DYNEX CAPITAL INC
10-K, 1999-03-31
REAL ESTATE INVESTMENT TRUSTS
Previous: TECHNOLOGY FUNDING VENTURE PARTNERS IV, 10-K, 1999-03-31
Next: MERIDIAN HEALTHCARE GROWTH & INCOME FUND LTD PARTNERSHIP, 10-K, 1999-03-31





                                  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, 1998
                                       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             (I.R.S. Employer I.D. No.)
 incorporation or organization)         
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>
<CAPTION>

Title of each class                                             Name of each exchange on which registered
<S>                                                              <C>    

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 the Securities 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  $146,723,220  (46,030,814
shares at a closing  price on The New York Stock  Exchange of  $3.1875).  Common
stock outstanding as of February 28, 1998 was 46,030,814 shares.

Item 8. Financial Statements and Supplemental Data and Exhibits 23.1 and 23.2 of
this Form 10-K have been  omitted and the  Company  will be filing such items by
amendment pursuant to SEC Rule 12b-25 within the required 15 days.

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the  Definitive  Proxy  Statement to be filed pursuant to Regulation
14A within 120 days from December 31, 1998, are  incorporated  by reference into
Part III.

<PAGE>

                               DYNEX CAPITAL, INC.
                          1998 FORM 10-K ANNUAL REPORT

                                TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                     
                                                                                                        PAGE
<S>               <C>                                                                                    <C>

                                                           PART I

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

Item 2.           PROPERTIES.......................................................................       16

Item 3.           LEGAL PROCEEDINGS................................................................       16

Item 4.           SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS..............................       17

                                                           PART II

Item 5.           MARKET FOR REGISTRANT'S COMMON EQUITY
                  AND RELATED STOCKHOLDER MATTERS..................................................       17

Item 6.           SELECTED FINANCIAL DATA..........................................................       18

Item 7.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS....................................       19

Item 7A.          QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
                  MARKET RISK......................................................................       46

Item 8.           FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA......................................       48

Item 9.           CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
                  ON ACCOUNTING AND FINANCIAL DISCLOSURE...........................................       48

                                                          PART III

Item 10.          DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT...............................       49

Item 11.          EXECUTIVE COMPENSATION...........................................................       49

Item 12.          SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                  OWNERS AND MANAGEMENT............................................................       49

Item 13.          CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS...................................       49

                                                           PART IV

Item 14.         EXHIBITS, FINANCIAL STATEMENT SCHEDULES
                  AND REPORTS ON FORM 8-K..........................................................       49

SIGNATURES        .................................................................................       51
</TABLE>


<PAGE>

Item 1.    BUSINESS

                                     GENERAL

Dynex Capital,  Inc. (the  "Company") was  incorporated  in the  Commonwealth of
Virginia in 1987.  The Company is a financial  services  company  which uses its
production  operations  to create  investments  for its  portfolio.  The primary
production  operations  include  commercial  mortgage  lending and  manufactured
housing  lending.  The commercial  mortgage loans are secured by multifamily and
commercial  real  estate  properties  (hereinafter  referred  to as  "commercial
loans") and the manufactured housing loans are secured by manufactured homes and
often  the land on  which  the  home  resides.  Through  its  specialty  finance
businesses,  the Company also  provides for the purchase and leaseback of single
family model homes to builders and for the purchase and  management  of property
tax  receivables.  With the  exception of the  purchase and  leaseback of single
family model homes,  the Company will securitize the assets funded as collateral
for  collateralized  bonds,  providing  long-term  financing for the  investment
portfolio while limiting credit, interest rate and liquidity risk.

The  Company's  principal  source of  earnings is net  interest  income from its
investment  portfolio.  The Company's investment portfolio consists primarily of
collateral for collateralized bonds,  asset-backed securities and loans held for
securitization.  The Company funds its investment portfolio with both borrowings
and funds raised from the issuance of equity.  For the portion of the investment
portfolio 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 other  portion of investment  portfolio  funded with
equity,  net interest income is primarily a function of the yield generated from
the interest-earning asset.

References  to  "Dynex  REIT"  mean  the  parent  company  and its  wholly-owned
subsidiaries, consolidated for financial reporting purposes, while references to
the "Company" mean the parent company,  its wholly-owned  subsidiaries and Dynex
Holding,  Inc.  ("DHI") and its  subsidiaries,  which are not  consolidated  for
financial reporting or tax purposes. All of the outstanding non-voting preferred
stock (which  represents a 99% economic interest in DHI) is owned by Dynex REIT.
All of the  outstanding  voting  common  stock  (which  represents a 1% economic
interest in DHI) is owned by certain senior  officers of Dynex REIT. In light of
these factors, DHI is accounted for under a method similar to the equity method.
Dynex REIT has elected to be treated as a real estate  investment trust ("REIT")
for federal  income tax  purposes  under the Internal  Revenue Code of 1986,  as
amended,  and, as such, must distribute  substantially all of its taxable income
to shareholders and will generally not be subject to federal income tax.

Business Focus and Strategy

The Company  strives to create a diversified  investment  portfolio  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  investment
portfolio.  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  generally  employs the
following business strategies in its lending operations:

     -   develop 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 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, focused  
         collection and loss mitigation  techniques in the servicing process to
         manage delinquencies with the goal of reducing delinquencies and 
         minimizing losses in its securitized loan pools.

During 1998, with the goal of potentially  diversifying its lending  operations,
the  Company  entered  into a series  of  agreements  with  AutoBond  Acceptance
Corporation  ("AutoBond"),  a specialty finance company engaged in underwriting,
acquiring  and  servicing  automobile  installment  contracts to borrowers  with
limited  access to  traditional  sources of credit.  In exchange for the Company
agreeing to purchase a limited amount of "funding  notes" issued by a subsidiary
of AutoBond and secured by such automobile  installment  contracts,  the Company
received an option to purchase approximately 85% of the common stock of AutoBond
from its three principal shareholders.  However, due to the adverse results of a
compliance  review conducted in January 1999, the Company ceased the purchase of
additional  funding notes on February 3, 1999 and took a charge against its 1998
earnings of $17.6  million  relating  primarily  to the  funding  notes and to a
lesser extent a convertible  senior note,  common stock,  and preferred stock of
AutoBond that the Company had acquired.  As a result of such adverse  compliance
review,  it is unlikely that the Company will exercise its option.  The Company,
AutoBond, and the three principal shareholders of AutoBond are now in litigation
(see Item 3. Legal Proceedings).

Investment Portfolio Strategies

The Company generally employs the following business  strategies in managing its
investment portfolio:

    -    use its loan  origination  capabilities  to  provide  assets for its 
         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; and

    -    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.



                               Lending Operations

The Company's primary lending activities include commercial mortgage lending and
manufactured housing lending. These lending activities are conducted through DHI
and its  subsidiaries.  Through DHI, the Company  provides  commercial  mortgage
financing for apartment  properties,  assisted  living and  retirement  housing,
limited  service  hotels/motels,  urban and suburban  office  buildings,  retail
shopping  strips and  centers  and light  industrial  buildings.  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  purchases  model homes from
single  family  builders  and  simultaneously  leases  such  homes  back  to the
applicable   builder  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,  i.e. in pools  aggregating $25
million or more, 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  assets 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.

The following table summarizes the production activity for the three years ended
December 31, 1998, 1997 and 1996.

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

   ------------------------------------------------------------------------------------------------------------
                                                                  For the Years Ended December 31
                                                   ------------------------------------------------------------
                                                           1998                1997                1996
   ------------------------------------------------------------------------------------------------------------
<S>                                                         <C>                 <C>                 <C>

   Commercial (1)                                     $     674,086       $     290,988       $      201,496
   Manufactured housing                                     482,979             265,906               41,031
   Single family                                                  -                   -              499,288
   Specialty finance                                        196,224             168,965               35,505
   ------------------------------------------------------------------------------------------------------------
      Total fundings through direct production            1,353,289             725,859              777,320
   Secured funding notes (2)                                149,189                   -                    -
   Securities acquired through bond calls                   455,714             493,152                    -
   Single family fundings through bulk purchases            562,045           1,271,479              731,460
   ------------------------------------------------------------------------------------------------------------
     Total fundings                                   $   2,520,237       $   2,490,490      $     1,508,780
   ------------------------------------------------------------------------------------------------------------

   Principal amount of loans and securities
     securitized or sold                              $   1,891,075       $   2,278,633      $     1,357,564
   ------------------------------------------------------------------------------------------------------------
<FN>
 
(1) Included in commercial fundings were $228.6 million,  $49.2 million and none
    of multifamily  construction  loans closed during years ended December 31, 
    1998, 1997 and 1996,  respectively.  Only the  amount  drawn for these 
    loans of $46.1 million is  included  in the  balance of the loans  held for
    securitization  at December 31, 1998. 
(2) Secured by automobile installment contracts.
</FN>
</TABLE>


During 1998, the Company funded $674.1 million of commercial loans consisting of
$415.0   million  of   multifamily   loans  (of  which   $228.6   million   were
construction/permanent  loans),  and $259.1 million in other types of commercial
loans. The majority of the multifamily  loans funded in 1998 consist of 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 is related to mortgage loans  securing  tax-exempt
bonds.  Other types of  commercial  loans  consist  primarily of loans on office
buildings, retail centers, limited service hotels/motels,  healthcare facilities
and light  industrial  space.  As of  December  31,  1998,  commitments  to fund
commercial loans were approximately  $751.9 million.  Additionally,  the Company
securitized   $433.7  million  of  its  commercial  loan  production  through  a
collateralized bond issuance in December 1998.

During 1998, the Company funded $483.0 million of manufactured housing loans and
as of December 31, 1998,  had  commitments  outstanding to fund $71.1 million of
such  loans.  The  Company   securitized  a  total  of  $323.3  million  of  its
manufactured  housing  production  through the issuance of collateralized  bonds
during 1998.

The Company's  specialty  finance  businesses funded $196.2 million during 1998.
Such fundings  principally included the purchase and leaseback of $129.1 million
of model homes and the acquisition of $62.7 million of property tax receivables.
The Company securitized a total of $86.0 million of its property tax receivables
through the issuance of collateralized bonds during 1998.

During 1998,  the Company  purchased  $149.2 million of funding notes secured by
automobile installment contracts pursuant to its agreement with AutoBond.

At  December  31,  1998,  the  Company  owned the right to call $0.8  billion of
securities previously issued by the Company once the outstanding balance of such
securities  reaches 10% or less of the original amount issued.  During 1998, the
Company exercised its call rights on $455.7 million of such securities, of which
$452.1 million were included in new securitizations during 1998.

Additionally, during 1998, the Company purchased $562.0 million of single family
adjustable-rate  ("ARM") loans through bulk purchases.  The Company may 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 collateralized bonds in 1998.

Commercial Mortgage Lending Operations

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 $1.8 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/motels, office buildings, retail shopping strips
and  centers  and light  industrial  buildings.  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. Historically, the commercial loans have been combined
with  the   multifamily   loans  and   securitized   through  the   issuance  of
collateralized bonds.

LIHTC Lending
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 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 1998 was $3.6  million,  ranging  in size from $1.0
million to $8.0  million.  The  multifamily  mortgage  loans  originated  by the
Company  are  sourced  through  direct  relationships  with the  developers  and
syndicators of LIHTCs.

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 $1.0 million to $15.0 million with a
loan-to-value  of 80%  (85% in the  case of a  tax-exempt  bond)  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  obtained  letters of credit to
support its obligations in amounts equal $144.2 million at December 31, 1998.

Other Commercial Lending
The  Company  sources   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 $2.0 million to $20 million.  The product types include
mainly office buildings,  limited service  hotels/motels,  industrial warehouse,
distribution centers, retirement homes and retail properties.

Underwriting Guidelines
The Company underwrites all commercial mortgage loans it originates. Among other
criteria,  the Company  underwrites each loan to a specific minimum debt service
coverage ratio relative to the property's net cash flow,  with a maximum loan to
value of 80% of appraised value,  except for multifamily  properties relating to
tax-exempt  bonds,  which have a maximum  loan-to-value  of 85%.  The  Company's
underwriting  criteria are designed to assess the particular  property's current
and future capacity to make all debt service  payments on a current basis and to
ensure that  adequate  collateral  value  exists to support  the loan.  With the
exception of LIHTC  properties,  an internal loan committee  approves all loans,
with a majority of its  members  not  directly  related to the  commercial  loan
production function.

New Commitments

Due to the disruption in the commercial mortgage-backed securities market during
the fourth quarter of 1998, the Company has decided not to issue new commitments
for commercial loans for the foreseeable  future unless such loan can be sold or
placed with an investor upon funding,  with the Company  retaining the servicing
rights.  The Company  still plans to securitize  the majority of its  commercial
loans held for  securitization and those for which commitments have already been
issued.

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 continue  growing 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, (i.e., a first
lien  mortgage  loan) in  which  the  loan is  secured  by both the land and the
manufactured  home. The Company offers both fixed and adjustable rate loans with
terms  ranging  from 7 to 30 years.  As of December  31,  1998,  the Company had
$197.1 million in principal  balance of manufactured  housing loans in inventory
and had commitments outstanding of approximately $71.1 million. During 1998, the
average funded amount per loan was approximately $45,100. To date, approximately
97% 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. As of December 31, 1998, the Company
had 1,460 approved dealers with 3,167 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 four  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.

The Company  established its direct lending  operations in Glen Allen,  Virginia
during 1998. Through this facility, the Company offers to owners of manufactured
homes the  opportunity  to  refinance  their  existing  manufactured  home loan.
Potential  borrowers  are sourced in a variety of ways  including  direct  mail,
telemarketing,  advertising and  relationships  with park owners,  developers of
manufactured housing  communities,  manufacturers of manufactured homes, brokers
and correspondents.
 
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.

Underwriting Guidelines The Company underwrites 100% of the manufactured housing
loans it originates. The loans are underwritten at the regional offices based on
guidelines  established by the home office.  Home office  approvals are required
when loan amounts exceed  specified  lines of credit  authority.  Turnaround for
approvals  to the dealer is generally  within four to  twenty-four  hours,  with
fundings usually within  twenty-four to forty eight hours of receipt of complete
documentation.

As the majority of the Company's manufactured housing loan production comes from
its  dealer  base,  the  Company  has a dealer  approval  process  that  must be
completed  before the Company can accept loan  applications  from a dealer.  The
Company's dealer  qualification  criteria includes minimum equity  requirements,
minimum  years of  experience  for  principal  officers,  acceptable  historical
financial  performance and various business  references.  The dealer application
package is submitted by the dealer to the regional office manager for review and
approval.

Because  of the  decentralized  nature  of the  Company's  manufactured  housing
business, in addition to the Company's  underwriting process and dealer approval
program,  the Company also performs  regional and district  office  reviews on a
frequent  basis to ensure that required  procedures  are being  followed.  These
reviews  include  the  collections   area,  the  remarketing  of  foreclosed  or
repossessed homes,  underwriting,  dealer  performance and quality control.  The
periodic  regional  quality  control  reviews are  performed  to ensure that the
underwriting  guidelines  are  consistently  applied.  The Company also performs
audits on a sample of customers both before and after funding of the loan.

Specialty Finance

Model Home Sales/Leaseback.
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 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  1998,   through  a  subsidiary   of  DHI,  the  Company   purchased  and
simultaneously leased to builders $129.1 million of model homes. At December 31,
1998,  the  Company  had $183.0  million of model  homes on lease to 28 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. 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.  During 1998, the Company purchased
$62.7 million of property tax receivables. At December 31, 1998, the Company had
$7.1 million of property tax receivables held for securitization.
 
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.  During 1998, the Company  purchased $562.0 million of single
family,  "A" quality loans through such bulk loan purchases and  securitized the
entire amount.

Asset 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. As of December 31, 1998, the Company had a commercial servicing
portfolio  totaling $1.1 billion.  There were no delinquencies in the commercial
loan servicing portfolio as of December 31, 1998.

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   and  remittance  of  monthly   principal  and  interest   payments,
administration  of taxes and  insurance  for  land/home  loans,  and if the loan
defaults,  the resolution of the defaulted loan through either a modification of
the loan or the  repossession/foreclosure 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/foreclosed and
sold is critical to mitigating  losses on these loans.  The Company's  servicing
portfolio of  manufactured  housing loans totaled $714.0 million at December 31,
1998.   On   such   date,   60   day   and   over    delinquencies,    including
repossessions/foreclosures, were 1.3%.

The  Company  services  the model  homes it  purchases  and  leases  back to the
applicable  builder.  At December 31, 1998, 3.0% of the model homes had been off
lease for greater than 60 days.

During  1997,  the  Company  established  a servicing  function  in  Pittsburgh,
Pennsylvania,   to  manage  the   collection  of  the  Company's   property  tax
receivables.  The  Company's  responsibilities  as servicer  include  contacting
property owners, collecting voluntary payments, and foreclosing,  rehabilitating
and selling remaining  properties if collection efforts fail. As of December 31,
1998,  the Company had a servicing  portfolio  of $77.3  million of property tax
receivables in seven states.

The Company has acquired pools of mortgage  loans from other  companies who have
retained  the  rights to  service  those  loans  purchased  by the  Company.  As
servicer,  these companies are required to collect and remit loan payments, make
required  advances,  account for  principal and  interest,  hold  escrows,  make
required  inspections of properties,  contact delinquent borrowers and supervise
the foreclosures and property  dispositions.  If a servicer  breaches certain of
its  representations or warranties to the Company,  the Company has the right to
terminate  the  servicing  rights of such  servicer  and assign  those rights to
another servicer.

Securitization Strategy

The Company  primarily uses funds provided by its senior notes, bank borrowings,
repurchase  agreements  and equity to  finance  loan  production  when loans are
initially funded.  When a sufficient  volume of loans is accumulated,  generally
between  $300  million  and $1  billion  in  principal  amount,  the  loans  are
securitized  through the issuance of mortgage or asset-backed  securities in the
form of  collateralized  bonds.  The  length of time  between  when the  Company
commits to fund the loan and when it  securitizes  the loan varies  depending on
certain  factors,  including the length of the loan  commitment (the Company has
committed to fund various  commercial and multifamily loans on a forward-basis),
the loan volume by product type,  market  forces (e.g.,  whether there exists in
the  market  place   sufficient   purchasers  of  these  types  of  mortgage  or
asset-backed  securities),  and variations in the securitization  process.  In a
worst case  scenario,  the  Company may be unable to  securitize  the loans as a
result of adverse  market  conditions.  Though the  Company  utilizes  primarily
committed facilities to finance its loan production prior to securitization,  in
such a scenario,  the Company may have to sell loans at losses in order to repay
these facilities.
 
The Company is also  subject to various  risks due to  potential  interest  rate
fluctuations  during the period of time after the Company commits to fund a loan
at a  pre-determined  interest rate until such loan is  ultimately  securitized.
Relative to its current loan fundings which are  predominantly  fixed-rate,  the
Company is exposed to an increase in absolute  rates, as well as a change in the
market  spread to the  index on which  such  loans  were  priced at  origination
("spread  risk").  Generally,  the Company  attempts to mitigate  the risk of an
increase in absolute  rates through the use of hedging  strategies.  The Company
does not attempt to hedge spread  risk.  The Company  seeks to utilize  interest
rate agreements  whose price  sensitivity has very close inverse  correlation to
the price  sensitivity  of the related loans  resulting from changes in interest
rates. For manufactured  housing loans and the commercial  loans, the instrument
which has historically  demonstrated close inverse  correlation is forward sales
of similar  duration  Treasury  securities  and futures on  Treasury  securities
(collectively, "Treasury securities"). Although, Treasury securities may protect
the Company's  portfolio of  manufactured  housing and commercial  loans against
fluctuation of short-term interest rates, such hedging activities may not always
result in precise  inverse  correlation  to changes in values of the  underlying
loans.  The lack of exact inverse  correlation is due to such factors as changes
in the relative pricing discount between mortgage or asset backed securities and
Treasury securities, and perceived credit risks between the instruments.  To the
extent  any  changes in the value of the  instruments  used to hedge the risk of
interest rate  fluctuations  do not inversely  correlate  precisely to the risks
affecting the value of the Company's loan portfolio,  the financial  performance
of the Company could be positively or negatively impacted.

Since late 1995,  the Company's  predominate  securitization  structure has been
collateralized bonds. Generally,  for accounting and tax purposes, the loans and
securities financed through the issuance of collateralized  bonds are treated as
assets of the Company,  and the collateralized  bonds are treated as debt of the
Company.  The Company earns the net interest  spread between the interest income
on the  securities  and the  interest  and other  expenses  associated  with the
collateralized  bond financing.  The net interest spread is directly impacted by
the levels of prepayments  of the  underlying  mortgage loans and, to the extent
collateralized  bond  classes are  variable-rate,  may be affected by changes in
short-term rates. The Company retains an investment in the collateralized bonds,
typically referred to as the overcollateralization.

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, 1998, 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.  Excluding  certain  securities  where the risk is primarily the
rate of prepayments and not credit,  92% 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  exposure to credit losses (net of
discounts,  reserves and third party guarantees)  million below investment grade
level was $159.7 as of December 31, 1998.

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, 1998 and 1997.
<TABLE>
<CAPTION>

- - ----------------------------------------------------------------------------------------------------------
                                                                   As of December 31
                                                          1998                           1997
                                             -------------------------------------------------------------
(amounts in thousands)                           Balance        % of Total       Balance       % of Total
- - ----------------------------------------------------------------------------------------------------------
<S>                                                <C>              <C>            <C>             <C> 

Investments:
   Collateral for collateralized bonds        $  4,293,528          86%        $  4,375,561        84%
   Securities:
     Funding notes                                 122,009           3                    -         -
     Adjustable-rate mortgage securities            47,728           1              387,910         7
     Fixed-rate mortgage securities                 28,981           1               23,065         -
     Derivative and residual securities             18,894           -              104,526         2
   Other investments                                56,743           1               85,989         2
Loans held for securitization                      388,782           8              233,958         5
- - ---------------------------------------------------------------------------------------------------------

       Total investments                      $  4,956,665         100%        $  5,211,009       100%
- - ---------------------------------------------------------------------------------------------------------
</TABLE>

Collateral  for  collateralized  bonds.   Collateral  for  collateralized  bonds
represents the single largest investment in the Company's portfolio.  Collateral
for  collateralized  bonds  is  composed  primarily  of debt  securities  backed
primarily by  adjustable-rate  and  fixed-rate  mortgage  loans secured by first
liens on single family homes,  fixed-rate  mortgage loans secured by multifamily
residential housing properties and commercial  properties,  manufactured housing
installment  loans secured by either a UCC filing or a motor vehicle title,  and
property  tax   receivables.   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.

Funding notes.  Funding notes consist of fixed-rate  securities secured by fixed
rate automobile  installment  contracts made to borrowers with limited access to
traditional  sources of credit. Such funding notes were purchased from a limited
purpose  subsidiary of AutoBond . The Company  finances a portion of the funding
notes through the use of a committed credit facility. The Company may securitize
the funding notes in the future.

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. 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, 1998 was $21.9
million of equity  ownership in residual  trusts which own  collateral  financed
with  repurchase  agreements,  which  had a fair  value  of  $8.3  million.  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 corporate bonds, an
installment  note  receivable  received  in  connection  with  the  sale  of the
Company's  single  family  mortgage   operations  in  May  1996,   property  tax
receivables, and manufactured housing inventory lines of credit.

Loans held for securitization.  Loans held for securitization  consist primarily
of loans originated or purchased  through the Company's  production  operations.
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.
 
Risks

The  Company is exposed to several  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  recourse
borrowings).

Credit Risk.  Credit risk is the risk of loss to the Company from the failure by
a borrower (or the proceeds from the  liquidation of the underlying  collateral)
to fully repay the  principal  balance and  interest due on a loan. A borrower's
ability to repay, or the value of the underlying collateral, could be negatively
influenced by economic and market  conditions.  Such conditions could be global,
national, regional or local in nature. 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;  however,  if  losses  are
experienced more rapidly due to market  conditions than the Company has provided
for in its  reserves,  the Company  may be  required  to provide for  additional
amounts of reserves for such losses.
 
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 probable  credit losses
based upon anticipated future losses on the loans,  general economic  conditions
and historical  trends in the portfolio.  As of December 31, 1998, the Company's
credit  exposure (net of discounts,  reserves and guarantees from a third party)
on  securities  rated  below  investment  grade  or as to  overcollateralization
(excluding funding notes,  other investments and loans held for  securitization)
was $159.7  million or 35% of total equity.  The reserve  relating to loans held
for   securitization  was  $0.4  million  or  0.11%  of  total  loans  held  for
securitization at December 31, 1998.

Prepayment/Interest Rate Risk. The interest rate environment may also impact the
Company.  For example,  in a rapidly rising rate environment,  the Company's net
interest  margin may be reduced,  as the interest  cost for its funding  sources
(collateralized  bonds,  repurchase  agreements,  and committed lines of credit)
could  increase more rapidly than the interest  earned on the  associated  asset
financed.  The Company's  funding sources are  substantially  based on one-month
LIBOR and reprice monthly, while the associated assets are principally six-month
LIBOR or one-year Constant Maturity Treasury ("CMT") based and generally reprice
every six-to-twelve months. In a declining rate environment, net interest margin
may be enhanced  for the  opposite  reasons.  However,  in a period of declining
interest  rates,  loans in the investment  portfolio will generally  prepay more
rapidly  (to the extent  that such loans are not  prohibited  from  prepayment),
which may result in additional  amortization expense of asset premium. In a flat
yield curve environment (i.e., when the spread between the yield on the one-year
Treasury  and  the  yield  on  the   ten-year   Treasury  is  less  than  1.0%),
single-family ARM loans tend to rapidly prepay, causing additional  amortization
of asset premium.  In addition,  the spread between the Company's  funding costs
and asset yields would most likely compress,  causing a further reduction in the
Company's net interest margin.  Lastly, the Company's  investment  portfolio may
shrink,  or  proceeds  returned  from  prepaid  assets may be  invested in lower
yielding assets. The severity of the impact of a flat yield curve to the Company
would depend on the length of time the yield curve remained flat.

The Company  strives to structure  its  investment  portfolio 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. The Company has, in
aggregate,  $33.2  million of asset premium  relating to assets with  prepayment
lockouts or yield  maintenance  provision  for at least seven  years,  and $33.0
million of asset premium on its remaining assets.  In addition,  future earnings
may be lower as a result of the  reduction in the interest  earning  assets from
increased prepayment speeds.

The Company also views its hedging  activities as a tool to manage interest rate
risk. As mentioned previously,  the Company finances its adjustable-rate assets,
which primarily  reprice typically every six months based on six-month LIBOR and
one-year CMT and  typically  are limited to an interest  rate  adjustment  of 1%
increase every six months or a 2% increase every twelve months,  with borrowings
that reprice  monthly  indexed to one-month  LIBOR and have no periodic caps. To
manage the periodic interest rate risk associated with the Company's  borrowings
to the extent that interest rates rise more than 1% in a six-month  period,  the
Company has entered into an interest rate swap  agreement  that has  effectively
capped the increase in the borrowing  costs on $1.02 billion of borrowings to 1%
during any  six-month  period.  The terms of the swap are such that the  Company
pays the lesser of current  six-month  LIBOR, or six-month  LIBOR, in effect 180
days prior plus 1%, and receives current six-month LIBOR. As this is an interest
rate swap agreement,  the Company recognizes the net additional  interest income
or expense  from the interest  rate swap as an  adjustment  to interest  expense
recognized on the borrowings.  As the adjustable-rate  assets also have lifetime
interest rate caps, the Company has also purchased $1.6 billion in interest rate
cap agreements  (with  contracted  rates between 8% and 11.5% based on one-month
LIBOR,  six-month LIBOR and one-year CMT) to provide the Company with additional
cash flow should short-term rates rise significantly.

Margin Call Risk. The Company uses repurchase agreements to finance a portion of
its investment portfolio.  Margin call risk is the risk that the Company will be
required to provide  additional  collateral to the counterparties of its secured
recourse  borrowings should the value of the asset pledged as collateral for the
recourse  borrowings  decline.  Generally,  the Company  pledges only investment
grade rated securities or whole loans as collateral for recourse borrowings. The
value of the  pledged  security  or loan is  impacted  by a variety of  factors,
including  the  perceived  credit  risk of the  security  or loan,  the type and
performance of the underlying loans in the security,  current market volatility,
and the general amount of liquidity in the market place for the asset  financed.
In instances  where market  volatility  is high,  there are credit issues on the
collateral,  or where  overall  liquidity  in the market has been  reduced,  the
Company may experience margin calls from its lenders. Depending on the Company's
current  liquidity  position,  the  Company may be forced to sell assets to meet
margin  calls,  which may result in losses.  The Company  attempts to manage its
margin call risk, and thereby limit is liquidity risk, by limiting the amount of
its recourse  borrowings to less than 2.5 times equity,  and maintaining what it
believes  historically  to  be  sufficient   liquidity.   Occasionally  recourse
borrowings  will  exceed  2.5  times  equity  based on loan  production  and the
Company's timing relating to a loan securitization.

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 an  option-adjusted  spread  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  strives  to  maintain  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,
1998, the Company had total repurchase agreements outstanding of $528.3 million,
secured by collateralized  bonds retained,  ARM securities,  fixed-rate mortgage
securities, derivative and residual securities, other investments and loans held
for  securitization  at their market values of $348.5  million,  $49.5  million,
$26.8 million, $6.1 million, $25.0 million and $157.9 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.  At December 31, 1998,  the total amount of such  investments  was
$21.9 million.

Since  1996,  the  Company  has  structured  all  of  its   securitizations   as
non-recourse  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 1998 and 1997, the Company
issued   approximately   $2.0  billion  and  $2.6  billion,   respectively,   in
collateralized  bonds. The Company plans to continue to use collateralized bonds
as its primary securitization vehicle.
 

                        FEDERAL INCOME TAX CONSIDERATIONS

General

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.  DHI and its
subsidiaries,  which conduct the production  operations,  are not qualified REIT
subsidiaries  and are  not  consolidated  with  Dynex  REIT  for  either  tax or
financial reporting purposes. Consequently, DHI and subsidiaries' taxable income
is subject to federal and state income taxes. Dynex REIT will include in taxable
income amounts earned by DHI only when DHI remits its after-tax  earnings in the
form of a dividend to Dynex REIT.

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.  Dynex REIT 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.

Failure to satisfy certain Code requirements  could cause Dynex REIT 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
alternative  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, 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. Dynex REIT will balance the benefit to the shareholders of making
these  distributions  and  maintaining  REIT status  against their impact on the
liquidity  of  Dynex  REIT.  In  an  unlikely  situation,  it  may  benefit  the
shareholders if Dynex REIT retained cash to preserve  liquidity and thereby lose
REIT status.

Ownership.  In order to maintain its REIT status,  Dynex REIT must not be deemed
to be closely  held and must have more than 100  shareholders.  The closely held
prohibition  requires  that not  more  than  50% of the  value  of Dynex  REIT's
outstanding  shares be owned by five or fewer persons at anytime during the last
half of Dynex REIT's taxable year, The more than 100  shareholder  rule requires
that Dynex REIT have at least 100  shareholders  for 335 days of a  twelve-month
taxable  year.  In the event  that Dynex REIT  failed to satisfy  the  ownership
requirements  Dynex REIT would be subject to fines and required to take curative
action to meet the ownership requirements in order to maintain its 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 assets to meet any federal income tax distribution requirements.

Taxation of Distributions by Dynex REIT

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 Dynex REIT's excess  inclusion income is
greater than its taxable  income,  Dynex REIT's  distribution  would be based on
Dynex  REIT'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
1998, 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.  For the
year  ended  December  31,  1998,  Dynex  REIT's  estimated  taxable  income was
approximately $44.2 million.



<PAGE>

                                   REGULATION

As an approved  mortgage and consumer loan originator and servicer,  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. The Company's servicing
activities are also subject to, among other laws, the Fair Credit  Reporting Act
and the Fair Debt Collections Practices Act.

Additionally,  there are various state and local laws and regulations  affecting
the production and servicing 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,  1998,  the  Dynex  REIT had 54  employees  and DHI had 299
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 which
consist of approximately  32,000 square feet. The address is 10900 Nuckols Road,
3rd Floor,  Glen  Allen,  Virginia  23060.  The lease  expires in 2003.  DHI and
subsidiaries  also  occupy  space  located in Glen Allen,  Virginia;  Vancouver,
Washington;  Cincinnati,  Ohio; Houston,  Texas;  Atlanta,  Georgia; Fort Worth,
Texas; Charlotte, North Carolina;  Columbia, South Carolina; Troy, Michigan; and
Pittsburgh, Pennsylvania. These locations consist of approximately 66,000 square
feet, and the leases  associated  with these  properties  expire in 1999 through
2003.

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 case was transferred to
the US District Court for the Eastern District of Virginia, which dismissed this
complaint  with  prejudice on February 20, 1998. The plaintiffs had appealed the
Court's  decision to the Fourth  Circuit  Court of Appeals.  The Fourth  Circuit
Court of Appeals denied this appeal on February 24, 1999.

     On  February 8, 1999,  AutoBond,  AutoBond  Master  Funding  Corporation  V
("Funding"),  and its three principal  common  shareholders  (collectively,  the
"Plaintiffs")  commenced an action in the District Court of Travis County, Texas
(250th Judicial District) against the Company and James Dolph (collectively, the
"Defendants")  alleging  that the  Company  breached  the  terms  of the  Credit
Agreement,  dated June 9, 1998, by and among AutoBond,  Funding and the Company.
The  Plaintiffs  also  allege  that  the  Company  and Mr.  Dolph  conspired  to
misrepresent and mischaracterize AutoBond's credit underwriting criteria and its
compliance  with such  criteria with the  intention of  interfering  and causing
actual damage to AutoBond's  business,  prospective  business and contracts.  In
addition to actual,  punitive and exemplary  damages,  the Plaintiffs  also seek
injunctive  relief  compelling the Company to fund  immediately all advances due
AutoBond under the Credit Agreement.  The Company believes AutoBond's claims are
without merit and intends to defend against them vigorously. The Company filed a
complaint  against the  Plaintiffs in the United States  District  Court for the
Eastern District of Virginia (Richmond  District) seeking declaratory relief and
damages.


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

None.


                                     PART II


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

Dynex  Capital,  Inc.'s  common  stock is traded on the New York Stock  Exchange
under the trading  symbol DX. The common stock was held by  approximately  3,950
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:

<TABLE>
<CAPTION>

- - -------------------------------------------- -------------- ------------- ---------------
                                                                               Cash
                                                                             Dividends
                                                 High           Low          Declared
- - -------------------------------------------- -------------- ------------- ---------------
<S>                                               <C>           <C>            <C>

1998:
   First quarter                             $  13 5/8      $  11 3/16        $0.30
   Second quarter                               12 1/2          9 1/2          0.30
   Third quarter                                11 1/2          7 5/8          0.25
   Fourth quarter                                8 5/16         4 1/16            -

1997:
   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
- - -------------------------------------------- -------------- ------------- ---------------
</TABLE>




<PAGE>

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

- - ----------------------------------------------------------------------------------------------------------------------------
  Years ended December 31,                                   1998         1997         1996         1995         1994
- - ----------------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>          <C>          <C>          <C>          <C> 

  Net interest margin                                    $  66,538    $  83,454    $  73,750    $  41,778    $   40,225
  Permanent impairment on AutoBond assets                  (17,632)           -            -            -             -
  Equity in earnings (loss) of Dynex Holding, Inc.           2,456       (1,109)      (4,309)      11,600         2,235
  Gain on sale of single family mortgage operations              -            -       21,512            -             -
  (Loss) gain on sale of investments and trading            (2,714)      11,584         (385)      (7,060)        6,459
  activities
  Other income                                               2,852        1,716          606          294           131
  General and administrative expenses                       (8,973)      (9,531)      (8,365)      (5,036)       (5,676)
  Net administrative fees and expenses (to) from Dynex     (22,379)     (12,116)      (9,761)      (4,666)        8,883
  Holding, Inc.
  Extraordinary loss - loss on extinguishment of debt         (571)           -            -            -             -
- - ----------------------------------------------------------------------------------------------------------------------------
  Net income                                             $  19,577    $  73,998    $  73,048    $  36,910    $   52,257
- - ----------------------------------------------------------------------------------------------------------------------------
  Total revenue                                          $ 410,821    $ 346,859    $ 333,029    $ 250,830    $  218,115
- - ----------------------------------------------------------------------------------------------------------------------------
  Total expenses                                         $ 391,244    $ 272,861    $ 259,981    $ 213,920    $  165,858
- - ----------------------------------------------------------------------------------------------------------------------------

  Income per common share before extraordinary item:
      Basic(1)                                           $    0.16    $    1.38    $    1.54    $    0.85    $     1.32
      Diluted (1)                                             0.16         1.37         1.49         0.85          1.32
  Net income per common share after extraordinary item:
      Basic(1)                                           $    0.14    $    1.38    $    1.54    $    0.85    $     1.32
      Diluted (1)                                             0.14         1.37         1.49         0.85          1.32
  Dividends declared per share:
    Common (1)                                           $    0.85    $    1.355   $    1.133   $    0.84    $     1.38
      Series A Preferred                                      2.37         2.710        2.375        1.17             -
      Series B Preferred                                      2.37         2.710        2.375        0.42             -
      Series C Preferred                                      2.92         2.920        0.600           -             -
  Return on average common shareholders' equity (2)           2.0%         17.9%        21.6%        12.5%        19.2%
  Total fundings                                         $2,520,237   $2,490,490   $1,508,780   $ 916,570    $2,861,443
- - ----------------------------------------------------------------------------------------------------------------------------

- - ----------------------------------------------------------------------------------------------------------------------------
  Years ended December 31,                                    1998         1997         1996         1995         1994
- - ----------------------------------------------------------------------------------------------------------------------------
 
 Investments (3)                                         $4,956,665   $5,211,009   $3,918,989   $3,421,470   $3,282,188
  Total assets                                            5,178,802    5,367,358    3,980,827    3,482,669    3,324,467
  Non-recourse debt                                       3,665,316    3,632,079    2,149,068      843,856      351,406
  Recourse debt                                           1,032,733    1,133,536    1,294,972    2,237,571    2,766,630
  Total liabilities                                       4,725,998    4,806,449    3,477,210    3,127,846    3,134,434
  Shareholders' equity                                      452,804      560,909      503,617      354,823      190,033
  Number of common shares outstanding                    46,027,426   45,146,242   20,653,593   20,198,654   20,078,013
  Average number of common shares                        45,746,394   43,031,381   20,444,790   20,122,772   19,829,609
  Book value per common share (1)                        $     6.94   $     9.40   $     8.65   $     6.53   $     4.73
- - ----------------------------------------------------------------------------------------------------------------------------
<FN>

(1)   Adjusted for two-for-one common stock split effective May 5, 1997.
(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, 1998,  1997,  1996,  1995 and 1994.
</FN>
</TABLE>


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

 
The Company is a financial  services company that originates  primarily mortgage
loans secured by  multifamily  and  commercial  properties  and loans secured by
manufactured  homes.  The Company will generally  securitize the loans funded as
collateral for collateralized  bonds,  thereby limiting its credit and liquidity
risk and providing long-term financing for its investment portfolio.

                               FINANCIAL CONDITION
<TABLE>
<CAPTION>

- - ----------------------------------------------------------------------------------------------
                                                                    December 31,
(amounts in thousands except per share data)                 1998                 1997
- - ----------------------------------------------------------------------------------------------
<S>                                                           <C>                 <C> 

Investments:
   Collateral for collateralized bonds                  $    4,293,528       $    4,375,561
   Securities                                                  217,612              515,501
   Other investments                                            56,743               85,989
   Loans held for securitization                               388,782              233,958

Non-recourse debt                                            3,665,316            3,632,079
Recourse debt                                                1,032,733            1,133,536

Shareholders' equity                                           452,804              560,909

Book value per common share                                       6.94                 9.40
- - ---------------------------------------------------------------------------------------------
</TABLE>

Collateral for Collateralized Bond
     Collateral for collateralized bonds consists primarily of securities backed
by  adjustable-rate  and fixed rate  mortgage  loans  secured by first  liens on
single family properties, fixed-rate loans secured by first liens on multifamily
and commercial  properties,  manufactured  housing  installment loans secured by
either a UCC filing or a motor vehicle title and property tax receivables. As of
December 31, 1998, Dynex REIT had 33 series of collateralized bonds outstanding.
The collateral for  collateralized  bonds  decreased to $4.3 billion at December
31, 1998  compared to $4.4 billion at December 31, 1997.  This  decrease of $0.1
billion is  principally  the  combined  result of $2.1  billion in  paydowns  on
collateral  and  $0.1  billion   decrease  in  unrealized  gain  on  investments
available-for-sale.  This decrease was primarily  offset by the addition of $2.2
billion of  collateral  related to the issuance of two series of  collateralized
bonds in 1998.

Securities
     Securities  consist  primarily of  fixed-rate  "funding  notes"  secured by
automobile    installment   contracts   and   adjustable-rate   and   fixed-rate
mortgage-backed  securities.  Securities  also include  derivative  and residual
securities.  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. Securities decreased to $217.6 million
at December  31, 1998  compared to $515.5  million at  December  31,  1997.  The
decrease  was  primarily  the result of Dynex REIT  pledging  $710.1  million of
securities  as part of the $1.7  billion  collateral  for  collateralized  bonds
issued during the second  quarter of 1998.  In addition,  Dynex REIT sold $388.5
million of securities and received $122.7 million in paydowns during 1998. These
decreases were partially  offset by new securities  acquired during 1998 of $1.0
billion  resulting  from  Dynex  REIT's  exercise  of its call  rights on $455.7
million of securities  and  purchasing  $568.6 million of securities in the open
market during the same period.

Other Investments 
     Other  investments  consist primarily of corporate bonds, a note receivable
received in  connection  with the sale of the Company's  single family  mortgage
operations in May 1996 and property tax receivables. Other investments decreased
from $86.0  million at December 31, 1997 to $56.7  million at December 31, 1998.
This decrease of $29.3 million is primarily the result of the  securitization of
$86.0 million of property tax receivables as collateral for collateralized bonds
during 1998 and the receipt of $19.0  million in principal  payments on the note
receivable  from the 1996 sale of the single family mortgage  operations.  These
decreases were partially offset by the purchase $25.0 million of corporate bonds
and $62.7 million of property tax receivables during 1998.

Loans Held for Securitization
     Loans held for securitization increased from $234.0 million at December 31,
1997 to $388.8  million at December 31, 1998.  This increase was due to new loan
fundings from the Company's production operations totaling $1.2 billion and bulk
purchases of single family loans  totaling  $562.0  million  during 1998.  These
increases were partially offset by the  securitization  of $1.4 billion of loans
held for  securitization  as collateral for  collateralized  bonds issued during
1998.

Non-recourse Debt
     Collateralized  bonds issued by Dynex REIT are recourse  only to the assets
pledged  as  collateral,   and  are  otherwise   non-recourse   to  Dynex  REIT.
Collateralized  bonds  increased  to $3.7 billion at December 31, 1998 from $3.6
billion at  December  31,  1997  primarily  as a result of the  issuance of $2.0
billion of  collateralized  bonds  during the 1998,  of which $0.2  million  was
retained  and financed  through  repurchase  agreements.  These  increases  were
partially offset by $2.1 billion of paydowns.

Recourse Debt
     Recourse  debt  decreased  to $1.0  billion at December  31, 1998 from $1.1
billion at December 31, 1997.  This  decrease  was  primarily  due to the $182.1
million reduction in repurchase agreements due to the securitization during 1998
of $258.0 million of securities,  which were  previously  financed by repurchase
agreements, as collateral for collateralized bonds. Also, Dynex REIT sold $342.6
million of previously retained  collateralized  bonds which had been financed by
$341.7 million of repurchase agreements.  In addition, Dynex REIT pledged $433.7
million of commercial loans as collateral for  collateralized  bonds during 1998
which  were  previously  financed  by $384.9  million  of notes  payable.  These
decreases  were offset by the addition of $656.2  million of notes  payable as a
result of additional loan fundings.

Shareholders' Equity
     Shareholders'  equity decreased to $452.8 million at December 31, 1998 from
$560.9 million at December 31, 1997. This decrease was primarily the result of a
$82.5   million   reduction   in  the  net   unrealized   gain  on   investments
available-for-sale  from a positive  $79.4  million at  December  31,  1997 to a
negative $3.1 million at December 31, 1998. During 1998, the dividends  declared
by the Dynex REIT exceeded its earnings (based on generally accepted  accounting
principles) by $32.3 million,  resulting in a decline in shareholders' equity of
such amount.  Also,  Dynex REIT  repurchased  88,533 of its common  shares at an
aggregate  purchase  price of $0.9 million  during 1998.  These  decreases  were
partially  offset by $7.7 million of common stock proceeds  received through the
dividend reinvestment plan during the same period.




<PAGE>

                              RESULTS OF OPERATIONS
<TABLE>
<CAPTION>

- - -----------------------------------------------------------------------------------------------------------------
                                                                         For the Year Ended December 31,
(amounts in thousands except per share information)                   1998             1997            1996
- - -----------------------------------------------------------------------------------------------------------------
<S>                                                                     <C>            <C>             <C>  

Net interest margin                                                $     66,538     $     83,454    $     73,750
Impairment on AutoBond related assets                                   (17,632)               -               -
Equity in earnings (losses) of DHI                                        2,456           (1,109)         (4,309)
Gain on sale of single family mortgage operations                             -                -          21,512
(Loss) gain on sale of investments and trading activities                (2,714)          11,584            (385)
General and administrative expenses                                       8,973            9,531           8,365
Net administrative fees and expenses to DHI                              22,379           12,116           9,761
Net income                                                               19,577           73,998          73,048

Basic net income per common share(1)                                      0.14             1.38            1.54
Diluted net income per common share(1)                                    0.14             1.37            1.49

Dividends declared per share:
   Common(1)                                                              0.85            1.355           1.1325
   Series A Preferred                                                     2.37            2.710           2.3750
   Series B Preferred                                                     2.37            2.710           2.3750
   Series C Preferred                                                     2.92            2.920           0.6000
- - -----------------------------------------------------------------------------------------------------------------
<FN>
      (1  Adjusted  for two-for-one common stock split effective May 5, 1997.
</FN>
</TABLE>

     1998  Compared to 1997.  The decrease in net income during 1998 as compared
to 1997 is primarily the result of (i) a decrease in net interest margin, (ii) a
decrease in the gain on sale of  investments  and trading  activities,  (iii) an
impairment  charge on  AutoBond  related  assets,  and (iv) an  increase  in net
administrative  fees and  expenses to DHI. The decrease in net income per common
share during 1998 as compared to 1997 is the combined  result of the decrease in
net income and 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, 1998 decreased to $66.5
million, or 20.3%, over net interest margin of $83.5 million for the same period
in 1997. This decrease in net interest margin was primarily the result of a $9.1
million increase in premium  amortization expense during the year ended December
31, 1998 compared to the year ended  December 31, 1997.  The increase in premium
amortization  resulted  from a  higher  rate of  prepayments  in the  investment
portfolio during the year ended December 31, 1998 than during the same period in
1997. In addition, the net interest spread on the investment portfolio decreased
to 1.20% for the year ended  December 31, 1998 from 1.42% for the same period in
1997.  The decrease in the net interest  spread is also  primarily the result of
higher premium amortization as a result of the increase in principal prepayments
as  well  as  the  decrease  in  spreads   between  the  indices  on  which  the
interest-earning  assets  (primarily  six-month LIBOR and the one-year  Constant
Maturity Treasury) and interest-bearing  liabilities (primarily one-month LIBOR)
are based.

     The Company recorded  charges to earnings  totaling $17.6 million in regard
to AutoBond  related assets.  This charge  included an impairment  charge on the
funding notes of $14.0  million.  It also included a $0.6 million  charge to the
Company's investment in AutoBond common and preferred stock to its quoted market
value at December 31, 1998. The Company also fully reserved for the $3.0 million
senior convertible note it acquired from AutoBond.

     The (loss)  gain on sale of  investments  and trading  activities  for 1998
decreased to a $2.7 million  loss, as compared to a $11.6 million gain for 1997.
This decrease is primarily  the result of net losses  recognized of $1.4 million
on trading  positions  entered into during the twelve months ended  December 31,
1998. 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.

     Net  administrative  fees and expenses to DHI increased  $10.3 million,  or
84.7%,  to $22.4  million in 1998.  This  increase is  primarily a result of the
continued  growth  in the  Company's  production  operations,  primarily  in the
manufactured housing and commercial lending business.

     1997  Compared to 1996.  The increase in 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 investments and trading activities.  These increases were offset
partially  by an increase in both  general and  administrative  expenses and net
administrative  expenses and fees to DHI and no  comparable  gain to the gain on
sale of the single  family  mortgage  operations  in 1996.  The  decrease in 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 during 1997.

     Net interest margin for the year ended December 31, 1997 increased to $83.5
million, or 13.2%, over net interest margin of $73.8 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 (loss) gain on sale of
investments  and trading  activities for 1997 increased to a $11.6 million gain,
as compared to a $0.4 million  loss for 1996.  This  increase 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,  Dynex REIT sold certain  investments in its
portfolio which resulted in a $2.0 million net gain. Dynex REIT 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 less cash
receipts than the remaining basis in those investments.

     Net  administrative  fees and expenses to DHI increased  $2.4  million,  or
24.1%,  to $12.1  million in 1997.  This  increase is  primarily a result of the
growth in the Company's  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

 


<PAGE>

     The following  table  summarizes the average  balances of  interest-earning
assets  and  their   average   effective   yields,   along   with  the  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,
- - --------------------------------------------------------------------------------------------------------------------------
                                                     1998                       1997                       1996
                                             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 bonds     $ 4,094,030        7.43%    $ 2,775,494       7.53%    $1,832,141        8.11%
   (2) (3)
   Securities                                  544,660        7.63       1,110,646       8.36      1,831,621        7.00
   Other investments                           217,724        8.08         136,189       8.27         62,692        8.19
   Loans held for securitization               546,272        8.14         499,115       7.95        351,487        8.36
                                          -------------- ------------ -------------- ----------- -------------- -----------
     Total interest-earning assets         $ 5,402,686        7.54%    $ 4,521,444       7.80%    $4,077,941        7.63%
                                          ============== ============ ============== =========== ============== ===========

Interest-bearing liabilities:
   Non-recourse debt (3)                   $ 3,544,898        6.41%    $ 2,226,894       6.67%    $1,493,397        6.63%
   Recourse debt - collateralized bonds        523,208        5.90         419,621       5.82        248,657        5.63
   retained
                                          -------------- ------------ -------------- ----------- -------------- -----------
                                             4,068,106        6.34       2,646,515       6.53      1,742,054        6.49
   Recourse debt secured by investments:
     Securities                                403,732        5.91         931,334       5.74      1,691,629        5.57
     Other investments                         126,793        6.71          24,611       7.05            764       10.33
     Loans held for securitization             415,778        5.57         354,116       5.83        229,494        5.84
   Recourse debt - unsecured                   143,378        8.97          87,881       9.23         46,375       10.18
                                          ============== ============ ============== =========== ============== ===========
       Total interest-bearing              $ 5,157,788        6.34%    $ 4,044,457       6.38%    $3,710,316        6.12%
       liabilities
                                          ============== ============ ============== =========== ============== ===========

Net interest spread on all investments (3)                    1.20%                      1.42%                      1.51%
                                                         ============                ===========                ===========

Net yield on average interest-earning                         1.49%                      2.10%                      2.07%
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 $3,189, $2,481 and 
     $2,839 for the years ended  December 31, 1998, 1997 and 1996, respectively.
(3)  Effective rates are calculated  excluding  non-interest  related  
     collateralized  bond expenses and provision for credit losses.
</FN>
</TABLE>

     1998  compared to 1997 The net interest  spread  decreased to 1.20% for the
year  ended  December  31,  1998 from  1.42% for the same  period in 1997.  This
decrease  was  due  to the  reduction  in  interest-earning  asset  yields  from
increased premium amortization expense and the addition of lower yielding assets
to the  investment  portfolio.  The  overall  yield on  interest-earning  assets
decreased to 7.54% for year ended  December  31,  1998,  from 7.80% for the same
period  in  1997  while  the  cost  of  interest-bearing   liabilities  remained
relatively flat for the year ended December 31, 1998 compared to the same period
in 1997.

     Individually,  the net interest spread on collateralized  bonds increased 9
basis points,  from 100 basis points for the year ended December 31, 1997 to 109
basis points for the same period in 1998. This slight increase was primarily due
to the securitization of collateral which has a lower premium as a percentage of
principal,  during the second  quarter of 1998.  In  addition,  one-month  LIBOR
decreased 27 basis points during the fourth quarter of 1998 which  increased the
net interest spread on  collateralized  bonds since the ARM loans underlying the
collateralized  bonds  take on  average  three to six  months to adjust to lower
interest rates. The net interest spread on securities decreased 90 basis points,
from 262 basis  points for the year ended  December 31, 1997 to 172 basis points
for the year ended December 31, 1998.  This decrease was primarily the result of
the sale of certain  higher coupon  collateral  during the third quarter of 1998
along with the purchase of lower coupon  fixed-rate  mortgage  securities during
the  first  quarter  of  1998.  In  addition,  certain  assets  were  placed  on
non-accrual  status during 1998.  The net interest  spread on other  investments
increased 15 basis points, from 122 basis points for the year ended December 31,
1997, to 137 basis points for the year ended December 31, 1998, due primarily to
lower  borrowing costs  associated  with the Company's  single family model home
purchase and leaseback  business  during 1998. The net interest  spread on loans
held for  securitization  increased 45 basis points,  from 212 basis points from
the year ended  December  31,  1997,  to 257 basis points for the same period in
1998.  This increase is primarily  attributable  to lower  borrowing  costs as a
result of higher  level of  compensating  cash  balances  during  the year ended
December 31, 1998 compared to the same period in 1997. Credits earned from these
compensating cash balances are used by the Company to offset interest expense.

     1997  compared to 1996 The net interest  spread  decreased to 1.42% for the
year  ended  December  31,  1997 from  1.51% 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
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  6.12%  for the  year  ended  December  31,  1996.  The  overall  yield  on
interest-earning  assets  increased  to 7.80% for year ended  December 31, 1997,
from 7.63% for the same period in 1996.  This  increase is primarily  due to the
ARM assets in the 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 62
basis points,  from 162 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 securities  increased 119 basis points,  from 143 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
portfolio  during 1997 having a higher  margin than those ARM  securities in the
portfolio  in 1996.  In  addition,  Dynex REIT  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 336
basis points,  from a negative 214 basis points for the year ended  December 31,
1996, to a positive 122 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  40 basis  points,  from 252 basis
points from the year ended  December 31, 1996,  to 212 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.

     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>

- - --------------------------------------------------------------------------------------------------------------------
                                                     1998 to 1997                         1997 to 1996
- - --------------------------------------------------------------------------------------------------------------------
                                             Rate       Volume       Total        Rate       Volume       Total
- - --------------------------------------------------------------------------------------------------------------------
<S>                                           <C>         <C>         <C>          <C>         <C>          <C>

  Collateral for collateralized bonds      $  (2,895)  $  97,943   $  95,048     $(11,428)  $  71,699   $  60,271
  Securities                                  (7,437)    (43,797)    (51,234)      21,668     (57,006)    (35,338)
  Other investments                             (268)      6,592       6,324           52       6,077       6,129
  Loans held for securitization                  933       3,820       4,753       (1,494)     11,804      10,310
- - --------------------------------------------------------------------------------------------------------------------

  Total interest income                       (9,667)     64,558      54,891        8,798      32,574      41,372
- - --------------------------------------------------------------------------------------------------------------------

  Non-recourse debt                           (5,991)     84,638      78,647          472      48,887      49,359
  Recourse debt - collateralized bonds           342       6,106       6,448          470       9,932      10,402
  retained
- - --------------------------------------------------------------------------------------------------------------------
    Total collateralized bonds                (5,649)     90,744      85,095          942      58,819      59,761
  Recourse debt secured by investments:
    Securities                                 1,581     (31,577)    (29,996)       2,845     (44,158)    (41,313)
    Other investments                            (88)      6,952       6,864          (33)      1,711       1,678
    Loans held for securitization               (990)      3,514       2,524          (16)      7,368       7,352
  Recourse debt - unsecured                     (235)      4,986       4,751         (476)      3,870       3,394
- - --------------------------------------------------------------------------------------------------------------------

  Total interest expense                      (5,381)     74,619      69,238        3,262      27,610      30,872
- - --------------------------------------------------------------------------------------------------------------------

  Net margin on portfolio                  $  (4,286)  $ (10,061)  $ (14,347)   $   5,536   $   4,964   $  10,500
- - --------------------------------------------------------------------------------------------------------------------
<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 net interest  income on advances to DHI,  other interest  expense
and provision for credit losses.
</FN>
</TABLE>



<PAGE>

Interest Income and Interest-Earning Assets

     Average  interest-earning  assets  grew to $5.4  billion  during  1998,  an
increase  of 19% from $4.5  billion of average  interest-earning  assets  during
1997. This increase in average interest-earnings assets was primarily the result
of loan  originations  of $1.2 billion and loan  purchases of $562.0 million for
the year ended  December 31,  1998.  In addition,  Dynex REIT  purchased  $568.6
million of  securities  and $62.1 million of other  investments  during the year
ended December 31, 1998. Dynex REIT also exercised call rights on $455.7 million
of securities  during the same period.  These increases were partially offset by
$2.3 billion of paydowns on investments  and $388.5  million of securities  sold
during  the year  ended  December  31,  1998.  Average  interest-earning  assets
increased to $4.5  billion  during 1997,  from $4.1  billion  during 1996.  This
increase  in average  interest-earning  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 Dynex REIT as collateral for  collateralized  bonds. This was offset by
$1.1 billion of principal  paydowns on investments  during 1997.  Total interest
income rose 16% during 1998, from $352.7 million for the year ended December 31,
1997,  to $407.6  million  for the same period of 1998.  This  increase in total
interest income was due to the growth in average  interest-earning assets during
1998.  Total  interest  income also rose 13% during 1997 from $311.3 million for
the year ended  December 31, 1996 to $352.7 million for the same period in 1997,
due to the increase in average  interest-earning  assets.  Overall, the yield on
average  interest-earning  assets fell to 7.54% for the year ended  December 31,
1998,  from  7.80% and 7.63% for the years  ended  December  31,  1997 and 1996,
respectively.  These  decreases  resulted from  increased  premium  amortization
expense  due to an increase  in  principal  prepayments  on  investments  and an
overall  decrease in interest rates during 1998.  Premium  amortization  expense
reduced  the  average  interest-earning  assets  yield  0.51% for the year ended
December  31, 1998 versus  0.41% and 0.34% for the year ended  December 31, 1997
and 1996, respectively.

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

- - ------------------- ------------------------ ----------------------- ------------------------
                       Average Interest
                        Earning Assets       Interest Income (1)     Average Asset Yield
- - ------------------- ------------------------ ----------------------- ------------------------
<S>                          <C>                    <C>                     <C>

1996                  $ 4,077.9                $  311.3                    7.63%
1997                    4,521.4                   352.7                    7.80%
1998                    5,402.7                   407.6                    7.54%
- - ------------------- ------------------------ ----------------------- ------------------------
<FN>

 (1)  Interest  income  includes  amounts  related to the gross  interest  
      income on certain securities which are  accounted for net of the related
      interest  expense.  Interest income excludes amounts related to the net 
      interest income on advances to DHI.
</FN>
</TABLE>

     Approximately  $2.8 billion of the investment  portfolio as of December 31,
1998 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.  Approximately  60% of the ARM loans
underlying  the ARM  securities  and  collateral  for  collateralized  bonds are
indexed to and reset based upon the level of six-month LIBOR;  approximately 28%
are indexed to and reset based upon the level of the one-year  Constant Maturity
Treasury (CMT) index.

                      Investment Portfolio Composition (1)
                                 ($ in millions)
<TABLE>
<CAPTION>

- - ------------------------------- ------------------ ------------------- --------------------- --------------- ---------------
                                                                       Other Indices Based
                                 LIBOR Based ARM     CMT Based ARM          ARM Loans          Fixed-Rate
December 31,                          Loans              Loans                                   Loans           Total
- - ------------------------------- ------------------ ------------------- --------------------- --------------- ---------------
<S>                                    <C>                 <C>                 <C>                <C>              <C> 

1998                              $    1,644.0       $      720.4        $     195.4           $    1,704.0    $    4,263.8
- - ------------------------------- ------------------ ------------------- --------------------- --------------- ---------------
<FN>
     (1)  Includes only the principal amount of collateral for collateralized 
          bonds, ARM securities and fixed securities.
</FN>
</TABLE>
 
     The average asset yield is reduced for the amortization of premiums, net of
discounts on the 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  collateral  for  collateralized  bonds,  ARM  securities  and
fixed-rate  securities at December 31, 1998 were $77.8 million, or approximately
1.83% of the  aggregate  balance of collateral  for  collateralized  bonds,  ARM
securities  and  fixed-rate  securities.  Of this $77.8  million,  $38.5 million
relates to the premium on multifamily  and  commercial  mortgage loans that have
prepayment lockouts or yield maintenance for at least seven years.  Amortization
expense as a percentage of principal paydowns has declined to 1.24% for the year
ended  December  31, 1998 from 1.85% and 1.84% for the same  periods in 1997 and
1996 as the investment  portfolio mix changed to assets funded  primarily at par
or at a discount.  The principal repayment rate (indicated in the table below as
"CPR  Annualized  Rate") was 41% for the year ended  December 31,  1998.  CPR or
"constant  prepayment rate" is a measure of the annual prepayment rate on a pool
of loans. Excluded from this table are loans held for securitization,  which are
carried at a net discount of $11.6 million at December 31, 1998.

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

- - -----------------------------------------------------------------------------------------------------
                                                                                      Amortization
                                                   CPR Annualized                    Expense as a %
                     Net Premium    Amortization        Rate          Principal       of Principal
                                      Expense                          Paydowns         Paydowns
- - -----------------------------------------------------------------------------------------------------

<S>                      <C>            <C>              <C>              <C>              <C>  
1996                   $  54.1        $   13.8           24%         $    752.5           1.84%
1997                      56.9            18.4           37%              993.2           1.85%
1998                      77.8           27.5            41%            2,215.2           1.24%
- - -----------------------------------------------------------------------------------------------------
</TABLE>

Interest Expense and Cost of Funds

     Dynex REIT's largest expense is the interest cost on borrowed funds.  Funds
to finance  the  investment  portfolio  are  borrowed  primarily  in the form of
non-recourse  collateralized bonds or repurchase agreements.  The interest rates
paid on  collateralized  bonds are either fixed or floating rates;  the interest
rates on the  repurchase  agreements  are  floating  rates.  Dynex  REIT 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 they  relates.
Average  borrowed funds  increased from $4.0 billion during 1997 to $5.2 billion
during 1998. The increase  resulted  primarily from the issuance of $2.0 billion
of collateralized  bonds during 1998 and the addition of $271.3 million of notes
payable as a result of additional assets.  This increase was partially offset by
paydowns  on the  collateralized  bonds  of $2.1  billion.  For the  year  ended
December 31, 1998, interest expense also increased to $327.1 million from $257.8
million for the year ended 1997,  while the average  cost of funds  decreased to
6.34% for 1998 compared to 6.38% for 1997. The decrease in the cost of funds was
a result of a decrease in the one-month LIBOR rates during the fourth quarter of
1998.  The cost of funds for the year  ended  December  31,  1997,  compared  to
December 31, 1996,  increased to 6.38% from 6.12 %,  respectively as a result of
the increase of the one-month LIBOR rate during the first quarter of 1997.

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

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

1996                    $     3,710.3        $     227.0                6.12%
1997                          4,044.5              257.8                6.38%
1998                          5,157.8              327.1                6.34%
- - --------------------------------------------------------------------------------------
<FN>

 (1) Excludes non-interest collateralized bond-related expenses.
 (2) Includes the net amortization expense of bond discounts and bond premiums.
</FN>
</TABLE>

Interest Rate Agreements

     As part  of the  asset/liability  management  process  for  its  investment
portfolio,  Dynex REIT may enter 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, the funding of fixed interest rates on certain portfolio investments with
floating rate  borrowings 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 Dynex REIT 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.  This
table  excludes all interest rate  agreements in effect for the loan  production
operations as generally  these  agreements  are used to hedge interest rate risk
relating to forward  commitments to fund loans.  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.  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.

         Instruments Used for Interest Rate Risk Management Purposes(1)
                         (Notional amounts in millions)
<TABLE>
<CAPTION>

- - ----------------------------------------------------------
                         Interest Rate    Interest Rate
December 31                  Caps             Swaps
- - ----------------------------------------------------------
<S>                          <C>               <C> 
1996                      $     1,599       $     1,453
1997                            1,599             1,354
1998                            1,599             1,140
- - ----------------------------------------------------------
<FN>
    (1)  Excludes all interest rate agreements in effect for the Company's 
         loan production operations.
</FN>
</TABLE>

Net Interest Rate Agreement Expense

     The net interest rate agreement  expense,  or hedging  expense,  equals the
cost of the  agreements  presented  in the previous  table,  net of any benefits
received  from these  agreements.  For the year ended  December  31,  1998,  net
hedging expense amounted to $6.70 million versus $6.61 million and $6.62 million
for the years ended  December  31,  1997 and 1996,  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 loans funded and  amortized  over the life of the loans as an  adjustment to
their yield.  The net interest  rate  agreement  expense  increased for the year
ended  December 31, 1998  compared to the same period in 1997,  primarily due to
the Company  entering into $1.1 billion of new interest rate  agreements  during
1998. Due to a decline in Treasury yields during the fourth quarter of 1998, the
Company  terminated $1.2 billion of interest rate agreements for a total loss of
$10.1  million.  This loss is being  amortized  into  income or  expense  of the
corresponding  hedged instrument over the remaining period of the original hedge
or hedged  instrument as a yield  adjustment.  The net interest  rate  agreement
expense was essentially  unchanged for the year ended December 31, 1997 compared
to the same period in 1996.

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

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

1996                         $   6.62                 0.16%                  0.18%
1997                             6.61                 0.15%                  0.16%
1998                             6.70                 0.12%                  0.13%
- - -------------------------------------------------------------------------------------------
</TABLE>

Fair value

     The  fair  value  of  the  available-for-sale  portion  of  the  investment
portfolio  as of December 31, 1998,  as measured by the net  unrealized  gain on
investments available-for-sale, was $3.1 million below its amortized cost basis,
which  represents a $82.5  million  decrease from December 31, 1997. At December
31, 1997, the fair value of the investment portfolio was $79.4 million above its
amortized  cost basis.  This  decrease  in the  portfolio's  value is  primarily
attributable  to  the  accelerated  prepayment  activity  on in  the  investment
portfolio  during 1998 and the  securitization  of $433.7  million of commercial
loans during the fourth quarter of 1998.

Credit Exposures

     The following table  summarizes  single family mortgage loan,  manufactured
housing loan and commercial  mortgage loan  delinquencies as a percentage of the
outstanding  collateral  balance  for those  securities  in which Dynex REIT has
retained a portion of the direct credit risk. The decrease in delinquencies as a
percentage of the outstanding collateral balance from 3.30% at December 31, 1997
to 1.61% at December 31, 1998 is  primarily  related to the fact that the single
family loans related to the Company's single family operations that were sold in
1996  are  a  smaller  portion  of  such  securities,  and  that  the  aggregate
delinquency  rate on the other single family  loans,  the  manufactured  housing
loans and the  commercial  mortgage  loans are 1.2%.  The Company  monitors  and
evaluates its exposure to credit losses and has established  reserves based upon
anticipated  losses,  general  economic  conditions and trends in the investment
portfolio.  As of December 31, 1998, management believes the credit reserves are
sufficient  to  cover  any  losses  which  may  occur  as a  result  of  current
delinquencies presented in the table below.

                           Delinquency Statistics (1)
<TABLE>
<CAPTION>

- - -----------------------------------------------------------------------------------------------------
                       60 to 89 days delinquent      90 days and over
December 31,                                          delinquent (2)                 Total
- - -----------------------------------------------------------------------------------------------------
<S>                              <C>                       <C>                        <C> 

1996                            0.88%                     3.40%                      4.28%
1997                            0.52%                     2.78%                      3.30%
1998                            0.18%                     1.43%                      1.61%
- - -----------------------------------------------------------------------------------------------------
<FN>

        (1)  Excludes funding notes.
        (2)  Includes foreclosures, repossessions and REO.
</FN>
</TABLE>

     The  following  table  summarizes  the  credit  rating for  collateral  for
collateralized  bonds,  securities  and certain  other  investments  held in the
investment  portfolio.  This table excludes  $18.9 million other  derivative and
residual   securities   (as   the   risk  on  such   securities   is   primarily
prepayment-related,   not  credit-related),   $30.4  million  of  certain  other
investments  which are not debt  securities and $388.8 million of loans held for
securitization.  The table also excludes the funding notes,  aggregating  $122.0
million which are not rated.  The balance of the  investments  rated below A are
net  of  credit  reserves  and  discounts.  All  balances  exclude  the  related
mark-to-market  adjustment on such assets. At December 31, 1998, securities with
a credit rating of AA or better were $3.8 billion, or 92.3% of the total. At the
end of 1998, $27.2 million of investments were AA-rated by one rating agency and
lower rated by another  rating agency.  For purposes of this table,  split-rated
investments were classified based on the higher credit rating.

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

- - ----------------- ------------- ------------- ------------- ------------- -------------- ------------- ------------- -------------
                                                             Below BBB
                     AAA/AA                       BBB         Carrying       AAA/AA                    BBB Percent    Below BBB
                    Carrying     A Carrying     Carrying       Value       Percent of     A Percent      of Total     Percent of
December 31,         Value         Value         Value                        Total        of Total                     Total
- - ----------------- ------------- ------------- ------------- ------------- -------------- ------------- ------------- -------------
<S>                    <C>           <C>          <C>           <C>            <C>            <C>           <C>           <C>

1998              $  3,815.6      $  206.2      $   97.6      $   14.4        92.3%           5.0%         2.4%          0.3%
- - ----------------- ------------- ------------- ------------- ------------- -------------- ------------- ------------- -------------
<FN>

(1)  Carrying value does not include funding notes, derivative and residual 
     securities, certain other investments which are not debt securities and 
     loans held for securitization.  Balances also exclude the mark-to-market
     adjustment.  Carrying value also excludes $206.8 million of 
     overcollateralization, net of $54.5 million of reserves.
</FN>
</TABLE>
<PAGE>

General and Administrative Expenses

     General  and  administrative  expenses  and  net  administrative  fees  and
expenses to DHI  (collectively,  "G&A expense")  consist of expenses incurred in
conducting the production activities and managing the investment  portfolio,  as
well as various corporate  expenses.  G&A expense increased for 1998 as compared
to 1997,  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. The Company expects overall
1999 G&A expense levels to be consistent with 1998.

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


                            Operating Expense Ratios
<TABLE>
<CAPTION>

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

1996                                        0.44%                     4.61%
1997                                        0.48%                     4.66%
1998                                        0.58%                     6.54%
- - -------------------------------------------------------------------------------------
<FN>
  (1) Average total equity excludes net unrealized gain (loss) on investments 
      available-for-sale.
</FN>
</TABLE>

Net Income and Return on Equity

     Net income  decreased  from $74.0  million for the year ended  December 31,
1997 to $19.6  million  for the same  period in 1998.  Net income  available  to
common  shareholders  decreased  from $59.2 million to $6.6 million for the same
periods,  respectively.  Return on common equity (equity excludes net unrealized
gain on  investments  available-for-sale)  decreased from 17.9% for 1997 to 2.0%
1998.  The decrease in the return on common equity is a result of the decline in
net income available to common  shareholders  from 1997 to 1998 and the issuance
of new common shares.


                      Components of Return on Common Equity
<TABLE>
<CAPTION>

- - ---------------------------------------------------------------------------------------------------------------------------
                Net                                     Equity in
             Interest      Provision     Permanent    Earnings, Gains       G&A       Preferred
            Margin/Average for Losses    Impairment       and Other        Expense/    Dividend/   Return on    Net Income
              Common        /Average    on AutoBond        Income         Average      Average     Average    Available to
              Equity        Common        Assets      /Average Common      Common      Common      Common        Common
                            Equity                         Equity          Equity      Equity      Equity     Shareholders
- - ---------------------------------------------------------------------------------------------------------------------------
<S>             <C>           <C>            <C>             <C>             <C>          <C>         <C>          <C>

1996             26.3%        1.0%             -             5.9%            6.2%         3.4%       21.6%        63,039
1997             26.8%        1.5%             -             3.7%            6.6%         4.5%       17.9%        59,178
1998             20.8%        1.8%          5.0%             0.6%            8.9%         3.7%        2.0%         6,558
- - ---------------------------------------------------------------------------------------------------------------------------
</TABLE>


Dividends and Taxable Income

     Dynex REIT has 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 Dynex
REIT 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.

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


                                Dividend Summary
                   ($ in thousands, except per share amounts)
<TABLE>
<CAPTION>

- - ------------------------------------------------------------------------------------------------------
                        Taxable Net
                          Income        Taxable Net      Dividend                       Cumulative
                       Available to     Income Per     Declared Per      Dividend     Undistributed
                          Common       Common Share    Common Share      Pay-out      Taxable Income
                       Shareholders                                       Ratio           (Loss)
- - ------------------------------------------------------------------------------------------------------
<S>                          <C>             <C>             <C>            <C>            <C> 

1996                     $  51,419      $    1.260       $  1.1325           90%       $    8,210
1997                        56,528           1.331          1.3550          102%            3,949
1998                        44,243 (1)       0.753 (1)      0.8500          113% (1)         (653) (1)
- - ------------------------------------------------------------------------------------------------------
<FN>
             (1)       Estimated.  
</FN>
</TABLE>

     Taxable  income for 1998 is  estimated as Dynex REIT has not filed its 1998
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, 1998, taxable net income per
common  share  exceeded  GAAP  income per common  share  principally  due to the
permanent  impairment on AutoBond  related assets and the installment  sale gain
relating to the sale of the single family mortgage operations during 1996. These
were partially offset by a loss for tax purposes on the securitization of $433.7
million in commercial mortgage loans.  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 June 1998, the Financial  Accounting Standards Board issued Statement of
Financial Accounting  Standards No. 133, "Accounting for Derivative  Instruments
and Hedging Activities" ("FAS No. 133"). FAS No. 133 establishes  accounting and
reporting standards for derivative  instruments and for hedging  activities.  It
requires  that  an  entity   recognize  all  derivatives  as  either  assets  or
liabilities in the statement of financial position and measure those instruments
at fair value.  If certain  conditions are met, a derivative may be specifically
designated  as (a) a hedge of the  exposure  to  changes  in the fair value of a
recognized asset or liability or an unrecognized firm commitment, (b) a hedge of
the exposure to variable cash flows of a forecasted transaction,  or (c) a hedge
of the foreign currency exposure of a net investment in a foreign operation,  an
unrecognized   firm   commitment,   an   available-for-sale   security,   or   a
foreign-currency-denominated  forecasted  transaction.  FAS No. 133 is effective
for all fiscal  quarters of fiscal  years  beginning  after June 15,  1999.  The
impact of adopting FAS No. 133 has not yet been determined.

     In October 1998, the Financial  Accounting Standards Board issued Statement
of Financial  Accounting  Standards  No. 134,  "Accounting  for  Mortgage-Backed
Securities  Retained after the Securitization of Mortgage Loans Held for Sale by
a Mortgage Banking  Enterprise" ("FAS No. 134"). FAS No. 134 requires that after
the  securitization  of  mortgage  loans  held for sale  that  meets  all of the
criteria of FAS No. 125 and is  accounted  for as a sale,  an entity  engaged in
mortgage banking activities classify the resulting mortgage-backed securities or
other retained  interests  based on its ability and intent to sell or hold those
investments.  FAS No. 134 is  effective  for  fiscal  quarters  beginning  after
December  15,  1998.  The Company does not expect FAS No. 134 to have a material
impact  on the  financial  statements  as the  Company  typically  accounts  for
securitization of assets as secured financing transactions.
 
Year 2000

     The Company is dependent upon purchased,  leased, and  internally-developed
software to conduct  certain  operations.  In addition,  the Company relies upon
certain  counterparties  such as banks and loan  servicers  who are also  highly
dependent  upon  computer  systems.  The Company  recognizes  that some computer
software may  incorrectly  recognize dates beyond December 31, 1999. The ability
of the Company and its  counterparties to correctly operate computer software in
the Year 2000 is critical to the Company;s operations.

     The Company uses several  major and minor  computer  systems to conduct its
business operations. The computer systems deemed most important to the Company's
ability to continue operations are as follows:

          The internally-developed loan origination system for manufactured 
          housing operations

          The internally-developed loan origination and asset management 
          system for commercial loans

          The internally-developed investment portfolio analytics, 
          securitization, and securities administration software

          The purchased servicing system for commercial loans

          The purchased servicing system for single family and manufactured 
          housing loans

          The purchased general ledger accounting system

     In addition,  the Company is involved in data  interchange with a number of
counterparties  in the normal course of business.  Each system or interface that
the Company relies on is being tested and evaluated for Year 2000 compliance.

     The Company has  contacted  all of its key  software  vendors to  determine
their Year 2000 readiness.  The Company has received  documentation from each of
the vendors providing assurances of Year 2000 compliance:

          Baan/CODA,  vendor of the general ledger accounting system,  has 
          provided  confirmation that their current software release is fully 
          Year 2000 compliant.  The Company plans to apply this release in the 
          first half of 1999.

          Synergy  Software,  vendor of the commercial  loan servicing  system,
          has provided  confirmation  that the current release of their software
          is fully Year 2000  compliant.  The Company has installed and 
          performed  initial  testing on this version with no issues discovered.

          Interlinq  Software,  vendor of the single-family and manufactured 
          housing loan servicing  software,  has provided assurance that their 
          software is Year 2000 compliant.

     All software  developed  internally  by the Company was designed to be Year
2000 compliant.  Nevertheless,  the Company has established a Year 2000 test-bed
to ensure that there were no design or development oversights that could lead to
a Year 2000 problem.  Initial testing of all key  applications  was completed in
January of 1999, with only minor issues  discovered and  subsequently  remedied.
Continued testing of certain applications will continue through June of 1999.

     The Company  has  reviewed or is  reviewing  the Year 2000  progress of its
primary financial counterparties. Based on initial reviews, these counterparties
are expected to be in  compliance.  The Company,  as master  servicer of certain
securities,  is in the  process  of  assessing  the Year 2000  readiness  of its
external servicers, to ensure that these parties will be able to correctly remit
loan information and payments after December 31, 1999.

     The  Company   believes   that,   other  than  its  exposure  to  financial
counterparties,  its most significant risk with respect to internal or purchased
software is the software systems used to service manufactured housing loans. The
Company will not be able to service these loans  without the  automated  system.
Should these loans go unattended  for a period  greater than three  months,  the
result could have a material adverse impact on the Company.

     The Company is also at  significant  risk if the  systems of the  financial
institutions that provide the Company financing and software for cash management
services  should fail. In a worst case scenario,  the Company would be unable to
fund its operations or pay on its  obligations for an unknown period of failure.
This would have material adverse impact on the Company.

     The   Company  is  also  at   significant   risk  if  the  voice  and  data
communications network supplied by its provider should fail. In such an instance
the Company would be unable to originate or efficiently service its manufactured
housing loans until the problem is remedied.  The Company is closely  monitoring
the Year 2000  efforts  of its  telecommunications  provider  and is  developing
contingency  plans in the  event  that  the  provider  does not give  sufficient
assurance of compliance by June 30, 1999.

     The Company is also at significant risk should the electric utility company
for the  Company's  offices in Glen Allen,  Virginia,  fail to provide power for
several  business days. In such an instance,  the Company would be unable (i) to
communicate over its telecommunication  systems, (ii) would be unable to process
data,  and (iii) would be unable to originate or service loans until the problem
is  remedied.  Dynex  continues  to monitor  the Year 2000 status of its utility
provider, whose plan is scheduled to be completed in the fall of 1999.

     The  Company  uses  many  other  systems  (including  systems  that are not
information technology oriented), both purchased and developed internally,  that
could fail to perform  accurately after December 31, 1999.  Management  believes
that the functions  performed by these systems are either  non-critical or could
be performed manually in the event of failure.

     The Company will complete its Year 2000 test plan and  remediation  efforts
in the  second  quarter  of 1999.  Management  believes  that  there  is  little
possibility of a significant  disruption in business.  The major risks are those
related to the ability of vendors and  business  partners to complete  Year 2000
plans. The Company expects that those vendors and  counterparties  will complete
their Year 2000 compliance programs before January 1, 2000.

     The Company has incurred less than $50,000 in costs to date in carrying out
its Year 2000 compliance program.  The Company estimates that it will spend less
than $100,000 to complete the plan.  Costs could  increase in the event that the
Company determines that a counterparty will not be Year 2000 compliant.

     The  Company  is still  developing  contingency  plans in the event  that a
system or counterparty is not Year 2000 compliant. These plans will be developed
prior to June 30, 1999.


                         LIQUIDITY AND CAPITAL RESOURCES

     The  Company  finances  its  operations  from a variety of  sources.  These
sources include cash flow generated from the investment portfolio, including net
interest income and principal  payments and prepayments,  common stock offerings
through the dividend  reinvestment  plan,  short-term  warehouse lines of credit
with  commercial and  investment  banks,  repurchase  agreements and the capital
markets  via  the  asset-backed  securities  market  (which  provides  long-term
non-recourse   funding  of  the   investment   portfolio  via  the  issuance  of
collateralized  bonds).  Historically,  cash flow  generated from the investment
portfolio  has  satisfied  its working  capital  needs,  and the Company has had
sufficient access to capital to fund its loan production  operations,  on both a
short-term (prior to securitization) and long-term (after securitization) basis.
However,  if a  significant  decline  in the  market  value  of  the  investment
portfolio  that is  funded  with  recourse  debt  should  occur,  the  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, Dynex REIT 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 Dynex REIT would likely generate without such offerings.  During 1998,
Dynex REIT issued 622,768 shares of its common stock during 1998 pursuant to its
dividend reinvestment program for net proceeds of $7.7 million.

     Certain aspects of Dynex REIT's funding  strategies subject it to liquidity
risk. Liquidity risk stems from Dynex REIT's use of repurchase  agreements,  its
use of committed lines of credit with mark-to-market provisions and the reliance
on the  asset-backed  securitization  markets for its long-term  funding  needs.
Liquidity risk also stems from hedge positions the Company may take to hedge its
commercial and manufactured housing loan production.  Repurchase  agreements are
generally  provided by investment  banks,  and subject Dynex REIT to margin call
risk if the market  value of assets  pledged as  collateral  for the  repurchase
agreements  declines.  Dynex REIT has established 'target equity'  requirements
for each type of investment pledged as collateral, taking into account the price
volatility and liquidity of each such investment. Dynex REIT strives to maintain
enough liquidity to meet anticipated  margin calls if short-term  interest rates
increased 300 basis points in a twelve-month  period. Due to dislocations in the
fixed-income  markets  in the third and  fourth  quarters  of 1998,  Dynex  REIT
experienced  declines in the market value of  collateral  pledged to  repurchase
agreements  and its loan hedge  positions and  experienced  margin  calls,  even
though  interest  rates were generally  decreasing.  Dynex REIT was able to meet
these margin calls from its available liquidity,  but sold assets in October and
November 1998 in order to increase its  liquidity.  The total book value for all
the assets sold during the fourth quarter of 1998 was $42.3 million and resulted
in losses totaling $8.4 million.

     Dynex  REIT  has  committed  lines of  credit  and  uncommitted  repurchase
facilities to finance the accumulation of assets for securitization.  Dynex REIT
borrows  on  these  lines  of  credit  on a  short-term  basis  to  support  the
accumulation  of assets 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,  Dynex
REIT's ability to acquire or fund additional assets may be substantially reduced
and it may experience  losses.  Dynex REIT currently has a total of $925 million
of  committed  lines  of  credit  and $700  million  of  uncommitted  repurchase
facilities to finance loans held for securitization and other investments. These
borrowings are paid down as Dynex REIT  securitizes  or sells assets.  Generally
these  borrowings  allow for the  warehousing  of assets for a period of 180-365
days.  Dynex REIT generally  intends to securitize  assets by product type every
120-365 days. If there exists a  dislocation  or disruption in the  asset-backed
market,  Dynex REIT may be unable to securitize the assets,  or may only be able
to securitize the assets on unfavorable  terms. In such a case, Dynex REIT would
be  required to repay the lines of credit with  either  available  liquidity  or
would be required to liquidate the assets or other assets to generate liquidity.
In addition,  lines of credit with  commercial and investment  banks may include
provisions by such banks to mark the  collateral to market on a daily basis.  To
the extent the market value of the  associated  asset has declined due to market
conditions,  Dynex REIT may be required to provide additional collateral or sell
the associated asset which may result in losses.
 
     As a part of its strategy to hedge exposure to changes in interest rates on
commercial  mortgage loans funded and  commitments to fund  commercial  mortgage
loans,  Dynex REIT may enter into forward sales of Treasury futures.  Such sales
are executed  through third parties,  which require cash collateral in the event
that  movements  in  interest  rates  adversely  impact the value of the futures
position.  The value of the related  loans or loan  commitments  will  generally
increase  in value as the futures  position  decreases;  however,  such value is
generally not recognized until the loans are  securitized.  In order to maintain
its hedge  positions,  Dynex REIT may  therefore be exposed to  additional  cash
collateral requirements in adverse interest rate environments.
 
     A  substantial  portion of the assets  are  pledged to secure  indebtedness
incurred by Dynex REIT.  Accordingly,  those assets  would not be available  for
distribution to any general  creditors or the  stockholders of Dynex REIT in the
event of the  liquidation,  except to the extent  that the value of such  assets
exceeds the amount of the indebtedness they secure.

Non-recourse Debt

     Dynex  REIT,  through  limited-purpose  finance  subsidiaries,  has  issued
non-recourse  debt in the form of  collateralized  bonds to fund the majority of
its investment  portfolio.  The obligations under the  collateralized  bonds are
payable solely from the collateral  for  collateralized  bonds and are otherwise
non-recourse to Dynex REIT.  Collateral for collateralized bonds are not subject
to margin calls. The maturity of each class of collateralized  bonds 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,
1998,  Dynex  REIT had $3.7  billion  of  collateralized  bonds  outstanding  as
compared to $3.6 billion at December 31, 1997.

Recourse Debt

     Secured.  At  December  31,  1998,  Dynex  REIT had four  committed  credit
facilities  aggregating  $925  million,  comprised of (i) a $250 million  credit
line,  expiring in April 2000,  from a consortium of commercial  banks primarily
for the warehousing of multifamily  construction  and permanent loans (including
providing the letters of credit for tax-exempt  bonds) and manufactured  housing
loans,  (ii) a $400 million  credit  line,  expiring in November  1999,  from an
investment  bank primarily for the warehousing of permanent loans on multifamily
and commercial  properties,  (iii) a $175 million credit line, expiring in April
1999,  from a consortium of commercial  banks and finance  companies to fund the
purchase  of model  homes,  and (iv) a $100  million  credit  line,  expiring in
September  1999,  from an  investment  bank for the  warehousing  of the funding
notes.  Dynex REIT expects these credit  facilities will be renewed or replaced,
if necessary,  at their respective  expiration  dates,  although there can be no
assurance of such renewal or  replacement.  The lines of credit contain  certain
financial  covenants  which Dynex REIT met as of  December  31,  1998.  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, 1998,  Dynex REIT had
$374.6 million outstanding under its committed credit facilities.

     Dynex  REIT also uses  repurchase  agreements  to  finance a portion of its
investments,  which generally have thirty day maturities.  Repurchase agreements
allow  Dynex REIT 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.  Dynex
REIT has two uncommitted master repurchase  facilities  aggregating $700 million
for the accumulation of assets for  securitization.  These agreements  expire in
1999.  Dynex REIT  expects  these  repurchase  facilities  will be  renewed,  if
necessary, at their expiration dates, although there can be no assurance of such
renewal.  At December 31, 1998,  outstanding  obligations  under all  repurchase
agreements  totaled  $528.3  million  compared to $889.0 million at December 31,
1997.  The following  table  summarizes the  outstanding  balances of repurchase
agreements  by credit  rating of the related  assets  pledged as  collateral  to
support such  repurchase  agreements as of December 31, 1998. The table excludes
repurchase  agreements  used to  finance  loans held for  securitization,  which
totaled $137.6 million at December 31, 1998.

             Repurchase Agreements by Rating of Investments Financed
                                 ($ in millions)
<TABLE>
<CAPTION>

- - --------------------------- -------------- --------------- --------------- --------------- --------------- --------------
December 31,                     AAA             AA              A              BBB          Below BBB         Total
- - --------------------------- -------------- --------------- --------------- --------------- --------------- --------------
<S>                              <C>             <C>            <C>             <C>             <C>             <C>
1998                         $   124.5      $   109.5        $   91.4        $   65.6         $   -          $   391.0
- - --------------------------- -------------- --------------- --------------- --------------- --------------- --------------
</TABLE>

     Increases in short-term interest rates,  long-term interest rates or market
risk could  negatively  impact the valuation of  securities  and may limit Dynex
REIT's  borrowing  ability or cause various lenders to initiate margin calls for
securities   financed  using  repurchase   agreements.   Additionally,   certain
investments are classes of securities  rated AA, A or BBB that are  subordinated
to other classes from the same series of securities.  Such subordinated  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  loans. In instances of a downgrade of
an  insurer  or  the  deterioration  of the  credit  quality  of the  underlying
collateral,  Dynex REIT 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  exposure  to  changes  in  short-term  interest  rates  on  its
repurchase  agreements,  Dynex REIT 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, 1998, no such financial futures or
option contracts were outstanding.

     Unsecured.  Since 1994,  Dynex REIT 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, 1998
of $129.3 million. The above note agreements contain certain financial covenants
which Dynex REIT met as of December 31, 1998.  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 $1.1 billion for December 31, 1997 to
$1.0 billion for December 31, 1998. This decrease is primarily due to the $182.1
million reduction in repurchase  agreements due to the  securitization of $258.0
million securities as collateral for collateralized bonds during 1998 which were
previously  financed  by  repurchase  agreements.  Also,  Dynex REIT sold $342.6
million of retained  collateralized  bonds,  which were  previously  financed by
$341.7 million of repurchase agreements.  In addition, Dynex REIT pledged $433.7
million of commercial loans as collateral for  collateralized  bonds during 1998
which  were  previously  financed  by $384.9  million  of notes  payable.  These
decreases  were offset by the addition of $656.2  million of notes  payable as a
result of the purchase or origination of additional assets.  Total recourse debt
should  continue to decline  during 1999 as Dynex REIT continues to finance on a
long-term  basis the loans held for  securitization  and 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                             $      1,295.4                  3.03%                     1.57%
1997                                    1,133.5                  2.12%                     1.82%
1998                                    1,032.7                  1.94%                     1.20%
- - -----------------------------------------------------------------------------------------------------------
</TABLE>



<PAGE>

                                     Table 1

                Components of Collateral for Collateralized Bonds
                             As of December 31, 1998

<TABLE>
<CAPTION>

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

Collateral for collateralized bonds                                 $    4,177,592
Allowance for loan losses                                                  (16,593)
Funds held by trustees                                                       1,104
Accrued interest receivable                                                 27,834
Unamortized premiums and discounts, net                                     81,990
Unrealized gain, net                                                        21,601
- - ---------------------------------------------------------------- --------------------
   Total                                                            $    4,293,528
- - ---------------------------------------------------------------- --------------------
</TABLE>




<PAGE>

                                     Table 2
               Collateral for Collateralized Bonds by Loan Product
                             As of December 31, 1998

<TABLE>
<CAPTION>

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

Single-Family Loans:
  ARMs:
    1 month LIBOR                                                   $        9,905
    3 month LIBOR                                                           86,644
    6 month LIBOR                                                        1,505,538
    Prime                                                                  119,833
    6 month CD                                                              63,649
    6 month CMT                                                                892
    1 year CMT                                                             625,397
    5 year CMT                                                                 192
- - ---------------------------------------------------------------- --------------------
       Total ARMs                                                        2,512,050

  Fixed                                                                    310,827
- - ---------------------------------------------------------------- --------------------
Total single family                                                      2,822,877

Manufactured housing:
  ARM                                                                       13,288
  Fixed                                                                    500,677
- - ---------------------------------------------------------------- --------------------
    Total manufactured housing                                             513,965

Commercial loans                                                           840,750
- - ---------------------------------------------------------------- --------------------

Total                                                               $    4,177,592
- - ---------------------------------------------------------------- --------------------
</TABLE>



<PAGE>

                                     Table 3
              Collateral for Collateralized Bonds by Property Type
                             As of December 31, 1998

<TABLE>
<CAPTION>

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

Single-family loans:
  Single-family detached                                            $    2,194,304
  Condominium                                                              175,458
  Single family attached                                                   198,089
  Planned unit development                                                 143,293
  Cooperative                                                               41,633
  Other                                                                     70,100
- - ---------------------------------------------------------------- --------------------
    Total single family                                                  2,822,877

Manufactured housing:
  Single wide                                                              157,787
  Multi-sectional                                                          356,177
- - ---------------------------------------------------------------- --------------------
    Total manufactured housing                                             513,964

Commercial loans:
  Multifamily (LIHTC)                                                      531,233
  Office                                                                   136,531
  Hotel/motel                                                               59,414
  Industrial                                                                34,217
  Healthcare                                                                30,342
  Mixed use                                                                 28,600
  Retail                                                                    16,744
  Other                                                                      3,669
- - ---------------------------------------------------------------- --------------------
    Total commercial                                                       840,750
- - ---------------------------------------------------------------- --------------------

Total                                                               $    4,177,592
- - ---------------------------------------------------------------- --------------------
</TABLE>


<PAGE>

                                     Table 4
             Repricing Periods for Adjustable-Rate Single Family and
                        Manufactured Housing Collateral
                             As of December 31, 1998


<TABLE>
<CAPTION>

- - ----------------------------------------------------- ------------------ ------------------ -------------------
                                                           Single          Manufactured
                                                           Family             Housing             Total
- - ----------------------------------------------------- ------------------ ------------------ -------------------
<S>                                                          <C>               <C>                 <C>

1st Quarter 1999                                         $   896,908        $         -        $   896,908
2nd Quarter 1999                                             956,751                 95            956,846
3rd Quarter 1999                                              86,113                510             86,623
4th Quarter 1999                                              84,674              1,032             85,706
1st Quarter 2000 and beyond                                  487,606             11,651            499,256
- - ----------------------------------------------------- ------------------ ------------------ -------------------

                                                         $ 2,512,052        $    13,288        $ 2,525,339
- - ----------------------------------------------------- ------------------ ------------------ -------------------
</TABLE>


<PAGE>

                                     Table 5
                Commercial Loan Prepayment Protection Period (1)
                             As of December 31, 1998

<TABLE>
<CAPTION>

- - ----------------------------------------------------- ---------------- -----------------
                                                      Number of Loans     Principal
                                                                           Balance
- - ----------------------------------------------------- ---------------- -----------------
<S>                                                         <C>              <C> 

0 - 4 years                                                    1         $    12,797
5 - 10 years                                                  27             113,050
11 - 16 years                                                200             660,823
Over 16 years                                                  9              54,080
- - ----------------------------------------------------- ---------------- -----------------

                                                             237         $   840,750
- - ----------------------------------------------------- ---------------- -----------------
<FN>
       (1) The greater of prepayment lockout or the yield maintenance period
</FN>
</TABLE>


<PAGE>

                                     Table 6
                   Margin of Single Family Loans over Indices
                             As of December 31, 1998

<TABLE>
<CAPTION>

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

Single-family loans:
  ARM:
    1 month LIBOR                                                         3.24%
    3 month LIBOR                                                         2.87
    6 month LIBOR                                                         3.06
    Prime (1)                                                             2.48
    6 month CD                                                            2.50
    6 month CMT                                                           2.88
    1 year CMT                                                            2.85
    5 year CMT                                                            2.88
- - ---------------------------------------------------------------- --------------------
       Total ARM                                                          2.82

Manufactured housing (6 month LIBOR)                                      5.80
- - ---------------------------------------------------------------- --------------------

Weighted average margin                                                   2.83%
- - ---------------------------------------------------------------- --------------------
<FN>
(1)  Relative to 1-month LIBOR, after giving effect to the Prime/LIBOR swap 
     owned by the Company.
</FN>
</TABLE>


<PAGE>

                                     Table 7
                     Weighted Average Coupon for Collateral
                             As of December 31, 1998

<TABLE>
<CAPTION>

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

Single-family loans:
  ARM loans                                                               8.38%
  Fixed                                                                   9.82
- - ---------------------------------------------------------------- --------------------
    Total                                                                 8.54

Manufactured housing loans:
  ARM loans                                                               9.48
  Fixed                                                                   9.07
- - ---------------------------------------------------------------- --------------------
    Total                                                                 9.08

Commercial loans                                                          8.01
- - ---------------------------------------------------------------- --------------------

Aggregate weighted average coupon                                         8.50%
- - ---------------------------------------------------------------- --------------------
</TABLE>

<PAGE>

                              FOURTH QUARTER REVIEW


     The Company  reported a net loss of $16.9 million for the fourth quarter of
1998 and  earnings per common share of a negative  $0.44.  These  results were a
decrease  from the  fourth  quarter  of 1997 net  income  of $17.8  million  and
earnings per common share of $0.32.  The decrease in the fourth  quarter of 1998
compared  to the same  period  in 1997 is  primarily  due to a  decrease  in net
interest margin, a loss in the sale of investments and trading activities and an
impairment charge related to certain assets of the Company.

     Net interest  margin for the fourth  quarter of 1998 totaled  $17.6 million
compared with $21.5 million for the fourth  quarter of 1997. The decrease in the
net interest margin for the fourth quarter of 1998 was primarily due an increase
in the average interest-bearing  liabilities the fourth quarter of 1998 compared
to  the  same  period  in  1997  and  no   corresponding   increase  in  average
interest-bearing assets.

     The average  interest-earning  assets were $5.1 billion for both the fourth
quarter of 1998 and 1997. However, the average asset yield for the quarter ended
December 31, 1998 decreased to 7.46% compared to 7.72% for the fourth quarter of
1997.  The decrease in the yield during the fourth  quarter was primarily due to
the  prepayment  of  higher-yielding  assets  during  1998 being  replaced  with
lower-yielding assets.  Additionally,  the average interest-bearing  liabilities
increased  $0.3 billion to $4.9 billion for the fourth  quarter of 1998 compared
to $4.6  billion  for the fourth  quarter  of 1997.  The  average  cost of funds
decreased  from  6.49% for the  fourth  quarter  of 1997 to 6.13% for the fourth
quarter of 1998.  The decrease in the average cost of funds was due primarily to
a  decrease  in the  average  one-month  LIBOR for the  fourth  quarter  of 1998
compared to the fourth quarter of 1997.

     For the fourth quarter of 1998,  the Company  recognized a $9.0 million net
loss on the sale of  investments  and trading  activities  compared to a gain of
$3.2 million in the fourth  quarter of 1997.  The loss in the fourth  quarter of
1998 was  primarily  due to $8.6  million  of net  losses on $113.9  million  of
securities  sold  during  the  fourth  quarter  of 1998,  while the gain of $3.2
million  in the  fourth  quarter  of 1997 was the  primarily  the result of $1.9
million of net gains on trading position entered into during 1997.

     Production  from all sources for the fourth  quarter of 1998  decreased  to
$371.1  million from $465.3 million for the fourth quarter of 1997 primarily due
to a  purchase  in the fourth  quarter  of 1997 of $176.2  million of A+ quality
single  family  loans.  This was offset by an  increase in both  commercial  and
manufactured home loan fundings during the fourth quarter of 1998 as well as the
purchase of $48.9 million of funding  notes  secured by  automobile  installment
contracts.

     In June 1998, the Company entered into a series of agreements with AutoBond
relating to the purchase on a flow basis of funding  notes secured by automobile
contracts.  In January  1999,  the  Company,  in  conjunction  with  third-party
specialists  experienced in subprime auto lending,  performed certain compliance
procedures in regard to AutoBond's  compliance with the underwriting criteria as
set forth under the  agreements.  The results from the  underwriting  compliance
tests indicated that a significant number of loans contained material deviations
from the underwriting criteria. The specialists also performed various tests and
procedures  related to  AutoBond's  compliance  with the agreed  upon  servicing
procedures  and  guidelines.  The  results of those  tests  highlighted  certain
irregularities   which  resulted  in  the  Company's   determination   that  the
delinquency ratio previously reported by AutoBond was understated.  Based on the
findings from the compliance  testing and subsequent  analysis  performed by the
Company as a result of these  findings,  the  Company  has  determined  that the
automobile  contracts  which secure the  Company's  funding notes are of a lower
credit quality than previously  represented to the Company. As such, the Company
recorded a charge to earnings as of December 31, 1998  totaling  $17.6  million.
This charge included an impairment charge on the funding notes of $14.0 million.
It also included a $0.6 million  charge to the Company's  investment in AutoBond
common and preferred  stock to its quoted market value at December 31, 1998. The
Company also fully reserved for the $3.0 million  unsecured  senior  convertible
note it acquired from AutoBond.

     In March 1999, Dynex issued  approximately  $1.4 billion of  collateralized
bonds secured by single family loans,  ARM securities and  manufactured  housing
loans. Of the total,  $323.3 million was issued through a public transaction and
$1.0 billion was issued through a private (144-A) transaction.




<PAGE>

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

- - ----------------------------------------------------- ---------------- --------------- ---------------- ----------------
                                                          First           Second       Third Quarter    Fourth Quarter
Year ended December 31, 1998                             Quarter          Quarter
- - ----------------------------------------------------- ---------------- --------------- ---------------- ----------------
<S>                                                        <C>              <C>             <C>              <C>  
Operating results:
   Total revenues                                       $     97,842     $    111,813    $    104,434     $     96,732
   Net interest margin                                        17,146           17,187          14,639           17,566
   Net income (loss)                                          14,432           15,599           6,485          (16,939)
   Basic net income per common share                           0.25             0.27            0.07             (0.44)
   Diluted net income per common share                         0.25             0.27            0.07             (0.44)
   Cash dividends declared per common share                    0.30             0.30            0.25                 -
   Annualized return on common shareholders'
     equity                                                  12.50%          13.77%            3.68%         (23.79%)
- - ----------------------------------------------------- ---------------- --------------- ---------------- ----------------

Average interest-earning assets                            5,120,191        5,780,504       5,571,742        5,138,306
Average borrowed funds                                     4,791,147        5,520,722       5,377,659        4,941,623
- - ----------------------------------------------------- ---------------- --------------- ---------------- ----------------

Net interest spread on interest-earning assets                 1.19%           1.17%            1.11%            1.33%
Average asset yield                                            7.59%           7.61%            7.50%            7.46%
Net yield on average interest-earning assets (1)               1.60%           1.47%            1.33%            1.57%
Cost of funds                                                  6.40%           6.44%            6.39%            6.13%
- - ----------------------------------------------------- ---------------- --------------- ---------------- ----------------

Loans funded                                               1,171,665          542,176         435,270          371,126
- - ----------------------------------------------------- ---------------- --------------- ---------------- ----------------


- - ----------------------------------------------------- ---------------- --------------- ---------------- ----------------
                                                          First           Second       Third Quarter    Fourth Quarter
Year ended December 31, 1997                             Quarter          Quarter
- - ----------------------------------------------------- ---------------- --------------- ---------------- ----------------

Operating results:
   Total revenues                                        $   79,249       $  82,521        $  91,417         $  93,673 
   Net interest margin                                       20,290          21,099           20,600            21,465
   Net income                                                18,310          18,384           19,512            17,792
   Basic net income per common share                           0.35                             0.36              0.32
                                                                               0.35
   Diluted net income per common share                         0.35                             0.36              0.32
                                                                               0.34
   Cash dividends declared per common share                                                                       0.35
                                                              0.325           0.335            0.345
   Annualized return on common shareholders'
     equity                                                  18.83%          18.23%           18.83%            15.96%
- - ----------------------------------------------------- ---------------- --------------- ---------------- ----------------

Average interest-earning assets                           3,820,511       4,321,111        4,801,190         5,142,960
Average borrowed funds                                    3,379,959       3,869,713        4,357,869         4,570,289
- - ----------------------------------------------------- ---------------- --------------- ---------------- ----------------

Net interest spread on interest-earning assets                1.69%           1.52%            1.34%             1.23%
Average asset yield                                           8.04%           7.86%            7.65%             7.72%
Net yield on average interest-earning assets (1)              2.42%           2.19%            1.92%             1.95%
Cost of funds                                                 6.35%           6.34%            6.31%             6.49%
- - ----------------------------------------------------- ---------------- --------------- ---------------- ----------------

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

 (1)     Computed as net interest margin excluding non-interest collateralized bond expenses.
</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  commercial and 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.

     Capital  Markets.  The Company  relies on the capital  markets for the sale
upon  securitization of its  collateralized  bonds or other types of securities.
While the Company has historically been able to sell such  collateralized  bonds
and  securities  into the  capital  markets,  there  can be no  assurances  that
circumstances relating either to the Company or the capital markets may limit or
preclude  the  ability  of the  Company  to sell  such  collateralized  bonds or
securities in the future.

     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, 1998, the yield curve was
considered  flat  relative  to its normal  shape,  and as a result,  the Company
expects a continuation of relatively high prepayment  rates during the first six
months in 1999.

     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 7A.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


     Market risk generally  represents the risk of loss that may result from the
potential  change in the value of a financial  instrument due to fluctuations in
interest and foreign exchange rates and in equity and commodity  prices.  Market
risk is inherent to both derivative and  non-derivative  financial  instruments,
and  accordingly,  the scope of the  Company's  market risk  management  extends
beyond derivatives to include all market risk sensitive  financial  instruments.
As a financial  services  company,  net interest  income  comprises  the primary
component of the Company's earnings. As a result, the Company is subject to risk
resulting  from  interest  rate  fluctuations  to the extent that there is a gap
between the amount of the  Company's  interest-earning  assets and the amount of
interest-bearing   liabilities  that  are  prepaid,  mature  or  reprice  within
specified  periods.  The  Company's  strategy is to mitigate  interest rate risk
through the  creation of a  diversified  investment  portfolio  of high  quality
assets  that,  in the  aggregate,  preserves  the  Company's  capital base while
generating   stable  income  in  a  variety  of  interest  rate  and  prepayment
environments.  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 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  assumptions.  While certain investments may perform poorly in an
increasing  or decreasing  interest  rate  environment,  other  investments  may
perform well, and others may not be impacted at all. Generally, the Company adds
investments to its portfolio  that are designed to increase the  diversification
and reduce the  variability  of the yield produced by the portfolio in different
interest rate environments.

     The  Company's  Portfolio  Executive  Committee  ("PEC"),   which  includes
executive  management  representatives,  monitors and manages the interest  rate
sensitivity  and  repricing  characteristics  of the  balance  sheet  components
consistent  with  maintaining  acceptable  levels  of  change  in  both  the net
portfolio value and net interest income. The Company's exposure to interest rate
risk is reviewed  on a monthly  basis by the PEC and  quarterly  by the Board of
Directors.

     The  Company  utilizes  several  tools and risk  management  strategies  to
monitor and address  interest rate risk,  including (i) a quarterly  sensitivity
analysis  using  option-adjusted  spread  ("OAS")  methodology  to calculate the
expected change in net interest margin as well as the change in the market value
of various assets within the portfolio under various extreme scenarios; and (ii)
a monthly static cash flow and yield  projection  under 49 different  scenarios.
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 market  risk.  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.

     The Company  measures the sensitivity of its net interest income to changes
in  interest  rates.  Changes in interest  rates are  defined as  instantaneous,
parallel,  and sustained  interest rate movements in 100 basis point increments.
The Company estimates its interest income for the next twelve months assuming no
changes in interest  rates from those at period end. Once the base case has been
estimated,  cash  flows are  projected  for each of the  defined  interest  rate
scenarios.  Those  scenario  results are then compared  against the base case to
determine the estimated change to net interest income.

     The  following   table   summarizes  the  Company's  net  interest   margin
sensitivity   analysis  as  of  December  31,  1998.  This  analysis  represents
management's  estimate of the percentage  change in net interest  margin given a
parallel shift in interest  rates.  The "Base" case represents the interest rate
environment  as it existed as of  December  31,  1998.  The  analysis is heavily
dependent  upon the  assumptions  used in the  model.  The  effect of changes in
future  interest  rates , the shape of the yield  curve or the mix of assets and
liabilities  may cause  actual  results to differ from the modeled  results.  In
addition,  certain financial  instruments provide a degree of "optionality." The
model considers the effects of these embedded options when projecting cash flows
and earnings.  The most significant option affecting the Company's  portfolio is
the borrowers'  option to prepay the loans. The model uses a dynamic  prepayment
model that applies a Constant  Prepayment  Rate ranging from 5.5% to 70.1% based
on the projected  incentive to refinance for each loan type in any given period.
While the Company's model considers these factors, the extent to which borrowers
utilize  the  ability  to  exercise  their  option may cause  actual  results to
significantly  differ from the  analysis.  Furthermore,  its  projected  results
assume no additions or subtractions to the Company's portfolio, and no change to
the  Company's  liability   structure.   Historically,   the  Company  has  made
significant changes to its assets and liabilities, and is likely to do so in the
future.
<TABLE>
<CAPTION>

                        Basis Point               % Change in Net
                    Increase (Decrease)         Interest Margin from
                     in Interest Rates               Base Case
                   -----------------------     -----------------------
<S>                          <C>                         <C> 

                            +200                       (11.69)%
                            +100                        (9.30)%
                            Base                         -
                            -100                         9.65%
                            -200                        21.29%
</TABLE>

     The Company's investment policy sets forth guidelines for assuming interest
rate  risk.  The  investment  policy  stipulates  that  given a 200 basis  point
increase or decrease in interest rates over a twelve month period, the estimated
net  interest  margin may not change by more than 25% of  current  net  interest
margin during the subsequent one year period.  Based on the  projections  above,
the Company is in compliance with its stated policy  regarding the interest rate
sensitivity of net interest margin.

     Approximately  $2.8  billion of the  Company's  investment  portfolio as of
December  31, 1998 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. Approximately 60% and 28%
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 six-month
LIBOR and one-year CMT, respectively.

     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 or 2%
every  twelve  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 proceeds or costs of interest  rate swap,  cap or
floor agreements.

     Because of the 1% or 2% 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.  Liquidity risk also
exists  with  all  other  investments   pledged  as  collateral  for  repurchase
agreements, but to a lesser extent.

     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 interest rate  agreements are used by the
Company to help mitigate the risk to the investment portfolio of fluctuations in
interest rates that would ultimately impact net interest income. To help protect
the Company's net interest  income in a rising  interest rate  environment,  the
Company has purchased interest rate caps with a notional amount of $1.6 billion,
which help reduce the Company's  exposure to interest rate risk rising above the
lifetime  interest rate caps on ARM  securities  and loans.  These interest rate
caps  provide the Company  with  additional  cash flow should the related  index
increase above the contracted rates. The contracted rates on these interest rate
caps are based on one-month LIBOR,  six-month LIBOR or one-year CMT. The Company
will also  utilize  interest  rate  swaps to manage its  exposure  to changes in
financing rates of assets and to convert  floating rate borrowings to fixed rate
where the  associated  asset  financed  is fixed  rate.  Interest  rate caps and
interest rate swaps that the Company uses to manage certain  interest rate risks
represent  protection for the earnings and cash flow of the investment portfolio
in adverse  markets.  To date,  short term interest  rates have not risen at the
speed or to the extent such that the protective  cashflows  provided by the caps
and swaps have been realized.

     The  Company may also  utilizes  futures and options on futures to moderate
the risks  inherent in the  financing of a portion of its  investment  portfolio
with floating-rate repurchase agreements.  The Company uses these instruments to
synthetically  lengthen the terms of repurchase agreement  financing,  generally
from one to three or six months.  Interest  rate  futures and option  agreements
have  historically  provided  the  Company  a means  of  essentially  locking-in
borrowing  costs at specified  rates for specified  period of time.  Under these
contracts, the Company will receive additional cash flow if the underlying index
increases above contracted  rates,  mitigating the net interest income loss that
results  from  the  higher  repurchase  agreement  rates  The  Company  will pay
additional cash flow if the underlying index decreases below  contracted  rates.
The Company has not utilized  futures or options on futures  since 1997, as they
primarily  benefit the Company  when  expected  rates as measured by the forward
yield-curve are less than current cash market rates.

     Interest  rate caps and  interest  rate swaps that the Company  utilizes to
manage  certain  interest rate risks  represent  protection for the earnings and
cashflow  of the  investment  portfolio  in  adverse  markets.  To date,  market
conditions  have not been  adverse  such  that the  caps  and  swaps  have  been
utilized.

     The remaining portion of the Company's investments portfolio as of December
31, 1998,  approximately $2.1 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,
and (ii) equity,  which in the aggregate totals approximately $1.3 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.

Item 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     Financial Statements and Supplemental Data and Exhibits 23.1 and 23.2 of
this Form 10-K have been  omitted and the  Company  will be filing such items by
amendment pursuant to SEC Rule 12b-25 within the required 15 days.

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

     On July 21, 1998, the Audit Committee of Dynex Capital,  Inc.  approved the
appointment  of the  accounting  firm of  Deloitte & Touche  LLP  ("D&T") as the
independent  auditors for the year ending December 31, 1998 to replace KPMG Peat
Marwick  LLP  ("KPMG"),  who  were  dismissed  as  the  independent  accountants
effective with such appointment.

     The reports of KPMG on the Company's  consolidated financial statements for
each of the two  years  ended  December  31,  1997 and 1996 did not  contain  an
adverse opinion or a disclaimer of opinion and were not qualified or modified as
to uncertainty, audit scope or accounting principles.

     In  connection  with the  audits of the  Company's  consolidated  financial
statements  for the two years ended December 31, 1997 and 1996, and through July
21, 1998, there have been no  disagreements  between the Company and KPMG on any
matter of accounting principles or practices, financial statement disclosure, or
auditing  scope and procedures  which,  if not resolved to the  satisfaction  of
KPMG,  would have caused them to make  reference  thereto in their report on the
financial statements for such years.

     During the two fiscal years ended  December 31, 1997 and 1996,  and through
July 21, 1998, the Company has not consulted  with D&T regarding  either (i) the
application  of  accounting  principles  to  a  specified  transaction,   either
completed  or proposed;  or the type of audit  opinion that might be rendered on
the Company's financial statements,  and either a written report was provided to
the Company or oral advice was  provided  that D&T  concluded  was an  important
factor  considered  by the Company in reaching a decision as to the  accounting,
auditing or financial  reporting  issue;  or (ii) any matter that was either the
subject of a  disagreement,  as that term is defined in Item 304 (a) (1) (iv) of
Regulation S-K and the related  instructions to Item 304 of Regulation S-K, or a
reportable  event, as that term is defined in Item 304 (a) (1) (v) of Regulation
S-K.

                                    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 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 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  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 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.

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. 333-35769).)

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      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.)

10.6      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.)

10.7      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 Deloitte & Touche LLP  (filed herewith)

23.2      Consent of KPMG LLP (filed herewith)

(b) Reports on Form 8-K

     Current  Report on Form 8-K as filed with the  Commission  on February  26,
1999, relating to certain recent developments.


                                   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 31, 1999                     /s/ Thomas H. Potts 
                                   Thomas H. Potts
                                   President
                                   (Principal Executive Officer)


March 31, 1999                     /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.

<TABLE>
<CAPTION>

     Signature                      Capacity                                Date
<S>                                    <C>                                   <C>


/s/ Thomas H. Potts                 Director                           March 31, 1999
Thomas H. Potts


/s/ J. Sidney Davenport, IV         Director                           March 31, 1999
J. Sidney Davenport, IV


/s/ Richard C. Leone                Director                           March 31, 1999
Richard C. Leone


/s/ Barry Shein                     Director                           March 31, 1999
Barry  Shein


/s/ Donald B. Vaden                 Director                           March 31, 1999
Donald B. Vaden

</TABLE>


<PAGE>

 


                                  EXHIBIT INDEX

 
<TABLE>
<CAPTION>
 
                                                                                            Sequentially
Exhibit                                                                                     Numbered Page   
<S>              <C>                                                                             <C>

21.1              List of consolidated entities                                                   I

23.1              Consent of Deloitte & Touche LLP (the  Company  will be 
                  filing such item by amendment pursuant to SEC Rule 12b-25 
                  within the required 15 days)                                                   II

23.2              Consent of KPMG LLP  (the Company will be filing such item 
                  by amendment pursuant to SEC Rule 12b-25 within the required 
                  15 days)                                                                      III

</TABLE>




                                                                 Exhibit 21.1




                               Dynex Capital, Inc.
                          List of Consolidated Entities
                             As of December 31, 1998





MSC 1 L.P.
Issuer Holding Corp.
     Commercial Capital Access One, Inc.
     Resource Finance Co. One
         Resource Finance Co. Two
         ND Holding Co.
     Merit Securities Corporation
     GLS Capital, Inc.
     GLS Capital Marlborough, Inc.
     GLS Capital - Cuyahoga, Inc.
     Dynex Healthcare Capital, Inc.
     SHF Corp.

Dynex Holding, Inc.
     Dynex Financial, Inc.
          DFI of Alabama, Inc.
          Dynex Insurance Agency, Inc.
     Dynex Residential, Inc.
         KBOne, Inc.
         KBMex, Inc.
         RHOne,Inc.
         LevOne, Inc.
         ParOne, Inc.
         CalOne, Inc.
         ForOne, Inc.
     Dynex Commercial, Inc.
         Dynex Healthcare, Inc.
     GLS Capital Services, Inc.
         GLS Development, Inc.
     SMFC Funding Corporation
     Dynex Securities Corporation
     Dynex Home Loan, Inc.

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




<TABLE> <S> <C>


<ARTICLE>                     5
<CIK>                         0000826675
<NAME>                        Dynex Capital, Inc.
<MULTIPLIER>                  1000
       
<S>                             <C>
<PERIOD-TYPE>                   12-mos
<FISCAL-YEAR-END>               DEC-31-1998
<PERIOD-START>                  JAN-1-1998
<PERIOD-END>                    DEC-31-1998
<CASH>                          30,103
<SECURITIES>                    4,567,883
<RECEIVABLES>                   4,162
<ALLOWANCES>                    0
<INVENTORY>                     0
<CURRENT-ASSETS>                0 <F1>
<PP&E>                          0
<DEPRECIATION>                  0
<TOTAL-ASSETS>                  5,178,802
<CURRENT-LIABILITIES>           0 <F1>
<BONDS>                         3,665,316
           0
                     127,407
<COMMON>                        460
<OTHER-SE>                      324,937
<TOTAL-LIABILITY-AND-EQUITY>    5,178,802
<SALES>                         0
<TOTAL-REVENUES>                410,821
<CGS>                           0
<TOTAL-COSTS>                   0
<OTHER-EXPENSES>                66,910
<LOSS-PROVISION>                6,421
<INTEREST-EXPENSE>              330,361
<INCOME-PRETAX>                 7,129
<INCOME-TAX>                    0
<INCOME-CONTINUING>             7,129
<DISCONTINUED>                  0
<EXTRAORDINARY>                 (571)
<CHANGES>                       0
<NET-INCOME>                    6,558
<EPS-PRIMARY>                   0.14
<EPS-DILUTED>                   0.14

<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