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

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 10-Q

  |X|      Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
           Exchange Act of 1934

             For the quarter ended September 30, 2002

  |_|      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
                incorporation or organization)                                        Identification No.)

        4551 Cox Road, Suite 300, Glen Allen, Virginia                                       23060
           (Address of principal executive offices)                                       (Zip Code)


                                 (804) 217-5800
              (Registrant's telephone number, including area code)

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 ninety days.
 |_|Yes     |X|No

As of October 31, 2002, the  registrant  had  10,873,903  shares of common stock
outstanding with a par value of $.01 per share,  which is the registrant's  only
class of common stock.

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

                               DYNEX CAPITAL, INC.
                                    FORM 10-Q

                                      INDEX


                                                                                                                 

                                                                                                                    Page

PART I.    FINANCIAL INFORMATION

           Item 1.    Financial Statements

                      Condensed Consolidated Balance Sheets at September 30, 2002
                      and December 31, 2001 (unaudited)...............................................................1

                      Condensed Consolidated Statements of Operations for the three and nine months
                      ended September 30, 2002 and 2001 (as restated) (unaudited) ....................................2

                      Condensed Consolidated Statements of Cash Flows for
                      the nine months ended September 30, 2002 and 2001 (as restated) (unaudited) ....................3

                      Notes to Unaudited Condensed Consolidated Financial Statements..................................4

           Item 2.    Management`s Discussion and Analysis of
                      Financial Condition and Results of Operations...................................................9

           Item 3.    Quantitative and Qualitative Disclosures about Market Risk.....................................20


PART II.   OTHER INFORMATION

           Item 1.    Legal Proceedings .............................................................................22

           Item 2.    Changes in Securities and Use of Proceeds......................................................22

           Item 3.    Defaults Upon Senior Securities................................................................22

           Item 4.    Submission of Matters to a Vote of Security Holders............................................22

           Item 5.    Other Information..............................................................................22

           Item 6.    Exhibits and Reports on Form 8-K...............................................................23


SIGNATURE  ..........................................................................................................24



PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements

DYNEX CAPITAL, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(amounts in thousands except share data)




                                                                                     September 30,              December 31,
                                                                                         2002                       2001
                                                                                  --------------------      ---------------------
                                                                                                                 
ASSETS
Investments:
     Collateral for collateralized bonds                                              $    2,247,276            $    2,473,203
     Other investments                                                                        56,516                    63,553
     Securities                                                                                7,307                     5,508
     Loans                                                                                    12,454                     7,315
                                                                                  ------------------        ------------------
                                                                                           2,323,553                 2,549,579

Cash                                                                                           6,416                    11,463
Other assets                                                                                   7,651                     8,817
                                                                                  --------------------      ---------------------
                                                                                      $    2,337,620            $    2,569,859
                                                                                  ====================      =====================
LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES
Non-recourse debt - collateralized bonds                                              $    2,098,202            $    2,264,213
Recourse debt                                                                                     94                    58,134
                                                                                  --------------------      ---------------------
                                                                                           2,098,296                 2,322,347
Accrued expenses and other liabilities                                                         5,182                     5,402
                                                                                  --------------------      ---------------------
                                                                                           2,103,478                 2,327,749
                                                                                  --------------------      ---------------------
Commitments and contingencies (Note 10)                                                            -                         -

SHAREHOLDERS' EQUITY
Preferred stock, par value $.01 per share,
   50,000,000 shares authorized:
     9.75% Cumulative Convertible Series A,
     992,038 shares issued and outstanding
       ($30,773 and $29,322 aggregate liquidation preference, respectively)                   22,658                    22,658
     9.55% Cumulative Convertible Series B,
     1,378,707 shares issued and outstanding
       ($43,456 and $41,443 aggregate liquidation preference, respectively)                   32,273                    32,275
     9.73% Cumulative Convertible Series C,
     1,383,532 shares issued and outstanding
       ($53,625 and $51,101 aggregate liquidation preference, respectively)                   39,655                    39,655
Common stock, par value $.01 per share,
   100,000,000 shares authorized
   10,873,903 and 10,873,853 shares issued and outstanding, respectively                         109                       109
   Additional paid-in capital                                                                364,743                   364,740
   Accumulated other comprehensive loss                                                      (19,612)                  (14,825)
   Accumulated deficit                                                                      (205,684)                 (202,502)
                                                                                  --------------------      ---------------------
                                                                                             234,142                   242,110
                                                                                  --------------------      ---------------------
                                                                                      $    2,337,620            $    2,569,859
================================================================================= ====================      =====================


See notes to unaudited condensed consolidated financial statements.

DYNEX CAPITAL, INC.
CONDENSED CONSOLIDATED STATEMENTS
   OF OPERATIONS (UNAUDITED)
(amounts in thousands except share and per share data)



                                                       Three Months Ended September 30            Nine Months Ended September 30
                                                       -------------------------------            ------------------------------
                                                          2002                 2001                 2002                 2001
                                                          ----                 ----                 ----                 ----
                                                                          (As Restated,                             (As Restated,
                                                                           See Note 13)                              See Note 13)
                                                                                                               
Interest income:
     Collateral for collateralized bonds               $   41,878           $   50,766           $  129,066           $  168,358
     Other investments                                         45                1,375                  100                4,767
     Securities                                               289                  157                  746                  831
     Loans                                                    109                   98                  318                  431
                                                     ----------------     ----------------     ----------------     ----------------
                                                           42,321               52,396              130,230              174,387

Interest and related expense:
     Non-recourse debt                                     31,278               39,192               95,040              132,863
     Recourse debt                                            162                1,316                2,134                5,739
     Other                                                     41                   62                  462                  531
                                                     ----------------     ----------------     ----------------     ----------------
                                                           31,481               40,570               97,636              139,133
                                                     ----------------     ----------------     ----------------     ----------------

Net interest margin before provision for losses            10,840               11,826               32,594               35,254
Provision for losses                                       (5,408)             (12,464)             (16,292)             (22,075)
                                                     ----------------     ----------------     ----------------     ----------------
Net interest margin                                         5,432                 (638)              16,302               13,179

Net (loss) gain on sales, impairment charges and
   litigation                                              (2,718)              (2,434)              (9,151)               1,544
Trading losses                                             (4,035)              (1,161)              (3,307)              (2,881)
Other  income                                                 293                   59                  688                   39
                                                     ----------------     ----------------     ----------------     ----------------
                                                           (1,028)              (4,174)               4,532               11,881

General and administrative expenses                        (2,226)              (2,300)              (6,744)              (6,777)
                                                     ----------------     ----------------     ----------------     ----------------
(Loss) income before extraordinary items                   (3,254)              (6,474)              (2,212)               5,104

Extraordinary items - gain (loss) on
   extinguishment of debt                                     392               (1,009)                 230                1,835
                                                     ----------------     ----------------     ----------------     ----------------
Net (loss) income                                          (2,862)              (7,483)              (1,982)               6,939
Preferred stock (charges) benefit                          (2,397)              (2,825)              (7,189)               4,440
                                                     ----------------    ----------------     ----------------     ----------------
Net (loss) income applicable to common shareholders    $   (5,259)          $  (10,308)          $   (9,171)          $   11,379
                                                     ================     ================     ================     ================

(Loss) income per common share before extraordinary item:
     Basic and Diluted                                 $     (0.52)         $     (0.81)         $     (0.86)         $      0.83
                                                     ================     ================     ================     ================

Net (loss) income per common share:
     Basic and Diluted                                 $     (0.48)         $     (0.90)         $     (0.84)         $      0.99
                                                     ================     ================     ================     ================

Weighted average number of common shares
   outstanding; basic and diluted                      10,873,903           11,446,149           10,873,866           11,446,187
                                                     ================     ================     ================     ================


See notes to unaudited condensed consolidated financial statements.

 DYNEX CAPITAL, INC.
 CONDENSED CONSOLIDATED STATEMENTS


   OF CASH FLOWS (UNAUDITED)                                                                   Nine Months Ended
 (amounts in thousands)                                                                          September 30,
                                                                                -------------------------------------------------
                                                                                        2002                       2001
                                                                                ----------------------    -----------------------
                                                                                                              (As Restated,
                                                                                                               See Note 13)
                                                                                                                  
 Operating activities:
   Net (loss) income                                                                 $      (1,982)            $       6,939
   Adjustments to reconcile net (loss) income to net cash provided by
     operating activities:
       Provision for losses                                                                 16,292                    22,075
       Net loss (gain) on sales, impairment charges and litigation                           9,151                    (1,544)
       Payment (made) received from litigation settlement, net of legal fees                  (863)                    7,111
       Extraordinary items - gain on extinguishment of debt                                   (230)                   (1,835)
       Amortization and depreciation                                                         6,794                     9,272
       (Increase) decrease in accrued interest receivable                                      (32)                    2,786
       Increase in accrued interest payable                                                 (2,652)                     (958)
       Net change in restricted cash                                                             -                    14,361
       Net change in other assets and other liabilities                                       (198)                   (7,288)
                                                                                ----------------------    -----------------------
          Net cash provided by operating activities                                         26,280                    50,919
                                                                                ----------------------    -----------------------

 Investing activities:
   Collateral for collateralized bonds:
     Investments purchased                                                                (155,470)                        -
     Proceeds from principal payments on collateral                                        338,084                   473,917
     Net increase in funds held by trustee                                                    (118)                     (206)
   Net (increase) decrease in loans                                                         (5,358)                   16,601
   Purchase of other investments                                                                 -                    (2,838)
   Payments received on other investments                                                    8,948                     4,210
   Proceeds from sales of other investments                                                      -                       233
   Purchase of securities                                                                   (4,195)                        -
   Payments received on securities                                                           2,896                     1,873
   Proceeds from sales of securities                                                             -                     3,893
   Proceeds from sale of loan production operations                                              -                     9,500
   Capital expenditures                                                                       (120)                     (212)
                                                                                ----------------------    -----------------------
        Net cash provided by investing activities                                          184,667                   506,971
                                                                                ----------------------    -----------------------

 Financing activities:
   Collateralized bonds:
     Proceeds from issuance of bonds                                                       605,272                   507,641
     Principal payments on bonds                                                          (762,177)                 (979,959)
   Repayment of senior notes                                                               (57,890)                  (67,334)
   Capital stock transactions                                                                    -                   (10,963)
    Dividends paid                                                                          (1,199)                   (1,614)
                                                                                ----------------------    -----------------------
                                                                                ----------------------    -----------------------
        Net cash used for financing activities                                            (215,994)                 (552,229)
                                                                                ----------------------    -----------------------

 Net (decrease) increase in cash                                                              (713)                    5,661
 Cash at beginning of period                                                                11,463                     3,485
                                                                                ----------------------    -----------------------
 Cash at end of period                                                               $       6,416             $       9,146
                                                                                ======================    =======================

 Supplement disclosures of cash flow information:
   Cash paid for interest                                                            $     100,080             $     140,180
   Cash reclassified from restricted to unrestricted                                 $       4,334             $           -


See notes to unaudited condensed consolidated financial statements.

DYNEX CAPITAL, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2002
(amounts in thousands except share and per share data)


NOTE 1 - BASIS OF PRESENTATION

The accompanying  condensed consolidated financial statements have been prepared
in accordance  with the  instructions to Form 10-Q and do not include all of the
information and notes required by accounting  principles  generally  accepted in
the United States of America,  hereinafter  referred to as  "generally  accepted
accounting  principles,"  for  complete  financial  statements.   The  condensed
consolidated  financial  statements include the accounts of Dynex Capital,  Inc.
and its qualified REIT subsidiaries and taxable REIT subsidiary  ("Dynex" or the
"Company").  All significant  inter-company  balances and transactions have been
eliminated in consolidation of Dynex.

In the opinion of management, all significant adjustments,  consisting of normal
recurring  adjustments,  considered  necessary  for a fair  presentation  of the
condensed  consolidated  financial statements have been included.  The financial
statements  presented are  unaudited.  Operating  results for the three and nine
months ended  September 30, 2002 are not  necessarily  indicative of the results
that may be expected for the year ending December 31, 2002.

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

The  Company  uses  estimates  in  establishing  fair  value  for its  financial
instruments as discussed in Note 2.

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

Certain reclassifications have been made to the financial statements for 2001 to
conform to the presentation for 2002.


NOTE 2 - FAIR VALUE

The Company  estimates  fair value for its financial  instruments.  Estimates of
fair value for financial  instruments  may be based on market prices provided by
certain dealers. Estimates of fair value for certain other financial instruments
are determined by  calculating  the present value of the projected cash flows of
the instruments  using estimated  market  discount rates,  prepayment  rates and
credit  loss  assumptions.   Collateral  for  collateralized  bonds  make  up  a
significant  portion of the Company's  investments.  A portion of the collateral
for   collateralized   bonds  are  debt  securities   which  are  classified  as
available-for-sale. The estimate of fair value for collateral for collateralized
bonds is determined by calculating the present value of the projected cash flows
of the instruments, using discount rates, prepayment rate assumptions and credit
loss  assumptions  established  by  management.  The  discount  rate used in the
determination of fair value of the collateral for  collateralized  bonds was 16%
at September  30, 2002 and December 31, 2001.  Prepayment  rate  assumptions  at
September  30,  2002,  and  December  31,  2001,  were  generally at a "constant
prepayment rate," or CPR ranging from 30%-70% for 2002 and 35%-60% for 2001, for
collateral  for  collateralized  bonds  consisting  of  single-family   mortgage
securities,  and a CPR  equivalent  ranging  from  10%-12% for 2002 and 2001 for
collateral  for   collateralized   bonds  consisting  of  manufactured   housing
securities.  CPR  assumptions are based in part on the actual  prepayment  rates
experienced for the prior six-month period and in part on management's  estimate
of future  prepayment  activity based on the current level of interest rates and
prepayment rates being  experienced on similar loans in the marketplace.  Credit
loss  assumptions are based in part on the actual credit losses  experienced for
the prior six-month period and in part on management's estimate of future credit
losses based on the losses experienced on similar loans in the marketplace.

Estimates of fair value for other  financial  instruments are based primarily on
management's judgment.  Since the fair value of Dynex's financial instruments is
based on  estimates,  actual gains and losses  recognized  may differ from those
estimates recorded in the consolidated financial statements.


NOTE 3 - NET (LOSS) INCOME PER COMMON SHARE

Net (loss)  income per common  share is  presented  on both a basic and  diluted
basis.  Diluted net (loss) income per common share assumes the conversion of the
convertible preferred stock into common stock, using the if-converted method and
stock appreciation rights to the extent that there are rights outstanding, using
the treasury stock method, but only if these items are dilutive.  As a result of
the  two-for-one  split in May 1997 and the  one-for-four  reverse split in July
2000 of Dynex's common stock,  the preferred stock is convertible into one share
of common stock for two shares of preferred stock.

The following table  reconciles the numerator and denominator for both basic and
diluted net (loss)  income per common  share for the three and nine months ended
September 30, 2002 and 2001.



- ----------------------------------------------------------------------------------------------------------------------------
                                       Three Months Ended September 30,              Nine Months Ended September 30,
                                --------------------------------------------------------------------------------------------
                                        2002                    2001                   2002                   2001
                                ---------------------- ---------------------------------------------- ----------------------
                                           Weighted-                Weighted-             Weighted-              Weighted-
                                            Average                  Average               Average                Average
                                (Loss)       Number      (Loss)       Number    (Loss)      Number     (Loss)     Number
                                 Income    Of Shares     Income     Of Shares   Income    Of Shares    Income    Of Shares
                                ---------- ----------- ----------- ---------------------- ----------- ---------- -----------
                                                                                              
(Loss) income before
  extraordinary items            $(3,254)               $ (6,474)               $(2,212)               $ 5,104
Extraordinary items - gain
  (loss) on extinguishment of        392                  (1,009)                   230                  1,835
  debt
                                ----------             -----------             ----------             ----------
Net (Loss) income                 (2,862)                 (7,483)                (1,982)                 6,939
Preferred stock (charges)         (2,397)                 (2,825)                (7,189)                 4,440
  benefit
                                ------------           -----------             ----------             ----------
Net (loss) income applicable to
  common shareholders            $(5,259)  10,873,903   $(10,308)  11,446,149   $(9,171)  10,873,866   $11,379   11,446,167
                                ========== =========== =========== ====================== =========== ========== ===========

(Loss) income per share before
  extraordinary items:
   Basic and diluted                          $ (0.52)                $ (0.81)               $ (0.86)               $  0.83
                                           ===========             ============           ===========            ===========

Net (loss) income per share:
  Basic and diluted                           $ (0.48)                $ (0.90)               $ (0.84)               $  0.99
                                           ===========             ============           ===========            ===========

Dividends and potentially dilutive
 common shares assuming conversion
 of preferred stock:
   Series A                      $  (580)    496,019    $   (648)    553,486    $(1,741)    496,019    $(2,132)    553,486
   Series B                         (807)    689,354        (906)    774,363     (2,419)    689,354     (3,949)    774,363
   Series C                       (1,010)    691,766      (1,157)    792,599     (3,029)    691,766     (3,389)    792,599
                                ---------- ----------- ----------- ---------------------- ----------- ---------- -----------
                                 $(2,397)  1,877,139    $ (2,711)  2,120,448    $(7,189)  1,877,139    $(9,470)  2,120,448
                                ========== =========== =========== ====================== =========== ========== ===========

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



NOTE 4 - COLLATERAL FOR COLLATERALIZED BONDS

Collateral for collateralized bonds represents collateral pledged to support the
repayment of non-recourse collateralized bonds issued by the Company. Collateral
for  collateralized  bonds  consists  of loans  and debt  securities  backed  by
adjustable-rate and fixed-rate single-family mortgage loans, fixed-rate mortgage
loans  on  multifamily  and  commercial   properties  and  manufactured  housing
installment loans secured by a UCC filing.  Loans are reported at amortized cost
with established  provisions for estimated losses. Debt securities are available
for sale and  are,  therefore,  marked  to  market  according  to  Statement  of
Financial   Accounting   Standards   (SFAS)  No.  115  "Accounting  for  Certain
Investments  in Debt and Equity  Securities."  All principal and interest  (less
servicing-related  fees) on the  collateral  is  remitted  to a  trustee  and is
available for payment on the associated collateralized bonds.

The following table  summarizes the components of collateral for  collateralized
bonds as of September 30, 2002 and December 31, 2001. Debt securities pledged as
collateral for collateralized  bonds are considered  available for sale, and are
therefore recorded at fair value.



- ------------------------------------- ----------------------------------- -----------------------------------
                                             September 30, 2002                   December 31, 2001
                                      ----------------------------------- -----------------------------------
                                                                            
Loans, at amortized cost                     $         1,911,724                  $       2,027,619
Debt securities, at fair value                           356,569                            467,038
                                      --------------------------          -------------------------
                                                       2,268,293                          2,494,657
Reserve for loan losses                                 (21,017)                           (21,454)
                                      --------------------------          -------------------------
                                             $         2,247,276                  $       2,473,203
- ------------------------------------- ----------------------------------- -----------------------------------


The following table summarizes the amortized cost basis,  gross unrealized gains
and losses and estimated fair value of debt securities pledged as collateral for
collateralized bonds as of September 30, 2002:




- -------------------------------------------- --------------- --------------- --------------- ---------------
                                                                 Gross           Gross
                                               Amortized       unrealized      unrealized      Estimated
                                                  cost           gains           losses        fair value
- -------------------------------------------- --------------- --------------- --------------- ---------------
                                                                                  
Debt securities                               $   358,638     $      38       $    (2,107)    $   356,569
- -------------------------------------------- --------------- --------------- --------------- ---------------



NOTE 5 - OTHER INVESTMENTS

Other   investments  at  September  30,  2002  and  December  31,  2001  consist
substantially  of delinquent  property tax  receivables  and related real estate
owned.  Delinquent property tax receivables have been classified as non-accrual,
and all cash collections on such receivables reduce the principal balance of the
Company's investment in the receivables.  During the three and nine months ended
September 30, 2002, the Company  collected $3,797 and $13,085,  respectively and
reduced the  carrying  value of the  investment  accordingly.  The Company  also
amortized $1,347 and $4,188, respectively,  of discount on the carrying value of
the delinquent  property tax  receivables  as a reduction of  accumulated  other
comprehensive loss. At September 30, 2002 the redemptive value of the delinquent
property tax receivable portfolio was $128,288.

The following table summarizes the Company's  investment in delinquent  property
tax  receivables  and real estate owned at  September  30, 2002 and December 31,
2001:



- ------------------------------------------------------------------------ ---------------------- -- -----------------------
                                                                             September 30,               December 31,
                                                                                 2002                        2001
                                                                         ----------------------    -----------------------
                                                                                                 
  Amortized cost basis of receivables, before discount                       $        64,450           $        75,785
  Discount recorded as adjustment to other comprehensive loss                        (13,936)                  (18,451)
                                                                         ----------------------    -----------------------
  Amortized cost basis of receivables, net                                            50,514                    57,334
  Real estate owned                                                                    5,847                     5,948
  Other                                                                                  155                       271
- ------------------------------------------------------------------------ ---------------------- -- -----------------------
                                                                             $        56,516           $        63,553
- ------------------------------------------------------------------------ ---------------------- -- -----------------------



NOTE 6 - LOANS

The following  table  summarizes the Company's  carrying basis in  unsecuritized
loans at September 30, 2002 and December 31, 2001, respectively:



- -----------------------------------------------------------------------------------------------------------
                                                                  September 30,            December 31,
                                                                      2002                     2001
- -----------------------------------------------------------------------------------------------------------
                                                                                      
Multifamily and commercial loans                                $         2,765             $     2,791
Consumer installment contracts                                            1,916                   3,601
Single-family mortgage loans                                              7,724                     906
                                                                --------------------        ----------------
                                                                         12,405                   7,298
Net premium and allowance for losses                                         49                      17
                                                               --------------------     -------------------
  Total loans                                                    $       12,454            $      7,315
- -----------------------------------------------------------------------------------------------------------


Of the above  amounts,  loans with a  carrying  amount of  $10,641  and  $3,712,
respectively, are classified as held for sale at September 30, 2002 and December
31, 2001.


NOTE 7 - ALLOWANCE FOR LOSSES

The Company  reserves for credit risk where it has exposure to losses on various
investments  in its investment  portfolio.  The following  table  summarizes the
aggregate  activity for the allowance for losses of principal on investments for
the nine months ended September 30, 2002 and 2001:

- ------------------------------------- ---------------------------------------
                                         Nine Months Ended September 30,
                                               2002                2001
- ------------------------------------- ---------------------------------------
Allowance at beginning of year           $     21,508          $    26,903
Provision for losses                           16,292               22,075
Credit losses, net of recoveries              (16,679)             (19,732)
                                      --------------------- -----------------
Allowance at end of year                 $     21,121          $    29,246
- ------------------------------------- --------------------- -----------------


NOTE 8 - RECENT ACCOUNTING PRONOUNCEMENTS

     In June  2001,  the  FASB  issued  SFAS  No.  143,  "Accounting  for  Asset
Retirement  Obligations."  SFAS  No.  143  addresses  financial  accounting  and
reporting for obligations  associated with the retirement of tangible long-lived
assets and the associated asset retirement  costs. SFAS No. 143 is effective for
fiscal years  beginning after June 15, 2002. The adoption of SFAS No. 143 is not
expected to have a  significant  impact on the  financial  position,  results of
operations or cash flows of the Company.

In August 2001, the FASB issued SFAS No. 144,  "Accounting for the Impairment of
Long-Lived Assets" which supercedes SFAS No. 121, "Accounting for the Impairment
of  Long-Lived  Assets  and for  Long-Lived  Assets to Be  Disposed  Of" and the
accounting and reporting  provisions of Accounting  Principles Board Opinion No.
30,  "Reporting the Results of Operations - Reporting the Effects of Disposal of
a Segment of a Business,  and Extraordinary,  Unusual and Infrequently Occurring
Events and  Transactions"  (APB 30) for the  disposal of a segment of  business.
This statement is effective for fiscal years  beginning after December 15, 2001.
SFAS No. 144  retains  many of the  provisions  of SFAS No. 121,  but  addresses
certain  implementation  issues associated with that Statement.  The adoption of
SFAS No.  144 as of  January  1, 2002 did not have a  significant  impact on the
financial position, results of operations or cash flows of the Company.

In April 2002, the FASB issued SFAS No. 145,  "Recission of FASB  Statements No.
4, 44 and 64,  Amendment of FASB  Statement No. 13 and  Technical  Corrections".
Effective  January 1,  2003,  SFAS No. 145  requires  gains and losses  from the
extinguishment  or repurchase of debt to be  classified as  extraordinary  items
only if they meet the criteria for such  classification in APB 30. Until January
1, 2003, gains and losses from the  extinguishment or repurchase of debt must be
classified as extraordinary items, as Dynex has done. After January 1, 2003, any
gain or loss resulting from the  extinguishment or repurchase of debt classified
as an  extraordinary  item in a prior period that does not meet the criteria for
such  classification  under APB 30 must be  reclassified.  The Company is in the
process of  evaluating  this SFAS but  believes  it will not have a  significant
impact on the  financial  position,  results of  operations or cash flows of the
Company.   The   Company   anticipates   future   gains  or  losses  from  early
extinguishment of debt will be classified in operational income.

In July 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or  Disposal  Activities."  Effective  January 1,  2003,  SFAS No. 146
requires   companies  to  recognize  costs  associated  with  exit  or  disposal
activities  when they are incurred rather than at the date of a commitment to an
exit or disposal plan.  This SFAS applies to activities that are initiated after
December 31, 2002. The Company has not yet assessed the impact of this statement
on its financial position or results of operations.

In  October  2002,  the FASB  issued  SFAS No.  147,  "Acquisitions  of  Certain
Financial  Institutions,"  which  amends  SFAS No. 72,  "Accounting  for Certain
Acquisitions of Banking or Thrift  Institutions," SFAS No. 144,  "Accounting for
the Impairment or Disposal of Long-Lived Assets," and FASB Interpretation No. 9,
"Applying  APB Opinions No. 16 and 17 When a Savings and Loan  Association  or a
Similar Institution is Acquired in a Business  Combination  Accounted for by the
Purchase Method." With the exception of transactions  between two or more mutual
enterprises,  this Statement removes acquisitions of financial institutions from
the scope of both SFAS No.  72 and  Interpretation  9 and  requires  that  those
transactions  be  accounted  for in  accordance  with  SFAS No.  141,  "Business
Combinations,"  and SFAS No. 142,  "Goodwill  and Other  Intangible  Assets." In
addition,  the  carrying  amount of an  unidentifiable  intangible  asset  shall
continue to be amortized as required in SFAS No. 72, unless the  transaction  to
which that asset arose was a business  combination.  In that case,  the carrying
amount of that asset is to be  reclassified  to  goodwill as of the later of the
date of acquisition  or the date SFAS No. 142 is applied in its entirety.  Thus,
those  intangible  assets  are  subject  to  the  same  undiscounted  cash  flow
recoverability  test and impairment loss recognition and measurement  provisions
that SFAS No. 144 requires for other  long-lived  assets that are held and used.
Also,  this  Statement  amends SFAS No. 144,  "Accounting  for the Impairment or
Disposal   of   Long-Lived   Assets,"   to  include   in  its  scope   long-term
customer-relationship intangible assets of financial institutions. The effective
date  for this  provision  is on  October  1,  2002,  with  earlier  application
permitted.  Management  does not expect the  adoption of SFAS No. 147 to have an
impact on the financial  position,  results of operations,  or cash flows of the
Company.


NOTE 9 - PREFERRED STOCK

As of September 30, 2002 and December 31, 2001, the total liquidation preference
on the Preferred  Stock was $127,854 and $121,867,  respectively,  and the total
amount of  dividends  in arrears on  Preferred  Stock were  $28,761 and $22,771,
respectively.  Individually, the amount of dividends in arrears on the Series A,
the Series B and the  Series C were  $6,964  ($7.02 per Series A share),  $9,678
($7.02 per Series B share) and $12,119  ($8.76 per Series C share) at  September
30,  2002 and  $5,513  ($5.56 per  Series A share),  $7,663  ($5.56 per Series B
share) and $9,595 ($6.94 per Series C share) at December 31, 2001.


NOTE 10 - COMMITMENTS AND CONTINGENCIES

GLS Capital, Inc. ("GLS"), a subsidiary of the Company, together with the County
of Allegheny, Pennsylvania ("Allegheny County"), were defendants in a lawsuit in
the Commonwealth  Court of Pennsylvania (the  "Commonwealth  Court") wherein the
plaintiffs  challenged the right of Allegheny  County and GLS to collect certain
interest,  costs and expenses related to delinquent  property tax receivables in
Allegheny County.  This lawsuit was related to the purchase by GLS of delinquent
property tax  receivables  from  Allegheny  County in 1997,  1998,  and 1999 for
approximately $58,300. On July 5, 2001, the Commonwealth Court ruling addressed,
among other  things,  (i) the right of the  Company to charge to the  delinquent
taxpayer  a rate  of  interest  of 12%  versus  10%  on  the  collection  of its
delinquent property tax receivables, (ii) the charging of attorney's fees to the
delinquent  taxpayer for the collection of such tax  receivables,  and (iii) the
charging  to the  delinquent  taxpayer  of certain  other  fees and  costs.  The
Commonwealth  Court  remanded for further  consideration  to the Court of Common
Pleas items (i) and (iii),  and ruled that neither  Allegheny County nor GLS had
the right to charge  attorney's fees to the delinquent  taxpayer  related to the
collection  of such  tax  receivables,  reversing  the  Court  of  Common  Pleas
decision.  The  Pennsylvania  Supreme  Court has  accepted the  Application  for
Extraordinary  Jurisdiction  filed by Allegheny  County and GLS. No damages have
been claimed in the action; however, the decision may impact the ultimate amount
recoverable on the delinquent property tax receivables,  including attorney fees
incurred in the collection process.

     The Company is also  subject to other  lawsuits or claims which have arisen
in the ordinary  course of its  business,  some of which seek damages in amounts
which could be material to the financial  statements.  Although no assurance can
be given with respect to the ultimate  outcome of any such  litigation or claim,
the Company  believes the  resolution of such lawsuits or claims will not have a
material  effect  on  the  Company's   consolidated  balance  sheet,  but  could
materially affect consolidated results of operations in a given year.


NOTE 11 - DERIVATIVE FINANCIAL INSTRUMENTS

In June 2002,  the Company  entered into an interest  rate swap which matures on
June 28,  2005,  to  mitigate  its  interest  rate risk  exposure on $100,000 in
notional value of its variable rate  collateralized  bonds, which finance a like
amount of fixed rate assets. Under the agreement,  the Company will pay interest
at a fixed rate of 3.73% on the notional amount and will receive  interest based
on one month LIBOR on the same amount.  This contract has been treated as a cash
flow hedge with gains and losses  associated with the change in the value of the
hedge being  reported as a component of  comprehensive  income.  During the nine
months ended September 30, 2002, the Company  recognized $3,578 in comprehensive
loss on this position.

In June 2002,  the Company  entered into a $100,000  notional  short position on
5-Year Treasury Notes futures contracts  expiring in September 2002. The Company
entered  into this  position  to, in effect,  mitigate  its  exposure  to rising
interest rates on a like amount of floating-rate liabilities.  These instruments
fail to meet the hedge criteria of SFAS No. 133, and therefore are accounted for
on a trading basis. In August 2002, the Company  terminated these contracts at a
loss of $3,307.

In October 2002,  the Company sold short a string of 90-day  Eurodollar  futures
contracts,  synthetically  creating a three-year amortizing swap with an initial
notional  balance of  approximately  $80,000 to mitigate  its exposure to rising
interest  rates on a portion of its variable rate  collateralized  bonds,  which
finance a like amount of fixed rate assets.  This  contract will be treated as a
cash flow hedge with gains and losses associated with the change in the value of
the hedge being reported as a component of comprehensive income.


NOTE 12 - NET (LOSS) GAIN ON SALES, IMPAIRMENT CHARGES
          AND LITIGATION

The  following  table sets forth the  composition  of net (loss)  gain on sales,
impairment  charges and litigation for the nine months ended  September 30, 2002
and 2001.


- ------------------------------------------------------------------------
                                 Nine months ended September 30,
                          ----------------------------------------------
                                   2002                2001
                          ---------------------     --------------------
Impairment charges              $  (9,520)           $ (5,349)
Litigation recoveries                   -               7,111
Other                                 369                (218)
- ------------------------------------------------------------------------
                                $  (9,151)           $  1,544
- ------------------------------------------------------------------------

Impairment  charges  included  $1,882 for the adjustment to the lower of cost or
market for certain delinquent  single-family  mortgage loans not included in the
securitization completed in April. Such loans were included in securities called
by the  Company,  the  balances of which were  included  in the  securitization.
Impairment  charges  also  include   other-than-temporary   impairment  of  debt
securities of $6,872 and $5,349 for 2002 and 2001, respectively, related to debt
securities  pledged as  collateral  for  collateralized  bonds.  The  impairment
charges  are  principally  related to debt  securities  secured by  manufactured
housing loans.


NOTE 13 - RESTATEMENT OF FINANCIAL STATEMENTS

Subsequent  to the issuance of its financial  statements  for the three and nine
month periods ended  September 30, 2001, the Company  determined that the assets
previously  reported  as debt  securities  subject to the  requirements  of SFAS
No.115, "Accounting for Certain Investments in Debt and Equity Securities" were,
in fact,  collateralized  borrowings,  where the  collateral  being  pledged  as
securities were loans that should have been accounted for under the requirements
of SFAS No. 5, "Accounting for  Contingencies"  or SFAS No. 114,  "Accounting by
Creditors for  Impairment of a Loan." As a result,  the  accompanying  condensed
consolidated  financial  statements  for the three and nine month  periods ended
September 30, 2001 have been restated  from the amounts  previously  reported to
correct the accounting for these investments.

A summary of the significant effects of the restatement is as follows:



- --------------------------------------------- -------------------------------------- --- -------------------------------------
                                                       Three Months Ended                         Nine Months Ended
                                                       September 30, 2001                         September 30, 2001
                                              (As Previously                            (As Previously
                                                 Reported)          (As Restatted)         Reported)           (As Restated)
                                              -----------------    -----------------     ----------------     ----------------
                                                                                                    
Provision for losses                            $  (14,247)          $  (12,464)           $  (27,424)          $  (22,075)
Net interest margin                                 (2,422)                (638)                7,830               13,179
Net (loss) gain on sales, write-downs,
  impairment charges, and litigation            $     (650)          $   (2,434)           $    6,893           $    1,544
- --------------------------------------------- ----------------- -- ----------------- --- ---------------- --- ----------------


The restatement had no effect on (loss) income before  extraordinary  items, net
(loss) income, or related per share amounts.


Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations

As  discussed  in Note 13 to the  condensed  consolidated  financial  statements
included in Item 1, the Company has restated its  financial  statements  for the
three and nine month periods ended September 30, 2001. The following  management
discussion and analysis takes into account the effects of the restatement.

The Company is a financial  services  company,  which  invests in a portfolio of
securities and investments  backed  principally by single family mortgage loans,
commercial mortgage loans, manufactured housing installment loans and delinquent
property tax  receivables.  These loans were funded  primarily by the  Company's
loan production operations or purchased in bulk in the market. Historically, the
Company's  loan  production  operations  have  included  single-family  mortgage
lending,  commercial mortgage lending and manufactured housing lending.  Through
its specialty finance  business,  the Company also has provided for the purchase
and  management of delinquent  property tax  receivables.  The Company no longer
originates loans. Loans funded through the Company's production  operations have
generally  been  pooled  and  pledged  (i.e.   securitized)  as  collateral  for
non-recourse bonds ("collateralized  bonds"), which provided long-term financing
for such loans while  limiting  credit,  interest rate and liquidity  risk.  The
Company 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.  Provided  that the Company meets all of the  prescribed  Internal
Revenue Code  requirements for a REIT, the Company will generally not be subject
to federal income tax.

The  Company  owns the right to call  adjustable-rate  and  fixed-rate  mortgage
pass-through  securities  previously  issued  and sold by the  Company  once the
outstanding balance of such securities reaches a call trigger,  generally either
10% or less of the original  amount issued or a specified date. At September 30,
2002,  the  aggregate  callable  balance of such  securities  at the time of the
projected call is approximately $131.8 million,  relating to 10 securities.  The
Company  may or may not  elect  to call  one or more of  these  securities  when
eligible to call.  During the first nine months of 2002,  the Company  initiated
the call of seventeen  securities  with a balance of $164  million.  The Company
expects  to  call  one  additional  security  in  2002  with a call  balance  of
approximately $2.4 million and may call additional securities in the future.

During the third quarter, the Company repaid the remaining amount outstanding on
the  July  2002  Senior  Notes,   effectively   eliminating  its  recourse  debt
outstanding and is now free from operating and investing restrictions previously
imposed by the Notes. The Company's  investment  portfolio continues to generate
reasonable cash flow, and the Company has been  evaluating  various new business
alternatives  to  re-deploy  this cash flow in an effort to improve  shareholder
value, including the possible acquisition of a depository institution. While the
Board has not yet concluded its evaluation as to a new business strategy for the
Company,  the Board has determined  that it should  evaluate  alternatives  with
respect to the preferred stock as part of the process. In particular,  the Board
is assessing whether various  alternatives  related to the preferred stock would
be beneficial to the Company's  shareholders  when  considering  the  associated
risks and  potential  returns  in light of other  strategic  alternatives.  With
respect to the possible  acquisition  of a depository  institution as previously
disclosed,  it is the Board's view that it would likely seek some  resolution of
the preferred  stock  dividends in arrears before the Company would move forward
with an  acquisition,  although no  assurance  can be given that any  resolution
could be attained.


                               FINANCIAL CONDITION



- -------------------------------------------------- -------------------------- ---------------------------
(amounts in thousands except per share                September 30, 2002          December 31, 2001
information)
- -------------------------------------------------- -------------------------- ---------------------------
                                                                                    
Investments:
     Collateral for collateralized bonds           $          2,247,276       $          2,473,203
     Other investments                                           56,516                     63,553
     Securities                                                   7,307                      5,508
     Loans                                                       12,454                      7,315

Non-recourse debt - collateralized bonds                      2,098,202                  2,264,213
Recourse debt                                                        94                     58,134

Shareholders' equity                                            234,142                    242,110

Book value per common share                        $               9.77       $              11.06
- -------------------------------------------------- -------------------------- ---------------------------


Collateral  for  collateralized  bonds.   Collateral  for  collateralized  bonds
consists  of loans and  securities  backed  by  adjustable-rate  and  fixed-rate
mortgage loans secured by first liens on single family housing, fixed-rate loans
secured  by  first  liens  on  multifamily   and  commercial   properties,   and
manufactured housing installment loans secured by either a UCC filing or a motor
vehicle  title.  As of  September  30,  2002,  the  Company  had  22  series  of
collateralized  bonds  outstanding.  The  collateral  for  collateralized  bonds
decreased to $2.25  billion at September  30, 2002  compared to $2.47 billion at
December 31, 2001.  This  decrease of $225.9  million is primarily the result of
$338.1  million  in  paydowns  on the  collateral,  $22.3  million  of losses on
collateral,  additional  reserves  for losses of $0.4  million and market  value
adjustments  of $5.4  million  offset by the  addition of $154.9  million of new
collateral.

Non-recourse debt.  Collateralized bonds issued by the Company are recourse only
to the assets  pledged as  collateral,  and are  otherwise  non-recourse  to the
Company.  Collateralized  bonds decreased from $2.3 billion at December 31, 2001
to $2.1 billion at September  30, 2002.  This decrease was primarily a result of
principal payments received on the associated collateral pledged which were used
to  pay  down  the  collateralized  bonds  in  accordance  with  the  respective
indentures.

Recourse  debt.  Recourse  debt  decreased to $0.1 million at September 30, 2002
from  $58.1  million at  December  31,  2001.  The July 2002  Senior  Notes were
redeemed on July 15, 2002.

Shareholders'  equity.  Shareholders'  equity  decreased  to $234.1  million  at
September  30, 2002 from $242.1  million at December 31, 2001.  This decrease is
attributable  to the net loss for the nine month period of $1.9 million,  a $1.2
million  preferred  dividend  declaration  and payment,  and an increase of $4.8
million in the accumulated other comprehensive loss. The increase in accumulated
other   comprehensive  loss  resulted   principally  from  the  decline  in  the
mark-to-market on debt securities of $5.1 million and the mark-to-market  losses
of $3.6 million on the three-year interest-rate swap entered into in June. These
increases were offset by the  amortization of $4.5 million of accumulated  other
comprehensive  loss recorded in 2001 as an  adjustment to the carrying  value of
delinquent property tax receivables in accordance with SFAS No. 115.

Book value per common share.  Book value per common share  decreased from $11.06
at December 31, 2001 to $9.77 at  September  30, 2002 as a result of the decline
in  shareholders'  equity as set forth  above,  and the  increase  in  preferred
dividends in arrears.  At September 30, 2002 preferred  dividends in arrears was
$28.7  million  versus $22.8  million at December 31,  2001.  Assuming  that the
Company's collateral for collateralized bonds were carried at fair value using a
16%  discount  rate,  on a pro forma basis the  Company's  book value per common
share would be $5.47 at September 30, 2002, versus $4.71 at December 31, 2001.


                              RESULTS OF OPERATIONS



- ------------------------------------------ --- ------------------------------------- --- --------------------------------------
(amounts in thousands except per share          Three months ended September 30,           Nine months ended September 30,
information)
- ------------------------------------------     -------------------------------------     --------------------------------------
                                                    2002                 2001                 2002                 2001
- ------------------------------------------     ----------------     ----------------     -----------------    -----------------
                                                                                                    
Net interest margin                              $      5,432         $       (638)        $     16,302         $     13,179
Net (loss) gain on sales, impairment
   charges and litigation                              (2,718)              (2,434)              (9,151)               1,544
Trading losses                                         (4,035)              (1,161)              (3,307)              (2,881)
General and administrative expenses                     2,226                2,300                6,744                6,777
Extraordinary items - gain (loss) on
   extinguishment of debt                                 392               (1,009)                 230                1,835
Net (loss) income                                      (2,862)              (7,483)              (1,982)               6,939
Preferred stock (charges) benefits                     (2,397)              (2,825)              (7,189)               4,440
Net (loss) income applicable to common
   shareholders                                        (5,259)             (10,308)              (9,171)              11,379

Basic and diluted (loss) income per
  common share before extraordinary gain
                                                 $     (0.52)         $     (0.81)         $     (0.86)         $      0.83

Basic and diluted net (loss) income per
   common share                                  $     (0.48)         $     (0.90)         $     (0.84)         $      0.99

Dividends declared per share:
   Common                                        $          -         $          -         $          -         $          -
   Preferred:
     Series A                                    $    0.2925          $    0.2925          $    0.2925          $    0.2925
     Series B                                    $    0.2925          $    0.2925          $    0.2925          $    0.2925
     Series C                                    $    0.3651          $    0.3649          $    0.3951          $    0.3649
- ------------------------------------------ --- ---------------- --- ---------------- --- ----------------- -- -----------------


Three and Nine Months Ended September 30, 2002 Compared to Three and Nine Months
Ended  September  30, 2001.  Net (loss)  income and net (loss) income per common
share  decreased  during the nine months ended September 30, 2002 as compared to
the same  period in 2001.  This  decrease  is  primarily  the  result of several
positive,  non-recurring items in 2001, which include a favorable  settlement of
litigation  and an  extraordinary  gain related to the early  extinguishment  of
$38.9  million of the Company's  July 2002 Senior  Notes.  Results for 2002 were
negatively    impacted   by   an   increase    in    impairment    charges   for
other-than-temporary  impairment of certain debt  securities.  Net (loss) income
applicable to common  shareholders  for the nine months ended September 30, 2001
reflect the discount to book value of the purchase price of the Company's Series
A, Series B, and Series C Preferred  Stock  tendered  pursuant to a tender offer
completed on June 8, 2001, and the associated  cumulative dividend in arrears on
those tendered shares, which were cancelled. Net loss decreased during the three
months  ended  September  2002 as  compared  to the same  period  in 2001.  This
decrease is primarily the result of additional  provision for losses  related to
the performance of the Company's  manufactured housing loan portfolio during the
third quarter of 2001 partially offset by higher trading losses during the third
quarter of 2002.  The trading loss for 2002  relates to a short  position in the
5-year Treasury futures  contract which was terminated  during the third quarter
2002.

Net  interest  margin for the three and nine  months  ended  September  30, 2002
increased  to $5.4  million  and $16.3  million  from  ($0.6)  million and $13.2
million,  respectively  for the same period in 2001. This increase was primarily
the result of higher  provision  for  losses in 2001,  as stated  above,  and an
increase in the net interest  spread,  as discussed  further below. Net interest
margin was negatively  impacted during the three and nine months ended September
30,  2002 by a decline  in  interest  earning  assets  versus the three and nine
months ended September 30, 2001 as discussed further below.

Net (loss) gain on sales,  impairment  charges and litigation  declined by $10.7
million,  from a gain of $1.5 million during the nine months ended September 30,
2001, to a loss of $9.2 million during the nine months ended September 30, 2002.
This decrease was primarily a result of a $7.1 million, positive,  non-recurring
favorable  settlement  of  litigation  during 2001  coupled  with a loss of $1.9
million in 2002 on a valuation  adjustment  on loans which were not  included in
the SASCO 2002-9  securitization  completed in April 2002, but were retained and
reported at the lower of cost or market.  Net (loss)  gain on sales,  impairment
charges and  litigation  increased by $0.3 million during the three months ended
September  2002 as compared to the same period in 2001.  This  increase  was the
result of additional  impairment  charges on non-performing  single family loans
and  losses  on sales of real  estate  owned  properties  partially  offset by a
decrease in impairment charges on debt securities during the third quarter 2002.

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



- --------------------------------------------------------------------------------------------------------------------------
                               Three Months Ended September 30,                 Nine Months Ended September 30,
                       ---------------------------------------------------------------------------------------------------
                                2002                     2001                    2002                     2001
                       ---------------------------------------------------------------------------------------------------
(amounts in thousands)   Average    Effective     Average    Effective    Average     Effective    Average    Effective
                         Balance       Rate       Balance       Rate      Balance       Rate       Balance       Rate
                       ---------------------------------------------------------------------------------------------------
                                                                                         
Interest-earning
assets: (1)
 Collateral for
 collateralized bonds    $2,286,126      7.33%    $2,723,166      7.46%   $2,344,647       7.34%  $2,901,545       7.74%
 (2) (3)
 Securities                  3,499      33.07         6,339       9.89        4,221       23.58        9,856      10.25
 Other investments          69,892      (0.04)       35,534      14.69       74,147       (0.16)      35,837      15.14
 Loans                      11,319       3.74         3,386      11.36        9,630        4.26        4,432      12.74
 Cash                       15,069       1.53         7,642       3.62       21,235        1.51       21,687       5.11
                       ---------------------------------------------------------------------------------------------------
  Total
  interest-earning      $2,385,905       7.10%   $2,776,067       7.55%  $2,453,880        7.08%  $2,973,357       7.82%
  assets
                       ===================================================================================================

Interest-bearing
liabilities:
 Non-recourse debt (3)   $2,139,624      5.71%    $2,528,163      6.11%   $2,189,094       5.67%   $2,649,423      6.60%
 Recourse debt -
 secured by
 collateralized bonds             -         -          8,364      5.41            -           -        21,123      6.37
 ------------------------------------------------------------------------------------------------------------------------
                          2,139,624       5.71     2,536,527       6.11    2,189,094        5.67    2,670,546       6.60

 Other recourse debt -
 secured                     7,463       8.62        58,712       8.15       34,816        8.15       75,611       8.29
                       ---------------------------------------------------------------------------------------------------
  Total
  interest-bearing       $2,147,087      5.72%    $2,595,239      6.15%   $2,223,910       5.70%   $2,746,157      6.64%
  liabilities
                       ===================================================================================================
Net interest spread on
all investments (3)                      1.38%                    1.40%                    1.37%                   1.18%
                                    ============             ============             ===========             ============
Net yield on average
interest-earning                         1.95%                    1.80%                    1.91%                   1.69%
assets (3)
                                    ============             ============             ===========             ============

- --------------------------------------------------------------------------------------------------------------------------
<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 $500 and $579 for the
     three months ended September 30, 2002 and 2001, respectively,  and $545 and
     $502 for the nine months ended September 30, 2002 and 2001, respectively.
(3)  Effective   rates   are   calculated    excluding    non-interest   related
     collateralized   bond  expenses.   If  included,   the  effective  rate  on
     interest-bearing  liabilities would be 5.87% and 6.25% for the three months
     ended  September 30, 2002 and 2001,  respectively,  and 5.85% and 6.76% for
     the nine months ended September 30, 2002 and 2001, respectively,  while the
     net yield on average  interest-earning  assets would be 0.91% and 0.18% for
     the three months ended September 30, 2002 and 2001, respectively, and 0.89%
     and  0.68%  for  the  nine  months  ended  September  30,  2002  and  2001,
     respectively.
</FN>



The net interest  spread  decreased 2 basis points,  to 138 basis points for the
three months ended  September 30, 2002 from 140 basis points for the same period
in 2001 (each basis point is 0.01%). The net interest spread for the nine months
ended  September 30, 2002  improved  relative to the same period in 2001, to 137
basis  points  from 118 basis  points.  The  improvement  in the  Company's  net
interest  spread can be attributed to a decline in the cost of  interest-bearing
liabilities from the respective 2001 period,  which have declined as a result in
the decline of One-Month LIBOR due to the reduction in short-term interest rates
by  the  Federal   Reserve.   The  majority  of  the   Company's   variable-rate
interest-bearing   liabilities   are  indexed   relative  to  One-Month   LIBOR.
Interest-bearing  liability  costs  declined 43 basis points and 94 basis points
for the three and  nine-month  periods ended  September 30, 2002,  respectively,
compared to the same period in 2001. For the three month period ended  September
30,  2002,  there has been a lesser  decline in the  effective  interest-earning
yield on the  collateral  for  collateralized  bonds due to the  `reset' lag and
`floors' (the loans  generally  adjust or `reset' every six or twelve months and
are generally limited to maximum adjustments upwards or downwards of 1% each six
months) on the  approximate  $555  million  in  single-family  and  manufactured
housing ARM loans that comprise a portion of the collateral  for  collateralized
bonds. The Company would expect its net interest spread on its  interest-earning
assets for the  balance of 2002 to decrease  as rates on  adjustable  collateral
loans  continue to adjust  downward while rates on  collateralized  bonds remain
flat unless the Federal  Funds  target rate is adjusted  downward by the Federal
Reserve  during  the  balance  of the year.  The  average  One-Month  LIBOR rate
declined to 1.82% and 1.84% for the three and nine month periods ended September
30, 2002, respectively from 3.55% and 4.45% for the three and nine month periods
ended September 30, 2001, respectively.

From September 30, 2001 to September 30, 2002, average  interest-earning  assets
declined $375 million,  or approximately  14%. A large portion of such reduction
relates to  paydowns on the  Company's  adjustable-rate  single-family  mortgage
loans.  The  Company's  portfolio  as of September  30, 2002  consists of $555.1
million of  adjustable-rate  assets and $1.7 billion of fixed-rate  assets.  The
yields for the three months ended September 30, 2002 for the adjustable-rate and
fixed-rate assets was approximately 6.68% and 8.31%,  respectively.  The Company
currently  finances  approximately  $280 million of the  fixed-rate  assets with
non-recourse  LIBOR based  floating-rate  liabilities.  The average cost of such
floating-rate  liabilities  was an  estimated  2.55% for the three  months ended
September  30, 2002.  The  Company,  through the use of an  interest-rate  swap,
converted  $100 million of such  floating-rate  liabilities  into fixed rate, in
effect locking the spread in for that portion of fixed rate assets financed with
floating  rate  liabilities.  Under the swap,  the Company  pays a fixed rate of
3.73% and receives  one-month  LIBOR.  In October 2002,  the Company  created an
amortizing  synthetic  swap  through  the short  sale of a string of  Eurodollar
futures  contracts,  with an initial effective notional balance of approximately
$80 million, amortizing over a three-year period.

Interest Income and Interest-Earning Assets. At September 30, 2002, $1.7 billion
of the  investment  portfolio  consists  of  loans  which  pay a  fixed-rate  of
interest.  Also at  September  30,  2002,  approximately  $555.1  million of the
investment  portfolio 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 73% 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
15% of the ARM  loans  are  indexed  to and  reset  based  upon the level of the
one-year  Constant Maturity Treasury (CMT) index. The following table presents a
breakdown,  by principal balance, of the Company's collateral for collateralized
bonds and ARM and fixed  mortgage  securities by type of underlying  loan.  This
table excludes derivative and residual  securities,  other investments and loans
held for sale.

                      Investment Portfolio Composition (1)
                                 ($ in millions)



- ---------------------------- ------------------ ----------------- ------------------ ------------------- ------------------
                                                                    Other Indices
                              LIBOR Based ARM    CMT Based ARM     Based ARM Loans    Fixed-Rate Loans
                                   Loans             Loans                                                     Total
- ---------------------------- ------------------ ----------------- ------------------ ------------------- ------------------
                                                                                                
2001, Quarter 4                $      472.4       $      144.6      $       73.6        $     1,765.8       $   2,456.4
2002, Quarter 1                       410.2              100.2              65.7              1,725.1           2,301.2
2002, Quarter 2                       452.6               90.1              63.8              1,740.2           2,346.7
2002, Quarter 3                       414.4               80.8              59.9              1,698.4           2,253.5
- ---------------------------- ------------------ ----------------- ------------------ ------------------- ------------------


(1)      Includes only the principal amount of collateral for collateralized
         bonds, ARM securities and fixed-rate mortgage securities.

The average  asset yield is reduced for the  amortization  of  premiums,  net of
discounts on the  investment  portfolio.  As  indicated in the table below,  net
premium on the collateral for collateralized  bonds, ARM securities,  fixed-rate
mortgage  securities at September 30, 2001, was $16.7 million,  or approximately
0.75% of the  aggregate  balance of collateral  for  collateralized  bonds,  ARM
securities and fixed-rate securities.  The $16.7 million net premium consists of
gross collateral premiums of $40.5 million,  less gross collateral  discounts of
$23.8  million.  Of the $40.5  million in gross  premiums on  collateral,  $29.5
million relates to the premium on multifamily and commercial mortgage loans with
a principal  balance of $790.0  million at  September  30,  2002,  and that have
average  prepayment  lockouts or yield  maintenance  to 2008. The net premium on
such multifamily and commercial loans is $24.0 million.  Amortization expense as
a  percentage  of principal  pay-downs  has  increased  from 1.59% for the three
months  ended  September  30,  2001 to 1.84% for the same  period  in 2002.  The
principal  prepayment rate for the Company (indicated in the table below as "CPR
Annualized Rate") was approximately 21% for the three months ended September 30,
2002. CPR or "constant  prepayment  rate" is a measure of the annual  prepayment
rate on a pool of loans.

                         Premium Basis and Amortization
                                 ($ in millions)



- --------------------------------------------------------------------------------------------------------------------------
                                                                                                        Amortization
                                                               CPR Annualized                          Expense as a %
                                           Amortization             Rate             Principal          of Principal
                       Net Premium            Expense                                 Paydowns            Paydowns
- --------------------------------------------------------------------------------------------------------------------------
                                                                                                
2001, Quarter 4       $          22.4      $           1.8                 24%      $        122.0               1.46%
2002, Quarter 1                  20.0                  2.4                 26%               150.9               1.59%
2002, Quarter 2                  18.3                  1.5                 17%                99.4               1.51%
2002, Quarter 3                  16.7                  1.6                 21%                87.0               1.84%
- --------------------------------------------------------------------------------------------------------------------------


Credit Exposures.  The Company invests in  collateralized  bonds or pass-through
securitization   structures.   Generally  these  securitization  structures  use
over-collateralization,  subordination,  third-party guarantees,  reserve funds,
bond insurance, mortgage pool insurance or any combination of the foregoing as a
form of credit enhancement. The Company generally has retained a limited portion
of the direct credit risk in these  securities.  In most instances,  the Company
retained the "first-loss" credit risk on pools of loans that it has securitized.

The following table summarizes the aggregate  principal amount of collateral for
collateralized  bonds and ARM and fixed-rate  mortgage  pass-through  securities
outstanding;  the direct credit exposure retained by the Company (represented by
the amount of  over-collateralization  pledged and subordinated securities owned
by the  Company),  net of the credit  reserves and  discounts  maintained by the
Company for such exposure;  and the actual credit losses incurred for each year.
The table includes any subordinated security retained by the Company.

The table  excludes  other  forms of credit  enhancement  from which the Company
benefits,  and based upon the performance of the underlying  loans,  may provide
additional protection against losses. These additional  protections include loss
reimbursement  guarantees  with a  remaining  balance  of $30.2 and a  remaining
deductible aggregating $1.5 million on $100 million of securitized single family
mortgage loans which are subject to such  reimbursement  agreements;  guarantees
aggregating $28.7 million on $304.5 million of securitized  commercial  mortgage
loans,  whereby  losses  on such  loans  would  need to  exceed  the  respective
guarantee  amount  before the Company  would  incur  credit  losses;  and $305.7
million of securitized single family mortgage loans which are subject to various
mortgage  pool  insurance  policies  whereby  losses  would  need to exceed  the
remaining  stop loss of at least 42% on such  policies  before the Company would
incur losses.

                    Credit Reserves and Actual Credit Losses
                                 ($ in millions)



- ---------------------------------------------------------------------------------------------------------------------
                                                                                      Credit Exposure, Net of Credit
                           Outstanding Loan    Credit Exposure, Net   Actual Credit    Reserves to Outstanding Loan
                          Principal Balance     of Credit Reserves        Losses                 Balance
- ----------------------------------------------------------------------------------------------------------------------
                                                                                           
2001, Quarter 4             $        2,588.4     $          153.5        $      7.1                5.93%
2002, Quarter 1                      2,423.0                141.8               6.0                5.85%
2002, Quarter 2                      2,437.8                114.6               8.4                4.70%
2002, Quarter 3                      2,340.5                110.2               5.9                4.71%
- ----------------------------------------------------------------------------------------------------------------------


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 the Company has
retained a portion of the direct credit risk. The  delinquencies as a percentage
of the outstanding  collateral  balance have increased to 2.48% at September 30,
2002 from 1.75% at September  30, 2001  primarily  due to two  commercial  loans
which have become delinquent and increased delinquencies on single family loans.
Delinquencies  have declined from the second quarter 2002 of 2.78%.  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.

                           Delinquency Statistics (1)



- -------------------------------------------------------------------------------------------------------------------------
                                                              90 days and over delinquent
                                 60 to 90 days delinquent                 (2)                          Total
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                 
2001, Quarter 4                            0.28%                         1.99%                         2.27%
2002, Quarter 1                            0.76%                         1.83%                         2.59%
2002, Quarter 2                            0.59%                         2.19%                         2.78%
2002, Quarter 3                            0.34%                         2.14%                         2.48%
- -------------------------------------------------------------------------------------------------------------------------


(1) Excludes other  investments and loans held for sale or  securitization.  (2)
Includes foreclosures, repossessions and REO.

General and Administrative Expense

The following tables present a breakdown of general and  administrative  expense
by category and business unit.



- --------------------------------- ------------------------------ ------------------------------- ------------------------------
                                            Servicing                 Corporate/Investment                   Total
                                                                      Portfolio Management
- --------------------------------- ------------------------------ ------------------------------- ------------------------------
                                                                                                  
2001, Quarter 1                            $       786.3                  $     1,056.9                   $     1,843.2
2001, Quarter 2                                    935.8                        1,698.3                         2,634.1
2001, Quarter 3                                    966.1                        1,333.4                         2,299.5
2001, Quarter 4                                  1,029.9                        2,719.2                         3,749.1
2002, Quarter 1                                    893.5                        1,000.6                         1,894.1
2002, Quarter 2                                  1,036.8                        1,587.5                         2,624.3
2002, Quarter 3                                  1,122.2                        1,103.7                         2,225.9
- --------------------------------- ------------------------------ ------------------------------- ------------------------------


Supplemental Information For Collateralized Bond Securities

Below is a summary as of September 30, 2002, by each series where the fair value
exceeds $0.5 million of the Company's  net  investment  in  collateralized  bond
securities.  The tables that follow are meant to show the Company's net economic
investment  in each of the  securities  presented  below,  and is not  meant  to
present the  Company's  investment  in collateral  for  collateralized  bonds or
collateralized bonds in accordance with generally accepted accounting principles
applicable to the Company's  transactions.  The Company master  services four of
its collateralized bond securities.  Structured Asset Securitization Corporation
(SASCO)  2002-09 is  master-serviced  by Wells Fargo Bank.  CCA One Series 2 and
Series 3 are  master-serviced  by Bank of New York.  Monthly payment reports for
those  securities  master-serviced  by the Company may be found on the Company's
website at www.dynexcapital.com.



- ---------------------------------------------------------------------------------------------------------------------------
(amounts in thousands)                                                  Principal balance
                                                      Principal balance of collateralized  Principal             Amortized
Collateralized bond                                   of collateral     bonds outstanding  balance of            basis of net
       Series (1)     Collateral Type                 pledged           to third parties   net investment        investment
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                                       
MERIT Series 11A      Debt securities backed by
                      Single-family loans and
                      Manufactured housing loans      $    348,766      $    312,845     $     35,921      $     39,167

MERIT Series 12-1     Manufactured housing loans           260,735           234,853           25,882            23,564


MERIT Series 13       Manufactured housing loans           315,189           278,939           36,250            31,766


SASCO 2002-9          Single family loans                  518,244           511,322            6,922            14,849

MCA One Series 1      Commercial mortgage loans             83,022            78,279            4,743              (400)

CCA One Series 2      Commercial mortgage loans            296,194           274,091           22,103             8,234

CCA One Series 3      Commercial mortgage loans            410,947           364,413           46,534            54,736
- ---------------------------------------------------------------------------------------------------------------------------
                                                      $  2,233,097      $  2,054,742     $    178,355      $    171,916
- ---------------------------------------------------------------------------------------------------------------------------


(1)  MERIT stands for MERIT Securities  Corporation;  MCA stands for Multifamily
     Capital  Access One,  Inc.  (now known as  Commercial  Capital  Access One,
     Inc.);  and CCA stands for  Commercial  Capital  Access One, Inc. Each such
     entity is a wholly owned limited purpose  subsidiary of the Company.  SASCO
     stands for Structured Asset Securitization Corporation.

The following table summarizes the fair value of the Company's net investment in
collateralized bond securities, the various assumptions made in estimating value
and the cash flow received from such net investment during the nine months ended
September 30, 2002.



- ----------------------------------------------------------------------------------------------------------------------------
                                             Fair Value Assumptions                                 ($ in thousands)
                     ------------------------------------------------------------------------
                                                                                                                Cash flows
   Collateralized       Weighted-average                            Projected cash flow      Fair value of       received
    Bond Series        prepayment speeds          Losses              termination date            net            in 2002,
                                                                                             investment (1)       net (2)
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                        
MERIT Series 11A       35%-45% CPR on SF    3.9% annually on    Anticipated final maturity     $    37,068        $  19,817
                      securities; 12% CPR   MH securities       in 2025
                        on MH securities

MERIT Series 12-1           11% CPR         3.8% annually on    Anticipated final maturity           1,905              807
                                            MH Loans            in 2027

MERIT Series 13             12% CPR         4.6% annually       Anticipated final maturity           2,130              919
                                                                in 2026

SASCO 2002-9 (5)            30% CPR         0.20% annually      Anticipated call date in            28,397            4,618
                                                                2005

MCA One Series 1              (3)           Losses of $2,096    Anticipated final maturity           1,728              491
                                            in 2004, $1,500 in  in 2018
                                            2006 and $1,000 in
                                            2008

CCA One Series 2              (4)           0.60% annually      Anticipated call date in             9,768            1,292
                                            beginning in 2003   2012

CCA One Series 3              (4)           0.60% annually      Anticipated call date in            21,164            2,009
                                            beginning in 2003   2009
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                               $   102,160        $29,953
- ----------------------------------------------------------------------------------------------------------------------------


(1)  Calculated  as the  net  present  value  of  expected  future  cash  flows,
     discounted at 16%.  Expected cash flows were based on the level of interest
     rates as of  September  30, 2002,  and  incorporates  the  resetting of the
     interest rates on the adjustable rate assets to a level consistent with the
     respective index level as of September 30, 2002.  Increases or decreases in
     interest  rates and index levels from  September  30, 2002 would impact the
     calculation of fair value, as would differences in actual prepayment speeds
     and credit losses versus the assumptions set forth above.
(2)  Cash flows received by the Company  during the nine months ended  September
     30, 2002,  equal to the excess of the cash flows received on the collateral
     pledged,  over  the  cash  flow  requirements  of the  collateralized  bond
     security
(3)  Computed at 0% CPR through  September  2008,  then 20% CPR  thereafter  (4)
     Computed  at 0% CPR until the  respective  call date (5) SASCO  2002-9  was
     completed on April 25, 2002.

The  following  table  compares the fair value of these  investments  at various
discount rates,  but otherwise  using the same  assumptions as set forth for the
two immediately preceding tables:



- -----------------------------------------------------------------------------------------------------------------------------
                                                Fair Value of Net Investment
- -----------------------------------------------------------------------------------------------------------------------------
Collateralized Bond Series                    12%                   16%                   20%                   25%
- -------------------------------------  --------------------- --------------------- -------------------- ---------------------
                                                                                                     
MERIT Series 11A                          $    40,792           $    37,068           $    33,900           $    30,585
MERIT Series 12-1                               1,794                 1,905                 1,953                 1,956
MERIT Series 13                                 2,004                 2,130                 2,186                 2,194
SASCO 2002-9                                   30,161                28,397                26,762                24,886
MCA One Series 1                                2,046                 1,728                 1,482                 1,248
CCA One Series 2                               12,102                 9,768                 8,059                 6,523
CCA One Series 3                               25,661                21,164                17,603                14,159
- ------------------------------------- --------------------- --------------------- --------------------- ---------------------
                                          $   114,560           $   102,160           $    91,945           $    81,551
- ------------------------------------- --------------------- --------------------- --------------------- ---------------------



                         LIQUIDITY AND CAPITAL RESOURCES

The Company has historically  financed its operations from a variety of sources.
These sources have included cash flow generated  from the investment  portfolio,
including  net  interest  income and  principal  payments  and  prepayments.  In
addition,  while the Company was operating its loan production  operations,  the
Company  generated cash flow from common stock offerings  including  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). Since 1999,
the  Company  has  focused  on  substantially  reducing  its  recourse  debt and
minimizing its capital requirements. Effective July 15, 2002, with the repayment
in full of the July 2002 Senior Notes,  the Company has  essentially  repaid all
remaining  outstanding  recourse  debt.  Furthermore,  the Company's  investment
portfolio  continues to provide positive cash flow, which can be utilized by the
Company  for  reinvestment  or  other  purposes.  Should  the  Company's  future
operations  require  access to sources  of  capital  such as lines of credit and
repurchase agreements, the Company believes that it would be able to access such
sources.

Non-recourse Debt. Dynex,  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.  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 on the earlier of a specified date
or when the  remaining  balance of the bonds  equals 35% or less of the original
principal balance of the bonds. At September 30, 2002, Dynex had $2.1 billion of
collateralized bonds outstanding.

Recourse Debt. On July 15, 2002, the Company satisfied and discharged the entire
indebtedness on the Senior Notes.  Collateral pledged to secure the Senior Notes
was released  and the Company was released  from all  associated  operating  and
distribution  restrictions.  Remaining  recourse debt is comprised of $94,000 of
capitalized leases for office furniture and equipment.

                                     Table 1
                         Non-GAAP Net Balance Sheet (1)
                                ($ in thousands)



                                                              September 30,
                                                                   2002
                                                             -----------------
                                                               
ASSETS
Investments:
   Collateral for collateralized bonds                          $  2,247,276
   Less:  Collateralized bonds issued                             (2,098,405)
                                                             -----------------
     Net investment in collateralized bond securities                148,871
   Other investments                                                  56,516
   Securities                                                          7,307
   Loans                                                              12,454
                                                             -----------------
                                                                     225,148

   Cash                                                                6,416
   Other assets                                                        7,854
                                                             -----------------
                                                                $    239,418
                                                             =================

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
   Notes payable                                                $         94
   Other liabilities                                                   5,182
                                                             -----------------
                                                                       5,276
                                                             -----------------

Shareholders' Equity:
   Preferred stock, par value $.01 per share                          94,586
   Common stock, par value $.01 per share                                109
   Additional paid-in capital                                        364,743
   Accumulated other comprehensive loss                              (19,612)
   Accumulated deficit                                              (205,684)
                                                             -----------------
                                                                     234,142
                                                             -----------------
                                                                $    239,418
                                                             =================


(1)  This presents the balance sheet where the collateralized bonds are "netted"
     against the collateral for collateralized bonds. This presentation does not
     comply with  generally  accepted  accounting  principles  applicable to the
     Company's  transactions.  Management  has included this table to illustrate
     the Company's net investment in the collateralized  bonds, which represents
     its economic interest in the collateralized bond securities.

                           FORWARD-LOOKING STATEMENTS

Certain written  statements in this Form 10-Q 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 general economic conditions. The
risk of defaults and credit losses could increase during an economic slowdown or
recession. This could have an adverse effect on the performance of the Company's
securitized loan pools and on the Company's overall financial performance.

Capital Resources.  Cash flows from our portfolio are subject to fluctuation due
to changes in interest  rates,  repayment  rates and  default  rates and related
losses.

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
pledged as collateral for  collateralized  bonds by the Company are  fixed-rate.
The Company  currently  finances these  fixed-rate  assets through  non-recourse
debt,  approximately  $280 million of which is variable rate. Through the use of
interest rate swaps and synthetic  swaps,  the Company has reduced this exposure
by  approximately  $180  million.  In  addition,  a  significant  amount  of the
investments held by the Company is adjustable-rate collateral for collateralized
bonds.   These   investments  are  financed   through   non-recourse   long-term
collateralized  bonds.  The net  interest  spread  for these  investments  could
decrease materially during a period of rapidly rising short-term interest rates,
since the  investments  generally  have interest  rates which reset on a delayed
basis and have periodic  interest rate caps,  whereas the related borrowing have
no delayed resets or such interest rate caps.

Defaults. Defaults by borrowers on loans securitized by the Company and where it
has retained  credit risk may have an adverse impact on the Company's  financial
performance,  if actual credit losses differ  materially  from estimates made by
the Company.  The  allowance for losses is calculated on the basis of historical
experience  and  management's  best  estimates.  Actual  default  rates  or loss
severity  may  differ  from  the  Company's  estimate  as a result  of  economic
conditions.  In particular,  the default rate and loss severity on the Company's
portfolio  of  manufactured   housing  loans  has  been  higher  than  initially
estimated.  Actual  defaults on ARM loans may increase  during a rising interest
rate  environment.  The Company believes that its reserves are adequate for such
risks on loans that were delinquent as of September 30, 2002.

Third-party  Servicers.  Third-party  servicers  service  the  majority  of  the
Company's  investment  portfolio.   To  the  extent  that  these  servicers  are
financially impaired,  the performance of the Company's investment portfolio may
deteriorate, and defaults and credit losses may be greater than estimated.

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.

Depository Institution Strategy. The Company intends to explore the formation or
acquisition of a depository  institution.  However, the pursuit of this strategy
is subject to the outcome of the Company's  investigation.  No business plan has
been prepared for such strategy.  Therefore, any forward-looking  statement made
is subject to the outcome of a variety of factors that are unknown at this time.

Competition.  The financial  services industry is a highly  competitive  market.
Increased  competition in the market has adversely affected the Company, and may
continue to do so.

Regulatory  Changes.  The Company's  businesses as of September 30, 2002 are not
subject to any material federal or state  regulation or licensing  requirements.
However,  changes in  existing  laws and  regulations  or in the  interpretation
thereof, or the introduction of new laws and regulations, could adversely affect
the Company and the performance of the Company's  securitized  loan pools or its
ability to collect on its delinquent property tax receivables.

Item 3.  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  margin  comprises  the primary
component of the Company's earnings. Additionally, cash flow from the investment
portfolio  represents the primary component of the Company's incoming cash flow.
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 re-price within specified periods.

The Company  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 only be minimally impacted.

The Company  focuses on the  sensitivity  of its cash flow,  and  measures  such
sensitivity 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 net interest margin cash flow for
the next twenty-four  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 cash flow.

The following  table  summarizes  the  Company's  net interest  margin cash flow
sensitivity  analysis  as  of  September  30,  2002.  This  analysis  represents
management's  estimate of the percentage change in net interest margin cash flow
given a parallel shift in interest rates, as discussed above.  Other investments
are excluded  from this analysis  because they are not interest rate  sensitive.
The "Base" case  represents  the interest rate  environment  as it existed as of
September  30,  2002.  At  September  30,  2002,  one-month  LIBOR was 1.81% and
six-month  LIBOR  was  1.71%.  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  significantly  from the modeled results.  In addition,
certain  financial  instruments  provide  a degree  of  "optionality."  The most
significant option affecting the Company's portfolio is the borrowers' option to
prepay the loans.  The model applies  prepayment rate  assumptions  representing
management's  estimate of  prepayment  activity  on a  projected  basis for each
collateral  pool  in the  investment  portfolio.  The  model  applies  the  same
prepayment rate  assumptions for all five cases indicated  below.  The extent to
which  borrowers  utilize the ability to exercise  their option may cause actual
results to significantly  differ from the analysis.  Furthermore,  the projected
results assume no additions or subtractions to the Company's  portfolio,  and no
change to the  Company's  liability  structure.  Historically,  there  have been
significant  changes  in the  Company's  assets and  liabilities,  and there are
likely to be such changes in the future.

- ------------------------------ ---------- ---------------------------
                                               % Change in Net
         Basis Point                           Interest Margin
     Increase (Decrease)                        Cash Flow From
      in Interest Rates                           Base Case
- ------------------------------            ---------------------------
            +200                                   (13.3)%
            +100                                    (6.8)%
            Base                                      -
            -100                                     8.9%
            -200                                    19.6%
- ------------------------------ ---------- ---------------------------

Approximately $555 million of the Company's investment portfolio as of September
30, 2002 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 73% and 15% 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, to the extent that the Company has entered into such agreements.

The remaining portion of the Company's  investment portfolio as of September 30,
2002,  approximately $1.7 billion, is comprised of loans or securities that have
coupon rates that are fixed. The Company has substantially  limited its interest
rate  risk  on  such   investments   through  (i)  the  issuance  of  fixed-rate
collateralized  bonds which  approximated $1.2 billion as of September 30, 2002,
and (ii) shareholders' equity, which was $234.1 million.  Overall, the Company's
interest rate risk is primarily related both to the rate of change in short term
interest rates, and to the level of short-term interest rates.

In addition,  the Company has entered into an interest rate swap to mitigate its
interest  rate risk  exposure on $100 million in notional  value of its variable
rate bonds.  The swap agreement has been  constructed such that the Company will
pay  interest at a fixed rate of 3.73% on the  notional  amount and will receive
interest  based on one month LIBOR on the same  notional  amount.  The impact on
cash flows from the interest  rate swap has been included in the table above for
each of the respective  interest-rate  scenarios.  An additional approximate $80
million of floating-rate liabilities are being converted to a fixed rate through
a synthetic  swap  created by the short sale of a string of  Eurodollar  futures
contract in October,  2002. The synthetic swap has an estimated  duration of 1.5
years.


PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

GLS Capital, Inc. ("GLS"), a subsidiary of the Company, together with the County
of Allegheny, Pennsylvania ("Allegheny County"), were defendants in a lawsuit in
the Commonwealth  Court of Pennsylvania (the  "Commonwealth  Court") wherein the
plaintiffs  challenged the right of Allegheny  County and GLS to collect certain
interest,  costs and expenses related to delinquent  property tax receivables in
Allegheny County.  This lawsuit was related to the purchase by GLS of delinquent
property tax  receivables  from  Allegheny  County in 1997,  1998,  and 1999 for
approximately  $58.3  million.  In July  2001,  the  Commonwealth  Court  ruling
addressed,  among  other  things,  (i) the right of the Company to charge to the
delinquent  taxpayer a rate of interest of 12% versus 10% on the  collection  of
its delinquent property tax receivables, (ii) the charging of attorney's fees to
the delinquent  taxpayer for the collection of such tax  receivables,  and (iii)
the charging to the  delinquent  taxpayer of certain  other fees and costs.  The
Commonwealth  Court  remanded for further  consideration  to the Court of Common
Pleas items (i) and (iii),  and ruled that neither  Allegheny County nor GLS had
the right to charge  attorney's fees to the delinquent  taxpayer  related to the
collection  of such  tax  receivables,  reversing  the  Court  of  Common  Pleas
decision.  The  Pennsylvania  Supreme  Court has  accepted the  Application  for
Extraordinary  Jurisdiction  filed by Allegheny  County and GLS. No damages have
been claimed in the action; however, the decision may impact the ultimate amount
recoverable on the delinquent property tax receivables,  including attorney fees
incurred in the collection process.

The Company is also subject to other lawsuits or claims which have arisen in the
ordinary  course of its  business,  some of which seek damages in amounts  which
could be material to the  financial  statements.  Although no  assurance  can be
given with respect to the ultimate  outcome of any such litigation or claim, the
Company  believes  the  resolution  of such  lawsuits  or claims will not have a
material  effect  on  the  Company's   consolidated  balance  sheet,  but  could
materially affect consolidated results of operations in a given year.

Item 2.  Changes in Securities and Use of Proceeds

None

Item 3.  Defaults Upon Senior Securities

Not applicable

Item 4.  Controls And Procedures

         (a) Evaluation of disclosure controls and procedures.

As required by Rule 13a-15 under the Exchange  Act,  within 90 days prior to the
filing  date of this  quarterly  report  (the  "Evaluation  Date"),  the Company
carried out an  evaluation of the  effectiveness  of the design and operation of
the Company's  disclosure  controls and procedures.  This evaluation was carried
out  under  the  supervision  and  with  the   participation  of  the  Company's
management.  Based upon that evaluation, the Company's management concluded that
the Company's  disclosure  controls and  procedures  are  effective.  Disclosure
controls and procedures are controls and other  procedures  that are designed to
ensure that information  required to be disclosed in the Company's reports filed
or  submitted  under the Exchange Act is  recorded,  processed,  summarized  and
reported  within  the time  periods  specified  in the SEC's  rules  and  forms.
Disclosure  controls and procedures include,  without  limitation,  controls and
procedures  designed to ensure that information  required to be disclosed in the
Company's  reports filed under the Exchange Act is accumulated and  communicated
to management,  including the Company's  management,  as  appropriate,  to allow
timely decisions regarding required disclosures.

         (b) Changes in internal controls.

There were no significant changes in the Company's internal controls or in other
factors  that  could  significantly   affect  the  Company's  internal  controls
subsequent to the Evaluation Date, nor any significant  deficiencies or material
weaknesses in such internal controls requiring corrective actions.

Item 5.  Other Information

None

Item 6.  Exhibits and Reports on Form 8-K

         (a)    Exhibits

                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.)

                3.12 Amendments to the Bylaws of the Company.

                99.1 Certification of Principal Executive Officer pursuant to
                     Section 906 of the Sarbanes-Oxley Act of 2002.

                99.2 Certification of Chief Financial Officer pursuant to
                     Section 906 of the Sarbanes-Oxley Act of 2002.


         (b)      Reports on Form 8-K

                  Current  report on Form 8-K as filed  with the  Commission  on
                  August 20, 2002,  regarding  Certification  of Chief Financial
                  Officer pursuant to Section 906 of the  Sarbanes-Oxley  Act of
                  2002 Item 9 Regulation  FD disclosure  for in connection  with
                  the Quarterly  Report of Dynex Capital,  Inc. on Form 10-Q for
                  the quarter ended June 30, 2002.

                  Current  report on Form 8-K as filed  with the  Commission  on
                  September 19, 2002, regarding Certification of Chief Financial
                  Officer pursuant to Section 906 of the  Sarbanes-Oxley  Act of
                  2002 Item 9 Regulation  FD disclosure  for in connection  with
                  the Annual  Report of Dynex  Capital,  Inc. on Form 10-K/A for
                  the fiscal year ended December 31, 2001.

                  Current  report on Form 8-K as filed  with the  Commission  on
                  October 7, 2002,  regarding  Certification  of Chief Financial
                  Officer pursuant to Section 906 of the  Sarbanes-Oxley  Act of
                  2002 Item 9 Regulation  FD disclosure  for in connection  with
                  the Quarterly Report of Dynex Capital, Inc. on Form 10-Q/A for
                  the quarter ended March 31, 2002.


                                    SIGNATURE

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

                                    DYNEX CAPITAL, INC.



                                    By:  /s/ Stephen J. Benedetti
                                         ---------------------------------------
                                         Stephen J. Benedetti
                                         Executive Vice President
                                         (authorized officer of registrant,
                                          principal accounting officer)
Dated:  November 14, 2002



                                  CERTIFICATION
                          PURSUANT TO 17 CFR 240.13a-14
                                PROMULGATED UNDER
                  SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Stephen L. Benedetti, Jr., certify that:

     1.       I have  reviewed  this  quarterly  report  on Form  10-Q of  Dynex
              Capital, Inc.;

     2.       Based on my knowledge,  this quarterly report does not contain any
              untrue  statement  of a material  fact or omit to state a material
              fact  necessary  to make  the  statements  made,  in  light of the
              circumstances   under  which  such   statements   were  made,  not
              misleading  with respect to the period  covered by this  quarterly
              report;

     3.       Based  on  my  knowledge,  the  financial  statements,  and  other
              financial  information  included in this quarterly report,  fairly
              present in all material respects the financial condition,  results
              of operations and cash flows of the registrant as of, and for, the
              periods presented in this quarterly report;

     4.       The registrant's  other certifying  officers and I are responsible
              for   establishing   and  maintaining   disclosure   controls  and
              procedures  (as defined in Exchange  Act Rules  13a-14 and 15d-14)
              for the registrant and we have:

        (a)   designed such  disclosure  controls and  procedures to ensure that
              material  information  relating to the  registrant,  including its
              consolidated  subsidiaries,  is made known to us by others  within
              those  entities,  particularly  during  the  period in which  this
              quarterly report is being prepared;

        (b)   evaluated  the   effectiveness  of  the  registrant's   disclosure
              controls and  procedures  as of a date within 90 days prior to the
              filing date of this quarterly report (the "Evaluation Date"); and

        (c)   presented  in this  quarterly  report  our  conclusions  about the
              effectiveness  of the disclosure  controls and procedures based on
              our evaluation as of the Evaluation Date;

     5.       The registrant's  other certifying  officers and I have disclosed,
              based on our most recent evaluation,  to the registrant's auditors
              and the audit  committee of  registrant's  board of directors  (or
              persons performing the equivalent function):

        (a)   all  significant  deficiencies  in  the  design  or  operation  of
              internal  controls which could adversely  affect the  registrant's
              ability to record,  process,  summarize and report  financial data
              and have  identified  for the  registrant's  auditors any material
              weaknesses in internal controls; and

        (b)   any fraud,  whether or not material,  that involves  management or
              other  employees who have a significant  role in the  registrant's
              internal controls; and

     6.       The registrant's other certifying officers and I have indicated in
              this  quarterly  report  whether  or not  there  were  significant
              changes  in  internal  controls  or in other  factors  that  could
              significantly  affect internal controls  subsequent to the date of
              our most recent evaluation,  including any corrective actions with
              regard to significant deficiencies and material weaknesses.




Date: November 14, 2002                         /s/ Stephen L. Benedetti, Jr.
                                                -----------------------------
                                                Stephen L. Benedetti, Jr.
                                                Principal Executive Officer

                                  CERTIFICATION
                          PURSUANT TO 17 CFR 240.13a-14
                                PROMULGATED UNDER
                  SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Stephen L. Benedetti, Jr., certify that:

       1.     I have  reviewed  this  quarterly  report  on Form  10-Q of  Dynex
              Capital, Inc.;

       2.     Based on my knowledge,  this quarterly report does not contain any
              untrue  statement  of a material  fact or omit to state a material
              fact  necessary  to make  the  statements  made,  in  light of the
              circumstances   under  which  such   statements   were  made,  not
              misleading  with respect to the period  covered by this  quarterly
              report;

        3.    Based  on  my  knowledge,  the  financial  statements,  and  other
              financial  information  included in this quarterly report,  fairly
              present in all material respects the financial condition,  results
              of operations and cash flows of the registrant as of, and for, the
              periods presented in this quarterly report;

        4.    The registrant's  other certifying  officers and I are responsible
              for   establishing   and  maintaining   disclosure   controls  and
              procedures  (as defined in Exchange  Act Rules  13a-14 and 15d-14)
              for the registrant and we have:

         (a)  designed such  disclosure  controls and  procedures to ensure that
              material  information  relating to the  registrant,  including its
              consolidated  subsidiaries,  is made known to us by others  within
              those  entities,  particularly  during  the  period in which  this
              quarterly report is being prepared;

         (b)  evaluated  the   effectiveness  of  the  registrant's   disclosure
              controls and  procedures  as of a date within 90 days prior to the
              filing date of this quarterly report (the "Evaluation Date"); and

         (c)  presented  in this  quarterly  report  our  conclusions  about the
              effectiveness  of the disclosure  controls and procedures based on
              our evaluation as of the Evaluation Date;

        5.    The registrant's  other certifying  officers and I have disclosed,
              based on our most recent evaluation,  to the registrant's auditors
              and the audit  committee of  registrant's  board of directors  (or
              persons performing the equivalent function):

          (a) all  significant  deficiencies  in  the  design  or  operation  of
              internal  controls which could adversely  affect the  registrant's
              ability to record,  process,  summarize and report  financial data
              and have  identified  for the  registrant's  auditors any material
              weaknesses in internal controls; and

          (b) any fraud,  whether or not material,  that involves  management or
              other  employees who have a significant  role in the  registrant's
              internal controls; and

        6.    The registrant's other certifying officers and I have indicated in
              this  quarterly  report  whether  or not  there  were  significant
              changes  in  internal  controls  or in other  factors  that  could
              significantly  affect internal controls  subsequent to the date of
              our most recent evaluation,  including any corrective actions with
              regard to significant deficiencies and material weaknesses.

Date: November 14, 2002
                                                /s/ Stephen L. Benedetti, Jr.
                                                Stephen L. Benedetti, Jr.
                                                Chief Financial Officer

                                                                    Exhibit 99.1




                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


     In  connection  with the  Quarterly  Report  of Dynex  Capital,  Inc.  (the
"Company") on Form 10-Q for the quarter ending September 30, 2002, as filed with
the Securities  and Exchange  Commission on the date hereof (the  "Report"),  I,
Stephen J. Benedetti,  the Principal Executive Officer of the Company,  certify,
pursuant to and for purposes of 18 U.S.C.  Section 1350, as adopted  pursuant to
Section 906 of the  Sarbanes-Oxley  Act of 2002,  that to my knowledge:

     (1) The Report fully  complies  with the  requirements  of Section 13(a) or
         15(d) of the Securities Exchange Act of 1934; and

     (2) The  information  contained  in the  Report  fairly  presents,  in all
         material  respects,  the  financial  condition  and results of
         operations of the Company.



                                               /s/ Stephen J. Benedetti
                                              Stephen J. Benedetti
                                              Principal Executive Officer
                                              November 14, 2002

                                                                    Exhibit 99.2




                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


     In  connection  with the  Quarterly  Report  of Dynex  Capital,  Inc.  (the
"Company") on Form 10-Q for the quarter ending September 30, 2002, as filed with
the Securities  and Exchange  Commission on the date hereof (the  "Report"),  I,
Stephen J.  Benedetti,  the Chief  Financial  Officer of the  Company,  certify,
pursuant to and for purposes of 18 U.S.C.  Section 1350, as adopted  pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

(1)  The Report fully complies with the  requirements  of Section 13(a) or 15(d)
     of the Securities Exchange Act of 1934; and

(2)  The information  contained in the Report fairly  presents,  in all material
     respects, the financial condition and results of operations of the Company.



                                            /s/ Stephen J. Benedetti
                                           Stephen J. Benedetti
                                           Chief Financial Officer
                                           November 14, 2002