans
secured by multifamily  and commercial real estate  properties  (hereinafter 
referred to as "commercial  loans") and the origination of loans  secured  by  
manufactured  homes.  The  Company  will  generally   securitize  the  loans  
funded  as  collateral  for collateralized bonds, limiting its credit risk and 
providing long-term financing for its portfolio.

     The  Company's  principal  source  of  earnings  is net  interest  income 
on its  investment  portfolio.  The  Company's investment  portfolio  consists
principally  of  collateral  for  collateralized  bonds,  adjustable-rate 
mortgage  ("ARM") securities  and loans held for  securitization.  The Company 
funds its portfolio  investments  with both  borrowings and cash raised from 
the  issuance of equity.  For the  portion of the  portfolio  investments  
funded  with  borrowings,  the Company generates  net  interest  income to the 
extent  that there is a positive  spread  between  the yield on the  interest-
earning assets and the cost of borrowed  funds.  The cost of the Company's  
borrowings may be increased or decreased by interest rate swap,  cap or floor  
agreements.  For the portion of the balance  sheet that is funded with equity,
net  interest  income is primarily a function of the yield generated from the 
interest-earning asset.

Business Focus and Strategy

     The Company'strives to create a diversified  portfolio of investments that 
in the aggregate  generates stable income for the Company in a variety of 
interest rate  environments  and preserves the capital base of the Company.
The Company'seeks to generate growth in earnings and dividends per share in a 
variety of ways,  including (i) adding  investments to its portfolio when 
opportunities in the market are favorable;  (ii) developing  production  
capabilities to originate and acquire financial assets in order to create  
attractively  priced  investments  for its  portfolio,  as well as control  the
underwriting  and servicing of such financial  assets and (iii)  increasing the
efficiency  with which the Company  utilizes its equity capital over time.  
To increase  potential  returns to  shareholders,  the Company also employs  
leverage  through the use of secured borrowings and repurchase  agreements to 
fund a portion of its portfolio  investments.  The Company's specific 
strategies for its lending operations and investment portfolio are discussed 
below.

Lending Strategies

     The  Company  strives to be a  vertically  integrated  lender by  
performing  the  sourcing,  underwriting,  funding and servicing of loans to
maximize  efficiency  and provide  superior  customer  service.  The Company 
adheres to the  following business strategies in its lending operations:

     develop loan production  capabilities  to originate and acquire  financial
     assets in order to create attractively priced  investments for its 
     portfolio,  generally at a lower cost than if investments  with 
     comparable risk profiles were purchased in the secondary market;

     focus on loan products that maximize the advantages of the REIT tax 
     election;

     emphasize direct  relationships  with the borrower and minimize,  to the 
     extent  practical,  the use of origination intermediaries;

     use  internally  generated  guidelines to  underwrite  loans for all 
     product  types and maintain  centralized  loan pricing; and

     perform the servicing  function for loans on which the Company has credit
     exposure;  emphasizing  the use of early intervention,  aggressive  
     collection and loss mitigation  techniques in the servicing process to
     manage and seek to reduce delinquencies and to minimize losses in its 
     securitized loan pools.

Investment Portfolio Strategies

The Company adheres to the following business strategies in managing its 
investment portfolio:

     use its loan  origination  capabilities  to  provide  assets for it
     investment  portfolio,  generally  at a lower effective cost than if 
     investments of comparable risk profiles were purchased in the secondary
     market;

     securitize  its loan  production  to provide  long-term  financing for its
     investment  portfolio and to reduce the Company's liquidity, interest rate
     and credit risk;

     utilize leverage to finance purchases of loans and investments in line 
     with prudent capital  allocation  guidelines which are designed to balance
     the risk in certain  assets,  thereby  increasing  potential  returns to  
     shareholders while seeking to protect the Company's equity base;

     structure  borrowings to have interest rate  adjustment  indices and 
     interest rate  adjustment  periods that, on an aggregate  basis,  
     generally  correspond  (within a range of one to six  months)  to the  
     interest  rate  adjustment indices and interest rate adjustment periods 
     of the related asset; and

     utilize  interest rate caps,  swaps and similar  instruments  and  
     securitization  vehicles  with such  instruments  embodied in the 
     structure to mitigate the risk of the cost of its variable rate  
     liabilities  increasing at a faster rate than the earnings on its assets 
     during a period of rising interest rates.


 Lending Operations

     The Company's primary lending  activities  include  commercial  mortgage 
lending and manufactured  housing lending.  The Company will provide mortgage
financing for apartment  properties,  assisted living and retirement housing,  
limited and full service hotels,  urban and suburban office  buildings,  retail
shopping strips and centers,  light  industrial  buildings and manufactured 
housing parks. The Company's  manufactured  housing production includes  
installment loans,  land/home loans and inventory  financing to manufactured  
housing dealers.  In addition to these primary sources of loan production,  the
Company leases and provides  financing to builders of single family homes that
serve as model homes for those  builders and purchases and manages  real estate
property  tax  portfolios.  Additionally,  the Company has  purchased  and may 
continue to purchase single family mortgage loans on a "bulk" basis from time 
to time.

     The main purposes of the Company's  production  operations are to enhance 
the return on shareholders'  equity ("ROE") by earning a favorable net interest
spread while loans are being accumulated for  securitization  and to create  
investments for the Company's  portfolio at a lower cost than if such 
investments  were purchased  from third parties.  The creation of such 
investments  generally involves the issuance of collateralized bonds or pass-
through  securities  collateralized by the loans generated from the Company's 
production  activities,  and the retention of one or more classes of the 
collateralized bonds or securities  relating to such issuance.  The  
securitization  of loans as  collateralized  bonds and  pass-through securities
generally  limits the Company's  credit and interest rate risk in contrast to 
retaining  loans in the portfolio in whole-loan form.

 
<PAGE>

The following table summarizes the production activity for the three years 
ended December 31, 1997, 1996 and 1995.

                                                  Loan Production Activity
                                                      ($ in thousands)
<TABLE>
<CAPTION>

                                                  

- --------------------------------------------------- -- --------------------------------------------------
                                                               For the Years Ended December 31,
                                                       --------------------------------------------------
<S>                                                    <C>                 <C>                 <C>    

                                                         1997                 1996              1995
                                                    --------------       --------------    --------------
Commercial                                           $     290,988 (1)    $     201,496     $      18,432
Manufactured housing                                       265,906               41,031                 -
Single family                                                    -              499,288           875,521
Specialty finance                                          168,965               35,505               184
                                                    -- -----------       -- -----------    -- -----------
   Total fundings through direct production                725,859              777,320           894,137
Securities acquired through bond calls                     493,152                    -                 -
Single family fundings through bulk  purchases           1,271,479              731,460            22,433
                                                    == ===========       == ===========    == ===========
    Total fundings                                   $   2,490,490        $   1,508,780     $     916,570
                                                    == ===========       == ===========    == ===========

Principal amount of loans and securities
  securitized or sold                                $   2,278,633        $   1,357,564     $   1,172,101
                                                    == ===========       == ===========    == ===========


<FN>

(1) Included in commercial  fundings were $49 million of loans funded in  
connection  with the issuance of tax-exempt  bonds. These loans are not  
included in the balance of the loans held for  securitization,  as funding for 
these loans was  provided by the sale of tax-exempt bonds.
</FN>
</TABLE>
     During 1997,  the Company  funded $291 million of commercial  mortgage  
loans  consisting of $118 million of multifamily loans, $49 million in  
construction/permanent  loans and $124 million in other types of commercial 
loans. The majority of the multifamily  loans funded in 1997 consist of 
permanent  mortgage  loans on  properties  that have been  allocated  low 
income housing tax  credits.  The Company  initiated a  construction/permanent
lending  program on  multifamily  properties  in the fourth quarter of 1997. 
The majority of such  construction/permanent  loans related to mortgage  loans 
securing  tax-exempt bonds.  Other types of commercial loans consist primarily 
of loans on hotels,  office  buildings,  light industrial space and 
distribution  centers.  As of December 31, 1997,  commitments  to fund  
commercial  loans were  approximately  $642  million. Additionally,  the 
Company  securitized $314 million of its commercial loan production through a 
collateralized bond issuance in October 1997.

     During 1997, the Company funded $266 million of manufactured  housing 
loans and as of December 31, 1997, had commitments outstanding to fund 
$56 million of such loans. The Company  securitized a total of $235 million of 
its  manufactured  housing production through the issuance of two 
collateralized bonds during 1997.

     The Company's  specialty  finance  businesses  funded $169 million during 
1997. Such fundings  principally  included the purchase and leaseback or 
financing of $110 million of model homes and the acquisition of $39 million of 
property tax liens.

     The Company  owns the right to call $1.0 billion of  securities previously
issued by the Company once the  outstanding value of such  securities  reaches
35% or less of the original  amount issued.  During 1997,  the Company  
exercised its call rights on $493 million of such securities.  These securities
were included in new securitizations during 1997.

     Additionally,  during  1997,  the  Company  purchased  $1.3  billion of 
single  family ARM loans  through  various  bulk purchases.  The  Company  will
continue  to  purchase  single  family  loans  on a bulk  basis  to  the  
extent,  that  upon securitization,  such  purchases  would  generate a 
favorable  return to the Company on a proforma  basis.  All of the single 
family ARM loans purchased were securitized through the issuance of the 
collateralized bonds in 1997.

Commercial Lending Operations

     The Company  originates  commercial  mortgage loans which are secured  
primarily by multifamily  properties,  as well as limited service hotels, 
office buildings,  light industrial and warehouse spaces,  retirement homes, 
distribution centers and retail space. The Company  originally  entered the 
commercial  market in 1992 as a multifamily  lender focused on multifamily
mortgage loans secured by apartment  properties that qualified for low-income 
housing tax credits  ("LIHTCs")  under Section 42 of the Internal  Revenue Code.
Since 1992,  the Company has funded or provided loan  commitments  for  
approximately  $1 billion of LIHTC communities  nationwide.  The Company
believes that it is one of the country's  leading LIHTC lenders,  with an 
estimated  market share of 15%. In 1997, the Company  broadened its  commercial
mortgage  lending beyond LIHTC  apartment properties to include apartment 
properties that have not received LIHTCs,  assisted living and retirement 
housing,  limited service hotels, office buildings, retail shopping strips and 
centers and light industrial buildings.
 
LIHTC Lending
     Approximately  one-third of all  multifamily  housing starts during 1997 
were LIHTC  properties.  For property owners to comply with the LIHTC  
regulations,  owners must "set aside" at least 20% of the units for rental to 
families  with income of 50% or less of the median  income for the locality as 
determined by the  Department of Housing and Urban  Development  (HUD), or at 
least 40% of the units to families  with income of 60% or less of the HUD 
median  income.  Most owners elect the "40-60 set-aside"  and  designate  100% 
of the units in the project as LIHTC units.  Additionally,  rents  cannot  
exceed 30% of the annual HUD median income adjusted for the unit's designated
"family size."

     Generally,  the LIHTCs are sold by the  developers to investors  prior to
construction  in order to provide  additional equity for the project.  The sale
of the LIHTCs  typically  provides  funds equal to  approximately  50% of the 
construction costs of the  project.  The multifamily  loans made by the Company
normally  fund the  difference  between the project cost (including a fee to
the developer)  and the funds  generated from the sale of the LIHTCs.  The 
average  principal  balance of LIHTC  loans  originated  in 1997 was $3.5  
million,  ranging in size from $1.0  million to $10.0  million. The multifamily
mortgage  loans  originated by the Company are  currently  sourced  through 
direct  relationships  with the  developers  and syndicators of LIHTCs.  
There are no correspondent or broker relationships.
 
Multifamily Construction/Permanent Lending
     As a part of its product expansion efforts during 1997, the Company began
offering a multifamily  construction/permanent loan  program  for  LIHTC 
properties.  The  construction  loans  range  in  size  from  $1  million  to
$10  million  with a loan-to-value  of 80% or less of the appraised  property 
value.  The Company  underwrites  each property to its required debt service 
coverage and loan-to-value levels, and serves as the construction loan 
administrator on each property.

Tax-exempt Bonds
     The Company  facilitates the issuance of tax-exempt  multifamily  housing
bonds,  the proceeds of which are used to fund mortgage  loans on  multifamily
properties.  The Company enters into standby  commitment  agreements  whereby 
the Company is required to pay  principal  and  interest to the  bondholders  
in the event there is a payment  shortfall  on the  underlying mortgage  loans.
     In addition,  the Company is required to purchase the bonds if such bonds
are not able to be  remarketed by the  remarketing  agent.  The bonds are  
remarketed in the  tax-exempt  market  generally  every seven days. The Company 
has provided  letters of credit to support its  obligations  in amounts equal
$25.9  million at December 31, 1997. There were nooutstanding letters of credit
at December 31, 1996.

Other Commercial Lending
     The Company's expansion into non-multifamily  commercial lending during 
1997 was due to several factors: (i) to increase volume to expedite  
securitizations,  (ii) to capitalize on the underwriting, closing and servicing
infrastructure that the Company  already had in place,  and (iii) to benefit in 
the  securitization  rating  levels from a more  diversified  pool of loans.
The commercial loans are combined with the multifamily  loans and securitized  
through the issuance of  collateralized bonds.
 
     The Company  sources these  commercial  loans through direct relationships
with  developers,  property owners and on a selected basis from commercial 
mortgage bankers.  The Company's  underwriting  guidelines for other commercial 
mortgage loans are generally consistent with rating agency and investor 
requirements.

     The other commercial  mortgages  primarily have fixed interest rates with
loan sizes that generally vary from $1 million to $20 million.  The product 
types include  mainly  limited  service  hotels,  industrial  warehouse,  
distribution  centers, retirement homes,  retail and office property.

<PAGE>

Risk Management
     Because the Company  funds and  commits to fund  commercial  loans at  
fixed-interest  rates,  the Company is exposed to interest rate risk to the 
extent that  interest  rates  increase  prior to the time such loans are 
securitized.  The Company'strives to mitigate such risk by the use of futures
contracts and forward  contracts of US treasury  securities with duration
characteristics similar to such loans and loan commitments.

Manufactured Housing Lending Operations

     The Company has been funding  manufactured  housing  loans since 1996.  
The Company  believes the  manufactured  housing lending  market is  growing  
as a result  of strong  customer  demand.  The  market  for loans on new  
manufactured  homes is approximately  $14 billion annually,  and is expected to
grow as shipments of multi-section  homes relative to single-section homes  
increases  and average  loan size  increases.  The  manufactured  home is 
gaining  greater  market  acceptance  as the product's quality improves and its 
affordability remains attractive versus site built housing.

     A manufactured home is distinguished from a traditional single family home
in that the housing unit is constructed in a plant,  transported  to the site 
and secured to a pier or a  foundation,  whereas a single  family home is built
on the site. The majority of the  manufactured housing loans are in the form of
a consumer  installment  loan (i.e., a personal  property loan) in which the 
borrower rents or owns the land underlying the manufactured  home.  However,  
an increasing  percentage of these  loans  are in the form of a  "land/home"
loan,  a first  lien  mortgage  loan.  The  Company  offers  both  fixed and
adjustable rate loans with terms ranging from 7 to 30 years.  The Company  
underwrites  all loans which it originates.  As of December 31, 1997,  the 
Company had $56 million in  principal  balance of  manufactured  housing  
loans in inventory  and had commitments  outstanding  of  approximately  $56  
million.  As of December 31, 1997,  the average  funded  amount per loan is
approximately $40,000.  To date, approximately 96% of the Company's loan
fundings have been fixed interest rate loans.
 
     The Company has two  primary  distribution  channels -- its dealer network
and direct  lending.  Substantially all new manufactured homes are sold through
manufactured  housing  dealers.  Approximately  90% of these homes are financed.
There are over 7,000  manufactured  housing  dealers  operating in the United
States,  many with  multiple  sales  locations.  The Company  plans to expand 
its  distribution  channels to nearly all sources for  manufactured  housing  
loans by  establishing relationships  with park owners,  developers of 
manufactured  housing  communities,  manufacturers  of  manufactured  homes,
brokers and correspondents.  As of December 31, 1997, the Company had 1,113
approved dealers with 1,867 sales locations.

     The Company  services its dealer network  through its home office in 
Virginia and its five regional  offices  located in North  Carolina,  Georgia, 
Texas,  Ohio and  Washington. The Company also has three district sales offices.
Each regional office  supports three to four district sales managers who 
establish and maintain  relationships  with  manufactured  housing dealers. By
using the  home/regional/district  office structure, the Company has created a 
decentralized customer service and loan  origination  organization  with  
centralized  controls and support  functions.  The Company believes that this 
approach also provides the Company with a greater ability to maintain  customer
service,  to respond to market  conditions,  to enter and exit local markets 
and to test new products.
 
Inventory Financing.
     The  Company  offers  inventory  financing,  or "lines of  credit,"  to 
retail  dealers  for the  purpose of  purchasing manufactured  housing  
inventory to display and sell to  customers.  Under such  arrangements,  the 
Company will lend against the dealer's  line of credit when an invoice  
representing  the purchase of a  manufactured  home by a dealer is presented to
the Company by the  manufacturer  of the  manufactured  home.  Prior to  
approval  of the line of credit for the dealer,  the Company  will  perform  a
financial  review  of the  manufacturer  as well  as the  dealer.  The  Company
performs  monthly inspections of the dealer's  inventory  financed by the 
Company and annual  reviews of both the dealer and the  manufacturer. The 
Company  believes that offering  this product will  increase  market  presence 
and will enable the Company to improve its positioning with the dealers and 
manufacturers.

     Manufactured  housing loans  originated  by the Company are primarily  
fixed-rate  loans.  To reduce  interest rate risk associated with these  
fixed-rate  loans, the Company  utilizes  interest rate forwards,  futures and
swaps until the pool ofloans is  securitized.  To date,  the loans have been  
securitized  through the  issuance of  variable  rate bonds,  with the interest
on a portion of such bonds swapped to a fixed rate through an interest rate
swap agreement.


<PAGE>

Specialty Finance

Model Home Sales/Leaseback and Lending.
     The Company  provides  financing to single family home builders  through a
sale/leaseback  program in which the Company purchases  single  family homes 
from  builders and the builders  simultaneously  lease back the homes for use 
as models.  The Company also  provides  loans to builders secured by the single
family  homes used as models.  The Company has an appraisal performed on each 
home and limits the amount of the loan or purchase  price for the homes to a  
predetermined  percentage  of each home's  appraised  value.  Upon expiration 
of the lease period,  the Company'sells the home to a third-party  buyer. The
lease  terms are  generally  12-24  months and can be extended at the option of
the  builder  upon  approval of the  Company. During  1997,  the Company  
purchased  and  subsequently  leased back or provided  financing  to builders 
for $116 million of models  homes.  At December  31, 1997,  the Company had 
$131 million of model homes on lease or had provided  financing to 21 builders 
throughout the United States and Mexico.

     Property Tax  Receivables.  Since 1993,  the Company has been  involved in
the purchase and  management  of property tax receivables  from various  state
and local  jurisdictions.  A property tax  receivable  is a delinquent  tax on
real property that has a lien status  superior to any  mortgage (and most other
liens) on the  property.  As a result,  the  property tax receivables generally
have a very low  "lien-to-value".  Various  jurisdictions  sell these  property
tax  receivables  to investors,  as the private sector is more efficient and 
better  equipped to collect the taxes and to get the properties  back on the 
tax rolls.  The Company  offers  payment plans to taxpayers in order to assist 
them in bringing  their  property taxes current.  In the event the taxpayer 
does not pay the property tax  receivable,  the Company has the right to 
foreclose on the property to recover the amount of the tax and associated costs.

     The Company had $42 million of property tax  receivables  at December 31, 
1997 in five states.  Over 80% of the property tax receivables  are on single 
family  residential  properties.  The Company has  established  local offices
responsible for collecting  the property tax  receivables,  and if necessary,
foreclosing on the properties in the event that the collection efforts  fail. 
Due to the short  duration of the property tax  receivables,  the Company holds
such assets in the portfolio with no current plans to securitize them.
 
Single Family Lending

     Pursuant to the terms of the sale of the  Company's  single  family  
mortgage  operations  to a  subsidiary  of Dominion Resources,  Inc. during the
second quarter of 1996, the Company is precluded from originating or purchasing
certain types of single family loans through a wholesale or  correspondent 
network  through April,  2001.  However,  the Company may purchase any type of 
single  family  loans on a bulk basis,  i.e., in blocks of $25 million or more,
and may  originate  loans on a retail  basis.  Currently, the Company purchases
"A" quality  adjustable-rate, single family loans on a bulk basis to the extent 
that the Company can generate a favorable  return on  investment  upon  
securitization.  Due to the sale of its single family  mortgage  operations, 
the Company does not  currently  have the internal  capability to directly  
underwrite  single family  mortgage  loans.  In the future,  the Company may 
re-establish  an internal  capability for single family  mortgage loans. In the
interim,  the Company may utilize  independent  contractors to assist in the 
underwriting and servicing of such loans.  During  1997,  the Company purchased
$1.3  billion of single  family,  "A" quality  loans  through  such bulk loan
purchases and securitized the entire amount.

Loan Servicing

     During 1996, the Company  established  the capability to service both 
commercial and  manufactured  housing loans funded through its  production  
operations.  The purpose of servicing  the loans funded  through the production
operations  is to manage the Company's credit exposure more effectively  while 
the loans are held for  securitization, as well as to limit the credit exposure
that is usually retained when the Company  securitizes the pool of loans. The 
commercial  servicing  function is  located  in  Glen  Allen,   Virginia  and  
includes  collection  and  remittance  of  principal  and  interest  payments,
administration of tax and insurance accounts,  management of the replacement  
reserve funds,  collection of certain insurance claims  and, in the event of 
default,  the  workout of such  situations  through  either a  modification  
of the loan or the foreclosure and sale of the property.

     The manufactured  housing servicing function is operated in Fort Worth,  
Texas. As the servicer of manufactured  housing loans,  the Company is 
responsible for the collection of monthly  payments,  and if the loan defaults,
the resolution of the defaulted  loan  through  either a  modification  of the 
loan or the repossession and sale of the  related  property.  With manufactured
housing  loans,  minimizing  the  time  between  the  date  the loan  goes in 
default  and the  time  that the manufactured home is repossessed and sold is 
critical to mitigating losses on these loans.


<PAGE>

Loan Securitization Strategy


     The Company  primarily uses funds provided by its senior notes,  bank  
borrowings and equity to finance loan  production when loans are initially  
funded.  When a sufficient  volume of loans is accumulated,  the loans are 
securitized  through the issuance of  collateralized  bonds.  As a result of 
the reduction in the  availability  of mortgage pool  insurance,  and the
Company's desire to reduce both its recourse  borrowings as a percentage of its
overall  borrowings  and the  variability of its earnings,  the Company has 
utilized the  collateralized  bond structure for  securitizing  substantially  
all of its loan production   since  the  beginning  of  1995.   Prior  to 1995,
the  Company   issued   pass-through   securities,   in  a senior-subordinated
structure or with pool insurance.

      The Company  believes that  securitization  is an efficient  and cost  
effective  way to (i) reduce  capital  otherwise required  to own the loans in 
whole loan  form;  (ii) limit the  Company's  credit  exposure  on the loans;  
(iii)lower the overall cost of financing the loans and (iv) limit the Company's 
exposure to interest rate and/or valuation risk,  depending on the  
securitization  structure.  The length of time between when the Company funds 
the loan and when it  securitizes  such loan varies depending on certain 
factors  including the loan volume,  fluctuations in the prices of securities 
and variations in the securitization process.

     The  securities  are  structured by the Company'so that a substantial  
portion of the securities are rated in one of the two highest rating categories
(i.e., AAA or AA) by at least one of the nationally  recognized rating agencies.
In contrast to  mortgage-backed securities  in which the principal and interest
payments are  guaranteed by the U. S.  government or an agency  thereof,  
securities  created by the Company do not benefit from any such  guarantee.  
The ratings for the  Company's collateralized  bonds are based on the perceived
credit risk by the  applicable rating agency of the  underlying mortgage loans,
the structure of the securities and the associated  level of credit enhancement.
Credit  enhancement is designed to provide  protection  to one or more  
classes of security  holders in the event of a borrower  default and to protect
against other losses,  including those  associated  with fraud or reductions in
the principal  balances or interest rates on mortgage loans  as  required  by  
law  or a  bankruptcy  court.  Credit  enhancement  for  these  securities  may
take  the  form  of over-collateralization,   subordination,  reserve  funds, 
mortgage  pool  insurance,  bond  insurance,  third-party  limited guaranties 
or any  combination of the foregoing.  The Company'strives to use the most cost
effective  security  structure and form of credit  enhancement  available  at 
the time of  securitization.  Each  series of  securities  is expected to be 
fully payable from the collateral pledged to secure the series.

Master Servicing

     The Company  performs the function of master servicer for certain of the 
securities it has issued,  including all of the securities it has issued since 
1995. The master servicer's  function typically  includes  monitoring and 
reconciling the loan payments  remitted by the servicers of the loans,  
determining  the payments due on the securities and  determining  that the
funds are correctly  sent to a trustee or investors for each series of 
securities.  Master  servicing  responsibilities  also include  monitoring  
the servicers'  compliance  with its servicing  guidelines.  As master  
servicer,  the Company is paid a monthly fee based on the  outstanding  
principal  balance of each such loan master  serviced or serviced by the 
Company as of the last day of each month.  As of December 31, 1997, the 
Company master serviced $4.0 billion in securities.



Investment Portfolio

     The core of the Company's earnings is derived from its investment  
portfolio.  The Company's strategy for its investment portfolio is to create a 
diversified  portfolio of high quality  assets that in the aggregate  generates
stable income in a variety of interest  rate and  prepayment  environments  and
preserves the  Company's  capital base. In many  instances,  the investment  
strategy  involves  not only the  creation  of the asset,  but also structuring
the related  securitization  or borrowing to create a stable yield profile and 
reduce interest rate and credit risk.

     The Company  continuously  monitors the  aggregate  cash flow,  projected
net yield and market value of its  investment portfolio  under various interest
rate and  prepayment  environments.  While certain  investments  may perform  
poorly in an increasing or decreasing  interest rate environment,  certain 
investments may perform well, and others may not be impacted at all. Generally,
the Company adds  investments to its  portfolio  which are designed to increase
the  diversification  and reduce the variability of the yield produced by the 
portfolio in different interest rate environments.

     Credit Quality.  The investment  portfolio is of very high credit quality.
Excluding certain securities where the risk is primarily the rate of prepayments
and not credit,  98% of the Company's  investments  relate to securities rated 
AA or AAA by at least  one  rating  agency.  These  ratings  are  based  on AAA
rated  bond  insurance,  mortgage  pool  insurance  or subordination.  On 
securities  where the Company has retained a portion of the credit risk below 
the  investment  grade level (BBB),  the  Company's  maximum  exposure to credit
losses (net of discounts,  reserves and third party  guarantees)  was $87 
million as of December 31, 1997.

     Composition. The following table presents the balance sheet composition of 
the investment  portfolio by investment type and the percentage of the total 
investments as of  December 31, 1997 and 1996.
<TABLE>
<CAPTION>

    

- ----------------------------------------------------------------------------------------------------
                                                           As of December 31,
                                        ------------------------------------------------------------
                                                   1997                            1996
- ----------------------------------------------------------------------------------------------------
(amounts in thousands)                     Balance       % of             Balance       % of
                                                           Total                          Total
<S>                                     <C>                 <C>            <C>            <C>                                       
bonds
      Mortgage securities:
         Adjustable-rate mortgage             386,159          7              758,746         19
securities
         Fixed-rate mortgage                   23,065          1               32,535          1
securities
         Derivative and residual              104,526          2               98,931          3
securities
      Other investments                       214,120          4               98,943          3
   Loans held for securitization              235,023          4              265,537          6
                                        ---------------- ------------    -------------  ------------

          Total investments              $  5,338,454        100%        $  3,953,034       100 %
                                        ================ ============    =============  ============

- ----------------------------------------------------------------------------------------------------
</TABLE>

     Collateral for collateralized  bonds.  Collateral for  collateralized 
bonds represents the single largest investment in the Company's  portfolio. 
Interest margin on the net investment in collateralized bonds (defined as the 
principal balance of collateral  for  collateralized  bonds  less the principal
balance  of the  collateralized  bonds  outstanding)  is derived primarily from
the difference  between (i) the cash flow generated from the collateral pledged
to secure the  collateralized bonds and (ii) the  amounts  required  for  
payment on the  collateralized  bonds and related  insurance  and  
administrative expenses.  Collateralized  bonds are generally  non-recourse  
to the Company.  The Company's  yield on its net  investment in collateralized 
bonds is  affected  primarily  by changes in interest  rates and  prepayment  
rates and, to a lesser  extent, credit  losses on the  underlying  loans.  The 
Company  may  retain  for its  investment  portfolio  certain  classes of the
collateralized bonds issued and pledge such classes as collateral for repurchase
agreements.  Collateral for collateralized bonds is composed  primarily  of ARM
securities  with  indices  based on six-month  LIBOR and  one-year  CMT. The  
Company's current lending production is predominantly  fixed-rate loans, and 
accordingly the mix of  adjustable-rate  versus fixed-rate loans may change in 
future periods.

     ARM  securities.  Another segment of the Company's  portfolio is the  
investments in ARM securities.  The interest rates on the  majority of the 
Company's  ARM  securities  reset every six months and the rates are  subject 
to both  periodic  and lifetime  limitations.  Generally,  the Company finances 
a portion of its ARM securities with repurchase agreements,  which have a fixed 
rate of  interest  over a term that  ranges from 30 to 90 days and,  therefore,
are not  subject to  repricing limitations.  As a result,  the net interest  
margin on the ARM  securities  could decline if the spread between the yield on
the ARM security versus the interest rate on the repurchase agreement was to be
reduced.

     Fixed-rate  mortgage  securities. Fixed-rate  mortgage securities  consist 
of  securities  that have a  fixed-rate  of interest for specified periods of 
time.  Certain fixed-rate  mortgage  securities have a fixed interest rate for 
the first 3, 5 or 7 years and an  interest  rate that  adjusts at six- or 
twelve-month  intervals  thereafter,  subject to  periodic  and lifetime  
interest  rate caps.  The Company's  yields on these  securities  are primarily
affected by changes in prepayment rates.  Such yields  will  decline  with an
increase in  prepayment rates and will increase  with a decrease in  prepayment
rates. The Company generally borrows against its fixed-rate mortgage securities
through the use of repurchase agreements.

     Derivative and residual  securities.  Derivative and residual  securities
consist primarily of interest-only  securities ("I/Os"),  principal-only  
securities ("P/Os") and residual interests which were either purchased or were
created through the Company's production  operations.  An I/O is a class of a 
collateralized bond or a mortgage  pass-through  security that pays
to the holder substantially  all interest. A P/O is a class of a collateralized 
bond or a mortgage  pass-through security that pays to the holder substantially
all  principal.  Residual  interests  represent  the  excess  cash flows on a
pool of mortgage collateral after payment of principal,  interest and expenses 
of the related mortgage-backed  security or repurchase arrangement.  Residual 
interests may have little or no principal  amount and may not receive  
scheduled  interest  payments. Included in the  residual  interests at December
31, 1997 was $81 million of equity  ownership in residual  trusts which own
collateral financed with repurchase  agreements.  The collateral  consists 
primarily of agency ARM securities.  The Company's borrowings  against its 
derivative  and  residual  securities  is limited by certain loan  covenants to
3% of  shareholders' equity.  The yields on these  securities are affected  
primarily by changes in prepayment  rates and by changes in short-term
interest rates.

     Other  investments.  Other investments  consists  primarily of single 
family homes purchased and  simultaneously  leased back to home  builders.  
At the end of each lease,  generally  after a twelve to eighteen  month lease 
term, the Company will sell the home. Also included in other  investments  are 
property tax receivables and an installment  note received as part of
the consideration for the sale of the single family mortgage operations in 1996.

     Loans held for  securitization.  Loans held for  securitization  consist  
primarily  of loans  originated  or  purchased through the Company's production
operations that have not been securitized.  During the accumulation period, the 
Company is exposed to risks of interest  rate  fluctuations  and may enter into 
hedging  transactions  to reduce the change in value of such loans  caused by 
changes in  interest  rates.  The  Company  is also at risk for  credit  losses
on these  loans  during accumulation.  This  risk is  managed  through  the  
application  of loan  underwriting  and risk  management  standards  and
procedures and the establishment of reserves.

     Hedging and other portfolio  transactions.  As part of its asset/liability
management process,  the Company enters into interest rate agreements such as 
interest rate caps and swaps and financial  futures contracts  ("hedges"). 
These agreements are used to reduce  interest  rate risk  which  arises  from 
the  lifetime  interest  rate  caps on the ARM  securities,  the mismatched 
repricing of portfolio  investments  versus borrowed funds and assets repricing
on indices such as the prime rate which are different than the related 
borrowing  indices.  The agreements are designed to protect the  portfolio's  
cash flow and to stabilize the portfolio's yield profile in a variety of
interest rate environments.

     Approximately  $4.1  billion of the  Company's  investment  portfolio  as 
of December  31, 1997 is comprised of loans or securities  that have coupon  
rates  which  adjust  over time  (subject to certain  periodic  and  lifetime  
limitations)  in conjunction with changes in short-term  interest rates.  
Generally,  during a period of rising short-term interest rates, the Company's 
net interest  spread earned on its  investment  portfolio will  decrease.  The
decrease of the net interest  spread results from (i) the lag in resets of the 
ARM loans underlying the ARM securities and collateral for collateralized bonds
relative to the rate resets on the associated  borrowings  and (ii) rate resets
on the ARM loans which are generally  limited to 1% every six  months  and  
subject  to  lifetime  caps,  while  the  associated  borrowings  have no such
limitation.  As short-term  interest rates stabilize and the ARM loans reset,  
the net interest margin may be restored to its former level as the yields on 
the ARM loans adjust to market  conditions.  Conversely,  net interest margin 
may increase  following a fall in short-term  interest  rates.  This  increase  
may be  temporary  as the  yields  on the ARM loans  adjust  to the new  market
conditions  after a lag  period.  In each case,  however,  the Company  expects
that the  increase  or  decrease in the net interest  spread due to  changes in
the  short-term  interest  rates to be  temporary.  The net  interest  spread 
may also be increased or decreased by the cost or proceeds of interest rate 
swap, cap or floor agreements.

     Because of the 1% periodic cap nature of the ARM loans  underlying the ARM
securities,  these  securities may decline in market value in a rising interest
rate environment. In a rapidly  increasing rate environment, as was experienced
in 1994, a decline in value may be significant  enough to impact the amount of 
funds available under  repurchase  agreements to borrow against  these  
securities.  In order to maintain  liquidity,  the Company may be  required to 
sell  certain  securities.  To mitigate this potential  liquidity  risk, the 
Company  strives to maintain  excess  liquidity to cover any additional  margin
required in a rapidly  increasing  interest rate  environment,  defined as a 3% 
increase in short-term  interest rates over a twelve-month  time period.  The 
Company has also entered into an interest  rate swap  transaction  aggregating  
$1.02 billion notional  amount,  which is designed to protect  the  Company's  
cash flow and  earnings  on the ARM  securities  and certain collateral on  
collateralized  bonds in a rapidly  rising  interest rate  environment.  Under 
the terms of this interest rate swap agreement,  the Company  receives payment 
if one-month LIBOR increases by 1% or more in any six-month  period.  Finally,
the Company has purchased  $1.5 billion  notional  amount of interest rate cap
agreements to reduce the risk of the lifetime interest rate  limitation on the 
ARM  securities  and on certain  collateralized  bonds owned by the Company. 
Liquidity risk also exists with all other investments pledged as collateral 
for repurchase agreements, but to a lesser extent.

     The remaining portion of the Company's  investments  portfolio as of 
December 31, 1997,  approximately $1.2 billion,  is comprised  of loans or 
securities  that have coupon  rates that are either  fixed or do not reset 
within the next 15 months. The Company has limited its interest  rate risk on 
such  investments  through (i) the issuance of fixed-rate  collateralized bonds
and notes payable,  (ii) interest rate swap agreements (Company receives 
floating,  pays fixed) and (iii) equity, which in the  aggregate  totals  
approximately  $1.2 billion as of the same date.  Overall,  the  Company's 
interest  rate risk is primarily related to the rate of change in short term 
interest rates, not the level of short term interest rates.



<PAGE>

Risks

     The Company is exposed to three types of risks  inherent in its  investment
portfolio.  These risks include credit risk (inherent in the loans before  
securitization  and the security  structure after  securitization),  prepayment/
interest  rate risk  (inherent  in the  underlying  loan) and margin call risk
(inherent in the  security if it is used as  collateral  for borrowings).  
In general,  the Company has developed  analytical tools and risk management  
strategies to monitor and address these risks, including (i) weekly 
mark-to-market  of a  representative  basket of  securities  within the  
portfolio,  (ii) monthly  analysis using advanced  option-adjusted  spread 
("OAS")  methodology to calculate the expected change in the market
value of various  assets within the portfolio  under various  extreme  
scenarios;  (iii) a monthly static cash flow and yield projection  under 49  
different  scenarios,  and (iv) a monthly  "Portfolio  Committee"  meeting  to 
review the status of the portfolio,  changes in the  portfolio and any issues 
and  recommendations.  Additionally,  the  portfolio  status is reviewed
with the Board of  Directors  on a quarterly  basis.  Such tools allow the 
Company to  continually  monitor and  evaluate its exposure  to these  risks 
and to manage the risk  profile of the  investment  portfolio  in  response  to
changes in the risk profile.  While  the  Company  may use such  tools,  there 
can be no  assurance  the  Company  will  accomplish  the goal of adequately 
managing the risk profile of the investment portfolio.

     Credit Risk. When a loan is funded and becomes part of the Company's  
investment  portfolio,  the Company has all of the credit  risk on the loan 
should it  default.  Upon  securitization  of the pool of loans,  the credit 
risk  retained by the Company is generally limited to the net investment in  
collateralized  bonds and subordinated  securities. The Company began to retain
a portion of the  credit  risk on  securitized  mortgage  loans in 1994 as  
mortgage  pool  insurance  became  less available in the market and as the 
Company  diversified  into other  products.  To the extent the Company has 
credit exposure on a pool of loans after  securitization,  the Company will  
generally  utilize its  servicing  capabilities  in an effort to better manage 
its credit  exposure.  The Company  evaluates  and monitors its exposure to 
credit  losses and has  established reserves and discounts  for  anticipated  
credit losses based upon  estimated  future losses on the loans,  general  
economic conditions and trends in the portfolio.  As of December 31, 1997, 
the Company's  maximum credit  exposure (net of discounts, reserves and 
guarantees from a third party) on its investment  portfolio  (excluding  loans 
held for  securitization)  is $87 million or less than 16% of total equity.  
The reserve relating to loans held for  securitization  was $2 million or 0.76%
of total loans held for securitization at December 31, 1997.

     Prepayment/Interest  Rate  Risk.  The  Company  strives  to  structure  its
portfolio  of  investments  to  provide  stable  spread  income in a variety  of
prepayment and interest rate scenarios.  To manage  prepayment risk (i.e. from a
decline in  long-term  rates on fixed rate assets,  or a  flattening  or inverse
yield  curve  as  to  ARM  assets),   the  Company   minimizes   the  amount  of
"interest-only"  investments  or  premium on  assets.  Thus,  in a period of low
interest  rates or a flat yield  curve,  the Company  should not have a material
earnings  exposure to rapid  amortization  or write-down of assets due to faster
prepayments.  The  Company  has,  in  aggregate,  less than $69 million of asset
premium and  "interest-only"  investments.  In addition,  future earnings may be
lowered as a result of the  reduction  in the interest  earning  assets from the
increased prepayment speeds.
 
     The Company also views its hedging  activities as a tool to manage interest
rate risk. To manage  interest rate spread risk as a result of a rapid  increase
in short term rates,  the Company has entered into a $1.02 million interest rate
swap  agreement  which  essentially  removes  the 1%  periodic  cap  on  certain
six-month  ARM  assets.   Additionally,   if  short  term  rates  were  to  rise
significantly,  the Company has over $1 billion in interest rate cap  agreements
(with  strike  prices  between  9% and 11%)  which  would  limit  the  Company's
borrowing cost on its $1.0 billion of short term debt.

     Margin  Call Risk.  The Company  uses  repurchase  agreements  to finance a
portion of its  investment  portfolio.  This  financing  structure  exposes  the
Company  to  "margin  calls"  if the  market  value  of the  assets  pledged  as
collateral for the repurchase agreements declines. The Company has established a
target equity  requirement  for each type of investment to take into account the
price volatility and liquidity of each such  investment.  The Company models and
plans for the margin call risk related to its repurchase  borrowings through the
use of its OAS model to calculate  the  projected  change in market value of its
investments  that are pledged as  collateral  for  repurchase  borrowings  under
various adverse scenarios.  The Company generally  maintains enough immediate or
available  liquidity to meet margin call  requirements  if  short-term  interest
rates  increased up to 300 basis points over a one-year  period.  As of December
31,  1997,  the  Company had total  repurchase  agreements  outstanding  of $889
million,  secured by collateralized bonds retained,  ARM securities,  fixed-rate
mortgage  securities  and  derivative  and residual  securities  at their market
values of $524 million, $389 million, $21 million and $9 million, respectively.

     The Company also has liquidity  risk inherent to its  investment in certain
residual  trusts.  These trusts are subject to margin calls and the Company,  at
its option,  may provide additional equity to the trust to meet the margin call.
Should the Company not provide the  additional  equity,  the assets of the trust
could be sold to meet the trusts' obligations,  resulting in a potential loss to
the Company.

     Since 1996, the Company has structured all of its ARM loan  securitizations
as collateralized  bonds, with the financing,  in effect,  incorporated into the
bond structure.  This structure eliminates the need for repurchase agreements on
such  collateral,  and  consequently  eliminates  the margin  call risk and to a
lesser degree the interest rate risk.  During 1997 and 1996,  the Company issued
approximately  $2.4 billion and $1.8  billion,  respectively  in  collateralized
bonds. The Company plans to continue to use collateralized  bonds as its primary
securitization vehicle.


                               FEDERAL INCOME TAX CONSIDERATIONS

General

     The Company and its qualified REIT subsidiaries (collectively "Dynex REIT")
believes  it has  complied  and,  intends  to  comply  in the  future,  with the
requirements  for  qualification  as a REIT under the Internal Revenue Code (the
Code).  To the extent that Dynex REIT qualifies as a REIT for federal income tax
purposes,  it generally  will not be subject to federal income tax on the amount
of its income or gain that is  distributed  to  shareholders.  However,  various
affiliated  companies,  which conduct the production operations and are included
in the Company's  consolidated  financial statements prepared in accordance with
generally  accepted  accounting  principles  ("GAAP"),  are not  qualified  REIT
subsidiaries.  Consequently,  all of the nonqualified REIT subsidiaries' taxable
income is subject to federal and state income taxes.

     The REIT rules  generally  require  that a REIT  invest  primarily  in real
estate-related  assets,  that its  activities be passive  rather than active and
that it distribute annually to its shareholders substantially all of its taxable
income. The Company could be subject to income tax if it failed to satisfy those
requirements or if it acquired certain types of income-producing  real property.
Although no complete assurances can be given, Dynex REIT does not expect that it
will be subject to material amounts of such taxes.

     Dynex REIT's failure to satisfy certain Code  requirements  could cause the
Company to lose its status as a REIT.  If Dynex REIT failed to qualify as a REIT
for any taxable year, it would be subject to federal  income tax  (including any
applicable  minimum  tax) at  regular  corporate  rates and  would  not  receive
deductions  for  dividends  paid to  shareholders.  As a result,  the  amount of
after-tax  earnings  available for  distribution to shareholders  would decrease
substantially.  While the Board of  Directors  intends  to cause  Dynex  REIT to
operate in a manner that will  enable it to qualify as a REIT in future  taxable
years, there can be no certainty that such intention will be realized.

Qualification of the Company as a REIT

     Qualification as a REIT requires that Dynex REIT satisfy a variety of tests
relating to its income,  assets,  distributions  and ownership.  The significant
tests are summarized below.

     Sources of Income.  To continue  qualifying  as a REIT in any taxable  year
beginning  1998,  Dynex REIT must satisfy two distinct tests with respect to the
sources of its income:  the "75% income test" and the "95% income test". The 75%
income test  requires  that Dynex REIT  derive at least 75% of its gross  income
(excluding  gross  income  from  prohibited   transactions)  from  certain  real
estate-related sources.

     In order to satisfy the 95% income test,  95% Dynex REIT's gross income for
the taxable  year must  consist  either of income that  qualifies  under the 75%
income test or certain other types of passive income.

     If Dynex  REIT fails to meet  either the 75% income  test or the 95% income
test, or both, in a taxable year, it might nonetheless  continue to qualify as a
REIT, if its failure was due to reasonable cause and not willful neglect and the
nature and amounts of its items of gross income were  properly  disclosed to the
Internal Revenue Service.  However,  in such a case Dynex REIT would be required
to pay a tax equal to 100% of any excess non-qualifying income.

     Nature and  Diversification of Assets. At the end of each calendar quarter,
three asset tests must be met by Dynex REIT.  Under the 75% asset test, at least
75% of the value of Dynex REIT's total assets must  represent cash or cash items
(including receivables),  government securities or real estate assets. Under the
"10% asset test", Dynex REIT may not own more than 10% of the outstanding voting
securities  of any single  non-governmental  issuer,  if such  securities do not
qualify  under the 75% asset test.  Under the "5% asset test,"  ownership of any
stocks or  securities  that do not  qualify  under  the 75%  asset  test must be
limited,  in  respect of any single  non-governmental  issuer,  to an amount not
greater than 5% of the value of the total assets of Dynex REIT.

     If Dynex REIT inadvertently fails to satisfy one or more of the asset tests
at the end of a calendar  quarter,  such failure  would not cause it to lose its
REIT status,  provided that (i) it satisfied all of the asset tests at the close
of a preceding  calendar quarter and (ii) the discrepancy  between the values of
Dynex REIT's assets and the standards  imposed by the asset tests either did not
exist  immediately  after the  acquisition  of any  particular  asset or was not
wholly or partially caused by such an acquisition. If the condition described in
clause (ii) of the preceding sentence was not satisfied,  Dynex REIT still could
avoid  disqualification  by eliminating any discrepancy within 30 days after the
close of the calendar quarter in which it arose.

     Distributions.  With respect to each taxable year, in order to maintain its
REIT status,  Dynex REIT generally must distribute to its shareholders an amount
at  least  equal  to 95% of the sum of its  "REIT  taxable  income"  (determined
without  regard to the  deduction  for  dividends  paid and by excluding any net
capital gain) and any  after-tax  net income from certain  types of  foreclosure
property minus any "excess noncash income." The Code provides that distributions
relating to a  particular  year may be made in the  following  year,  in certain
circumstances.  The Company  will  balance the  benefit to the  shareholders  of
making these  distributions  and maintaining REIT status against their impact on
the  liquidity  of the  Company.  In an unlikely  situation,  it may benefit the
shareholders if the Company retained cash to preserve liquidity and thereby lose
REIT status.

     For federal income tax purposes, Dynex REIT is required to recognize income
on an accrual basis and to make distributions to its shareholders when income is
recognized.  Accordingly,  it is possible  that income could be  recognized  and
distributions required to be made in advance of the actual receipt of such funds
by Dynex REIT. The nature of Dynex REIT's investments is such that it expects to
have sufficient cash to meet any federal income tax distribution requirements.

Taxation of Distributions by the Company

     Assuming that Dynex REIT maintains its status as a REIT, any  distributions
that are properly designated as "capital gain dividends" will generally be taxed
to shareholders as long-term or mid-term capital gains, regardless of how long a
shareholder has owned his shares.  Any other  distributions  out of Dynex REIT's
current  or  accumulated  earnings  and  profits  will be  dividends  taxable as
ordinary income.  Distributions in excess of Dynex REIT's current or accumulated
earnings  and  profits  will be treated as tax-free  returns of capital,  to the
extent  of  the  shareholder's  basis  in his  shares  and,  as  gain  from  the
disposition of shares,  to the extent they exceed such basis.  Shareholders  may
not  include  on their own tax  returns  any of Dynex REIT  ordinary  or capital
losses. Distributions to shareholders attributable to "excess inclusion income"'
of Dynex REIT will be  characterized  as excess inclusion income in the hands of
the  shareholders.  Excess inclusion income can arise from Dynex REIT's holdings
of residual interests in real estate mortgage investment conduits and in certain
other types of  mortgage-backed  security  structures created after 1991. Excess
inclusion  income  constitutes  unrelated  business  taxable income ("UBTI") for
tax-exempt entities (including employee benefit plans and individual  retirement
accounts) and it may not be offset by current  deductions or net operating  loss
carryovers.  In the unlikely event that the Company's excess inclusion income is
greater than its taxable income,  the Company's  distribution  would be based on
the Company's excess inclusion income.

     Dividends  paid by Dynex REIT to  organizations  that  generally are exempt
from federal  income tax under Section  501(a) of the Code should not be taxable
to them as UBTI except to the extent  that (i)  purchase of shares of Dynex REIT
was financed by  "acquisition  indebtedness"  or (ii) such dividends  constitute
excess  inclusion  income.  In 1997, Dynex REIT's excess inclusion income was de
minimus.

Taxable Income

     Dynex  REIT uses the  calendar  year for both tax and  financial  reporting
purposes.  However,  there may be differences  between taxable income and income
computed in accordance with GAAP. These differences  primarily arise from timing
differences in the recognition of revenue and expense for tax and GAAP purposes.
Additionally, Dynex REIT's taxable income does not include the taxable income of
its taxable  affiliate,  although the  affiliates  are included in the Company's
GAAP consolidated  financial  statements.  For the year ended December 31, 1997,
Dynex REIT's estimated taxable income was approximately $71.3 million.

 

<PAGE>

                                                         REGULATION

     As an  approved  mortgage  and  consumer  loan  originator,  the Company is
subject  to  various  federal  and  state  regulations.   A  violation  of  such
regulations  may result in the Company losing its ability to originate  mortgage
and consumer loans in the respective jurisdiction.

     The rules and regulations  applicable to the production  operations,  among
other things, prohibit discrimination and establish underwriting guidelines that
include  provisions for inspections  and  appraisals,  require credit reports on
prospective  borrowers  and fix maximum loan  amounts.  Certain of the Company's
funding   activities  are  subject  to,  among  other  laws,  the  Equal  Credit
Opportunity Act,  Federal  Truth-in-Lending  Act and the Real Estate  Settlement
Procedures  Act  and  the  regulations   promulgated  thereunder  that  prohibit
discrimination  and require  the  disclosure  of certain  basic  information  to
mortgagors concerning credit terms and settlement costs.

     Additionally,  there  are  various  state and  local  laws and  regulations
affecting the production  operations.  The production operations are licensed in
those states requiring such a license. Production operations may also be subject
to applicable state usury statutes.  The Company believes that it is in material
compliance  with all  material  rules and  regulations  to which it is  subject.
COMPETITION  The Company  competes  with a number of  institutions  with greater
financial resources in originating and purchasing loans through their production
operations.  In addition,  in purchasing  portfolio  investments  and in issuing
securities, the Company competes with investment banking firms, savings and loan
associations,  commercial  banks,  mortgage  bankers,  insurance  companies  and
federal agencies and other entities  purchasing  mortgage assets,  many of which
have greater  financial  resources  than the Company.  Additionally,  securities
issued relative to its production  operations will face  competition  from other
investment opportunities available to prospective purchasers.
                                                          EMPLOYEES

     As of December 31, 1997, the Company had 231 employees.


Item 2.    PROPERTIES

     The Company's  executive and administrative  offices and operations offices
are both located in Glen Allen,  Virginia,  on properties leased by the Company.
The address is 10900 Nuckols Road, 3rd Floor, Glen Allen, Virginia 23060.

Item 3.    LEGAL PROCEEDINGS

     On March 20, 1997,  American  Model Homes  ("Plaintiff")  filed a complaint
against  the  Company in  Federal  District  Court in the  Central  District  of
California  alleging  that the  Company,  among  other  things,  misappropriated
Plaintiff's  trade secrets and  confidential  information in connection with the
Company's  establishment  of its model home  lending  business.  The US District
Court for the  Eastern  District  of  Virginia  dismissed  this  complaint  with
prejudice  on February  20,  1998.  The  plaintiffs  have  appealed  the Court's
decision  to the Fourth  Circuit  Court of  Appeals.  The  Company is subject to
various  lawsuits as result of its  lending  activities.  The  Company  does not
anticipate  that the resolution of such lawsuits will have a material  impact on
the Company's  financial  condition.  Item 4. SUBMISSION OF MATTERS TO A VOTE OF
SECURITY  HOLDERS  No  matters  were  submitted  to  a  vote  of  the  Company's
stockholders  during the fourth  quarter of 1997.  
<PAGE>

     PART  II  Item  5.  MARKET  FOR  REGISTRANT'S  COMMON  EQUITY  AND  RELATED
STOCKHOLDER  MATTERS The Company's  common stock is traded on the New York Stock
Exchange  under the trading  symbol DX. The  Company's  common stock was held by
approximately  4,422 holders of record as of February 28, 1998.  During the last
two years, the high and low closing stock prices and cash dividends  declared on
common stock,  adjusted for the  two-for-one  stock split effective May 5, 1997,
were as  follows:cash  dividends  declared  on common  stock,  adjusted  for the
two-for-one stock split effective May 5, 1997, were as follows:
<TABLE>
<CAPTION>

                                                              Cash Dividends
                               High             Low            Declared

1997
<S>                           <C>                 <C>            <C>    

First quarter               $  15 11/16       $ 12 3/4         $  0.325
Second quarter                 15 1/2           12 13/16          0.335
Third quarter                  15 5/16          13 1/8            0.345
Fourth quarter                 14 13/16         13 1/16           0.350


1996

First quarter              $   11             $  9 3/8         $  0.255
Second quarter                 12 9/16           9 3/4            0.275
Third quarter                  12 3/4           10 5/8            0.293
Fourth quarter                 14 13/16         11 15/16          0.310

</TABLE>



<PAGE>


Item 6.    SELECTED FINANCIAL DATA
(amounts in thousands except share data)
<TABLE>
<CAPTION>

       

Years ended December 31,                        1997           1996            1995            1994            1993
- -------------------------------------------------------------------------------------------------------------------------
<S>                                          <C>             <C>           <C>                 <C>            <C>
Net interest margin                         $     84,737    $    75,141     $    43,791     $    44,978          45,019             
Gain on sale of single family mortgage                 -         17,285               -               -               -
operations
Gain on sale of assets, net                       10,254            503           9,651          27,723          23,585
Other income                                       3,604            882           1,591             840             734
General and administrative expenses               24,597         20,763          18,123          21,284          15,211
                                                  ------         ------          ------          ------          ------
Net income                                  $     73,998    $    73,048     $    36,910     $    52,257          54,127             
                                            ==============  =============   =============   =============   =============
Total revenue                               $    350,762    $   330,971     $   266,496     $   256,483         196,575             
                                            ==============  =============   =============   =============   =============
Total expenses                              $    276,764    $   257,923     $   229,586     $   204,226         142,448             
                                            ==============  =============   =============   =============   =============

Net income per common share
    Basic(1)                                $       1.38    $      1.54     $      0.85     $      1.32            1.56             
    Diluted (1)                                     1.37           1.49            0.85            1.32            1.56
Dividends declared per share:
      Common (1)                            $      1.355    $     1.133     $      0.84     $      1.38            1.53             
      Series A Preferred                           2.710          2.375            1.17               -               -
      Series B Preferred                           2.710          2.375            0.42               -               -
      Series C Preferred                           2.920          0.600                               - $             -
                                                                                      -
Return on average common shareholders' equity      17.9%          21.6%           12.5%           19.2%           25.8%
(2)
 Total fundings                             $  2,490,490    $ 1,508,780     $   916,570     $ 2,861,443       4,093,714
As of December 31,                              1997            1996            1995            1994            1993
- -------------------------------------------------------------------------------------------------------------------------

Investments (3)                             $  5,338,454    $  3,953,034    $ 3,426,413     $ 3,539,778     $ 3,513,416
Total assets                                   5,378,172       3,983,122      3,486,288       3,590,383       3,724,554
Non-recourse debt                              3,632,079       2,147,384        843,856         351,406         430,470
Recourse debt                                  1,145,695       1,299,876      2,238,931       3,010,372       2,990,289
Total liabilities                              4,817,263       3,479,505      3,131,465       3,400,350       3,471,522
Shareholders' equity                             560,909         503,617        354,823         190,033         253,032
Number of common shares outstanding           45,146,242      20,653,593      20,198,654      20,078,013      19,331,932
Average number of common shares               43,031,381      20,444,790      20,122,722      19,829,609      17,364,309
Book value per common share (1)             $       9.53    $       8.81    $      6.63     $      4.73     $      6.54

- --------------------------------------------------------------------------------
<FN>

(2)   Excludes unrealized gain/loss on investments available-for-sale.
(3)   Investments  classified  as  available-for-sale  are shown at fair value
      as of December 31, 1997,  1996,  1995,  and 1994 and at amortized cost as
      of December 31, 1993

</FN>
</TABLE>
<PAGE>


Item 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
           RESULTS OF OPERATIONS

<TABLE>
<CAPTION>
                                   FINANCIAL CONDITION

- -------------------------------------------------- -----------------------------
                                                 December 31,
                                       ---------------------------
(amounts in thousands 
except per share data)                  1997                   1996
- -------------------------------------------------- --------------------- 
<S>                                          <C>            <C>    
Investments:
   Collateral for collateralized bonds  $4,375,561          $2,698,342
   Mortgage securities                     513,750             890,212
   Other investments                       214,120              98,943
   Loans held for securitization           235,023             265,537

Non-recourse debt - collateralized bonds 3,632,079           2,147,384
Recourse debt                            1,145,695           1,299,876

Shareholders' equity                       560,909             503,617

Book value per common share                      9.53                8.81

- -------------------------------------------------- -- ------------------ --- -- 
</TABLE>

     Dynex  Capital,  Inc. (the  "Company")  is a mortgage and consumer  finance
company which uses its loan production  operations to create investments for its
portfolio.  Currently,  the Company's primary loan production operations include
the  origination  of  mortgage  loans  secured  by  multifamily  and  commercial
properties  and the  origination  of loans secured by  manufactured  homes.  The
Company  will   generally   securitize   the  loans  funded  as  collateral  for
collateralized bonds, limiting its credit risk and providing long-term financing
for its portfolio.

     Collateral  for  collateralized  bonds As of December 31, 1997, the Company
had  33  series  of  collateralized   bonds  outstanding.   The  collateral  for
collateralized  bonds increased to $4.4 billion at December 31, 1997 compared to
$2.7 billion at December 31,  1996.  This  increase of $1.7 billion is primarily
the result of the addition of $2.7 billion of collateral related to the issuance
of three series of collateralized bonds in 1997, net of $0.9 billion in paydowns
on collateral.

Mortgage securities
     Mortgage  securities  decreased  to $513.8  million at  December  31,  1997
compared to $890.2  million at December 31, 1996. The decrease was primarily the
result of the Company pledging $311.1 million of mortgage  securities as part of
the  collateral  for two series of  collateralized  bonds  issued  during  1997.
Additionally,  the Company  purchased  $848.7  million of  primarily  fixed-rate
mortgage  securities  and sold $847.3 million of primarily  fixed-rate  mortgage
securities during 1997.

Other investments
     Other  investments  increased  from $98.9  million at December  31, 1996 to
$214.1  million at December  31, 1997.  The increase is primarily  the result of
additional  purchases  or  financing  of $116.0  million of model  homes and the
purchase of $38.7 million of property tax  receivables in 1997.  These increases
were  partially  offset  by the sale of $15.3  million  in model  homes  and the
receipt of the $9.5 million annual principal payment on the note receivable from
the 1996 sale of the single family mortgage operations.

Loans held for securitization
     Loans held for securitization decreased from $265.5 million at December 31,
1996 to $235.0  million at December 31, 1997.  The  decrease  resulted  from the
securitization of $1.8 billion of loans as collateral for  collateralized  bonds
during 1997.  This decrease was  principally  offset with new loan fundings from
the Company's production operations,  totaling $565.1 million and bulk purchases
of single family loans, totaling $1.3 billion.

<PAGE>

Non-recourse debt
     Collateralized  bonds  increased  to $3.6 billion at December 31, 1997 from
$2.1 billion at December 31, 1996 as a result of the issuance of $2.6 billion of
collateralized bonds during 1997. Two series of collateralized  bonds,  totaling
$2.3  billion,  were  collateralized  by  securities  secured  by single  family
mortgage loans and  manufactured  housing  loans.  One series,  totaling  $313.5
million was  collateralized by securities  secured by commercial and multifamily
mortgage loans.

Recourse debt
     Recourse  debt  decreased  to $1.1  billion at December  31, 1997 from $1.3
billion at December 31, 1996.  This decrease was  primarily due to  securitizing
$311.1 of mortgage securities as collateral for collateralized  bonds, offset by
the   addition  of  $144.9   million  of   repurchase   agreements   secured  by
collateralized  bonds  retained  by the  Company as a result of  securitizations
during 1997 and the  issuance of $100 million of senior  unsecured  notes during
1997.

Shareholders' Equity
     Shareholders'  equity increased to $560.9 million at December 31, 1997 from
$503.6  million at December 31, 1996.  This increase was primarily the result of
$42 million of common stock proceeds received,  principally through the dividend
reinvestment  program.  In  addition,  the net  unrealized  gain on  investments
available-for-sale  increased  $15.0  million from $64.4 million at December 31,
1996 to $79.4 million at December 31, 1997  primarily due to the issuance of the
three series of collateralized bonds during 1997.
                                                    RESULTS OF OPERATIONS

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
    
 
                                                                          For the Year Ended December 31,
                                                              ----------------------------------------------------------
(amounts in thousands except per share information)                1997               1996                1995
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>                  <C>                 <C>
Net interest margin                                            $       84,737      $      75,141      $      43,791
Gain on sale of single family mortgage operations                           -             17,285                  -
Gain on sale of assets, net                                            10,254                503              9,651
General and administrative expenses                                    24,597             20,763             18,123
Net income                                                             73,998             73,048             36,910
Basic net income per common share(1)                                     1.38               1.54               0.85
Diluted net income per common share(1)                                   1.37               1.49               0.85

Total fundings                                                      2,490,490          1,508,780            916,570

Dividends declared per share:
   Common(1)                                                   $        1.355      $      1.1325              0.840
   Series A Preferred                                                   2.710             2.3750              1.170
   Series B Preferred                                                   2.710             2.3750              0.423
   Series C Preferred                                                   2.920             0.6000                  -

<FN>
- --------------------------------------------------------------------------------
(1)  1996 and 1995 have been adjusted for two-for-one common stock split 
     effective May 5, 1997.
</FN>
</TABLE>

     1997 Compared to 1996. The increase in the Company's net income during 1997
as compared to 1996 is primarily  the result of an increase in both net interest
margin and gain on sale of assets.  These increases were offset  partially by an
increase in general and  administrative  expenses and no comparable  gain to the
gain on sale of the single family  mortgage  operations in 1996. The decrease in
the  Company's  net income per common  share  during 1997 as compared to 1996 is
primarily  the result of an  increase  in the  average  number of common  shares
outstanding  due to the issuance of new common stock and the partial  conversion
of outstanding preferred stock.

     Net interest margin for the year ended December 31, 1997 increased to $84.7
million, or 12.8%, over net interest margin of $75.1 million for the same period
in 1996.  This increase in net interest margin was a result of an overall growth
in average  interest-earning  assets which increased to $4.5 billion during 1997
as compared to $4.1 billion for 1996. Additionally, the increase in net interest
margin was due to the  additional  common stock issued during 1997, the proceeds
from which was initially used to pay short-term borrowings.

     The gain on the sale of the single family mortgage operations in 1996 was a
one-time gain related to the sale of the Company's single family  correspondent,
wholesale  and servicing  business on May 13, 1996.  The gain on sale of assets,
net for 1997 increased to $10.3 million,  as compared to a $0.5 million gain for
1996. The gain on sale of assets during 1997 is primarily the result of premiums
received of $9.9 million on covered call options and put options  written during
1997 and gains  generated  of $0.6  million on the sale of certain  investments.
During  1996,  the Company  sold  certain  investments  in its  portfolio  which
resulted in a $2.0  million  net gain.  The  Company  also wrote  down,  by $1.5
million,  the  carrying  value of  certain  mortgage  derivative  securities  as
anticipated  future  prepayment  rates were  expected  to result in the  Company
receiving less cash than its remaining basis in those investments.

     General and administrative  expenses  increased $3.8 million,  or 18.5%, to
$24.6 million in 1997.  This increase is primarily a result of the growth in the
Company's  current  production   operations  offset  partially  by  the  expense
reductions  resulting from the sale of the single family mortgage  operations in
May 1996. In 1997,  the Company  opened one regional  office and three  district
offices to support its  manufactured  housing  lending  operations.  General and
administrative  expenses should continue  increasing  during 1998 as the Company
continues   to  build  its   production   infrastructure,   including  a  retail
manufactured housing loan origination effort.

     1996  Compared to 1995.  The increase in the  Company's  net income and net
income per common share during 1996 as compared to 1995 was primarily the result
of the  increase in net  interest  margin and the gain on the sale of the single
family mortgage  operations.  These increases were offset partially by a decline
in the gain on sale of assets  and an  increase  in general  and  administrative
expenses.

     Net interest margin for 1996 increased to $75.1 million, or 71.5%, over net
interest  margin of $43.8  million for 1995.  This  increase  was a result of an
overall  increase in the net  interest  spread on all  interest-earning  assets,
which  increased  to 1.52%  for  1996  versus  1.04%  for  1995,  as well as the
increased  contribution  from the net investment in  collateralized  bonds.  The
increase in the net interest spread was attributable to the ARM securities being
fully-indexed  during 1996, and to the more favorable  interest rate environment
on  both  collateralized  bonds  and  recourse  borrowings  related  to the  ARM
securities. During 1995, as a result of rising short-term rates during both 1994
and early 1995,  the Company's ARM securities  were generally not  fully-indexed
throughout the year.

     Prior to the sale of the Company's single family mortgage operations on May
13, 1996, the single family mortgage operations had contributed to the Company's
earnings  through  the  securitization  and sale of  loans  funded  through  its
production  activities,  recorded as gain on sale of assets.  During  1995,  the
Company  recorded  a $4.7  million  net gain on sale of  assets  related  to the
securitization and sale of loans. No gain on securitization or sale of loans was
recorded during 1996.  During 1996, the Company'sold certain  investments in its
portfolio  which resulted in a $2.0 million gain. The Company also wrote down by
$1.5 million the carrying  value of certain  mortgage  derivative  securities as
anticipated  future  prepayment  rates were  expected  to result in the  Company
receiving  less  cash  than  its  remaining  basis  in  those  investments.   In
comparison,  during 1995,  the Company'sold  investments  for a net gain of $3.8
million and recorded no write-downs.  The Company also sold previously purchased
mortgage servicing rights in 1995 for a gain of $1.2 million.

     General and administrative  expenses  increased $2.6 million,  or 14.6%, to
$20.8 million in 1996, as the Company continued to build its  infrastructure for
its manufactured housing lending operations. General and administrative expenses
also increased from 1995 as a result of the Company's continued expansion of its
wholesale  origination  capabilities  for its single family mortgage  operations
prior to their sale. The Company  continued to expand its  manufactured  housing
lending operations,  and in August 1996, acquired  Multi-Family Capital Markets,
Inc. to expand its multifamily and commercial real estate lending businesses.


<PAGE>

     The  following  table  summarizes  the average  balances  of the  Company's
interest-earning  assets  and their  average  effective  yields,  along with the
Company's average interest-bearing liabilities and the related average effective
interest rates, for each of the periods presented.

                                  Average Balances and Effective Interest Rates
<TABLE>
<CAPTION>


- ------------------------------------------------------------------------------------------------------------------------
(amounts in thousands)                                             Year Ended December 31,
- ------------------------------------------------------------------------------------------------------------------------
                                                 1997                         1996                       1995
                                       -------------------------   ---------------------------  ------------------------
                                          Average       Effective     Average      Effective      Average     Effective
                                          Balance        Rate         Balance         Rate        Balance       Rate
                                       --------------   --------   --------------  -----------  ------------  ----------
<S>                                     <C>            <C>            <C>            <C>            <C>            <C>
Interest-earning assets:  (1)
   Collateral for collateralized       $  2,775,494     7.53 %        1,832,141      8.11 %     $  711,316      8.58 %
bonds(2) (3)
   Mortgage securities                    1,110,646     8.36          1,831,621      7.01         2,277,906     7.05
   Other investments                        136,932     10.00            62,484      9.18           35,413     14.97
   Loans held for securitization            502,677     7.98            355,326      8.29          331,995      8.54
                                            -------     ----            -------      ----          -------      ----                
   Total interest-earning assets       $  4,525,749     7.86 %        4,081,572      7.65 %     $ 3,356,630     7.60 % 
                                       ==============   ======     ==============  ========     ============  ========

Interest-bearing liabilities:
   Non-recourse debt - collateralized  $  2,226,894     6.67 %        1,493,397      6.63 %        530,616      7.52 %
bonds (3)
   Recourse debt - collateralized           419,621     5.74            248,657      5.60          148,935       6.01
bonds retained
                                       --------------   ------     --------------  --------     ------------  --------
                                          2,646,515     6.53          1,742,054      6.50          679,551      7.21
     Recourse debt secured by
investments:
       Mortgage securities                  931,334     5.74          1,691,629      5.55         2,071,750     6.07
       Other investments                     31,372     7.74              1,241      9.59           11,329      8.64
       Loans held for securitization        354,116     5.83            229,494      5.90          274,686      7.05
     Recourse debt - unsecured               88,059     9.01             46,375     10.01           49,375      9.97
                                             ------     ----             ------     -----           ------      ----                
          Total interest-bearing       $  4,051,396     6.38 %        3,710,793      6.13 %     $ 3,086,691     6.56 % 
liabilities
                                       ==============   ======     ==============  ========     ============  ========
Net interest spread on all investments                  1.48 %                       1.52 %                     1.04 %
(3)
                                                        ======                     ========                   ========
Net yield on average interest-earning                   2.15 %                       2.08 %                     1.57 %
assets
                                                        ======                     ========                   ========

- --------------------------------------------------------------------------------------------------------------------------
<FN>
___________________________
(1)  Average balances exclude adjustments made in accordance with Statement of
     Financial Accounting Standards No. 115, "Accounting for Certain Investments
     in Debt and Equity Securities", to record available for sale securities at
     fair
     value.
(2)  Average  balances  exclude  funds held by trustees of $2,481,  $2,839 and 
     $3,815 for the years  ended  December  31, 1997, 1996 and 1995, 
     respectively.
(3)  Effective  rates are  calculated  excluding  non-interest  related  
     collateralized  bond  expenses and provision for credit losses.
</FN>
</TABLE>
     1997  compared to 1996 The net interest  spread  decreased to 1.48% for the
year  ended  December  31,  1997 from  1.52% for the same  period in 1996.  This
decrease  was  primarily  the  result  of  the  decline  in  the  spread  on the
collateralized  bonds,  which for 1997  constituted  the largest  portion of the
Company's  investment  portfolio  on  a  weighted-average  basis.  In  addition,
short-term  interest rates increased  0.25% during March 1997,  which raised the
Company's  weighted-average borrowing costs to 6.38% for the year ended December
31, 1997,  from 6.13% for the year ended December 31, 1996. The overall yield on
interest-earning  assets  increased  to 7.86% for year ended  December 31, 1997,
from 7.65% for the same period in 1996.  This  increase is primarily  due to the
ARM assets in the  Company's  portfolio  resetting  upwards  during 1997 and the
purchase of higher  yielding ARM residual  trusts during the latter part of 1996
and during the first three quarters of 1997.

     Individually,  the net interest spread on collateralized bonds decreased 61
basis points,  from 161 basis points for the year ended December 31, 1996 to 100
basis points for the same period in 1997.  This decline was primarily due to the
securitization of lower coupon collateral,  principally A+ quality single family
ARM loans during 1997 coupled with the  prepayments  of seasoned,  higher coupon
single  family  collateral  during  1997.  In  addition,  the  spread on the net
investment in collateralized  bonds decreased due to higher premium amortization
caused by increased prepayments during the latter part of 1997. The net interest
spread on mortgage securities  increased 116 basis points, from 146 basis points
for the year  ended  December  31,  1996 to 262 basis  points for the year ended
December 31, 1997.  This increase is primarily  attributed to the ARM securities
in the  Company's  portfolio  during 1997 having a higher  margin than those ARM
securities  in the  Company's  portfolio  in  1996.  In  addition,  the  Company
purchased higher yielding ARM residual trusts during the latter part of 1996 and
during  the first  three  quarters  of 1997.  The net  interest  spread on other
investments  increased 267 basis points, from a negative 41 basis points for the
year ended  December 31, 1996,  to 226 basis points for the year ended  December
31, 1997, due primarily to lower borrowing  costs  associated with the Company's
single family model home purchase and leaseback  business  during 1997.  The net
interest spread on loans held for securitization decreased 24 basis points, from
239 basis points from the year ended  December 31, 1996, to 215 basis points for
the same period in 1997. This decrease is primarily attributable to the purchase
of lower coupon  loans,  principally  A+ quality  single family ARM loans during
1997.

     1996  compared  to 1995.  The  increase  in net  interest  spread  for 1996
relative to 1995 is  primarily  the result of the  increase in the spread on ARM
securities  and an  increase  in the  average  balance  and  spread  on the  net
investment in  collateralized  bonds,  which for 1996,  constituted  the largest
portion of the Company's investment  portfolio on a weighted-average  basis. The
net interest spread benefited as a result of the declining  short-term  interest
rate environment during the first part of 1996, which had the impact of reducing
the Company's  borrowing  costs faster than reducing the yields on the Company's
interest-earning assets. The Company's overall weighted-average  borrowing costs
decreased  to  6.13%  for  1996  from  6.56%  for  1995.  The  overall  yield on
interest-earning assets increased to 7.65% from 7.60% as the Company's portfolio
became more heavily weighted in collateral for  collateralized  bonds which have
higher effective rates than ARM securities.  Collateral for collateralized bonds
increased to an average $1.8  billion for the year ended  December 31, 1996,  or
158%, from an average $711.3 million for the year ended December 31, 1995.

     Individually,   the  net  interest   spread  on  the  net   investment   in
collateralized  bonds  increased 24 basis points,  from 137 basis points for the
year ended  December 31, 1995,  to 161 basis points for the same period in 1996.
This increase is partially  attributable  to the declining  short-term  interest
rate  environment,  which had the impact of reducing  the  collateralized  bonds
borrowing   costs  faster  than  reducing  the  yield  on  the   collateral  for
collateralized  bonds. The net interest spread on mortgage securities  increased
48 basis  points,  from 98 basis points for the year ended  December 31, 1995 to
146 basis  points for the year ended  December 31,  1996.  During 1995,  the ARM
securities were "teased" during the first nine months of 1995. Subsequently, the
ARM securities  became  fully-indexed  as short-term  rates  stabilized and then
declined  during the latter half of 1995 and through the first  quarter of 1996.
In addition,  the Company purchased higher yielding fixed-rate securities during
1996. The net interest spread on other  investments  decreased 674 basis points,
from 633 basis  points from the year ended  December  31,  1995,  to negative 41
basis  points for the year ended  December  31,  1996,  due  primarily to higher
borrowing costs  associated with the Company's single family model home purchase
and leaseback  business  during 1996. The net interest  spread on loans held for
securitization  increased  90 basis  points,  from 149 basis points for the year
ended  December 31, 1995, to 239 basis points for the same period in 1996.  This
increase is primarily  attributed to the reduced borrowing costs associated with
the decline in short-term interest rates during the first part of 1996.

     The following tables summarize the amount of change in interest income
and interest expense due to changes in interest rates versus changes in volume:
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------
                                                 1997 to 1996                         1996 to 1995
                                     ------------------------------------- ------------------------------------
(amounts in thousands)                  Rate        Volume       Total        Rate        Volume      Total
                                     ------------ ----------- ------------ ------------ ----------- -----------
<S>                                     <C>             <C>           <C>       <C>       <C>            <C>

Collateral for collateralized bonds   $  (11,428)  $  71,699   $   60,271  $   (3,456 )  $ 91,124    $  87,668
Mortgage securities                       21,435      (57,076)    (35,641)       (844 )   (31,302 )    (32,146)
Other investments                            556        7,405       7,961      (2,577 )     3,012          435
Loans held for securitization             (1,122)      11,795      10,673        (861 )     1,951        1,090
                                     ------------ ------------------------ ------------ ----------- -----------

Total interest income                      9,441       33,823      43,264      (7,738 )    64,785       57,047
                                     ------------ ------------------------ ------------ ----------- -----------

Non-recourse debt - collateralized           472       48,887      49,359      (5,200 )    64,385       59,185
bonds
Recourse debt - collateralized bonds         329        9,939      10,268        (668 )     5,712        5,044
retained
                                     ------------ ------------------------ ------------ ----------- -----------
   Total collateralized bonds                801       58,826      59,627      (5,868 )    70,097       64,229
Recourse debt secured by investments:
    Mortgage securities                    2,845      (44,158)    (41,313)    (10,296 )   (22,099 )    (32,395)
    Other investments                        (28)       2,369       2,341          99        (973 )       (874)
    Loans held for securitization           (169)       7,370       7,201      (2,940 )    (2,967 )     (5,907)
Recourse debt - unsecured                   (529)       3,852       3,323          20        (305 )       (285)
                                     ------------ ------------------------ ------------ ----------- -----------

Total interest expense                     2,920       28,259      31,179     (18,985 )    43,753       24,768
                                     ------------ ------------  ----------  -----------   ---------   ---------
                                                 
Net interest on mortgage assets       $    6,521  $     5,564  $   12,085  $   11,247    $ 21,032    $  32,279
                                     ============ ======================== ============ =========== ===========

- -----------------------------------------------------------------------------------------------------------------
<FN>

Note:  The  change in  interest  income  and  interest  expense  due to changes
in both  volume  and rate,  which  cannot be segregated,  has been allocated  
proportionately  to the change due to volume and the change due to rate. This
table excludes other interest expense and provision for credit losses.
</FN>
</TABLE>

<PAGE>

Interest Income and Interest-Earning Assets

     The Company's average  interest-earning  assets grew to $4.5 billion during
1997,  an increase of 11% from $4.1 billion of average  interest-earning  assets
during 1996. This increase in average interest-earnings assets was primarily the
result of the addition of $2.7 billion of collateral  for  collateralized  bonds
during  1997.  Of this  amount,  $0.3  billion  resulted  from the pledge of ARM
securities already owned by the Company as collateral for collateralized  bonds.
This was offset by $1.1 billion of principal  paydowns on  securities  and loans
during 1997.  Average  interest-earning  assets increased to $4.1 billion during
1996, from $3.4 billion during 1995. This increase in  interest-earnings  assets
from 1995 to 1996 was  primarily  a result of the  addition  of $2.1  billion of
collateral  for  collateralized  bonds  during  1996,  net of  $0.8  billion  of
principal  paydowns on securities and loans during 1996.  Total interest  income
rose 14% during 1997,  from $312.3 million for the year ended December 31, 1996,
to $355.6  million for the same period of 1997.  This increase in total interest
income was due to the growth in average  interest-earning  assets  during  1997.
Total interest income also rose 22% during 1996 from $255.3 million for the year
ended December 31, 1995 to $312.3 million for the same period in 1996.  Overall,
the yield on average  interest-earning  assets  rose to 7.86% for the year ended
December  31, 1997,  from 7.65% and 7.60% for the years ended  December 31, 1996
and 1995,  respectively.  These increases  resulted from increased yields on ARM
loans  included  in  the  Company's  investment  portfolio  for  collateral  for
collateralized  bonds, ARM securities and ARM residual  trusts.  As indicated in
the table below, the average yields were 2.02%,  2.06% and 1.50% higher than the
average  daily  six-month  LIBOR  interest  rate  during  1997,  1996 and  1995,
respectively.  While a majority of the ARM loans  underlying  the  Company's ARM
securities  and  collateral  for  collateralized  bonds are indexed to and reset
based upon the level of the London InterBank  Offered Rate (LIBOR) for six-month
deposits  (six-month  LIBOR),  approximately  one-third are indexed to and reset
based upon the level of the Constant Maturity Treasury Index (CMT).

                                                     Earning Asset Yield
                                                       ($ in millions)
<TABLE>
<CAPTION>
           

- -------------- --------------- -- ------------- --- -------------- ---- ------------------ ---------------
                  Average                                                                      Asset
               Interest-Earning                                           Daily Average     Yield versus
                   Assets           Interest           Average           Six Month LIBOR     Six Month
                                   Income(1)         Asset Yield                               LIBOR
- -------------- --------------- -- ------------- --- -------------- ---- ------------------ ---------------
<S>                  <C>                <C>             <C>                     <C>            <C>    

1995           $    3,356.6    $      255.3             7.60%                 6.10%            1.50%
1996                4,081.6           312.3             7.65%                 5.59%            2.06%
1997                4,525.7           355.6             7.86%                 5.84%            2.02%
- -------------- -- ------------ --- ------------ --- -------------- ---- ------------------ ---------------
<FN>

     (1)  Interest  income includes  amounts related to the gross interest 
          income on securities  which are accounted for on a net basis.
</FN>
</TABLE>

     The average asset yield is reduced for the amortization of premiums, net of
discounts on the Company's  investment  portfolio.  By creating its  investments
through its production operations, the Company believes that premium amounts are
less than if the  investments  were acquired in the market.  As indicated in the
table below,  premiums on the Company's collateral for collateralized bonds, ARM
securities and fixed-rate securities at December 31, 1997 were $56.9 million, or
approximately 1.23% of the aggregate investment portfolio balance. The principal
repayment rate for the Company  (indicated in the table below as "CPR Annualized
Rate") was 37% for the year ended December 31, 1997. CPR or "constant prepayment
rate" and is a measure of the annual prepayment rate on a pool of loans.

                                               Premium Basis and Amortization
                                                       ($ in millions)
<TABLE>
<CAPTION>


- ---------------------------------------------------------------------------------------------------------------------
                                                                                                      Amortization
                                                                    CPR                              Expense as a %
                            Net             Amortization        Annualized           Principal        of Principal
                          Premium             Expense              Rate               Paydowns          Paydowns
- ---------------------------------------------------------------------------------------------------------------------
<S>                           <C>                 <C>            <C>                 <C>                 <C>    

1995                  $      46.6        $       7.9                (1)         $      462.3             1.71%
1996                         54.1                13.8               24%                752.5             1.84%
1997                         56.9                18.4               37%                993.2             1.85%
- ---------------------------------------------------------------------------------------------------------------------
<FN>

(1)   CPR rate was not available for the period.
</FN>
</TABLE>

<PAGE>

Interest Expense and Cost of Funds

     The Company's largest expense is the interest cost on borrowed funds. Funds
to finance  the  investment  portfolio  are  borrowed  primarily  in the form of
collateralized  bonds and  repurchase  agreements,  both of which are  primarily
indexed to LIBOR, principally one-month LIBOR. The Company may use interest rate
swaps, caps and financial futures to manage its interest rate risk. The net cost
of these instruments is included in the cost of funds table below as a component
of interest  expense for the period to which it relates.  The Company's  average
borrowed  funds  increased  from $3.7 billion during 1996 to $4.1 billion during
1997.  The  increase  resulted  primarily  from the  issuance of $2.6 billion of
collateralized  bonds  during 1997.  This  increase  was  partially  offset by a
reduction  of  repurchase  agreements  primarily  as a  result  of  the  Company
securitizing   $311.1  million  of  ARM  securities   previously  financed  with
repurchase agreements as collateral for collateralized bonds. For the year ended
December 31, 1997, interest expense also increased to $258.5 million from $227.3
million for the year ended 1996,  while the average  cost of funds  increased to
6.38% for 1997 compared to 6.13% for 1996. The increase in the cost of funds was
a result of an increase in the one-month LIBOR rates during the first quarter of
1997.  The cost of funds for the year  ended  December  31,  1996,  compared  to
December 31, 1995,  decreased to 6.13% from 6.56 %,  respectively as a result of
the decline of the one-month LIBOR rate during 1996.

                                                        Cost of Funds
                                                       ($ in millions)
<TABLE>
<CAPTION>



- -----------------------------------------------------------------------------------------------------------
                                                                           Average       Cost of Funds
                        Average Borrowed       Interest        Cost       One-month          versus
                             Funds          Expense (1)(2)   of Funds       LIBOR       One-month LIBOR
- -----------------------------------------------------------------------------------------------------------
<S>                           <C>                 <C>            <C>         <C>               <C>    

1995                  $      3,086.7      $      202.5         6.56%         5.97%            0.59%
1996                         3,710.8             227.3         6.13%         5.45%            0.68%
1997                         4,051.4             258.5         6.38%         5.64%            0.74%
- -----------------------------------------------------------------------------------------------------------
<FN>

(1)  Excludes non-interest related expenses.
(2)  Includes the net amortization expense of bond discounts and bond premiums
     of $2.4 million, ($0.2) million and ($0.3) million for the years ended 
     December 31, 1997, 1996 and 1995, respectively.
</FN>
</TABLE>


Interest Rate Agreements

     As  part  of the  Company's  asset/liability  management  process  for  its
investment  portfolio,  the Company enters into interest rate agreements such as
interest rate caps, swaps and financial futures contracts.  These agreements are
used to reduce  interest rate risk which arises from the lifetime  yield caps on
the ARM securities,  the mismatched  repricing of portfolio  investments  versus
borrowed funds, and finally,  assets repricing on indices such as the prime rate
which differ from the related borrowing indices.  The agreements are designed to
protect the portfolio's cash flow and to provide income and capital appreciation
to the Company in the event that short-term interest rates rise quickly.

     The following  table includes all interest rate  agreements in effect as of
each  year  end for  asset/liability  management  of the  investment  portfolio.
Interest  rate  agreements  used by the Company for  asset/liability  management
include interest rate swap, cap,  futures and forward  agreements and options on
interest  rate  futures.  This table  excludes all interest  rate  agreements in
effect for the Company's loan production  operations.  Generally,  interest rate
swaps and caps are used to manage the interest rate risk  associated with assets
that have  periodic and annual  interest  rate reset  limitations  financed with
borrowings  that  have no such  limitations.  Financial  futures  contracts  and
options on futures may be used to  lengthen  the terms of  repurchase  agreement
financing,  generally from one month to three and six months.  Amounts presented
are  aggregate  notional  amounts.  To the  extent any of these  agreements  are
terminated,  gains and losses are generally  amortized over the remaining period
of the original  agreement.  Interest rate caps included $425 million of forward
start caps beginning in 2001.


<PAGE>
<TABLE>
<CAPTION>

                 Instruments Used for Interest Rate Risk Management Purposes(1)
                                   (Notional amounts in millions)

- --------------------------------------------------------------------------------
                 Interest Rate    Interest Rate     Financial       Options on
December 31,         Caps            Swaps           Futures         Futures
- --------------------------------------------------------------------------------
<S>                      <C>            <C>            <C>             <C>    

1995             $    1,575      $      1,227      $     1,000    $      2,130
1996                  1,499             1,453              -               -
1997                  1,499             1,354              -               -
- --------------------------------------------------------------------------------
<FN>
(1)  Excludes all hedge agreements in effect for the Company's production 
     operations.
</FN>
</TABLE>

Net Interest Rate Agreement Expense

     The net interest rate agreement  expense,  or hedging  expense,  equals the
expenses,  net of any benefits  received,  from these  agreements.  For the year
ended  December 31, 1997, net hedging  expense  amounted to $6.61 million versus
$6.62 million and $3.70 million for the years ended  December 31, 1996 and 1995,
respectively.  Such amounts  exclude the hedging  costs and benefits  associated
with the  Company's  production  activities  as these  amounts  are  deferred as
additional premium or discount on the loan funded and amortized over the life of
the loan as an adjustment to its yield. The net interest rate agreement  expense
declined  slightly  for the year ended  December  31, 1997  compared to the same
period in 1996.  This  slight  decrease  was the result of the  amortization  of
existing  interest rate  agreements  and no new interest rate  agreements  being
entered  into during  1997.  The  increase in the net  interest  rate  agreement
expense for 1996  compared to 1995 is primarily the result of the addition of an
interest rate swap agreements to reduce the Company's exposure to basis risk for
certain  collateral  for  collateralized  bonds and to cap the  borrowing  costs
during any six-month period for a portion of the short-term borrowings.

<TABLE>
<CAPTION>
                                           Net Interest Rate Agreement Expense
                                                     ($ in millions)
- --------------------------------------------------------------------------------

                                       Net Expense      Net Expense as
            Net Interest             as Percentage   Percentage of Average
            Rate Agreement             of Average        Borrowings
              Expense            Assets (annualized)    (annualized)
- --------------------------------------------------------------------------------
<S>               <C>                        <C>             <C>    

1995           $ 3.70                      0.11%           0.12%
1996             6.62                      0.16%           0.18%
1997             6.61                      0.15%           0.16%
- --------------------------------------------------------------------------------
</TABLE>

Fair value

     The  fair  value  of  the  available-for-sale   portion  of  the  Company's
investment  portfolio as of December 31, 1997, as measured by the net unrealized
gain on  investments  available-for-sale,  was $79.4 million above its amortized
cost basis, which represents a $15.0 million increase from December 31, 1996. At
December 31, 1996,  the fair value of the  Company's  investment  portfolio  was
$64.4 million above its amortized cost basis.  This increase in the  portfolio's
value is primarily  attributable  to the increase in the value of the collateral
for  collateralized  bonds  relative to the  collateralized  bonds issued during
1997.

     All of the  collateral  pledged  to  secure  collateralized  bonds has been
securitized,  and, therefore,  is considered to be debt securities  according to
Statement  of Financial  Accounting  Standard  No. 115  "Accounting  for Certain
Investments in Debt and Equity  Securities".  As such, the collateral pledged is
considered  available-for-sale  subject to the lien of the  collateralized  bond
indenture. The unrealized gains and losses for these investments are included in
the Company's net unrealized gain on investments available-for-sale.


<PAGE>

Credit Exposures

     The Company  securitizes its loan production into  collateralized  bonds or
pass-through  securitization structures.  With either structure, the Company may
use  overcollateralization,   subordination,   reserve  funds,  bond  insurance,
mortgage pool insurance or any  combination of the foregoing as a form of credit
enhancement.  With all forms of credit  enhancement,  the  Company  may retain a
limited portion of the direct credit risk after securitization.

     The following table summarizes the aggregate principal amount of collateral
for collateralized bonds and pass-through  securities  outstanding;  the maximum
direct credit  exposure  retained by the Company  (represented  by the amount of
overcollateralization  pledged and subordinated securities rated below BBB owned
by the Company),  net of the credit reserves  maintained by the Company for such
exposure;  and the  actual  credit  losses  incurred  for each  year.  The table
excludes  any risks  related to  representations  and  warranties  made on loans
funded by the  Company  and  securitized  in  mortgage  pass-through  securities
generally funded through 1994. The increase during 1997 is related to the credit
exposure retained by the Company on its $2.7 billion in  securitizations  during
1997. The net credit  exposure in the table below includes $22 million of credit
exposure from the Company's  commercial loan  securitization in October 1997.The
Company  anticipates that such exposure will be substantially  eliminated during
the first six months of 1998 through the sale of currently retained classes from
that securitization though no assurance can be given that these retained classes
will be sold. There were no delinquencies  for loans included in this securities
at December 31, 1997.

                                       Credit Reserves and Actual Credit Losses
                                                    ($ in millions)
<TABLE>
<CAPTION>   

- -----------------------------------------------------------------------------------------------
                                        Maximum
                                        Credit                    Maximum Credit Exposure, Net
                                     Exposure, net     Actual         of Credit Reserves to
                      Outstanding      of Credit    Credit Losses   Outstanding Loan Balance
December 31,         Loan Balance      Reserves
- ------------------------------------------------------------------------------------------------
<S>                      <C>                 <C>          <C>                   <C>    

1995                 $    2,405.0   $      47.4     $      -                   1.97%
1996                      3,848.1          30.0           5.2                  0.78%
1997                      5,153.1          86.6          19.9                  1.68%
- ------------------------------------------------------------------------------------------------
</TABLE>


     The following table  summarizes  single family mortgage loan,  manufactured
housing loan and multifamily  mortgage loan delinquencies as a percentage of the
outstanding collateral balance for those securities mentioned above in which the
Company  has  retained a portion  of the direct  credit  risk.  Multifamily  and
commercial   loan   collateral   related  to  the   Company's   two   commercial
securitizations  are not included as there were no  delinquencies as of December
31, 1997. As of December 31, 1997, the Company believes that its credit reserves
are  sufficient  to cover any  losses  which  may  occur as a result of  current
delinquencies presented in the table below.

<TABLE>
<CAPTION>
                                                   Delinquency Statistics

- --------------------------------------------------------------------------------
         60 to 90 days delinquent      90 days and over delinquent
                                       (includes REO and foreclosures)    Total
- --------------------------------------------------------------------------------
<S>            <C>                      <C>                           <C>    

1995        2.50%                      3.23%                             5.73%
1996        0.88%                      3.40%                             4.28%
1997        0.52%                      2.78%                             3.30%
- --------------------------------------------------------------------------------
</TABLE>
 
<PAGE>

     The following table summarizes the credit rating for securities held in the
Company's  investment  portfolio.  This table  excludes the  Company's  mortgage
derivatives and residual securities (as the risk on such securities is primarily
prepayment-related,  not  credit-related),  other investments and loans held for
securitization.  The carrying  balances of the investments rated below A are net
of credit  reserves and  discounts.  The average  credit rating of the Company's
investments  at the end 1997 was AAA. At December  31, 1997,  securities  with a
credit rating of AA or better were $4.7 billion, or 98.3% of the Company's total
investments  compared to 99.1% and 97.7% at December  31, 1996 and  December 31,
1995,  respectively.  At the end of 1997,  $352.0  million of  investments  were
split-rated  between rating agencies.  Where investments were  split-rated,  for
purposes of this table,  the Company  classified such  investments  based on the
higher credit rating.

                                              Investments by Credit Rating (1)
                                                       ($ in millions)
<TABLE>
<CAPTION>
             
    

- ---------- --- ----------- -- ----------- -- ----------- --- ----------- ---------- ------------ ---------- ----------
               AAA            AA             A               Below A     AAA        AA Percent   A          Below A
                Carrying      Carrying       Carrying        Carrying    Percent     of Total    Percent    Percent
                 Value          Value          Value           Value     of Total                of Total   of Total
- ---------- --- ----------- -- ----------- -- ----------- --- ----------- ---------- ------------ ---------- ----------
<S>            <C>               <C>              <C>            <C>       <C>          <C>         <C>       <C>

1995       $    2,039.9    $   1,010.3    $     23.7      $     46.8       65.3%       32.4%       0.8%       1.5%
1996            2,708.4         752.8            -              29.9       77.5%       21.6%         -        0.9%
1997            4,346.3         358.8            -              82.9       90.8%       7.5%          -        1.7%
- ---------- --- ----------- -- ----------- -- ----------- --- ----------- ---------- ------------ ---------- ----------
<FN>

(1)  Carrying value does not include mortgage derivatives and residual 
     securities, other investments and loans held for securitization.
</FN>
</TABLE>

General and Administrative Expenses

     General and  administrative  expenses ("G&A  expense")  consist of expenses
incurred in conducting  the  Company's  production  activities  and managing the
investment portfolio,  as well as various other corporate expenses.  G&A expense
increased for 1997 as compared to 1996, primarily as a result of continued costs
in  connection  with  the  building  of the  production  infrastructure  for the
manufacturing housing, commercial lending, and specialty finance businesses. G&A
expense related to the production  operations is likely to increase over time as
the  Company  expands its  production  activities  with  current and new product
types. G&A expense increased for the year ended December 31, 1996 as compared to
the same period in 1995  primarily  due to the  expansion  of the single  family
wholesale  operations and the start up costs related to the manufactured housing
lending operations.

         The following  table  summarizes the Company's  efficiency,  the ratio
of G&A expense to average  interest-  earning assets, and the ratio of G&A
expense to average total equity.

<TABLE>
<CAPTION>

                         Operating Expense Ratios

- --------------------------------------------------------------------------------
             G&A                G&A Expense/Average        G&A Expense/Average
           Efficiency             Interest-earning            Total Equity (2)
           Ratio (1)                   Assets
- --------------------------------------------------------------------------------
<S>       <C>                          <C>                       <C>    

1995       7.10%                      0.54%                      5.92%
1996       6.65%                      0.51%                      5.28%
1997       6.92%                      0.54%                      5.29%
- --------------------------------------------------------------------------------
<FN>
(1)  G&A expense as a percentage of interest income.
(2)  Average total equity excludes net unrealized gain (loss) on investments 
     available-for-sale.
</FN>
</TABLE>


<PAGE>


Net Income and Return on Equity

     Net income  increased  from $73.0  million for the year ended  December 31,
1996 to $74.0  million  for the same  period in 1997.  Net income  available  to
common  shareholders  decreased from $63.0 million to $59.2 million for the same
periods,  respectively.  Return on common equity (equity excludes net unrealized
gain on investments  available-for-sale)  decreased from 21.6% for 1996 to 17.9%
1997.  The decrease in the return on common equity is a result of the decline in
net income available to common  shareholders  from 1996 to 1997 and the issuance
of new common shares.

                          Components of Return on Common Equity
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------
                                                  Gains and
                  Net Interest     Provision        Other          G&A          Preferred
                     Margin/      for Losses       Income        Expense/       Dividend/      Return on     Net Income
                     Average    /Average Common   /Average       Average     Average Common     Average     Available to
                  Common Equity     Equity      Common Equity     Common         Equity         Common         Common
                                                                  Equity                        Equity      Shareholders
- --------------------------------------------------------------------------------------------------------------------------
<S>                  <C>              <C>            <C>            <C>            <C>         <C>             <C>
1995                  17.1%          1.1%           4.1%           6.6%           1.0%           12.5%        $ 34,164
1996                  26.8%          1.1%           6.4%           7.1%           3.4%           21.6%           63,039
1997                  27.4%          1.8%           4.2%           7.4%           4.5%           17.9%           59,178
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>

Dividends and Taxable Income

     The Company and its qualified REIT subsidiaries (collectively "Dynex REIT")
have elected to be treated as a real estate  investment trust for federal income
tax purposes.  The REIT  provisions  of the Internal  Revenue Code require Dynex
REIT to  distribute to  shareholders  substantially  all of its taxable  income,
thereby  restricting  its  ability to retain  earnings.  The  Company  may issue
additional  common stock,  preferred stock or other  securities in the future in
order to fund growth in its  operations,  growth in its investment  portfolio or
for other purposes.

     The Company intends to declare and pay out as dividends 100% of its taxable
income  over time.  The  Company's  current  practice  is to  declare  quarterly
dividends.  Generally, the Company'strives to declare a quarterly dividend which
will  result in the  distribution  of most or all of the taxable  income  earned
during the quarter. At the time of the dividend announcement, however, the total
level of taxable  income for the quarter is unknown.  Additionally,  the Company
has considerations other than the desire to pay out most of the taxable earnings
for the  quarter,  which  may take  precedence  when  determining  the  level of
dividends.

                                    Dividend Summary
                    ($ in thousands, except per share amounts)
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
      Taxable Net    Taxable Net    Dividend
        Income       Income Per     Declared
      Available to  Common Share   Per Common     Dividend        Cumulative
       Common                       Share         Pay-out       Undistributed
     Shareholders                                 Ratio         Taxable Income
- --------------------------------------------------------------------------------
<S>       <C>            <C>            <C>       <C>             <C>    

1995  $    32,438     $   0.805    $  0.8400       104%     $     3,204
1996       51,419         1.260       1.1325        90%           8,210
1997       56,528         1.331       1.3550       102%           3,949
- --------------------------------------------------------------------------------
</TABLE>
     Taxable  income for 1997 is estimated as the Company has not filed its 1997
federal income tax returns.  Taxable income differs from the financial statement
net income, which is determined in accordance with generally accepted accounting
principles  (GAAP).  For the year ended  December 31, 1997,  GAAP net income per
common  share  exceeded  taxable  income per  common  share  principally  due to
differences  related to the sale of the single family mortgage operations during
1996. For tax purposes,  the sale is being accounted for on an installment  sale
basis with annual taxable income of  approximately  $10 million through the year
2001.  Cumulative  undistributed taxable income represents timing differences in
the amounts earned for tax purposes versus the amounts distributed. Such amounts
can be distributed  for tax purposes in the subsequent  year as a portion of the
normal quarterly dividend.

Recent Accounting Pronouncements

     In January 1997, the Company adopted the Statement of Financial  Accounting
Standard No. 125,  "Accounting  for Transfers and Servicing of Financial  Assets
and  Extinguishments  of  Liabilities"  ("FAS No.  125").  FAS No. 125  provides
accounting  and  reporting  standards  for  transfers and servicing of financial
assets  and  extinguishments  of  liabilities  based on a  financial  components
approach that focuses on control of the respective  assets and  liabilities.  It
distinguishes  transfers of financial  assets that are sales from transfers that
are secured  borrowings.  The impact of adopting FAS No. 125 did not result in a
material change to the Company's financial position and results of operations.

     The Company also adopted Financial  Accounting  Standard No. 128, "Earnings
Per Share" ("FAS No. 128") in 1997.  FAS No. 128 replaced  Primary EPS and Fully
Diluted EPS with Basic EPS and Diluted EPS, respectively.

     In February 1997, the Financial Accounting Standards Board issued Statement
of Financial  Accounting  Standard No. 129,  "Disclosure  of  Information  about
Capital  Structure"  ("FAS No. 129"). FAS No. 129 summarizes  previously  issued
disclosure  guidance  contained  within APB  Opinions  No. 10 and 15, as well as
Statement of Financial  Accounting  Standard  No. 47,  "Disclosure  of Long-Term
Obligations".  This statement is effective for financial  statements for periods
ending  after  December  15,  1997.  There  are no  significant  changes  to the
Company's disclosures pursuant to the adoption of FAS No. 129.

     In June 1997, the Financial  Accounting Standards Board issued Statement of
Financial  Accounting Standard No. 130, "Reporting  Comprehensive  Income" ("FAS
No.  130").  FAS  No.  130  requires   companies  to  classify  items  of  other
comprehensive  income by their nature in a financial  statement  and display the
accumulated balance of other comprehensive income separately.  This statement is
effective  for  financial  statements  issued for fiscal years  beginning  after
December  15,  1997.  There  will be no  significant  changes  to the  Company's
financial statements pursuant to the adoption of FAS No. 130.

     In June 1997, the Financial  Accounting Standards Board issued Statement of
Financial  Accounting  Standard  No.  131,  "Disclosures  about  Segments  of an
Enterprise and Related  Information"  ("FAS No. 131").  FAS No. 131  establishes
standard for reporting information about operating segments and is effective for
financial  statements issued for fiscal years beginning after December 15, 1997.
There will be no significant  changes to the Company's  disclosures  pursuant to
the adoption of FAS No. 131.

     In January 1998, the Financial  Accounting Standards Board issued Statement
of Financial Accounting Standard No. 132, "Employers'  Disclosure about Pensions
and  Other  Postretirement  Benefits"  ("FAS  No.  132").  FAS No.  132  revises
employers'  disclosures about pension and other postretirement benefit plans and
is effective for financial  statements  issued for fiscal years  beginning after
December  15,  1997.  There  will be no  significant  changes  to the  Company's
disclosures pursuant to the adoption of FAS No. 132.

Year 2000

     The Year 2000 issue affects virtually all companies and organizations. Many
companies  have  existing  computer  applications  which use only two  digits to
identify  a year  in the  date  field.  These  applications  were  designed  and
developed  without  considering the impact of the change of the century.  If not
corrected these computer  applications may fail or create  erroneous  results by
the year 2000.

     The  majority  of the  Company's  information  critical  systems  have been
developed internally since 1992. The development of these systems was undertaken
with full  awareness of issues  involving the Year 2000,  and  consequently  the
Company does not expect to encounter any significant Year 2000 problems with 
these systems.

     The Company relies upon a small number of third party software  vendors for
certain information systems. Testing of these vendors' systems is expected to be
completed by the end of 1998,  and the Company does not expect to see any 
significant impact to the operations supported by these vendors as a result of
Year 2000 problems.

     The Company does not expect that any  expenses  incurred as a result of any
necessary modifications will be material to the results if operations.



<PAGE>

                                               LIQUIDITY AND CAPITAL RESOURCES

     The Company  has various  sources of cash flow upon which it relies for its
working capital needs.  Sources of cash flow from operations  include  primarily
net interest margin and the return of principal on the portfolio of investments.
The  Company's   primary  source  of  borrowings  is  through  the  issuance  of
collateralized  bonds.  Other  borrowings  such  as  repurchase  agreements  and
warehouse  lines of credit provide the Company with  additional cash flow in the
event that it is necessary. Historically, these sources have provided sufficient
liquidity for the conduct of the Company's operations. However, if a significant
decline in the market value of the Company's investment portfolio that is funded
with recourse debt should occur,  the Company's  available  liquidity from these
other  borrowings may be reduced.  As a result of such a reduction in liquidity,
the  Company  may be forced to sell  certain  investments  in order to  maintain
liquidity.  If  required,  these  sales  could be made at prices  lower than the
carrying value of such assets, which could result in losses.

     In order to grow its equity base, the Company may issue additional  capital
stock.  Management  strives to issue such  additional  shares  when it  believes
existing  shareholders are likely to benefit from such offerings  through higher
earnings and  dividends  per share than as compared to the level of earnings and
dividends the Company would likely generate without such offerings. During 1997,
the Company issued 826,900 shares of its common stock pursuant to a registration
statement filed with the Securities and Exchange  Commission for net proceeds of
$11.4  million.  The Company  also issued  2,224,530  shares of its common stock
during 1997  pursuant to its dividend  reinvestment  program for net proceeds of
$30.6 million.

     The Company borrows funds on a short-term basis to support the accumulation
of loans prior to the issuance of  collateralized  bonds.  These  borrowings may
bear fixed or variable interest rates, may require additional  collateral in the
event  that the value of the  existing  collateral  declines,  and may be due on
demand or upon the occurrence of certain  events.  If borrowing costs are higher
than the yields on the assets financed with such funds, the Company's ability to
acquire  or fund  additional  assets  may be  substantially  reduced  and it may
experience losses. These short-term borrowings consist of the Company's lines of
credit and repurchase agreements.  These borrowings are paid down as the Company
securitizes or sells loans.

     A  substantial  portion of the assets of the  Company are pledged to secure
indebtedness  incurred by the  Company.  Accordingly,  those assets would not be
available for  distribution to any general  creditors or the stockholders of the
Company in the event of the Company's liquidation, except to the extent that the
value of such assets exceeds the amount of the indebtedness they secure.

Non-recourse Debt
 
     The  Company,  through  limited-purpose  finance  subsidiaries,  has issued
non-recourse  debt in the form of  collateralized  bonds to fund its  investment
growth. The obligations under the  collateralized  bonds are payable solely from
the collateral for  collateralized  bonds and are otherwise  non-recourse to the
Company.  Collateral for  collateralized  bonds are not subject to margin calls.
The  maturity  of each  class is  directly  affected  by the  rate of  principal
prepayments on the related collateral. Each series is also subject to redemption
according to specific  terms of the  respective  indentures,  generally when the
remaining  balance  of the bonds  equals 35% or less of the  original  principal
balance of the bonds.  At December  31,  1997,  the Company has $3.6  billion of
collateralized  bonds  outstanding  as compared to $2.1  billion at December 31,
1996.

Recourse Debt

     Secured.  At December  31, 1997,  the Company had three  credit  facilities
aggregating  $600 million to finance loan fundings of which $300 million expires
in 1998 and $300  million  expires  in 1999.  One of these  facilities  includes
several  sublines  aggregating $200 million to serve various  purposes,  such as
multifamily  loan  fundings,  working  capital,  and  manufactured  housing loan
fundings.  Unsecured working capital  borrowings under this facility are limited
to $30 million.  The Company expects these credit facilities will be renewed, if
necessary,  at their  respective  expiration  dates,  although  there  can be no
assurance  of such  renewal.  The  lines of  credit  contain  certain  financial
covenants  which the Company met as of December  31, 1997.  However,  changes in
asset levels or results of  operations  could result in the  violation of one or
more  covenants  in the future.  At December  31,  1997,  the Company had $102.0
million outstanding under its credit facilities.

     The  Company  finances  a portion  of its  investments  through  repurchase
agreements. Repurchase agreements allow the Company to sell investments for cash
together with a simultaneous  agreement to repurchase the same  investments on a
specified  date for a price which is equal to the  original  sales price plus an
interest   component.   At  December  31,  1997,  the  Company  had  outstanding
obligations  of $889.0  million  under such  repurchase  agreements  compared to
$1,123.1 million at December 31, 1996.

     Increases in either short-term  interest rates or long-term  interest rates
could negatively  impact the valuation of mortgage  securities and may limit the
Company's  borrowing  ability or cause various  lenders to initiate margin calls
for mortgage  securities  financed using  repurchase  agreements.  Additionally,
certain of the  Company's  ARM  securities  are AAA or AA rated classes that are
subordinate  to related AAA rated  classes  from the same series of  securities.
Such AAA or AA rated classes may have less  liquidity than  securities  that are
not  subordinated  and the value of such classes is more dependent on the credit
rating of the  related  insurer  or the  credit  performance  of the  underlying
mortgage loans.  In instances of a downgrade of an insurer or the  deterioration
of the credit quality of the underlying mortgage collateral,  the Company may be
required  to sell  certain  investments  in  order  to  maintain  liquidity.  If
required,  these sales could be made at prices lower than the carrying  value of
the assets, which could result in losses.

     To reduce the Company's exposure to changes in short-term interest rates on
its  repurchase  agreements,  the  Company  may  lengthen  the  duration  of its
repurchase  agreements  secured by investments by entering into certain interest
rate futures and/or option  contracts.  As of December 31, 1997, the Company had
no such financial futures or option contracts outstanding.

         Unsecured

     Since 1994, the Company has issued three series of unsecured  notes payable
totaling  $150  million.  The proceeds  from these  issuances  have been used to
reduce short-term debt related to financing loans held for securitization during
the accumulation period as well as for general corporate  purposes.  These notes
payable have an  outstanding  balance at December 31, 1997 of $141 million.  The
Company also has various  acquisition  notes  payable  totaling  $1.6 million at
December 31, 1997. The above note agreements contain certain financial covenants
which the Company met as of December 31, 1997. However,  changes in asset levels
or results of operations  could result in the violation of one or more covenants
in the future.

     Total  recourse debt  decreased  from $1.3 billion for December 31, 1996 to
$1.1 billion for December 31, 1997.  This  decrease is primarily a result of the
securitization of $311.1 million of mortgage  securities,  which previously were
financed  through  repurchase  agreement and notes  payable,  as collateral  for
collateralized bonds. Total recourse debt should continue to decline during 1998
as the  Company  continues  to finance on a  long-term  basis the loans held for
securitization  and mortgage  securities  through the issuance of collateralized
bonds.

                                                     Total Recourse Debt
                                                       ($ in millions)
<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------------
                                                        Total Recourse Debt to      Recourse Interest
December 31,                   Total Recourse Debt              Equity                Coverage Ratio
- ----------------------------------------------------------------------------------------------------------
<S>                                     <C>                     <C>                       <C>     

1996                          $         1,299.9                 3.04                       1.55
1997                                    1,145.7                 2.15                       1.72
- -----------------------------------------------------------------------------------------------------------
</TABLE>

     Potential  immediate  sources of  liquidity  for the Company  include  cash
balances and unused  availability on the credit facilities  described above. The
potential  immediate sources of liquidity  increased 21% at December 31, 1997 in
comparison to December 31, 1996. This increase in potential immediate sources of
liquidity  was due  primarily to the issuance of $2.6 billion of  collateralized
bonds  during 1997 and the  issuance of $100 million of senior notes during July
1997,  which were used to pay down  short-term  borrowings  related to financing
loans held for securitization during the accumulation period.

                                Potential Immediate Sources of Liquidity
                                           ($ in millions)
<TABLE>
<CAPTION>


- --------------------------------------------------------------------------------------------------------------------
                                                                    Potential          Potential Immediate Sources
                     Cash Balance(1)    Estimated Unused      Immediate Sources of       of Liquidity as a % of
December 31,                           Borrowing Capacity           Liquidity              Total Recourse Debt
- --------------------------------------------------------------------------------------------------------------------
<S>                      <C>                 <C>                       <C>                       <C>    

1996                 $      4.8      $        131.8         $          136.6                     10.53%
1997                        5.8               154.8                    160.6                     14.02%
- --------------------------------------------------------------------------------------------------------------------
<FN>
(1)  Cash  balance  excludes  restricted  cash in the amount of $12.5  million 
     and $6.6 million at December 31, 1997 and 1996,
     respectively.
</FN>
</TABLE>


<PAGE>



                                                    FOURTH QUARTER REVIEW

     The Company  reported net income of $17.8 million for the fourth quarter of
1997 and  earnings  per  common  share of  $0.32.  These  results  were a slight
decrease  from the  fourth  quarter  of 1996 net  income  of $17.9  million  and
earnings per common share of $0.35.  Compared  with the fourth  quarter of 1996,
the  Company's  fourth  quarter 1997 results  reflect  mainly an increase in the
general and  administrative  expenses,  offset  partially  by an increase in net
interest margin.

     Net interest  margin  totaled $21.9 million for the fourth  quarter of 1997
compared  with $19.8  million  for the  fourth  quarter  of 1996.  The  increase
resulted primarily from an increase in average  interest-earning  assets to $5.1
billion for the fourth  quarter of 1997  compared to $4.3 billion for the fourth
quarter  of 1996.  The  increase  in the  average  interest-earning  assets  was
primarily due to the addition of $2.7 billion in collateral  for  collateralized
bonds  during  1997,  net  of  $0.9  billion  of  paydowns.   This  increase  in
interest-earnings assets was offset by the decline in the net interest spread on
collateralized  bonds which  decreased from 1.51% for the fourth quarter of 1996
to 0.80% for the fourth  quarter of 1997.  This decline was primarily due to the
securitization of lower coupon collateral,  principally A+ quality single family
ARM loans during 1997 coupled with the  prepayments of higher coupon  collateral
during  the  fourth   quarter  1997.   The  spread  on  the  net  investment  in
collateralized  bonds was also effected by higher premium amortization caused by
the increased  prepayments during the fourth quarter of 1997. These factors were
the major contributors to the overall decrease in the net interest spread on all
interest-earning  assets  from 1.51% in the fourth  quarter of 1996 to 1.29% for
the fourth quarter of 1997.

     Annualized return on common  shareholders'  equity was 15.96% in the fourth
quarter of 1997 compared to 19.31% for the fourth quarter of 1995.

     The average  borrowed funds  increased $0.7 billion to $4.6 billion for the
fourth  quarter of 1997 compared to $3.9 billion for the fourth quarter of 1996.
This   increase   was   directly   related  to  the   increase  in  the  average
interest-earning  assets,  primarily  collateral for  collateralized  bonds. The
average cost of funds also  increased  from 6.21% for the fourth quarter of 1996
to 6.49% for the fourth  quarter of 1997.  The increase in the cost of funds was
due primarily to the increase in the average  one-month LIBOR rate in the fourth
quarter of 1997 in comparison to the fourth quarter of 1996.

     Loan  production  from all sources for the fourth quarter of 1997 increased
to $465.3  million from $125.0  million for the fourth quarter of 1996 primarily
as a result of an increase in  purchases  of A+ quality  single  family loans as
well as an increase in multifamily and manufactured  housing fundings during the
fourth quarter of 1997. In addition,  the Company'started funding commercial and
multifamily construction/permanent loans during 1997.


<PAGE>

Summary of Selected Quarterly Results (unaudited)
(amounts in thousands except share data)
<TABLE>
<CAPTION>    

- ------------------------------------------------------------------------------------------------------------------------
                                                        First             Second            Third            Fourth
Year ended December 31, 1997                           Quarter           Quarter           Quarter           Quarter
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>                 <C>            <C>                 <C>    

Operating results:
       Total revenues                                 $   79,960        $   83,805       $   92,606        $    94,391
       Net interest margin                                20,591            21,463           20,822             21,861
       Net income                                         18,310            18,384           19,512             17,792
       Basic net income per common share (2)                0.35              0.35             0.36               0.32
       Diluted net income per common share (2)              0.35              0.34             0.36               0.32
       Cash dividends declared per common share (2)        0.325             0.335            0.345               0.35
                         Annualized return on
    common                                                18.83%            18.23%           18.83%             15.96%
          shareholders' equity
- ------------------------------------------------------------------------------------------------------------------------

Average interest-earning assets                        3,822,478         4,326,438        4,806,525          5,147,551
Average borrowed funds                                 3,384,627         3,876,080        4,365,282          4,579,595
- ------------------------------------------------------------------------------------------------------------------------

Net interest spread on interest-earning assets             1.71%             1.59%            1.39%              1.29%
Average asset yield                                        8.06%             7.93%            7.71%              7.78%
Net yield on average interest-earning assets               2.44%             2.25%            1.97%              2.00%
(1)
Cost of funds                                              6.35%             6.34%            6.32%              6.49%
- ------------------------------------------------------------------------------------------------------------------------

Loans funded                                             182,976           873,637          528,244            905,633
- ------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------
                                                        First             Second           Third             Fourth
Year ended December 31, 1996                           Quarter           Quarter          Quarter           Quarter
- ------------------------------------------------------------------------------------------------------------------------

Operating results:
       Total revenues                               $     72,982      $     91,236      $     80,414      $     86,339
       Net interest margin                                18,127            18,278            18,965            19,771
       Net income                                         12,685            25,897            16,558            17,908
       Basic net income per common share (2)                0.26              0.58              0.35              0.35
       Diluted net income per common share (2)              0.26              0.54              0.34              0.34
       Cash dividends declared per common share (2)        0.255             0.275            0.2925              0.31
                Annualized return on common
          shareholders' equity                            15.12%            32.45%            19.17%            19.31%
- ------------------------------------------------------------------------------------------------------------------------

Average interest-earning assets                        3,746,349         4,164,848         4,106,537         4,308,551
Average borrowed funds                                 3,472,800         3,782,776         3,717,976         3,869,616
- ------------------------------------------------------------------------------------------------------------------------

Net interest spread on interest-earning assets             1.70%             1.43%             1.48%             1.51%
Average asset yield                                        7.74%             7.52%             7.63%             7.72%
Net yield on average interest-earning assets (1)           2.14%             1.99%             2.07%             2.14%
Cost of funds                                              6.04%             6.09%             6.15%             6.21%
- ------------------------------------------------------------------------------------------------------------------------

Loans funded                                             767,630           337,230           278,926           124,994
- ------------------------------------------------------------------------------------------------------------------------
<FN>

(1)  Computed as net interest margin excluding non-interest collateralized bond
     expenses.
(2)  Adjusted for two-for-one common stock split effective May 5, 1997.

</FN>
</TABLE>

<PAGE>

                                                 FORWARD-LOOKING STATEMENTS

     Certain written statements in this Form 10-K made by the Company,  that are
not historical fact constitute  "forward-looking  statements" within the meaning
of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended. Such forward-looking statements may
involve  factors  that could  cause the actual  results of the Company to differ
materially from historical  results or from any results  expressed or implied by
such  forward-looking  statements.  The Company cautions the public not to place
undue reliance on forward-looking statements,  which may be based on assumptions
and anticipated events that do not materialize.  The Company does not undertake,
and the Securities Litigation Reform Act specifically relieves the Company from,
any obligation to update any forward-looking statements.

     Factors that may cause actual results to differ from historical  results or
from any results expressed or implied by forward-looking  statements include the
following:

     Economic  Conditions.  The  Company  is  affected  by  consumer  demand for
manufactured housing,  multifamily housing and other products which it finances.
A material  decline in demand for these  products and services would result in a
reduction in the volume of loans originated by the Company. The risk of defaults
and credit losses could increase during an economic slowdown or recession.  This
could have an adverse  effect on the  Company's  financial  performance  and the
performance on the Company's securitized loan pools.

     Capital  Resources.  The Company  relies on various  credit  facilities and
repurchase  agreements  with certain  investment  banking firms to help meet the
Company's   short-term  funding  needs.  The  Company  believes  that  as  these
agreements  expire,  they will  continue to be  available  or will be able to be
replaced;  however  no  assurance  can be given as to such  availability  or the
prospective terms and conditions of such agreements or replacements.

     Interest Rate Fluctuations.  The Company's income depends on its ability to
earn greater interest on its investments than the interest cost to finance these
investments.  Interest rates in the markets served by the Company generally rise
or fall with  interest  rates as a whole.  A  majority  of the  loans  currently
originated  by the Company are  fixed-rate.  The  profitability  of a particular
securitization  may be reduced if interest rates increase  substantially  before
these loans are securitized.  In addition,  the majority of the investments held
by the  Company  are  variable  rate  collateral  for  collateralized  bonds and
adjustable-rate investments. These investments are financed through non-recourse
long-term  collateralized bonds and recourse short-term  repurchase  agreements.
The net interest spread for these  investments could decrease during a period of
rapidly rising short-term  interest rates, since the investments  generally have
periodic interest rate caps and the related borrowing have no such interest rate
caps.

     Defaults.  Defaults by borrowers on loans  retained by the Company may have
an adverse  impact on the  Company's  financial  performance,  if actual  credit
losses  differ  materially  from  estimates  made by the  Company at the time of
securitization.  The  allowance  for  losses  is  calculated  on  the  basis  of
historical  experience and  management's  best  estimates.  Actual  defaults may
differ from the Company's  estimate as a result of economic  conditions.  Actual
defaults on ARM loans may increase  during a rising  interest rate  environment.
The Company believes that its reserves are adequate for such risks.

     Prepayments.  Prepayments by borrowers on loans  securitized by the Company
may have an adverse impact on the Company's financial  performance.  Prepayments
are expected to increase  during a declining  interest  rate or flat yield curve
environment.  The Company's  exposure to rapid  prepayments is primarily (i) the
faster amortization of premium on the investments and, to the extent applicable,
amortization  of bond discount,  and (ii) the  replacement of investments in its
portfolio with lower yield securities. At December 31, 1997, the yield curve was
considered  flat  relative  to its normal  shape,  and as a result,  the Company
expects some prepayment acceleration during the first six months in 1998.

     Competition.  The  financial  services  industry  is a  highly  competitive
market. Increased competition in the market could adversely affect the Company's
market share within the industry and hamper the Company's  efforts to expand its
production sources.

     Regulatory Changes.  The Company's business is subject to federal and state
regulation  which,  among other things  require the Company to maintain  various
licenses and  qualifications  and require  specific  disclosures  to  borrowers.
Changes in existing laws and regulations or in the  interpretation  thereof,  or
the  introduction  of new laws  and  regulations,  could  adversely  affect  the
Company's operation and the performance of the Company's securitized loan pools.

     New  Production  Sources.  The Company has expanded  both its  manufactured
housing and  commercial  lending  businesses.  The Company is  incurring or will
incur  expenditures  related  to the  start-up  of  these  businesses,  with  no
guarantee that  production  targets set by the Company will be met or that these
businesses  will be  profitable.  Various  factors such as economic  conditions,
interest rates,  competition  and the lack of the Company's prior  experience in
these businesses could all impact these new production sources.


Item 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The consolidated financial statements of the Company and the related notes,
together with the  Independent  Auditors'  Report thereon are set forth on pages
F-1 through F-23 of this Form 10-K.


Item 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
          FINANCIAL DISCLOSURE

None.
                                                          PART III

Item 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The information  required by Item 10 as to directors and executive officers
of the Company is included in the Company's  proxy statement for its 1998 Annual
Meeting of Stockholders  (the 1998 Proxy Statement) in the Election of Directors
and  Management  of the Company  sections  on pages 4 and 6 and is  incorporated
herein by reference.


Item 11.   EXECUTIVE COMPENSATION

     The information required by Item 11 is included in the 1998 Proxy Statement
in  the  Management  of  the  Company  section  on  pages  6  through  10 and is
incorporated herein by reference.


Item 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The information required by Item 12 is included in the 1998 Proxy Statement
in the Ownership of Common Stock section on page 5 and is incorporated herein by
reference.

Item 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The information required by Item 13 is included in the 1998 Proxy Statement
in the Compensation  Committee Interlocks and Insider  Participation  section on
page 10 and is incorporated herein by reference.

                                                           Part IV

Item 14.   EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)  Documents filed as part of this report:

1. and 2. Financial Statements and Financial Statement Schedule

     The  information  required  by this  section of Item 14 is set forth in the
Consolidated  Financial Statements and Independent Auditors' Report beginning at
page F-1 of this Form 10-K.  The index to the Financial  Statements and Schedule
is set forth at page F-2 of this Form 10-K.

<PAGE>




3.  Exhibits

     Exhibit Number Exhibit 3.1 Articles of Incorporation of the Registrant,  as
amended,  effective as of February 4, 1988. (Incorporated herein by reference to
the  Company's  Amendment No. 1 to the  Registration  Statement on Form S-3 (No.
333-10783) filed March 21, 1997.)

     3.2 Amended  Bylaws of the  Registrant  (Incorporated  by  reference to the
Company's  Annual  Report on Form 10-K for the year ended  December 31, 1992, as
amended.)

     3.3 Amendment to the Articles of Incorporation, effective December 29, 1989
(Incorporated  herein  by  reference  to the  Company's  Amendment  No. 1 to the
Registration Statement on Form S-3 (No. 333-10783) filed March 21, 1997.)

     3.4 Amendment to Articles of Incorporation,  effective June 27, 1995
(Incorporated herein by reference to the  Company's  Current  Report on Form 
8-K (File No.  1-9819),  dated June 26,1995.)

     3.5 Amendment to Articles of Incorporation, effective October 23, 
1995 (Incorporated herein by reference to the Company's Current Report on Form
8-K (File No. 1-9819), dated October 19, 1995.)

     3.6 Amendment to the Articles of Incorporation, effective October 9, 1996
(Incorporated herein by reference to the   Registrant's Current Report on Form 
8-K, filed October 15, 1996.)

     3.7 Amendment to the Articles of Incorporation, effective October 10, 1996
(Incorporated herein by reference to the   Registrant's Current Report on Form
8-K, filed October 15, 1996.)

     3.8 Amendment to the Articles of Incorporation, effective October 19, 1992.
(Incorporated  herein  by  reference  to the  Company's  Amendment  No. 1 to the
Registration Statement on Form S-3 (No. 333- 10783) filed March 21, 1997.)

     3.9 Amendment to the Articles of Incorporation,  effective August 17, 1992.
(Incorporated  herein  by  reference  to the  Company's  Amendment  No. 1 to the
Registration Statement on Form S-3 (No. 333- 10783) filed March 21, 1997.)

     3.10  Amendment  to Articles of  Incorporation,  effective  April 25, 1997.
(Incorporated herein by reference to the Company's Quarterly Report on Form 10-Q
for the quarter ended March 31, 1997.)

     3.11  Amendment  to  Articles  of  Incorporation,  effective  May 5,  1997.
(Incorporated herein by reference to the
 Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 1997.)

     10.1 Dividend Reinvestment and Stock Purchase Plan (Incorporated herein by
reference to the Company's Registration Statement on Form S-3 (No. 33-52071).)

     10.2 Executive Deferred Compensation Plan (Incorporated  by reference  to 
the Company's Annual Report on Form 10-K for the year ended December 31, 1993 
(File No. 1-9819) dated March 21, 1994.)

     10.3 Employment  Agreement:  Thomas H. Potts (Incorporated by reference to
Exhibits to the Company's Annual Report filed on Form 10-K for the year ended 
December 31, 1994 (File No. 1-9819) dated March 31, 1995.)

     10.4 Promissory  Note,  dated as of May 13, 1996,  between the  Registrant
(as Lender) and Dominion  Mortgage  Services, Inc. (as Borrower)  (Incorporated
herein by reference to Exhibits to the Company's  Form 10-Q for the quarter 
ended June 30, 1996 (File No. 1-9819) dated August 14, 1996.)

     10.5 Employment  Agreement:  William J. Moore  dated  August 31,  1996 
(Incorporated  by  reference  to Exhibits to the Company's  Annual Report filed
on Form 10-K for the year ended  December 31, 1996 (File No.  1-9819) dated 
March 31, 1997.)

     10.6 The  Registrant's.  Bonus Plan  (Incorporated by reference to Exhibits
to the Company's Annual Report filed on Form 10-K for the year ended December 
31, 1996 (File No. 1-9819) dated March 31, 1997.)

     10.7 The Directors Stock Appreciation Rights Plan (Incorporated herein by
reference to the  Company's  Quarterly  Report on Form 10-Q for the quarter 
ended March 31, 1997.)

     10.8 1992 Stock Incentive Plan as amended (Incorporated herein by reference
to the Company's  Quarterly  Report  on Form 10-Q for the quarter ended March 
31, 1997.)

     21.1 List of consolidated entities of the Company (filed 
herewith)

     23.1 Consent of KPMG Peat Marwick LLP  (filed herewith)

(b) Reports on Form 8-K

None.


<PAGE>


                                                         SIGNATURES


     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

 
                                                  DYNEX CAPITAL, INC.
                                                  (Registrant)



March 25, 1998                                     /s/ Thomas H. Potts          
- --------------                                     -------------------          
                                                   Thomas H. Potts
                                                   President
                                                   (Principal Executive Officer)


March 25, 1998                                     /s/ Lynn K. Geurin           
- --------------                                     ------------------           
                                                   Lynn K. Geurin
                                                   Executive Vice President and
                                                   Chief Financial Officer
                                                   (Principal Accounting and 
                                                   Financial Officer)

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

     Signature                      Capacity                   Date


/s/ Thomas H. Potts                 Director                   March 25, 1998
- -------------------                                    
Thomas H. Potts



/s/ J. Sidney Davenport, IV         Director                   March 25, 1998
- ---------------------------         
J. Sidney Davenport, IV


/s/ Richard C. Leone                Director                   March 25, 1998
- --------------------                
Richard C. Leone


/s/ Paul S. Reid                    Director                   March 25, 1998
- ----------------                    
Paul S. Reid


/s/ Donald B. Vaden                 Director                   March 25, 1998
- -------------------                 
Donald B. Vaden



<PAGE>




                                                  DYNEX CAPITAL, INC.


                                         CONSOLIDATED FINANCIAL STATEMENTS AND

                                             INDEPENDENT AUDITORS' REPORT

                                              For Inclusion in Form 10-K

                                               Annual Report Filed with

                                          Securities and Exchange Commission

                                                   December 31, 1997




<PAGE>


DYNEX  CAPITAL, INC.
INDEX TO FINANCIAL STATEMENTS AND SCHEDULE


<TABLE>
<CAPTION>
<S>     <C>                                                           <C>    
                                                                                

Financial Statements:                                                  Page

         Independent Auditors' Report                                  F-3
         Consolidated Balance Sheets -- December 31, 1997 and 1996     F-4
         Consolidated Statements of Operations -- For the years ended
             December 31, 1997, 1996 and 1995                          F-5
         Consolidated Statements of Shareholders' Equity -- For the
             years ended December 31, 1997, 1996 and 1995              F-6
         Consolidated Statements of Cash Flows -- For the years ended
             December 31, 1997, 1996 and 1995                          F-7
         Notes to Consolidated Financial Statements --
             December 31, 1997, 1996 and 1995                          F-8


Schedule IV - Mortgage Loans on Real Estate                            F-21

All other schedules are omitted because they are not applicable or not required.

</TABLE>


<PAGE>









                                             INDEPENDENT AUDITORS' REPORT




The Board of Directors
Dynex Capital, Inc.:


     We have audited the  consolidated  financial  statements of Dynex  Capital,
Inc. and  subsidiaries as listed in the  accompanying  index. In connection with
our audits of the consolidated  financial  statements,  we also have audited the
financial  statement  schedule  as  listed  in  the  accompanying  index.  These
consolidated  financial  statements  and  financial  statement  schedule are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these  consolidated  financial  statements  and  financial  statement
schedule based on our audits.

     We conducted  our audits in accordance  with  generally  accepted  auditing
standards.  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.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion,  the consolidated  financial  statements  referred to above
present  fairly,  in all  material  respects,  the  financial  position of Dynex
Capital, Inc. and subsidiaries as of December 31, 1997 and 1996, and the results
of their operations and their cash flows for each of the years in the three-year
period ended December 31, 1997, in conformity with generally accepted accounting
principles. Also, in our opinion, the related financial statement schedule, when
considered in relation to the basic consolidated financial statements taken as a
whole presents  fairly,  in all material  respects,  the  information  set forth
therein.




                            KPMG PEAT MARWICK LLP


Richmond, Virginia
February 4, 1998

<PAGE>


CONSOLIDATED BALANCE SHEETS
DYNEX CAPITAL, INC.

December 31, 1997 and 1996
(amounts in thousands except share data)
<TABLE>
<CAPTION>

ASSETS                                                                                  1997                1996
                                                                                      ----------          ----------
<S>                                                                                       <C>                 <C>    

Investments:
    Collateral for collateralized bonds                                              $   4,375,561      $    2,698,342
    Mortgage securities                                                                    513,750             890,212
    Other investments                                                                      214,120              98,943
    Loans held for securitization                                                          235,023             265,537
                                                                                     -----------------    ----------------
                                                                                         5,338,454           3,953,034

Cash                                                                                        18,329              11,396
Accrued interest receivable                                                                  5,628               8,078
Other assets                                                                                15,761              10,614
                                                                                            ------              ------              
                                                                                     $   5,378,172      $    3,983,122
                                                                                     =================    ================

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES                                                                     

Non-recourse debt - collateralized bonds                                             $  3,632,079      $    2,147,384
Recourse debt:                                                                  
     Secured by collateralized bonds retained                                             494,493             366,688
     Secured by investments                                                               510,491             887,530
     Unsecured                                                                            140,711              45,658

Accrued interest payable                                                                    7,240               4,401
Accrued expenses and other liabilities                                                     12,756              11,610
Dividends payable                                                                          19,493              16,234
                                                                                      -------------       -------------
                                                                               
                                                                                        4,817,263           3,479,505
                                                                                     -----------------    ----------------

SHAREHOLDERS' EQUITY

Preferred stock, par value $.01 per share,
   50,000,000 shares authorized:
      9.75% Cumulative Convertible Series A,
        1,397,511 and 1,552,500 issued and outstanding, respectively                    31,920              35,460
      9.55% Cumulative Convertible Series B,
        1,957,490 and 2,196,824 issued and outstanding, respectively                    45,822              51,425
      9.73% Cumulative Convertible Series C,
        1,840,000 and 1,840,000 issued and outstanding, respectively                    52,740              52,740
Common stock,  par value $.01 per share,
  100,000,000 and 50,000,000 shares authorized, respectively,
  45,146,242 and 20,653,593 issued and outstanding, respectively                           451                 207
Additional paid-in capital                                                             342,570             291,637
Net unrealized gain on investments available-for-sale                                   79,441              64,402   
Retained earnings                                                                        7,965               7,746
                                                                                                       -------------
                                                                               -----------------    
                                                                                       560,909             503,617
                                                                                   -------------       -------------
                                                                               
                                                                                $    5,378,172      $    3,983,122
                                                                               =================    ================
<FN>
See notes to consolidated financial statements.
</FN>
</TABLE>

<PAGE>


CONSOLIDATED STATEMENTS OF OPERATIONS
DYNEX CAPITAL, INC.
<TABLE>
<CAPTION>

Years ended December 31, 1997, 1996 and 1995
(amounts in thousands except share data)
                                                         1997                 1996                 1995
                                                   -------------------  ------------------   -------------------
<S>                                                         <C>                   <C>                 <C>    

Interest income:
     Collateral for collateralized bonds            $        208,946     $       148,675      $         61,007
     Mortgage securities                                      79,714             128,450               160,597
     Other investments                                        13,730               5,737                 5,301
     Loans held for securitization                            34,514              29,439                28,349
                                                   -------------------  ------------------   -------------------
                                                             336,904             312,301               255,254
                                                   -------------------  ------------------   -------------------

Interest and related expense:                          
     Non-recourse debt                                       152,678             102,925                41,883
     Recourse debt                                            91,674             128,310               162,761
     Other                                                     1,982               2,819                 3,931
                                                   -------------------  ------------------   -------------------
                                                             246,334             234,054               208,575
                                                   -------------------  ------------------   -------------------

Net interest margin before provision for losses               90,570              78,247                46,679
Provision for losses                                          (5,833 )            (3,106 )              (2,888 )
                                                   -------------------  ------------------   -------------------
Net interest margin                                           84,737              75,141                43,791

Gain on sale of single family mortgage operations                  -              17,285                     -
Gain on sale of assets, net                                   10,254                 503                 9,651
Other income                                                   3,604                 882                 1,591
General and administrative expenses                          (24,597 )           (20,763 )             (18,123 )
                                                      ----------------     ---------------      ----------------
                                                   
Net income                                          $         73,998     $        73,048      $         36,910
                                                   ===================  ==================   ===================

Net income                                          $         73,998     $        73,048      $         36,910
Dividends on preferred stock                                 (14,820 )           (10,009 )              (2,746 )
                                                             -------             -------                ------  
                                                   
Net income available to common shareholders         $         59,178     $        63,039      $         34,164
                                                   ===================  ==================   ===================

Per common share:
     Basic                                          $           1.38     $          1.54      $           0.85
                                                   ===================  ==================   ===================
     Diluted                                        $           1.37     $          1.49      $           0.85
                                                   ===================  ==================   ===================
<FN>
See notes to consolidated financial statements.
</FN>
</TABLE>

<PAGE>


CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
DYNEX  CAPITAL, INC.

Years ended December 31, 1997, 1996 and 1995
(amounts in thousands except share data)
<TABLE>
<CAPTION>

                                                                                            Net Unrealized
                                                                 Additional          Gain (Loss)          Retained
                                        Preferred     Common       Paid-in         on Investments         Earnings
                                          Stock        Stock       Capital        Available-for-Sale     (Deficit)       Total
                                       ---------------------------------------------------------------------------------------------

<S>                                       <C>               <C>       <C>                    <C>             <C>          <C>

 Balance at December 31, 1994        $         -  $         201        279,296 $             (72,678 )  $    (9,348) $    $197,471

 Issuance of common stock                                     1          2,212                     -             -           2,213
                                       -
 Series A preferred stock issued,
     net of issuance costs                  35,460            -             -                      -             -          35,460
 Series B preferred stock issued,
     net of issuance costs                  51,425            -             -                      -             -          51,425
 Net income - 1995                                            -             -                      -         36,910         36,910
                                       -
 Change in net unrealized loss
     on                   investments                         -             -                 67,919             -          67,919
available-for-sale                     -
 Dividends on common stock
     at $0.84 per share                                       -             -                      -        (33,829)       (33,829)
                                       -
 Dividends on preferred stock                                 -             -                      -         (2,746)        (2,746)
                                       -
                                       ---------------------------------------------------------------------------------------------
 Balance at December 31, 1995               86,885          202        281,508                (4,759)        (9,013)       354,823

 Issuance of common stock                                     5         10,129                     -             -          10,134
                                       -
 Series C preferred stock issued,
     net of issuance costs                  52,740            -             -                      -             -          52,740
 Net income - 1996                                            -             -                      -         73,048         73,048
                                       -
 Change in net unrealized loss
     on                   investments                         -             -                 69,161             -          69,161
available-for-sale                     -
 Dividends on common stock
     at $1.1325 per share                                     -             -                      -        (46,280)       (46,280)
                                       -
 Dividends on preferred stock                                 -             -                      -        (10,009)       (10,009)
                                       -
                                       ---------------------------------------------------------------------------------------------
 Balance at December 31, 1996              139,625          207        291,637                64,402          7,746        503,617

 Issuance of common stock                                    25         42,009                     -                        42,034
                                                 -                                                                -
 Conversion of preferred stock              (9,143)           6          9,137                     -                    
                                                                                                                  -              -
 Two-for-one common stock split                             213           (213)                    -                    
                                                 -                                                                -              -
 Net income - 1997                                                           -                     -         73,998         73,998
                                                 -            -
 Change in net unrealized gain
     on                   investments                                        -                15,039                        15,039
available-for-sale                               -            -                                                   -
 Dividends on common stock
     at $1.355 per share                                                     -                     -        (58,959)       (58,959)
                                                 -            -
 Dividends on preferred stock                                                -                     -        (14,820)       (14,820)
                                                 -            -
                                     -----------------------------------------------------------------------------------------------
 Balance at December 31, 1997        $     130,482 $        451        342,570  $             79,441    $     7,965   $    560,909  
                                     ===============================================================================================
<FN>
See notes to consolidated financial statements.
</FN>
</TABLE>

<PAGE>


CONSOLIDATED STATEMENTS OF CASH FLOWS
DYNEX  CAPITAL, INC.
<TABLE>
<CAPTION>
 

Years ended December 31, 1997, 1996 and 1995
(amounts in thousands)
                                                                      1997                1996                 1995


                                                                  -----------------   ------------------   -----------------
<S>                                                                   <C>                   <C>                    <C>    

Operating activities:
   Net income                                                  $         73,998    $          73,048    $         36,910
   Adjustments to reconcile net income to net cash
     provided by operating activities:
       Provision for losses                                              5,833                3,106               2,888
       Net gain from sale of investments                               (10,254 )               (503 )            (2,276 )
       Gain on sale of single family operations                              -              (17,285 )                 -
       Amortization and depreciation                                    26,670               23,068              14,091
       Net increase (decrease) in accrued interest, other
        assets and other liabilities                                    14,385              (12,583 )            (4,931 )
       Other                                                                 -                    -              (2,639 )
                                                                 ---------------     ----------------     ---------------
                                                               
          Net cash provided by operating activities                    110,632               68,851              44,043
                                                               -----------------   ------------------   -----------------

Investing activities:
   Collateral for collateralized bonds:
       Fundings of loans subsequently securitized                   (2,302,831 )         (1,571,955 )          (708,954 )
       Principal payments on collateral                                940,613              464,478             205,150
       Increase in accrued interest receivable                         (10,316 )            (10,775 )            (4,562 )
       Net change in funds held by trustees                                544                  419                 952
   Net decrease (increase) in loans held for securitization             28,542              (48,166 )           307,019
   Purchase of other investments                                      (160,800 )            (35,570 )           (15,665 )
   Payments on other investments                                        18,547               12,655               4,939
   Proceeds from sale of other investments                              15,544                    -                   -
   Purchase of mortgage securities                                    (848,663 )           (113,196 )          (432,885 )
   Payments on mortgage securities                                      62,184              304,551             260,850
   Proceeds from sales of mortgage securities                          847,339              505,708             634,364
   Proceeds from sale of single family operations                        9,500               20,413                   -
   Capital expenditures                                                 (2,921 )             (3,162 )              (911 )
                                                                 ---------------     ----------------     ---------------
                                                               
          Net cash (used for) provided by investing activities      (1,402,718 )           (474,600 )           250,297
                                                               
                                                                 ---------------     ----------------     ---------------

Financing activities:
   Collateralized bonds:
       Proceeds from issuance of securities                          2,400,191            1,770,965             602,049
       Principal payments on securities                               (919,885 )           (448,238 )          (174,150 )
       Increase (decrease) in accrued interest payable                   2,945                   91                (427 )
   Proceeds from issuance of senior notes                               98,223                    -                   -
   Repayments on senior unsecured notes                                 (3,000 )             (3,000 )            (3,000 )
   Repayments on borrowings, net                                      (250,969 )           (936,055 )          (768,552 )
   Proceeds from stock offerings, net                                   42,034               62,874              89,097
   Dividends paid                                                      (70,520 )            (51,721 )           (25,042 )
                                                               -----------------   ------------------   -----------------
          Net cash provided by (used for) financing activities       1,299,019              394,916            (280,025 )
                                                               -----------------   ------------------   -----------------

Net increase (decrease) in cash                                          6,933              (10,833 )            14,315
Cash at beginning of year                                               11,396               22,229               7,914
                                                                        ------               ------               -----
                                                               
Cash at end of year                                            $        18,329     $         11,396     $        22,229
                                                               =================   ==================   =================

<FN>
 See notes to consolidated financial statements.
</FN>
</TABLE>

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DYNEX CAPITAL, INC.

December 31, 1997, 1996 and 1995
(amounts in thousands except share data)


NOTE 1 - THE COMPANY

     The  Company   originates   and  purchases   mortgage  loans  and  consumer
installment loans throughout the United States. Currently, the Company's primary
production  operations  include the  origination  of mortgage  loans  secured by
multifamily  and commercial  properties and the  origination of loans secured by
manufactured  homes. The Company will securitize the loans funded principally as
collateral  for  collateralized  bonds,  limiting its credit risk and  providing
long-term financing for those loans securitized.


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Basis of Presentation The  consolidated  financial  statements  include the
accounts of Dynex Capital, Inc., (formerly, Resource Mortgage Capital, Inc.) its
wholly-owned  subsidiaries  (together,  "Dynex")  and certain  other  affiliated
entities   (collectively,   the  "Company").   All  intercompany   balances  and
transactions  have been eliminated in  consolidation.  Substantially  all of the
collateral for  collateralized  bonds is pledged to secure  non-recourse debt in
the form of collateralized bonds issued by limited-purpose  finance subsidiaries
and is not available for the  satisfaction of general claims of the Company.  As
the collateralized bonds are non-recourse to the Company, the Company's exposure
to  loss on the  assets  pledged  as  collateral  for  collateralized  bonds  is
generally  limited to the  amount of  collateral  pledged to the  collateralized
bonds in excess of the amount of the collateralized bonds issued.

     Reclassification  and Stock Split Certain amounts for prior years have been
reclassified  to  conform to the  presentation  for 1997.  On May 5,  1997,  the
Company  completed a two-for-one  common stock split.  All references to the per
share amounts in the accompanying  consolidated financial statements and related
notes have been restated to reflect the stock split.

     Federal  Income  Taxes  Dynex  has  elected  to be taxed  as a real  estate
investment  trust ("REIT") under the Internal  Revenue Code. As a result,  Dynex
generally will not be subject to federal income  taxation at the corporate level
to the extent that it  distributes  at least 95 percent of its taxable income to
its shareholders and complies with certain other requirements.  No provision has
been made for income taxes for Dynex and its qualified REIT  subsidiaries in the
accompanying consolidated financial statements, as Dynex believes it has met the
prescribed requirements.

     Investments   Pursuant  to  the  requirements  of  Statement  of  Financial
Accounting   Standards  No.  115  ("FAS  No.  115"),   "Accounting  for  Certain
Investments in Debt and Equity Securities",  the Company is required to classify
certain  of  its   investments   as  either   trading,   available-for-sale   or
held-to-maturity. The Company has classified collateral for collateralized bonds
and mortgage securities as  available-for-sale.  These investments are therefore
reported at fair value,  with unrealized gains and losses excluded from earnings
and reported as a separate  component of shareholders'  equity. The basis of any
securities sold is computed using the specific identification method. Collateral
for collateralized  bonds can be sold only subject to the lien of the respective
collateralized  bond  indenture  so long as the  related  bonds  have  not  been
redeemed.

     Collateral for Collateralized  Bonds.  Collateral for collateralized  bonds
consists of securities which have been pledged to secure  collateralized  bonds.
These  securities  are  backed  by single  family,  multifamily  and  commercial
mortgage loans, as well as manufactured housing installment loans.

     Mortgage   Securities.   Mortgage  securities  consist  of  adjustable-rate
mortgage ("ARM") securities, fixed-rate mortgage securities, mortgage derivative
securities and mortgage residual interests.

     Other  Investments.  Other investments  consists primarily of single family
homes leased to home builders,  property tax  receivables  and a note receivable
received in  connection  with the sale of the Company's  single family  mortgage
operations  in May 1996  (see  Note 9).  Other  investments  are not  considered
securities  pursuant  to FAS No.  115,  and  therefore  are  reported  at  their
amortized cost basis.

<PAGE>

     Loans  Held for  Securitization  Loans  held for  securitization  primarily
include  mortgage  loans secured by  commercial,  multifamily  and single family
residential  properties and  installment  loans secured by  manufactured  homes.
These loans will  generally be  securitized  as  collateral  for  collateralized
bonds. These loans are carried at the lower of cost or market.  Premiums paid or
discounts  obtained on these loans are deferred as an adjustment to the carrying
value of the loans. Deferred hedging gains or losses, if any, are netted against
the outstanding loan balances.

     Price  Premiums and Discounts  Price  premiums and discounts on investments
and  obligations  are amortized into interest  income or expense,  respectively,
over  the life of the  related  investment  or  obligation  using a method  that
approximates the effective yield method.

     Deferred  Issuance Costs Costs incurred in connection  with the issuance of
collateralized  bonds and unsecured  notes are deferred and  amortized  over the
estimated  lives of  their  respective  debt  obligations  using a  method  that
approximates the effective yield method.

     Derivative Financial Instruments The Company enters into interest rate swap
agreements, interest rate cap agreements,  financial forwards, financial futures
and options on financial  futures  ("Interest  Rate  Agreements")  to manage its
sensitivity to changes in interest  rates.  These  Interest Rate  Agreements are
intended  to  provide  income  and cash flow to  offset  potential  reduced  net
interest income and cash flow under certain interest rate environments. At trade
date,  these  instruments  are  designated  as either  hedge  positions or trade
positions.

     For Interest Rate Agreements  designated as hedge instruments,  the Company
evaluates the effectiveness of these hedges  periodically  against the financial
instrument being hedged under various interest rate scenarios.  The revenues and
costs  associated with interest rate swap agreements are recorded as adjustments
to  interest  income or  expense on the asset or  liability  being  hedged.  For
interest rate cap agreements,  the amortization of the cost of the agreements is
recorded as a reduction  in the net interest  margin on the related  investment.
The  unamortized  cost  is  included  in the  carrying  amount  of  the  related
investment.  Revenues or cost associated  with futures and option  contracts are
recognized in income or expense in a manner  consistent  with the accounting for
the asset or liability  being  hedged.  Amounts  payable to or  receivable  from
counterparties  are included in the financial  statement  line of the item being
hedged.  Interest Rate Agreements that are hedge instruments are also carried at
fair value, with unrealized gains and losses reported as a separate component of
shareholders' equity.

     The Company may also enter into  forward  delivery  contracts  and interest
rate futures and options  contracts for hedging  interest  rate risk  associated
with  commitments  made to fund loans.  Gains and losses on such  contracts  are
either (i) deferred as an adjustment to the carrying  value of the related loans
until the loan has been funded and securitized,  after which the gains or losses
will be amortized into income over the remaining life of the loan using a method
that  approximates the effective yield method,  or (ii) deferred until such time
as the related loans are funded and sold.

     If a  hedged  instrument  is sold or  matures,  or the  criteria  that  was
executed at the time the hedge instrument was entered into no longer exists, the
Interest  Rate  Agreement  is no longer  accounted  for as a hedge.  Under these
circumstances,  the  accumulated  change  in the  market  value of the  hedge is
recognized in current  income to the extent that the effects of interest rate or
price changes of the hedged item have not offset the hedge results.

     For Interest Rate Agreements  entered into for trading  purposes,  realized
and unrealized  changes in fair value of these instruments are recognized in the
consolidated statements of operations in gain on sale of assets in the period in
which the changes  occur or when such trade  instruments  are  settled.  Amounts
payable to or  receivable  from  counterparties,  if any,  are  included  on the
consolidated balance sheets in accrued expenses and other liabilities.

     Cash  Approximately  $12,500  and $6,600 of cash at  December  31, 1997 and
1996,  respectively,  is  restricted  for the  payment  of  premiums  on various
insurance policies related to certain mortgage  securities,  or is held in trust
to cover losses not otherwise covered by insurance.

     Net Income Per Common  Share Net income per common  share is  presented  on
both a basic net income per common share and diluted net income per common share
basis.  Diluted  net income per  common  share  assumes  the  conversion  of the
convertible  preferred stock into common stock,  using the if-converted  method,
and stock appreciation  rights,  using the treasury stock method. As a result of
the two-for-one  split of the Company's  common stock in May 1997, the preferred
stock is convertible  into two shares of common stock for one share of preferred
stock.

     Use of Estimates The preparation of financial statements in conformity with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements and the reported  amounts of revenue and expenses during the reported
period. Actual results could differ from those estimates.  The primary estimates
inherent in the  accompanying  consolidated  financial  statements are discussed
below.

     Fair Value.  The Company uses estimates in establishing  fair value for its
financial instruments.  Estimates of fair value for financial instruments may be
based on market prices provided by certain dealers.  Estimates of fair value for
certain other  financial  instruments  are determined by calculating the present
value of the projected cash flows of the instruments using appropriate  discount
rates, prepayment rates and credit loss assumptions. The discount rates used are
based  on  management's  estimates  of  market  rates,  and the cash  flows  are
projected  utilizing  the  current  interest  rate  environment  and  forecasted
prepayment  rates.  Estimates of fair value for other financial  instruments are
based primarily on management's judgment.  Since the fair value of the Company's
financial instruments is based on estimates,  actual gains and losses recognized
may  differ  from  those  estimates  recorded  in  the  consolidated   financial
statements.   The  fair  value  of  all  on-  and  off-balance  sheet  financial
instruments is presented in Note 8.

     Allowance  for Losses.  As discussed in Note 5, the Company has credit risk
on  certain  investments.  An  allowance  for  losses  has  been  estimated  and
established for that credit risk based on management's  judgment.  The allowance
for losses is evaluated and adjusted  periodically  by  management  based on the
actual and projected  timing and amount of potential  credit losses,  as well as
industry loss experience.  Provisions made to increase the allowance  related to
credit  risk  are  presented  as  provision  for  losses  in  the   accompanying
consolidated  statements of operations.  The Company's  actual credit losses may
differ from those estimates used to establish the allowance.

     Derivative and Residual  Securities.  Income on certain derivative and 
residual securities is accrued using the effective  yield method based upon
estimates of future cash flows to be received over the estimated remaining lives
of the related mortgage  securities.  Reductions in carrying value are made when
the total projected cash flow is less than the Company's basis,  based on either
the dealers' prepayment assumptions or, if it would accelerate such adjustments,
management's expectations of interest rates and future prepayment rates.

     Recent  Accounting  Pronouncements In January 1997, the Company adopted the
Statement of Financial  Accounting  Standard No. 125,  "Accounting for Transfers
and Servicing of Financial  Assets and  Extinguishments  of  Liabilities"  ("FAS
No.125").  FAS No. 125 provides accounting and reporting standards for transfers
andservicing of financial assets and  extinguishments  of liabilities based on a
financial  components  approach that focuses on control of the respective assets
and liabilities.  It distinguishes  transfers of financial assets that are sales
from transfers that are secured  borrowings.  The impact of adopting FAS No. 125
did not result in a material  change to the  Company's  financial  position  and
results of operations.

     The Company also adopted the Financial  Accounting  Standards  Board issued
Statement of Financial  Accounting  Standard No. 128, "Earnings Per Share" ("FAS
No. 128") in 1997.  FAS No. 128 replaced  Primary EPS and Fully Diluted EPS with
Basic EPS and Diluted EPS, respectively.

     In February 1997, the Financial Accounting Standards Board issued Statement
of Financial  Accounting  Standard No. 129,  "Disclosure  of  Information  about
Capital  Structure"  ("FAS No. 129"). FAS No. 129 summarizes  previously  issued
disclosure  guidance  contained  within APB  Opinions  No. 10 and 15, as well as
Statement of Financial  Accounting  Standard  No. 47,  "Disclosure  of Long-Term
Obligations".  This statement is effective for financial  statements for periods
ending  after  December  15,  1997.  There  are no  significant  changes  to the
Company's disclosures pursuant to the adoption of FAS No. 129.

     In June 1997, the Financial  Accounting Standards Board issued Statement of
Financial  Accounting Standard No. 130, "Reporting  Comprehensive  Income" ("FAS
No.  130").  FAS  No.  130  requires   companies  to  classify  items  of  other
comprehensive income by their nature in the financial statements and display the
accumulated  balance  of other  comprehensive  income  separately,  either  in a
separate  statement of comprehensive  income,  in the statement of shareholders'
equity,  or in the  statement of  operations.  This  statement is effective  for
financial statements issued for fiscal years beginning after December 15, 1997.

     In June 1997, the Financial  Accounting Standards Board issued Statement of
Financial  Accounting  Standard  No.  131,  "Disclosures  about  Segments  of an
Enterprise and Related  Information"  ("FAS No. 131").  FAS No. 131  establishes
standards for reporting  information  about operating  segments and is effective
for financial  statements  issued for fiscal years  beginning after December 15,
1997. There will be no significant changes to the Company's disclosures pursuant
to the adoption of FAS No. 131.

     In January 1998, the Financial  Accounting Standards Board issued Statement
of Financial Accounting Standard No. 132, "Employers'  Disclosure about Pensions
and  Other  Postretirement  Benefits"  ("FAS  No.  132").  FAS No.  132  revises
employers'  disclosures about pension and other postretirement benefit plans and
is effective for financial  statements  issued for fiscal years  beginning after
December  15,  1997.  There  will be no  significant  changes  to the  Company's
disclosures pursuant to the adoption of FAS No. 132.


NOTE 3 - COLLATERAL FOR COLLATERALIZED BONDS, MORTGAGE SECURITIES AND OTHER 
INVESTMENTS

     The following table summarizes the Company's  amortized cost basis and fair
value  of  investments,  as  of  December  31,  1997  and  1996,  classified  as
available-for-sale and the related average effective interest rates:
<TABLE>
<CAPTION>



- ------------------------------------------ --------------------------------- ------ ------------------------------------
                                                         1997                                      1996
- ------------------------------------------ --------------------------------- ------ ------------------------------------
                                                                Effective                                   Effective
                                                                 Interest                                    Interest
                                             Fair Value            Rate                Fair Value              Rate
- ------------------------------------------ ---------------- -- ------------- ------ ----------------- ---- -------------
<S>                                               <C>            <C>                 <C>                      <C>       

Collateral for collateralized bonds:
      Amortized cost                         $     4,317,945       7.5%               $     2,664,681         7.9%
   Allowance for losses                              (24,811  )                               (31,732 )
- ------------------------------------------ -- ------------- -- ------------- ------ -- -------------- --- --------------
     Amortized cost, net                           4,293,134                                2,632,949
   Gross unrealized gains                             94,825                                   73,696
   Gross unrealized losses                           (12,398  )                                (8,303 )
- ------------------------------------------ -- ------------- -- ------------- ------ -- -------------- --- --------------
                                             $     4,375,561                          $     2,698,342
- ------------------------------------------ -- ------------- -- ------------- ------ -- -------------- --- --------------

Mortgage securities:
   Adjustable-rate mortgage securities       $       403,117       7.7%               $       780,315         6.9%
   Fixed-rate mortgage securities                     21,463       9.1%                        30,703         10.9%
   Derivative and residual securities                 97,848      16.3%                        87,479         16.4%
- ------------------------------------------ -- ------------- -- ------------- ------ -- -------------- --- --------------
                                                     522,428                                  898,497
   Allowance for losses                               (5,692  )                                (7,294 )
   --------------------------------------- -- ------------- -- ------------- ------ -- -------------- --- --------------
        Amortized cost, net                          516,736                                  891,203
   Gross unrealized gains                             18,144                                   23,591
   Gross unrealized losses                           (21,130  )                               (24,582 )
- ------------------------------------------ -- ------------- -- ------------- ------ -- -------------- --- --------------
                                             $       513,750                          $       890,212
- ------------------------------------------ -- ------------- -- ------------- ------ -- -------------- --- --------------
</TABLE>

     Collateral for collateralized  bonds.  Collateral for collateralized  bonds
consists of securities backed by adjustable-rate  and fixed-rate  mortgage loans
secured by first liens on single  family and  multifamily  residential  housing,
commercial  properties and  manufactured  housing  installment  loans secured by
either a UCC filing or a motor vehicle title. All collateral for  collateralized
bonds is pledged to secure  repayment of the related  collateralized  bonds. All
principal  and  interest  (less  servicing-related  fees) on the  collateral  is
remitted to a trustee and is available for payment on the collateralized  bonds.
The  Company's  exposure  to loss on  collateral  for  collateralized  bonds  is
generally  limited to the amount of collateral  pledged in excess of the related
collateralized   bonds  issued,  as  the  collateralized  bonds  issued  by  the
limited-purpose finance subsidiaries are non-recourse to the Company.

The components of collateral for collateralized bonds at December 31, 1997 and 
1996 are as follows:
<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------
                                                    1997                 1996
- --------------------------------------------------------------------------------
<S>                                               <C>                 <C>    

Collateral, net of allowance                 $  4,199,777         $   2,555,903
Funds held by trustees                              2,092                 2,637
Accrued interest receivable                        28,891                18,575
Unamortized premiums and discounts, net            62,374                55,834
Unrealized gain, net                               82,427                65,393
             -------------------------------------------- -- --------------- ---
                                             $  4,375,561         $   2,698,342
             -------------------------------------------- -- --------------- ---

</TABLE>

<PAGE>

     Mortgage  securities.  ARM  securities  consist  of  mortgage  certificates
secured  by ARM  loans.  Fixed-rate  mortgage  securities  consist  of  mortgage
certificates secured by mortgage loans that have a fixed rate of interest for at
least one year from the balance sheet date. Derivative securities are classes of
collateralized   bonds,   mortgage   pass-through   certificates   or   mortgage
certificates  that  pay to the  holder  substantially  all  interest  (i.e.,  an
interest-only  security), or substantially all principal (i.e., a principal-only
security).  Residual interests  represent the right to receive the excess of (i)
the cash flow from the  collateral  pledged  to secure  related  mortgage-backed
securities,  together with any reinvestment income thereon, over (ii) the amount
required for principal and interest payments on the  mortgage-backed  securities
or repurchase arrangements, together with any related administrative expenses.

     Other  investments.  Other  investments  consist  primarily  of model homes
purchased  from home  builders  which  were  simultaneously  leased  back to the
builders,  principally  through  operating  leases.  At the end of  each  lease,
generally after a twelve to eighteen month lease term, the Company will sell the
home. Model homes included in other investments amounted to $121,834 and $33,268
at December 31, 1997 and 1996, respectively.  The expected future lease receipts
based on the  outstanding  leases at  December  31, 1997  totaled  $8,915--1998,
$1,022--1999,   $639--2000.   $373--2001  and  none--2002.  In  addition,  other
investments  include  a note  receivable  in  connection  with  the  sale of the
Company's  single  family  mortgage  operations  in May  1996  (see  Note 9) and
property  tax  receivables  purchased  by the  Company.  The balance of the note
receivable was $38,000 and $47,500 at December 31, 1997 and 1996, respectively.

     Sale of  investments.  Proceeds from sales of mortgage  securities  totaled
$847,339,  $505,708 and  $634,364 in 1997,  1996 and 1995,  respectively.  Gross
gains of  $2,743,  $4,489 and  $15,513  and gross  losses of $2,163,  $6,887 and
$13,237 were realized on those sales in 1997, 1996 and 1995, respectively. Gross
realized losses in 1996 includes writedowns for permanent  impairment of certain
mortgage derivative securities of $1,460.
 

NOTE 4 - LOANS HELD FOR SECURITIZATION

     The following table summarizes the Company's loans held for  securitization
at December 31, 1997 and 1996, respectively.
<TABLE>
<CAPTION>
 
    ----------------------------------------------------------------------------------------------------------
                                                                          1997                    1996
    ----------------------------------------------------------------------------------------------------------
<S>                                                                    <C>                          <C>    

    Secured by multifamily and commercial properties              $          125,338       $         208,230
    Secured by manufactured homes                                             56,497                  40,745
    Secured by single family residential properties                           35,209                  24,076
                                                                    -----------------        -----------------
                                                                             217,044                 273,051
    Deferred hedging positions                                                27,677                     190
    Net discount                                                              (7,968 )                (5,363                        
         Total loans held for securitization                      $         $235,023       $         265,537
    ----------------------------------------------------------------------------------------------------------
</TABLE>


     The Company originates fixed-rate loans secured by first mortgages or deeds
of  trust  on  multifamily  properties,  commercial  properties  and  land  home
financing on  manufactured  homes.  The Company also  originates  fixed-rate and
adjustable-rate  installment  loans on  manufactured  homes which are secured by
either a UCC filing or a motor vehicle title. While the Company originates these
loans  throughout the United States,  over 50% of the multifamily and commercial
loans are  located in  California,  South  Carolina  and Texas.  Over 50% of the
manufactured  housing loans are located in Texas,  Michigan,  South Carolina and
North Carolina.

     Net discount on loans held for  securitization  includes  premiums paid and
discounts obtained on loans held for securitization.  Deferred hedging positions
includes the gains and losses generated from corresponding hedging transactions,
primarily  used to hedge the pipeline of  commitments  to fund  multifamily  and
commercial  loans.  Deferred hedging  positions are deferred as an adjustment to
the  carrying  value  of the  loans  until  the  loans  are  funded  and  either
securitized or sold.

     The Company funded loans with an aggregate  principal  balance of $565,058,
$744,001 and $893,953  during 1997, 1996 and 1995,  respectively.  Additionally,
the Company purchased bulk loans,  principally single family ARM loans, totaling
$1,271,479, $731,460 and $22,433 in 1997, 1996 and 1995, respectively.



<PAGE>

NOTE 5 - ALLOWANCE FOR LOSSES

The following  table  summarizes the activity for the allowance for losses on 
investments  for the years ended December 31, 1997 and 1996:
<TABLE>
<CAPTION>

     ----------------------------------------- --- -------------- --- -- --------------- --
                                                       1997                   1996
     ----------------------------------------- --- -------------- --- -- --------------- --
<S>                                                         <C>                      <C>   

     Allowance at beginning of year             $           41,423     $           12,534
     Provision for losses                                    5,833                  3,106
     Provision recorded due to  sale of
       single family  operations (see Note 9)                    -                 33,670
     Credit losses, net of recoveries                      (14,144)                      
                                                                                   (7,887)
     ----------------------------------------- --- -------------- --- -- --------------- --
     Allowance at end of year                  $            33,112    $            41,423
     ----------------------------------------- --- -------------- --- -- --------------- --
</TABLE>

     Collateral for  collateralized  bonds.  The Company has limited exposure to
credit risk  retained on loans that it has  securitized  through the issuance of
collateralized  bonds.  The aggregate loss exposure is generally  limited to the
amount of  collateral  in excess of the  related  collateralized  bonds  issued,
excluding price premiums and discounts and hedge gains and losses. The allowance
for losses for collateral for  collateralized  bonds totaled $24,811 and $31,732
at December 31, 1997 and 1996  respectively,  and is included in collateral  for
collateralized bonds in the accompanying consolidated balance sheets.

     Mortgage  securities.  On certain  mortgage  securities  collateralized  by
mortgage  loans  purchased by the Company for which  mortgage pool  insurance is
used as the  primary  source of credit  enhancement,  the  Company  has  limited
exposure to certain  credit risks such as fraud in the  origination  and special
hazards not covered by such insurance. An allowance was established based on the
estimate of losses at the time of  securitization.  The allowance for losses for
mortgage  securities  is  $5,692  and  $7,294  at  December  31,  1997 and 1996,
respectively,  and is  included  in  mortgage  securities  in  the  accompanying
consolidated balance sheets.

     Other  Investments.  The  Company  is exposed  to  potential  losses if the
builder  defaults on the lease  payments or, if at the sale of the model,  there
has been a decline in the value of the model.  The Company's  potential  loss is
equal to the  difference in the cash proceeds from the sale of the model and the
net  purchase  price of the model  less  reserves.  The  Company  evaluates  the
financial  condition of the homebuilders as well as the market  conditions where
the homes are located to determine the amount of reserves necessary. The Company
has established  reserves for potential losses on other  investments of $879 and
$56 at December 31, 1997 and 1996, respectively.

     Loans held for securitization. The Company has exposure to credit losses on
loans  held  for  securitization   until  those  loans  are  securitized.   Upon
securitization,   the  Company's  exposure  is  generally  limited  to  its  net
investment  in those loans as  discussed  above.  The  Company  has  established
reserves for  potential  losses for the loans held for  securitization  totaling
$1,730 and $2,341 at December 31, 1997 and 1996, respectively.



<PAGE>

NOTE 6 - NON-RECOURSE DEBT

     The  Company,  through  limited-purpose  finance  subsidiaries,  has issued
non-recourse  debt  in  the  form  of  collateralized   bonds.  Each  series  of
collateralized bonds may consist of various classes of bonds, either at fixed or
variable   rates  of  interest.   Payments   received  on  the   collateral  for
collateralized  bonds  and any  reinvestment  income  thereon  are  used to make
payments on the  collateralized  bonds (see Note 3). The  obligations  under the
collateralized  bonds are payable solely from the collateral for  collateralized
bonds and are otherwise  non-recourse to the Company. The maturity of each class
is  directly  affected  by the  rate of  principal  prepayments  on the  related
collateral.  Each series is also  subject to  redemption  according  to specific
terms of the respective indentures,  generally when the remaining balance of the
bonds equals 35% or less of the original  principal  balance of the bonds.  As a
result,  the actual  maturity of any class of a  collateralized  bonds series is
likely to occur earlier than its stated maturity.

     The components of collateralized bonds along with certain other information
at December 31, 1997 and 1996 are summarized as follows:

<TABLE>
<CAPTION>

- ----------------------------------- ---------------------------------- -- -----------------------------------
                                                  1997                                   1996
- ----------------------------------- ---------------------------------- -- -----------------------------------
                                    Bonds Outstanding     Range of        Bonds Outstanding      Range of
                                                       Interest Rates                         Interest Rates
- ----------------------------------- ------------------ --------------- -- ------------------- ---------------
<S>                                           <C>        <C>                    <C>                 <C>    

Variable-rate classes               $      3,192,049     5.9% - 7.4%      $       1,922,021     5.6% - 6.0%
Fixed-rate classes                           433,028     6.5% - 11.5%               220,185     6.5% - 11.5%
Accrued interest payable                       5,949                                  3,004
Deferred bond issuance costs                  (4,875)                                (3,952)
Unamortized net premium                        5,928                                  6,126
- ----------------------------------- -- ------------ -- --------------- -- --- ------------ -- ---------------
                                    $      3,632,079                       $      2,147,384
- ----------------------------------- -- ------------ -- --------------- -- --- ------------ -- ---------------

Range of stated maturities               1998 - 2031                              1998-2030

Number of series                                  33                                     31
- ----------------------------------- -- ------------ -- --------------- -- --- ------------ -- ---------------
</TABLE>
     The variable rate classes are based on one-month London  InterBank  Offered
Rate (LIBOR).  The average  effective rate of interest  expense for non-recourse
debt was 6.5%,  6.5% and 7.2% for the years ended  December 31,  1997,  1996 and
1995, respectively.




<PAGE>

NOTE 7 - RECOURSE DEBT

     The Company  utilizes  repurchase  agreements,  notes payable and warehouse
credit  facilities  (together,  "Recourse  Debt")  to  finance  certain  of  its
investments.   The  following  table  summarizes  the  Company's  recourse  debt
outstanding and the weighted-average annual rates at December 31, 1997 and 1996:
<TABLE>
<CAPTION>

- ----------------------------------- ---------------------------------------- -- ----------------------------------------
                                                     1997                                        1996
- ----------------------------------- ---------------------------------------- -- ----------------------------------------
                                                      Weighted-                                  Weighted-
                                                       Average     Market                         Average        Market
                                        Amount       Annual Rate   Value of        Amount       Annual Rate    Value of
                                     Outstanding                   Collateral    Outstanding                   Collateral
- ----------------------------------- ------------- -- ---------- -- --------- -- ------------ -- ----------- -- ---------
<S>                                          <C>        <C>           <C>            <C>            <C>            <C>

Recourse debt secured by:
  Collateralized bonds              $      494,493     6.18%          523,907     $   366,688      5.69%     $    381,417  
  Mortgage securities                      394,551     6.23%          418,611         756,448      5.82%          806,025
  Other investments                         60,983     7.93%          128,248          11,582      7.87%           33,319
  Loans held for securitization             51,423     6.95%           64,043         119,500      6.98%          235,845
 Other assets                                3,534     7.25%            3,619               -                           -
                                         ----------                 ----------       ---------                 ----------
                                         1,004,984                  1,138,428       1,254,218                   1,456,606
 Unsecured debt:
    7.875% senior notes                     98,380    7.883%                -               -                           -
    Series B 10.03% senior notes            34,795    10.03%                -          34,722      10.03%               -
    Series A 9.56% senior notes              5,932    9.56 %                -           8,895      9.56%                -
    Acquisition notes due 1999-2001          1,604     8.41%                -           2,041      8.43%                -
- ----------------------------------- -- ---------- -- ---------- - ---------- -- -- --------- -- ----------- - ----------
                                    $    1,145,695                  1,138,428     $ 1,299,876                $  1,456,606           
- ----------------------------------- -- ---------- -- ---------- - ---------- -- -- --------- -- ----------- - ----------
</TABLE>

     Secured  Debt. At December 31, 1997 and 1996,  recourse  debt  consisted of
$889,044 and  $1,123,136,  respectively,  of  repurchase  agreements  secured by
investments,  and  $101,971  and  $128,220,   respectively,   outstanding  under
warehouse credit  facilities.  At December 31, 1997,  substantially all recourse
debt in the form of repurchase  agreements had maturities within thirty days and
bear interest at rates indexed to LIBOR.  If the  counterparty to the repurchase
agreement  fails to return  the  collateral,  the  ultimate  realization  of the
security by the Company may be delayed or limited.  The excess  market  value of
the assets  securing the Company's  repurchase  obligations at December 31, 1997
did  not  exceed  10%  of  shareholders'   equity  for  any  of  the  individual
counterparties with whom the Company had contracted these agreements.

     At December 31, 1997, the Company had three credit  facilities  aggregating
$600,000 to finance the funding of loans, $300,000 expiring in 1998 and $300,000
expiring in 1999.  The interest rates on these  facilities  range from one-month
LIBOR plus 0.875% to one-month LIBOR plus 1.375%.  The contractual rates paid on
these facilities may be reduced by credits for compensating  cash balances.  One
of these facilities  includes a sub-agreement  that allows the Company to borrow
up to $30,000 unsecured for working capital  purposes.  The Company expects that
these credit  facilities  will be renewed,  if  necessary,  at their  respective
expiration dates, although there can be no assurance of such renewal.

     During 1997,  the Company  entered into capital  leases for  financing  its
furniture and computer  equipment.  Interest expense on these capital leases was
$52 for the year ended December 31, 1997.  The aggregate  payments due under the
capital leases for five years after December 31, 1997 are $627, $900, $970, $598
and $439.

     Unsecured Debt. In July 1997, the Company issued $100,000  unsecured 7.875%
senior  notes due 2002.  Interest  is  payable  semi-annually  in  arrears.  The
Company's Series A 9.56% senior notes are payable in annual installments through
1999.  The  Company's  Series  B 10.03%  senior  notes  are  payable  in  annual
installments  through  2001.  The  Company  also has various  acquisition  notes
payable  totaling  $1.6 million at December 31, 1997.  The  aggregate  principal
payments due under the  unsecured  notes for five years after  December 31, 1997
are $12,154, $12,662, $8,894, $8,894 and $100,000.



<PAGE>

NOTE 8 - FAIR VALUE AND ADDITIONAL INFORMATION ABOUT FINANCIAL INSTRUMENTS

     Statement of Financial Accounting Standard No. 107, "Disclosures about Fair
Value of Financial  Instruments"  ("FAS No. 107") requires the disclosure of the
estimated  fair value of on-and  off-balance-sheet  financial  instruments.  The
following  table  presents the carrying  values and estimated fair values of the
Company's financial instruments as of December 31, 1997 and 1996:
<TABLE>
<CAPTION>

- ----------------------------------------- --------------------------------------- -- -------------------------------------
                                                           1997                                      1996
- ----------------------------------------- --------------------------------------- -- -------------------------------------
                                          Notional     Amortized                     Notional    Amortized Cost  Fair
                                            Amount        Cost       Fair Value        Amount                     Value
- ----------------------------------------- ----------- ------------- ------------- -- ----------- --------------- ---------
<S>                                          <C>            <C>            <C>            <C>            <C>       <C>

Recorded financial instruments:

Assets:
 Collateral for collateralized bonds      $          -$   4,285,079 $    4,375,626     $        -$   2,624,337$   2,695,735
 Mortgage securities                                 -      510,456        512,220              -      880,790      887,717
 Interest rate cap agreements                 1,499,000      14,335          1,465      1,499,000       19,025        5,102
 Loans held for securitization                       -      213,477        233,037              -      262,960      277,710
 Other investments                                   -      214,120        224,360              -       96,236       98,378
 Cash                                                -       18,329         18,329              -       11,396       11,396
Liabilities:
 Non-recourse debt                                   -    3,632,079      3,632,079              -    2,147,384    2,147,384
 Recourse debt:
    Secured by collateralized bonds                  -      494,493        494,493              -      366,688      366,688
   retained
    Secured by investments                           -      510,491        510,491              -      887,530      887,530
    Unsecured                                        -      140,711        147,477              -       45,658       45,658

Off-balance sheet financial
instruments:

   Financial futures contracts                  538,500        5,179        (4,904)       274,000            -       (1,804)
   Options on futures contracts                  50,000         (195)           90        100,000            -          (55)
   Interest rate swap agreements              1,378,778            -        (3,940)     1,452,801            -         (843)
   Forward delivery contracts                    74,200       (8,270)       (8,270)        267,400      (1,026)      (1,026)
   Commitments to fund loans                    697,840       11,750       758,542        536,931       (2,452)     552,560
   -------------------------------------- -- --------- -- --------- --- --------- -- -- -------- -- --------- -- ---------
</TABLE>

     The fair value of collateral for collateralized bonds, mortgage securities,
interest  rate  cap  agreements,   loans  held  for   securitization  and  other
investments  is based on actual  market  price  quotes,  or by  determining  the
present  value of the  projected  future cash flows using  appropriate  discount
rates, credit losses and prepayment assumptions.  The carrying amount of cash is
a reasonable estimate of fair value. Non-recourse debt and secured recourse debt
are short-term borrowings that reprice frequently. Therefore, the carrying value
approximates the fair value. The fair value of the unsecured debt was determined
by calculating  the present value of the projected cash flows using  appropriate
discount rates.  The fair value of the off-balance  sheet financial  instruments
was determined from actual market quotes.

     Derivative Financial Instruments Used for Interest Rate Risk Management The
Company may engage in derivative financial instrument activities for the purpose
of interest rate risk management and yield enhancement. As of December 31, 1997,
all of  the  Company's  outstanding  derivative  financial  positions  were  for
interest rate risk management.  For all derivative  financial  instruments,  the
Company  has credit risk to the extent  that the  counterparties  do not perform
their obligation  under the agreements.  If one of the  counterparties  does not
perform,  the Company would not receive the cash to which it would  otherwise be
entitled under the conditions of the agreement.

     Interest rate cap agreements.  The Company has LIBOR and one-year  Constant
Maturity  Treasury  Index (CMT) based  interest rate cap agreements to limit its
exposure to the lifetime interest rate caps on certain of its ARM securities and
collateral for collateralized  bonds.  Under these agreements,  the Company will
receive  additional  cash flow  should  the  related  index  increase  above the
contracted  rates.  Contract  rates on these cap  agreements  range from 8.0% to
11.5%, with expiration dates ranging from 1999 to 2004.

     Financial futures,  forwards and options contracts. The Company may utilize
financial  futures and forward  contracts to moderate the risks  inherent in the
financing of its mortgage  securities with floating rate repurchase  agreements.
The Company utilizes these  instruments to  synthetically  lengthen the terms of
the repurchase  agreement  financing,  generally from one month to three and six
months. Under these contracts,  the Company will receive additional cash flow if
the related index  increases  above the contracted  rates.  The Company will pay
additional cash flow if the related index decreases below the contracted  rates.
As of December 31, 1997, the Company had no such  financial  futures and forward
contracts outstanding.

     The Company will also use financial  futures,  forward and option contracts
to reduce  exposure to the effect of changes in interest  rates on funded loans,
as well as those loans that the Company has  committed  to fund.  As of December
31,  1997,  the Company had entered into  commitments  to fund  multifamily  and
commercial loans of $641,903 at fixed interest rates ranging from 7.65% to 8.80%
and  manufactured  housing loans of $55,937  primarily at fixed  interest  rates
ranging from 7.50% to 11.25%.  The  multifamily  and commercial  commitments had
original terms of not more than 27 months. The manufactured  housing commitments
generally had original  terms of not more than 90 days. The Company has deferred
net hedging  losses of $15,088 at December  31,  1997 and  deferred  net hedging
gains of $2,022 at December 31, 1996 related to these positions.

     Interest rate swap agreements.  The Company may enter into various interest
rate swap  agreements  to limit its  exposure to changes in  financing  rates of
collateral for collateralized bonds and certain mortgage securities. The Company
has  entered  into a series of  interest  rate swap  agreements  which  caps the
increase  in  borrowing  costs  in any  six-month  period  to 1% for  $1,020,000
notional  amount  of  short-term  borrowings.  Pursuant  to the  terms  of  this
agreement,  the Company pays the lesser of current six-month LIBOR, or six-month
LIBOR in effect  180-days  prior plus 1%, and receives  current  6-month  LIBOR.
These  agreements  expire  in  2001.  The  Company  has also  entered  into a an
amortizing interest rate swap agreement related to variable-rate  collateralized
bond classes with a remaining  notional balance of $148,513.  Under the terms of
this  agreement,  the Company  receives  one-month  LIBOR and pays  6.15%.  This
agreement expires in 2000. The Company entered into an amortizing  interest rate
swap  agreement  with  remaining   notional   balance  of  $185,131  related  to
prime-based  ARM loans financed with  LIBOR-based  variable-rate  collateralized
bonds.  Under the terms of the agreement,  the Company receives  one-month LIBOR
plus 2.65% and pays one-month average prime in effect three months prior.

     The Company has also  entered into  interest  rate swap  agreements  with a
total  notional  balance of $25,134  related to  tax-exempt  bonds for which the
Company  facilitates  the issuance.  As the  facilitator  of the issuance of the
bonds, the Company is required to pay interest due to the bond holders in excess
of a fixed rate.  The bonds are floating rate based on the current weekly Public
Securities Association index ("PSA"). The Company,  simultaneous to the issuance
of the bonds,  entered  into an interest  rate swap  agreement  to pay fixed and
receive weekly PSA.

     Derivative  Financial  Instruments Used for Other Than Risk Rate Management
Purposes  The Company may enter into  financial  futures,  forwards  and options
contracts  to  enhance  the  overall  yield on its  investment  portfolio.  Such
derivative  contracts are considered  trading  positions,  and generally are for
terms of less than three months.  The Company realized gross gains of $9,862 and
$360 from these contracts in 1997 and 1996, respectively, primarily from premium
income received on options contracts written.  The Company realized gross losses
of $281 and $3,687 from these  contracts in 1997 and 1996,  respectively.  There
were no open trading positions at December 31, 1997 and 1996.


NOTE 9 - SALE OF SINGLE-FAMILY MORTGAGE OPERATIONS

     On May  13,  1996,  the  Company  sold  its  single  family  correspondent,
wholesale and servicing  operations  (collectively,  the "single family mortgage
operations") to a subsidiary of Dominion Resources,  Inc. for $67,958. The terms
of the purchase included an initial cash payment of $20,458,  with the remainder
of the  purchase  price paid in five  annual  installments  of $9,500  beginning
January 2, 1997, pursuant to a note agreement. The note bears interest at a rate
of 6.50% and is  classified as other  investments  in the  consolidated  balance
sheet. As a result of the sale, the Company recorded a net gain of $17,285. Such
amount included a provision of $33,670 for possible losses on securitized single
family  loans where the Company,  which  performed  the  servicing of such loans
prior to the sale, has retained a portion of the credit risk on these loans.



<PAGE>

NOTE 10 - EARNINGS PER SHARE

     The following  table  reconciles the numerator and denominator for both the
basic and diluted EPS for the years ended December 31, 1997, 1996 and 1995.
<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------------------------------------
                                                 1997                            1996                          1995
                                       --------------------------     ---------------------------   ---------------------------

                                                    Weighted-Average              Weighted-Average              Weighted-Average
                                                      Number of                     Number of                     Number of
                                                       Shares                         Shares                       Shares
                                         Income                        Income                         Income
                                       -----------  --------------------------------------------------------------------------
<S>                                     <C>            <C>            <C>            <C>            <C>            <C>

Net Income                                $ 73,998                    $  73,048                      $  36,910
Less: Dividends paid to preferred          (14,820)                     (10,009 )                       (2,746  )
stock
                                       -----------  --------------   -----------  ---------------   ----------- --------------
                                            59,178     43,031,381        63,039       40,889,581        34,164     40,245,545

Effect of dividends and additional shares of preferred stock:
    Series A                                 3,948      2,953,413         3,687        3,105,000             -              -
    Series B                                 5,500      4,138,945         5,218        4,393,648             -              -
    Series C                                     -              -         1,104          771,585             -              -
                                       -----------   -------------    ----------  ---------------   -----------  -------------      
                                       
                                         $  68,626     50,123,739        73,048       49,159,814     $  34,164     40,245,545
                                       ===========  ==============   ===========  ===============   =========== ==============

Basic EPS                                                   $1.38                          $1.54                        $0.85
                                                    ==============                ===============               ==============

Diluted EPS                                                 $1.37                          $1.49                        $0.85
                                                            =====                          =====                        =====
                                                                                               

Reconciliation     of    anti-dilutive
shares:

Dividends and additional shares of preferred stock:
    Series A                                     $              -    $                         -    $    1,817      1,552,685
                                                 -                            -
    Series B                                     -              -             -                -           929        811,646
    Series C                                 5,372      3,679,474             -                -             -              -
Expense  and  incremental   shares  of
stock
  appreciation rights                        2,019        207,395         1,827          165,542             -              -
                                             -----        -------         -----          -------         -------    ---------       
                                             
                                       
                                          $  7,391      3,886,869      $  1,827          165,542     $   2,746      2,364,331
                                       ===========  ==============   ===========  ===============   =========== ==============

- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>


NOTE 11 - PREFERRED STOCK

The following table presents a summary of the Company's issued and outstanding 
preferred stock:
<TABLE>
<CAPTION>

  

- ----------------------------------------------------------- -------------- ----------------------------------
                                                             Liquidation                Dividends
                                                             Preference                 Per Share
                                                                           ----------------------------------
                                                              Per Share        1997        1996       1995
- ----------------------------------------------------------- -------------- ------------ ---------- ----------
<S>                                                              <C>            <C>       <C>       <C>    

Series A 9.75% Cumulative Convertible Preferred Stock              $24.00       $2.710     $2.375     $1.170
Series B 9.55% Cumulative Convertible Preferred Stock               24.50        2.710      2.375      0.423
Series C 9.73% Cumulative Convertible Preferred Stock               30.00        2.920      0.600          -
- ----------------------------------------------------------- -------------- ------------ ---------- ----------
</TABLE>

     The Company is  authorized  to issue up to  50,000,000  shares of preferred
stock.  For all series issued,  dividends are cumulative  from the date of issue
and are payable quarterly in arrears. The dividends are equal, per share, to the
greater  of (i) the per  quarter  base rate of $0.585 for Series A and Series B,
and $0.73 for Series C, or (ii) two times the quarterly dividend declared on the
Company's  common  stock.  Each  share of  Series  A,  Series B and  Series C is
convertible  at any time at the option of the  holder  into two shares of common
stock.  Each series is redeemable by the Company,  in whole or in part,  (i) for
two shares of common stock, plus accrued and unpaid dividends, provided that for
20 trading days within any period of 30  consecutive  trading days,  the closing
price of the common stock equals or exceeds the issue price, or (ii) for cash at
the issue price, plus any accrued and unpaid dividends  beginning after June 30,
1998,  October  31,  1998  and  September  30,  1999  for  Series  A,  B and  C,
respectively.

     In the event of  liquidation,  the holders of all series of preferred stock
will be entitled to receive out of the assets of the Company,  prior to any such
distribution to the common shareholders, the issue price per share in cash, plus
any accrued and unpaid dividends.

     During 1997,  the Company  issued 620,425 shares of common stock due to the
conversion of Series A and Series B preferred stock.


NOTE 12 - EMPLOYEE BENEFITS

     Stock  Incentive Plan Pursuant to the Company's 1992 Stock  Incentive Plan,
as amended on April 24, 1997 (the "Employee  Incentive  Plan"),  the Company may
grant to eligible employees stock options,  stock  appreciation  rights ("SARs")
and restricted stock awards. An aggregate of 2,400,000 shares of common stock is
available for distribution pursuant the Employee Incentive Plan. The Company may
also grant dividend  equivalent  rights ("DERs") in connection with the grant of
options or SARs. These SARs and related DERs generally become  exercisable as to
20 percent of the  granted  amounts  each year after the date of the grant.  The
Company  expensed  $1,830,  $1,664  and none for  SARs and DERs  related  to the
Employee Incentive Plan during 1997, 1996 and 1995, respectively.  There were no
stock options outstanding as of December 31, 1997 and 1996.

     Stock  Incentive Plan for Outside  Directors In 1995, the Company adopted a
Stock  Incentive  Plan for its Board of Directors (the "Board  Incentive  Plan")
with terms similar to the Employee  Incentive  Plan. On May 1, 1995, the date of
the initial  date of grant under the Board  Incentive  Plan,  each member of the
Board of Directors  was granted 7,000 SARs.  Each Board member has  subsequently
received a grant of 1,000 SARs on both May 1, 1996 and 1997 and will  receive an
additional  grant of 1,000 SARs on May 1, 1998.  The SARs granted on May 1, 1995
will  become  fully  vested on May 1, 1998.  Each  successive  award will become
exercisable as to 20% of the granted  amounts each year after the date of grant.
The maximum  period in which any SAR may be exercised is 73 months from the date
of grant.  The maximum number of shares of common stock  encompassed by the SARs
granted under the Board Incentive Plan is 200,000. The Company expensed $189 and
$163 for SARs and DERs related to the Board Incentive Plan during 1997 and 1996,
respectively. There was no such expense recorded in 1995.

     The  following  table  presents a summary of the SARs activity for both the
Employee Incentive Plan and the Board Incentive Plan.
<TABLE>
<CAPTION>

    ------------------------------ ---------------------------------------------------------------------------------------------
                                                                     Years ended December 31,
    ------------------------------ ---------------------------------------------------------------------------------------------
                                               1997                               1996                           1995
    ------------------------------ ----------------------------- ----- --------------------------- ---- ------------------------
    ------------------------------ -------------- -- ----------- ----- ------------ -- ----------- ---- --------- -- -----------
                                                     Weighted-Average                  Weighted-Average             Weighted-Average
                                                     Exercise                          Exercise                      Exercise
                                     Number of         Price            Number of        Price          Number         Price
                                      Shares                             Shares                         of
                                                                                                         Shares
    ------------------------------ -------------- -- ----------- ----- ------------ -- ----------- ---- --------- -- -----------
<S>                                       <C>            <C>               <C>             <C>            <C>           <C>

    SARs outstanding at
      beginning of year                   631,818    $                      669,020    $                   423,920   $
                                                           8.98                              8.38                          8.97
    SARs granted                          208,300         13.75             152,130         10.43          301,170        11.81
    SARs forfeited                              -             -             (23,034 )        9.48          (49,946)       11.01
    SARs exercised                       (145,228 )        6.82             (32,228 )        5.25           (6,124)       10.14
    SARs terminated at sale of
      single- family mortgage                   -             -            (134,070 )        8.43                -            -
      operations
                                   --------------                         ------------                     ---------
    SARs outstanding at end of            694,890    $    10.87                 631,818    $ 8.98           669,020   $    8.38
    year                                                                                                         
    ------------------------------ -------------- -- ----------- ----- ------------ -- ----------- ---- --------- -- -----------

    SARs vested and exercisable           223,638    $     9.71                 234,094    $ 8.37            188,056  $    7.66
                                                                                                                   
    ------------------------------ -------------- -- ----------- ----- ------------ -- ----------- ---- --------- -- -----------
</TABLE>

     The  Corporation  adopted the  disclosure-only  option  under  Statement of
Financial Accounting Standard No. 123, "Accounting for Stock-Based Compensation"
("FAS No. 123"). If the fair value accounting provisions of FAS No. 123 had been
adopted as of January 1, 1996 the pro forma  effect on the 1997 and 1996 results
would have been immaterial. The exercise price range for the SARs outstanding at
December 31, 1997 was $6.38 - $14.50 with a  weighted-average  exercise price of
$10.87 and a weighted-average contractual remaining life of 5 years.


<PAGE>

     Employee  Savings Plan The Company  provides an Employee Savings Plan under
Section 401(k) of the Internal  Revenue Code.  The Employee  Savings Plan allows
eligible  employees  to defer up to 12% of their income on a pretax  basis.  The
Company matches the employees' contribution, up to 6% of the employees' eligible
compensation. The Company may also make discretionary contributions based on the
profitability  of the  Company.  The  total  expense  related  to the  Company's
matching and  discretionary  contributions in 1997, 1996 and 1995 was $424, $248
and $136,  respectively.  The Company does not provide post  employment  or post
retirement benefits to its employees.

     401(k)  Overflow  Plan During 1997,  the Company  adopted a  non-qualifying
overflow  plan which  covers  employees  who have  contributed  to the  Employee
Savings Plan the maximum  amount  allowed under the Internal  Revenue Code,  but
less  than the  Company's  limit of 12% of  eligible  compensation.  The  excess
contributions are made to the overflow plan on an after-tax basis.  However, the
Company partially reimburses employees for the effect of the contributions being
made on an after-tax basis.  The Company matches the employee's  contribution up
to 6% of the employee's eligible compensation.  The total expense related to the
Company's reimbursements in 1997 was $17.


NOTE 13 - COMMITMENTS AND CONTINGENCIES

     The Company makes various  representations  and warranties  relating to the
sale or securitization of loans. To the extent the Company were to breach any of
these  representations or warranties,  and such breach could not be cured within
the allowable  time period,  the Company  would be required to  repurchase  such
mortgage  loans,  and could  incur  losses.  In the  opinion of  management,  no
material  losses  are  expected  to  result  from any such  representations  and
warranties.

     The Company  facilitates  the issuance of  tax-exempt  multifamily  housing
bonds,  the  proceeds of which are used to fund  mortgage  loans on  multifamily
properties.  The Company enters into standby  commitment  agreements whereby the
Company is required to pay  principal  and  interest to the  bondholders  in the
event there is a payment shortfall from the construction  proceeds. In addition,
the Company is  required to purchase  the bonds if such bonds are not able to be
remarketed by the remarketing  agent. The Company has provided letters of credit
to support its obligations in amounts equal $25,878 at December 31, 1997.  There
were no outstanding letters of credit at December 31, 1996.

     As of December  31,  1997,  the Company is  obligated  under  noncancelable
operating  leases with  expiration  dates through 2004. Rent expense under those
leases was $975, $823 and $854,  respectively in 1997, 1996 and 1995. The future
minimum  lease  payments  under  these  noncancelable  leases  are  as  follows:
1998--$1,116;    1999--$1,068;    2000--$798;    2001--$736;   2002--$730;   and
thereafter--$645.


NOTE 14 - SUPPLEMENTAL CONSOLIDATED STATEMENTS OF CASH FLOWS INFORMATION
<TABLE>
<CAPTION>
 

- --------------------------------------------------- -----------------------------------------------------
                                                                  Years ended December 31,
- --------------------------------------------------- -----------------------------------------------------
                                                         1997              1996               1995
                                                    ---------------    --------------    ----------------
<S>                                                    <C>            <C>                 <C>    

Cash paid for interest                                $    231,752       $   228,969         $   210,638
                                                    ===============    ==============    ================

Supplemental disclosure of non-cash activities:
     Securities owned subsequently securitized        $    311,117       $   562,757         $      -
                                                      ============       ===========     ================            

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

</TABLE>

<PAGE>


DYNEX CAPITAL, INC.
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE

December 31, 1997
(amounts in thousands except number of loans)

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                                                               Principal
                                                                                                                Amount of
                                                                                                 Carrying         Loans
                                           Final       Periodic                   Face          Amount of      Subject to
                                Interest   Maturity    Payment      Prior       Amount of        Mortgage      Delinquent
         Description              Rate        Date       Terms       Liens      Mortgages         Loans       Principal or
                                                                                                                Interest
- --------------------------------------------------------------------------------
<S>                             <C>          <C>       <C>            <C>       <C>                 <C>            <C>

First mortgage loans:
Single family residential
   358 mortgages, original      4.75% -    Varies                                              $ 38,440        $ 22,169 (1)
   loan amounts ranging from     16.19%                                                
   $4  to $600

Commercial
Retail Space
   Denver, Colorado              8.30%     October       Interest          -       13,500             13,473              -
                                           1, 2012       and
                                                         principal
                                                         monthly

   Cathedral City, California    9.00%     September     Interest          -       10,500             10,500              -
                                           1, 2000       monthly


Office Building
         Austin, Texas           7.70%     November      Interest          -       12,975             12,975              -
                                           14, 2007      and
                                                         principal
                                                         monthly

Multifamily Residential
         Columbia, South         9.25%     October,      Interest          -        7,600              7,542              -
Carolina                                   1 2014        and
                                                         principal
                                                         monthly


         Columbia, South         7.95%     June, 1       Interest          -        6,300              6,274              -
Carolina                                   2015          and
                                                         principal
                                                         monthly

         Nashville, Tennessee    8.05%     August, 1     Interest          -        8,000              7,979              -
                                           2015          and
                                                         principal
                                                         monthly

   Austin, Texas                 7.90%     September     Interest          -        8,250              8,233              -
                                           1, 2015       and
                                                         principal
                                                         monthly

24 mortgages, original loan     7.85%-     Varies              -           -            -             49,402              -
amounts ranging from $70 to      10.00%
$6,200
- ----------------------------------------------------------------------------------------------------------------------------

<PAGE>

DYNEX CAPITAL, INC.
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE (CONTINUED)

December 31, 1997
(amounts in thousands except number of loans)


- --------------------------------------------------------------------------------------------------------------------------
                                                                                                              Principal
                                                                                                              Amount of
                                                                                               Carrying         Loans
                                           Final       Periodic                   Face        Amount of      Subject to
                                Interest   Maturity    Payment      Prior       Amount of      Mortgage      Delinquent
         Description              Rate        Date       Terms       Liens      Mortgages       Loans       Principal or
                                                                                                              Interest
- --------------------------------------------------------------------------------------------------------------------------

Second Mortgage Loans
Commercial
    4 mortgages, original        9.00%       Varies      Balloon           -            -            8,962             -
     loan amounts ranging                                payments
     from $1,300 to $3,500                               at
                                                         maturity
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                   163,780
     Net premium/discount                                                                           (4,490)
     Allowance for loan losses                                                                        (665)
- -------------------------------------------------------------------------------------------------------------------------
Total mortgage loans on real                                                                             $
   estate                                                                                          158,625
- -------------------------------------------------------------------------------------------------------------------------
<FN>

     (1) Delinquent loans with a principal balance of $16.4 million were subject
to mortgage pool insurance at December 31, 1997.
</FN>
</TABLE>

     The loans in the table above are  conventional  mortgage  loans  secured by
either  single  family,  multifamily,  or  commercial  properties  with  initial
maturities  ranging from 3 to 30 years. Of the carrying amount,  $149 million or
91% are fixed-rate and $15 million or 9% are adjustable-rate  loans. The Company
believes that its mortgage pool  insurance and allowance of $665 are adequate to
cover any exposure on delinquent  mortgage  loans.  A summary of activity of the
single family and  multifamily  mortgage  loans for the years ended December 31,
1997, 1996 and 1995 is as follows:
<TABLE>
<CAPTION>

- -------------------------------------- -------------- ------------ -------------
<S>                                                         <C>    

Balance at December 31, 1994                           $    518,131
Mortgage loans funded                                       893,953
Collection of principal                                    (771,743)
 Mortgage loans sold                                        (392,708)
- -------------------------------------- -------------- ------------ -------------

Balance at December 31, 1995                                247,633
Mortgage loans funded                                     1,411,161
Collection of principal                                     (58,397)
Mortgage loans sold or securitized                       (1,361,969)
- -------------------------------------- -------------- ------------ -------------

Balance at December 31, 1996                             $  238,428
                                                                                
Mortgage loans funded or purchased                        1,526,229
Collection of principal                                     (61,188)
Mortgage loans securitized                               (1,544,844)
- -------------------------------------- -------------- ------------ -------------
Balance at December 31, 1997                             $  158,625
                                                                                
- -------------------------------------- -------------- ------------ -------------
</TABLE>

<PAGE>


DYNEX CAPITAL, INC.
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE (CONTINUED)

December 31, 1997
(amounts in thousands except number of loans)

     The geographic  distribution of the Company's  single- and multifamily 
loans held for  securitization at December 31, 1997 is as follows:

<TABLE>
<CAPTION>

     ------------------- ------ ------------------ --------- -------------------
                                 Number of Loans                     Principal
     State                                                             Amount
     ------------------- ------ ------------------ ------------ ----------------
<S>                                          <C>                           <C>    

     Arizona                                29                     $       7,029
     Alabama                                 4                               257
     Arkansas                                2                               162
     California                            141                            43,431
     Colorado                                2                            17,473
     Florida                                13                             3,733
     Georgia                                20                             1,770
     Hawaii                                  1                               254
     Illinois                                2                             1,432
     Kentucky                                1                             3,536
     Louisiana                               1                                86
     Massachusetts                           1                               109
     Maryland                                7                             5,584
     Maine                                   1                                74
     Mississippi                             6                               408
     Montana                                 1                             1,197
     Nevada                                  2                              127
     New Jersey                              2                               217
     New Mexico                              1                             1,339
     New York                                1                               146
     North Carolina                         25                             8,359
     Ohio                                    2                             3,549
     Oklahoma                                2                             3,149
     Oregon                                  1                                50
     Pennsylvania                            8                               723
     South Carolina                         27                            20,474
     Tennessee                              10                            12,285
     Texas                                   6                            22,550
     Utah                                    1                             1,080
     Virginia                                7                             2,694
     Washington                              3                               315
     West Virginia                           3                               188
     ---------------------------- --- -------- ----------------- ---------------
     Total                                 333                            63,780
     Net premium/discount                                                (4,490)
     Allowance for loan losses                                            ( 665)
     ---------------------------- --- -------- ----------------- ---------------
                                                                     $   158,625
     ---------------------------- --- -------- ----------------- ---------------
</TABLE>


<PAGE>

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

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                  EXHIBIT INDEX

 
<S>                 <C>                                             <C>    
 
                                                                   Sequentially
Exhibit                                                            Numbered Page
21.1              List of consolidated entities                          I

23.1              Consent of KPMG Peat Marwick LLP                       II

</TABLE>

                                                 

                                                   Exhibit 21.1




                                           Dynex Capital, Inc.
                                      List of Consolidated Entities
                                         As of December 31, 1997





Multi-Family Finance Corporation
MSC 1 L.P.
Issuer Holding Corp.
     Commercial Capital Access One, Inc.
     Resource Finance Co. One
         Resource Finance Co. Two
         SHF Corp.
         ND Holding Co.
     Merit Securities Corporation

Dynex Holding, Inc.
     Dynex Financial, Inc.
          DFI of Alabama, Inc.
     National Model Homes, Inc.
         KBOne, Inc.
                  KBMex, Inc.
         RHOne,Inc.
         Lev One, Inc.
     Dynex Commercial, Inc.
     GLS Capital, Inc.
     SMFC Funding Corporation
     Dynex Securities Corporation






NOTE:    All companies were incorporated in Virginia except for Dynex Holding, 
Inc. (Delaware).



 




                                            Exhibit 23.1




                                     Consent of Independent Auditors



The Board of Directors
Dynex Capital, Inc.


     We consent to  incorporation  by reference in the  registration  statements
(Nos. 33-50705,  333-22859,  333-10783,  333-10587 and 333-35769) on Form S-3 of
Dynex  Capital,  Inc.  of our report  dated  February  4, 1998,  relating to the
consolidated  balance  sheets of Dynex  Capital,  Inc.  and  subsidiaries  as of
December  31,  1997  and  1996  and  the  related  consolidated   statements  of
operations,  shareholders'  equity  and cash  flows for each of the years in the
three-year  period ended December 31, 1997 and the related  financial  statement
schedule dated December 31, 1997,  which report appears in the December 31, 1997
Form 10-K of Dynex Capital, Inc.


                                 KPMG PEAT MARWICK LLP

 


Richmond, Virginia
March 18, 1998




<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                                        0000826675
<NAME>                                       Dynex Capital, Inc.
<MULTIPLIER>                                   1000
       
<S>                                            <C>
<PERIOD-TYPE>                                  12-mos
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JAN-1-1997
<PERIOD-END>                                   DEC-31-1997
<CASH>                                         18,329
<SECURITIES>                                   5,103,431
<RECEIVABLES>                                  5,628
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               0<F1>
<PP&E>                                         0
<DEPRECIATION>                                 0
<TOTAL-ASSETS>                                 5,378,172
<CURRENT-LIABILITIES>                          0<F1>
<BONDS>                                        3,632,079
                          0
                                    130,482
<COMMON>                                       451
<OTHER-SE>                                     429,976
<TOTAL-LIABILITY-AND-EQUITY>                   5,378,172
<SALES>                                        0
<TOTAL-REVENUES>                               350,762
<CGS>                                          0
<TOTAL-COSTS>                                  0
<OTHER-EXPENSES>                               41,399
<LOSS-PROVISION>                               5,833
<INTEREST-EXPENSE>                             244,352
<INCOME-PRETAX>                                59,178
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            59,178
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   59,178
<EPS-PRIMARY>                                  1.38
<EPS-DILUTED>                                  1.37
<FN>
<F1> The Company's balance sheet is unclassified
</FN>

        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission